bbdpr4q11_6k.htm - Generated by SEC Publisher for SEC Filing

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

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

 
BANCO BRADESCO S.A. 
(Exact name of registrant as specified in its charter)
 
BANK BRADESCO
(Translation of Registrant's name into English)
 
Cidade de Deus, s/n, Vila Yara
06029-900 - Osasco - SP
Federative Republic of Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F ___X___ Form 40-F _______

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

Yes _______ No ___X____

 .


 
 

 

 


 
 

       Press Release 

 

Highlights

 

The main figures obtained by Bradesco in 2011 are presented below:

1.   Adjusted Net Income(1) for the year was R$11.198 billion (a 14.2% increase compared to the R$9.804 billion recorded in the same period last year), corresponding to earnings per share of R$2.93 and Return on Average Shareholders’ Equity(2) of 21.3%.

2.   Adjusted Net Income was composed of R$7.997 billion from financial activities, representing 71.4% of the total, and R$3.201 billion from insurance, pension plan and savings bond operations, which accounted for 28.6%.

3.   On December 31, 2011, Bradesco’s market capitalization stood at R$106.971 billion(3)

4.   Total Assets stood at R$761.533 billion in December 2011, a 19.5% increase over the same period in 2010. Return on Average Assets was 1.6%.

5.   The Expanded Loan Portfolio(4) stood at R$345.724 billion in December 2011, up 17.1% from the same period in 2010. Operations with individuals totaled R$108.671 billion (a 10.6% gain), while operations with companies totaled R$237.053 billion (up 20.4%).

6.   Total Assets under Management stood at R$1.020 trillion, up 16.9% on December 2010.

7.   Shareholders’ Equity stood at R$55.582 billion in December 2011, up 15.7% on December 2010. The Capital Adequacy Ratio stood at 15.1% in December 2011, 12.4% of which fell under Tier I Capital.

8.   Interest on Shareholders’ Equity and Dividends were paid and recorded in provision to shareholders for income in 2011 in the amount of R$3.740 billion, R$1.279 billion of which was paid as monthly and interim dividends and R$2.461 billion was recorded in provision.

9.   Financial Margin reached R$39.321 billion, up 19.0% in comparison with 2010.

10.   The Delinquency Ratio over 90 days stood at 3.9% on December 31, 2011, a 0.3 p.p. increase over December 31, 2010 (3.6%).  

11. The Efficiency Ratio(5) stood at 43.0% in December 2011 (42.7% in December 2010) and the “adjusted-to-risk” ratio stood at 53.0% (52.4% in December 2010).

12. Insurance Written Premiums, Pension Plan Contributions and Savings Bond Income totaled R$37.693 billion in 2011, up by 21.3% over the same period in 2010. Technical reserves stood at R$103.653 billion, up 18.9% on December 2010.

13. Investments in infrastructure, information technology and telecommunications amounted to R$4.328 billion in 2011, a 10.4% increase on the previous year.

14. Taxes and contributions, including social security, paid or recorded in provision, amounted to R$19.159 billion in 2011, R$9.127 billion of which referred to taxes withheld and collected from third parties and R$10.032 billion from Bradesco Organization activities, equivalent  to 89.6% of Adjusted Net Income(1).

15. Continuing its strategy for organic growth, Bradesco launched 1,009 branches in the last twelve months, adding more than 9 thousand new employees.   

16. Bradesco has an extensive customer service network in Brazil, comprising 7,586 service points (4,634 branches, 1,347 PABs - Banking Service Branches and 1,605 PAAs - Advanced Service Branches). Customers can also use 1,477 PAEs – ATMs (Automatic Teller Machines) in companies, 34,839 Bradesco Expresso service points, 34,516 Bradesco Dia & Noite ATMs and 12,455 ATMs shared with other banks(6).

 

 

(1) According to non-recurring events described on page 8 of this Report on Economic and Financial Analysis; (2) Excludes mark-to-market effect of available-for-sale securities recorded under Shareholders’ Equity; (3) R$117.4 billion considering the closing price of preferred shares (most traded share); (4) Includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligation in loan assignment (receivables-backed investment funds and mortgage-backed receivables), co-obligation in rural loan assignment, and operations bearing credit risk – commercial portfolio, which includes debentures and promissory notes;  (5) In the last 12 months; and (6) Banco24Horas ATMs + ATMs shared among Bradesco, Banco do Brasil and Banco Santander.   

 

   4   Report on Economic and Financial Analysis – December 2011 


 
 

Press Release                  

 

Highlights

 

17. Payroll, plus charges and benefits, totaled R$9.298 billion. Social benefits provided to the 104,684 employees of the Bradesco Organization and their dependents amounted to R$2.278 billion, while investments in training and development programs totaled R$161.495 million.

18. On January 5, 2012, Bradesco became a signatory of the International Statement of Commitment by Financial Institutions on the Environment and Sustainable Development, formally marking its entrance into the United Nations Environment Programme – Finance Initiative (UNEP FI), a United Nations (UN) program for financial institutions committed to sustainable finances.

19. On January 16, 2012, Bradesco received authorization to increase the foreign interest in its common capital, from 14% to 30%, allowing the Bank to create an ADR (American Depositary Receipt) Program tied to common shares, in an effort to increase the liquidity and value thereof. The ADR program is currently being submitted for approval by authorities.

20. Main Awards and Acknowledgements in the period:

·       Outstanding position in the ranking of the largest banks in the world, by market capitalization, placing 10th (Bloomberg);

·       Largest private corporate group in Brazil (“Large Groups” annual publication – Valor Econômico newspaper);

·       One of the best companies to work for, according to the “Largest among the Best Companies of 2011” list (Great Place to Work® Institute, in partnership with O Estado de São Paulo newspaper); 

·       Best company in personnel management, in the “More than 10,000 employees” category (Valor Carreira – Valor Econômico newspaper);  

·       For the 7th consecutive time, Bradesco was included in the Corporate Sustainability Index (ISE) portfolio of the São Paulo Securities, Commodities and Futures Exchange (BM&FBovespa);  

·       For the 5th consecutive year, the Bradesco Brand was the most valuable brand in Brazil (Superbrands – Brand Finance);

·       Grupo Bradesco de Seguros won the “Professionals of the Year” award in the “National Campaign” category with the Vai Que campaign (Rede Globo); and

·       For the 10th consecutive year, Bradesco Seguros won the “Folha Top of Mind” award in the Insurance category (Datafolha).

21. With regards to sustainability, Bradesco divides its actions into three pillars:
(i) Sustainable Finances, with a focus on banking inclusion, social and environmental variables for loan approvals and offering social and environmental products; (ii) Responsible Management, focused on valuing professionals, improving the workplace and adopting eco-efficient practices; and (iii) Social and Environmental Investments, focused on education, the environment, culture and sports. In this area, we point out Fundação Bradesco, which has a 55-year history of extensive social and educational work, with 40 schools in Brazil. In 2011, 112,081 students benefitted from its schools, in Basic Education (from Kindergarten to High School and Vocational Training - High School Level), Education for Youth and Adults; and Preliminary and Continuing Qualification focused on the creation of jobs and generation of income. The nearly 50 thousand students in Basic Education are guaranteed free, quality education, uniforms, school supplies, meals and medical and dental assistance. Fundação Bradesco also aided another 382,329 students through its distance learning programs, found at its e-learning portal “Virtual School.” These students completed at least one of the many courses offered by the Virtual School. Furthermore, another 134,764 people benefitted from projects and actions in partnerships with Digital Inclusion Centers (CIDs), the
Educa+Ação  Program and Technology courses (Educar e Aprender – Teach and Learn). To support these social commitments, Fundação Bradesco invested a total of R$291.892 million in its educational activities and will invest an estimated total of R$385.473 million in 2012.

 

Bradesco      5                                  


 
 

        Press Release 

 

Main Information

 


4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

1Q10

Variation %

4Q11 x 3Q11

4Q11 x 4Q10

Income Statement for the Period - R$ million

Book Net Income

2,726

2,815

2,785

2,702

2,987

2,527

2,405

2,103

(3.2)

(8.7)

Adjusted Net Income

2,771

2,864

2,825

2,738

2,684

2,518

2,455

2,147

(3.2)

3.2

Total Financial Margin

10,258

10,230

9,471

9,362

9,018

8,302

8,047

7,689

0.3

13.8

Gross Loan Financial Margin

7,162

6,928

6,548

6,180

6,143

5,833

5,757

5,630

3.4

16.6

Net Loan Financial Margin

4,501

4,149

4,111

3,820

3,848

3,774

3,596

3,442

8.5

17.0

Allowance for Loan Losses (ALL) Expenses

(2,661)

(2,779)

(2,437)

(2,360)

(2,295)

(2,059)

(2,161)

(2,188)

(4.2)

15.9

Fee and Commission Income

4,086

3,876

3,751

3,510

3,568

3,427

3,253

3,124

5.4

14.5

Administrative and Personnel Expenses

(6,822)

(6,285)

(5,784)

(5,576)

(5,790)

(5,301)

(4,976)

(4,767)

8.5

17.8

Insurance Written Premiums, Pension Plan Contributions and Savings Bond Income

11,133

9,049

9,661

7,850

9,022

7,697

7,163

7,196

23.0

23.4

Balance Sheet - R$ million

 

 

 

 

 

 

 

 

 

 

Total Assets

761,533

722,289

689,307

675,387

637,485

611,903

558,100

532,626

5.4

19.5

Securities

265,723

244,622

231,425

217,482

213,518

196,081

156,755

157,309

8.6

24.4

Loan Operations (1)

345,724

332,335

319,802

306,120

295,197

272,485

259,722

249,828

4.0

17.1

- Individuals

108,671

105,389

102,915

100,200

98,243

93,038

89,780

86,146

3.1

10.6

- Corporate

237,053

226,946

216,887

205,920

196,954

179,447

169,942

163,683

4.5

20.4

Allowance for Loan Losses (ALL)

(19,540)

(19,091)

(17,365)

(16,740)

(16,290)

(16,019)

(15,782)

(15,836)

2.4

20.0

Total Deposits

217,424

224,664

213,561

203,822

193,201

186,194

178,453

170,722

(3.2)

12.5

Technical Reserves

103,653

97,099

93,938

89,980

87,177

82,363

79,308

77,685

6.7

18.9

Shareholders' Equity

55,582

53,742

52,843

51,297

48,043

46,114

44,295

43,087

3.4

15.7

Assets under Management

1,019,884

973,194

933,960

919,007

872,514

838,455

767,962

739,894

4.8

16.9

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

Adjusted Net Income per Share - R$ (2)

2.93

2.91

2.82

2.72

2.61

2.38

2.19

2.07

0.7

12.3

Book Value per Common and Preferred Share - R$

14.56

14.08

13.82

13.42

12.77

12.26

11.77

11.45

3.4

14.0

Annualized Return on Average Shareholders' Equity (3) (4)

21.3

22.4

23.2

24.2

22.2

22.5

22.8

22.2

(1.1) p.p.

(0.9) p.p.

Annualized Return on Average Assets (4)

1.6

1.7

1.7

1.7

1.7

1.7

1.7

1.7

(0.1) p.p.

(0.1) p.p.

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

7.8

8.0

7.8

8.2

8.3

7.9

8.2

8.1

(0.2) p.p.

(0.5) p.p.

Fixed Assets Ratio - Total Consolidated

21.0

16.7

17.3

17.4

18.1

16.7

20.9

19.8

4.3 p.p

2.9 p.p

Combined Ratio - Insurance (5)

83.6

86.2

85.8

86.1

85.1

85.3

84.7

85.2

(2.6) p.p.

(1.5) p.p

Efficiency Ratio (ER) (2)

43.0

42.7

42.7

42.7

42.7

42.5

42.0

41.2

0.3 p.p

0.3 p.p

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

62.2

62.7

63.5

63.6

64.2

65.1

64.9

66.0

(0.5) p.p.

(2.0) p.p

Market Capitalization - R$ million (6)

106,971

96,682

111,770

117,027

109,759

114,510

87,887

100,885

10.6

(2.5)

Loan Portfolio Quality % (7)

 

 

 

 

 

 

 

 

 

 

ALL / Loan Portfolio

7.3

7.3

6.9

7.0

7.1

7.4

7.6

8.0

-

0.2 p.p

Non-Performing Loans (>60 days (8) / Loan Portfolio)

4.8

4.6

4.5

4.4

4.3

4.6

4.9

5.3

0.2 p.p

0.5 p.p

Delinquency Ratio (> 90 days (8) / Loan Portfolio)

3.9

3.8

3.7

3.6

3.6

3.8

4.0

4.4

0.1 p.p

0.3 p.p

Coverage Ratio (> 90 days (8))

184.4

194.0

189.3

193.6

197.6

191.8

188.5

180.8

(9.6) p.p.

(13.2) p.p.

Coverage Ratio (> 60 days (8))

151.8

159.6

154.0

159.1

163.3

162.0

155.8

151.3

(7.8) p.p.

(11.5) p.p.

Operating Limits %

 

 

 

 

 

 

 

 

 

 

Capital Adequacy Ratio - Total Consolidated

15.1

14.7

14.7

15.0

14.7

15.7

15.9

16.8

0.4 p.p

0.4 p.p

- Tier I

12.4

12.2

12.9

13.4

13.1

13.5

13.9

14.3

0.2 p.p

(0.7) p.p.

- Tier II

2.7

2.5

1.8

1.7

1.7

2.3

2.1

2.6

0.2 p.p

1.0 p.p

- Deductions

-

-

-

(0.1)

(0.1)

(0.1)

(0.1)

(0.1)

-

0.1 p.p

 

   6   Report on Economic and Financial Analysis – December 2011 


 
 

Press Release                  

 

Main Information

 

 

Dec11

Sept11

Jun11

Mar11

Dec10

Sept10

Jun10

Mar10

Variation %

Dec11 x Sept11

Dec11 x Dec10

Structural Information - Units

Service Points (9)

59,711

55,822

53,246

50,967

48,681

45,821

42,977

40,460

7.0

22.7

- Branches

4,634

3,945

3,676

3,651

3,628

3,498

3,476

3,455

17.5

27.7

- PAAs (10)

1,605

1,660

1,659

1,660

1,660

1,643

1,592

1,451

(3.3)

(3.3)

- PABs (10)

1,347

1,320

1,313

1,308

1,263

1,233

1,215

1,200

2.0

6.7

- PAEs (10)

1,477

1,589

1,587

1,588

1,557

1,559

1,565

1,564

(7.0)

(5.1)

- Outplaced Bradesco Network ATMs (11)

3,913

3,953

3,962

3,921

3,891

4,104

3,827

3,664

(1.0)

0.6

- ATMs Shared with other Banks (11) (12)

10,753

10,815

10,856

10,326

9,765

8,113

7,358

6,912

(0.6)

10.1

- Bradesco Expresso (Correspondent Banks)

34,839

31,372

29,263

27,649

26,104

24,887

23,190

21,501

11.1

33.5

- Bradesco Promotora de Vendas

1,131

1,157

919

853

801

773

743

702

(2.2)

41.2

- Branches / Subsidiaries Abroad

12

11

11

11

12

11

11

11

9.1

-

ATMs

46,971

45,596

45,103

44,263

43,072

41,007

39,766

38,772

3.0

9.1

- Own Network

34,516

33,217

32,714

32,514

32,015

31,759

31,387

30,909

3.9

7.8

- Shared Network (12)

12,455

12,379

12,389

11,749

11,057

9,248

8,379

7,863

0.6

12.6

- Debit and Credit Card (13) - in millions

155.7

153.0

150.4

147.5

145.2

140.7

137.8

135.6

1.8

7.2

Employees

104,684

101,334

98,317

96,749

95,248

92,003

89,204

88,080

3.3

9.9

Outsourced Employees and Interns

11,699

10,731

10,563

10,321

9,999

9,796

8,913

9,605

9.0

17.0

Foundation Employees (14)

3,806

3,813

3,796

3,788

3,693

3,756

3,734

3,713

(0.2)

3.1

Customers - in millions

Checking accounts

25.1

24.7

24.0

23.5

23.1

22.5

21.9

21.2

1.6

8.7

Savings Accounts (15)

43.4

40.6

39.7

39.4

41.1

38.5

37.1

36.2

6.9

5.6

Insurance Group

40.3

39.4

38.0

37.0

36.2

34.6

33.9

33.8

2.3

11.3

- Policyholders

35.0

34.3

33.0

32.1

31.5

30.0

29.3

29.2

2.0

11.1

- Pension Plan Participants

2.2

2.1

2.1

2.1

2.0

2.0

2.0

2.0

4.8

10.0

- Savings Bond Customers

3.1

3.0

2.9

2.8

2.7

2.6

2.6

2.6

3.3

14.8

Bradesco Financiamentos

2.2

2.4

2.9

2.9

3.3

3.4

3.5

3.8

(8.3)

(33.3)


(1)
   Expanded Loan Portfolio: Includes sureties and guarantees, letters of credit, advances of credit card receivables, co-obligation in loan assignment (receivables-backed investment funds and mortgage-backed receivables), co-obligation in rural loan assignment and operations bearing credit risk – commercial portfolio, covering debentures and promissory notes;
(2)   In the last 12 months;
(3)   Excluding mark-to-market effect of available-for-sale securities recorded under Shareholders’ Equity;
(4)   Adjusted net income for the period;
(5)   Excludes additional reserves;
(6)   Number of shares (excluding treasury shares) multiplied by the closing price of the common and preferred shares on the period’s last trading day;
(7)   Concept defined by Brazilian Central Bank (Bacen);
(8)   Credits overdue;
(9)   Not including Postal Bank;
(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) Including overlapping ATMs within the Bank’s own and shared network in: December 2011 – 2,019; September 2011 - 2,040; June 2011 – 2,045; March 2011 – 2,024; December 2010 – 1,999, September 2010 – 1,670, June 2010 - 1,547 and March 2010 – 1,490;
(12) Shared ATM network: Banco24Horas ATMs + ATMs shared among Bradesco, Banco do Brasil and Banco Santander since November 2010;
(13) Includes pre-paid,  Private Label and Ibi México as of December 2010;
(14) Fundação Bradesco, Digestive System and Nutritional Disorder Foundation (Fimaden) and Bradesco Sports and Recreation Center (ADC Bradesco); and
(15) Number of accounts.

Bradesco      7                         


 

 

 

 

                   Press Release
 

Ratings

Main Ratings  

 

Fitch Ratings

International Scale

Domestic Scale

Feasibility (1)

Support

Domestic Currency

Foreign Currency

Domestic

a -

2

Long Term

A -

Short Term

F1

Long Term

BBB +

Short Term

F2

Long Term

AAA (bra)

Short Term

F1 + (bra)

*

Moody´s Investors Service

R&I Inc.

Financial Strength

International Scale

Domestic Scale

International Scale

B -

Foreign Currency Debt

Domestic Currency Deposit

Foreign Currency Deposit

Domestic Currency

Issuer Rating

Long Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

BBB

Baa1

A1

P - 1

Baa2

P-2

Aaa.br

BR - 1

 

*

               

Standard & Poor's

Austin Rating

International Scale - Counterparty Rating

Domestic Scale

Corporate Governance

Domestic Scale

Foreign Currency

Domestic Currency

Counterparty Rating

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

Long Term

Short Term

AA+

AAA

A -1

BBB

A - 3

BBB

A - 3

brAAA

brA - 1

 

(1) In replacement for the individual rating (B/C).

 

Book Net Income vs. Adjusted Net Income

 

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


R$ million

12M11

12M10

4Q11

3Q11

Book Net Income

11,028

10,022

2,726

2,815

 

          

Non-Recurring Events

170

(218)

45

49

- Provision for/ (Reversal of) Tax Risks

(2,126)

397

-

(2,126)

- Additional ALL/Change in Drag Calculation Parameters

1,006

(220)

-

1,006

- Labor Provision

501

-

-

501

- Civil Provision (2)

482

268

79

280

- Records of Tax Credits

-

(336)

-

-

- Other (3) (4)

187

(215)

(14)

201

- Tax Effects

120

(112)

(20)

187

Adjusted Net Income

11,198

9,804

2,771

2,864

 

           

ROAE % (1)

21.0

22.7

21.2

22.7

 

          

Adjusted ROAE % (1)

21.3

22.2

21.5

23.1

 

(1)  Annualized;  

(2)  Mainly refers to the provision for Economic Plans;

(3)  In 2011, including: (i) the partial sale of Ibi Promotora, in the amount of R$58 million; (ii) impairment, in the amount of R$157 million; and (iii) other operating provisions, in the amount of R$88 million; and

(4)  In 2010, including: (i) partial sale/capital gain of investments (CPM Braxis/Fidelity/Other), in the amount of R$224 million; (ii) REFIS, in the amount of R$18 million; and (iii) impairment, in the amount of R$27 million.

 

   8   Report on Economic and Financial Analysis – December 2011 


 

 

 

Press Release                  

 

Summarized Analysis of Adjusted Income

 

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

 Note that the Adjusted Income Statement serves as the basis adopted for the analysis and comments made in chapters 1 and 2 of this report.




R$ million

Adjusted Income Statement

12M11

12M10

Variation

4Q11

3Q11

Variation

12M11 x 12M10

4Q11 x 3Q11

Amount

%

Amount

%

Financial Margin

39,321

33,056

6,265

19.0

10,258

10,230

28

0.3

- Interest

37,670

31,525

6,145

19.5

9,985

9,669

316

3.3

- Non-interest

1,651

1,531

120

7.8

273

561

(288)

(51.3)

ALL

(10,237)

(8,703)

(1,534)

17.6

(2,661)

(2,779)

118

(4.2)

Gross Income from Financial Intermediation

29,084

24,353

4,731

19.4

7,597

7,451

146

2.0

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

3,370

2,772

598

21.6

933

864

69

8.0

Fee and Commission Income

15,223

13,372

1,851

13.8

4,086

3,876

210

5.4

Personnel Expenses

(11,061)

(9,302)

(1,759)

18.9

(3,140)

(2,880)

(260)

9.0

Other Administrative Expenses

(13,406)

(11,532)

(1,874)

16.3

(3,682)

(3,405)

(277)

8.1

Tax Expenses

(3,664)

(3,120)

(544)

17.4

(1,005)

(866)

(139)

16.1

Equity in the Earnings (Losses) of Unconsolidated Companies

144

127

17

13.4

53

41

12

29.3

Other Operating Income/Expenses

(3,401)

(2,382)

(1,019)

42.8

(808)

(907)

99

(10.9)

Operating Result

16,289

14,288

2,001

14.0

4,034

4,174

(140)

(3.4)

Non-Operating Income

3

(8)

11

-

4

10

(6)

(60.0)

Income Tax / Social Contribution

(4,954)

(4,353)

(601)

13.8

(1,241)

(1,304)

63

(4.8)

Non-controlling Interest

(140)

(123)

(17)

13.8

(26)

(16)

(10)

62.5

Adjusted Net Income

11,198

9,804

1,394

14.2

2,771

2,864

(93)

(3.2)

 

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

Bradesco      9       


 

 

 

                   Press Release

 

Summarized Analysis of Adjusted Income

Adjusted Net Income and Profitability

In the fourth quarter of 2011, Bradesco’s adjusted net income was R$2,771 million, down 3.2% from the previous quarter, mainly due to: (i) lower revenue from non-interest financial margin; and (ii) greater personnel and administrative expenses, mainly resulting from accelerated organic growth in the year, marked by the expansion of 11,030 service points, including the opening of 1,009 branches.

In the comparison of 2011 and 2010, adjusted net income increased by R$1,394 million, or 14.2%, for Return on Average Shareholders’ Equity (ROAE) of 21.3%. The main reasons for this result are described in this chapter, among which the aforementioned organic growth demands our attention.

Shareholders’ Equity stood at R$55,582 million in December 2011, up 15.7% on the balance on December 2010. The Capital Adequacy Ratio stood at 15.1%, of which, 12.4% fell under Tier I Reference Shareholders’ Equity.

Total Assets came to R$761,533 million in December 2011, up 19.5% over December 2010, driven by the increase in operations and the expansion of business volume. Return on Average Assets (ROAA) hovered around 1.6%.

 

   10   Report on Economic and Financial Analysis – December 2011 

 


 
 

Press Release         

 

Summarized Analysis of Adjusted Income

Efficiency Ratio (ER)

 

The ER was impacted by the following events in the period: (i) accelerated organic growth in the year, especially in the second half of 2011, marked by the expansion of 11,030 service points, including the inauguration of 1,009 branches, which impacted personnel and administrative expenses; and (ii) greater expenses with advertising and marketing, brought on by the seasonal effect in the quarter.

With regards to the “adjusted to risk” ER, which reflects the impact of risk associated with loan operations(2) and the aforementioned events, it was also affected by the increase in delinquency in the period.

 

(1) ER = (Personnel Expenses – Employee Profit Sharing + Administrative Expenses) / (Financial Margin + Fee and Commission Income + Income from Insurance + Equity in the Earnings (Losses) of Unconsolidated Companies + Other Operating Income – Other Operating Expenses). Considering the ratio between: (i) total administrative costs (Personnel Expenses + Administrative Expenses + Other Operating Expenses + Tax Expenses not related to revenue generation + Insurance Selling Expenses) and (ii) revenue net of related taxes (not considering Claims and Selling Expenses from the Insurance Group), our ER in the fourth quarter of 2011 would be 45.8%; and
(2) Including ALL expenses, adjusted for granted discounts, loan recovery and sale of foreclosed assets, among others.

 

Bradesco      11       

 


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

Financial Margin

 

The R$28 million increase in the fourth quarter of 2011 compared to the third quarter of 2011 was due to:

· a R$316 million increase in interest-earning operations, mainly due to higher gains with “Loan” and “Securities/Other” margins; and

was offset by:

· a R$288 million decrease in the non-interest margin, due to lower treasury/securities gains.

Financial margin posted a R$6,265 million improvement between the 2011 fiscal year and that of 2010, for growth of 19.0%, mainly driven by:

· a R$6,145 million increase in income from interest-earning operations due to an increase in business volume, driven by:
(i) “Loans;” and (ii) “Funding;” and

· greater income from the non-interest margin, in the amount of R$120 million, due to higher treasury/securities gains.

   12   Report on Economic and Financial Analysis – December 2011 


 
 

Press Release         

 

Summarized Analysis of Adjusted Income

Interest Financial Margin – Annualized Average Rates

 



R$ million

12M11

12M10

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

26,818

254,812

10.5%

23,362

209,292

11.2%

Funding

4,562

301,122

1.5%

3,029

236,549

1.3%

Insurance

3,388

94,561

3.6%

2,827

80,444

3.5%

Securities/Other

2,902

234,205

1.2%

2,307

194,624

1.2%

 

 

 

 

 

 

 

Financial Margin

37,670

-

7.4%

31,525

-

7.5%


4Q11

3Q11

Interest

Average
Balance

Average
Rate

Interest

Average
Balance

Average
Rate

Loans

7,162

269,071

11.1%

6,928

260,140

11.1%

Funding

1,169

319,408

1.5%

1,252

313,201

1.6%

Insurance

770

100,978

3.1%

800

95,865

3.4%

Securities/Other

884

257,613

1.4%

689

244,470

1.1%

0

Financial Margin

9,985

-

7.6%

9,669

-

7.6%

 

The annualized interest financial margin rate stood at 7.6% in the fourth quarter of 2011, in line with the figure recorded in the previous quarter.

 

Bradesco      13       


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

Expanded Loan Portfolio(1)

In December 2011, Bradesco’s loan operations totaled R$345.7 billion. The 4.0% increase in the quarter was due to growth of: (i) 6.2% in Small and Medium-sized Entities (SMEs); (ii) 3.1% in Individuals; and (iii) 3.1% in Corporations.

Over the last 12 months, the portfolio expanded by 17.1%, driven by: (i) 22.6% growth in SMEs; (ii) 18.6% growth in Corporations; and (iii) 10.6% growth in Individuals.

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

 

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

 

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

 

Allowance for Loan Losses (ALL)


 

In the fourth quarter of 2011, ALL expenses stood at R$2,661 million, down 4.2% from the previous quarter, mainly as a result of: (i) adequate provision levels in comparison with the expected losses from certain operations with corporate customers, which offset: (ii) the increased delinquency in the period; and (iii) the growth in loan operation volume.

In comparison with 2010, ALL expenses in 2011 increased by 17.6%, mainly due to: (i) growth in loan operations; and (ii) greater delinquency in the period, especially among individuals.

 

(1)   In the 3Q11, includes exceeding ALL in the total amount of R$1.0 billion.

 

 

   14   Report on Economic and Financial Analysis – December 2011 


 
 

Press Release        

 

Summarized Analysis of Adjusted Income

Delinquency Ratio > 90 days

 

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

 

 

  

Coverage Ratios

 

The following graph presents the evolution of the coverage ratio of the ALL for loans overdue for more than 60 and 90 days. In December 2011 these ratios reached 151.8% and 184.4%, respectively, pointing to a comfortable level of provisioning.

The ALL, totaling R$19.5 billion in December 2011, was made up of: (i) R$15.5 billion required by the Brazilian Central Bank; and (ii) R$4.0 billion in additional provisions.

 

  

Bradesco      15       


 
 

                  Press Release

 

Summarized Analysis of Adjusted Income

Income from Insurance, Pension Plan and Savings Bond Operations

Net Income for the fourth quarter of 2011 came to R$860 million, up 10.3% from the previous quarter.

Net Income for 2011 came to R$3.201 billion, up 10.2% on the previous year.

 

  

 



R$ million (unless otherwise indicated)

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

1Q10

Variation %

4Q11 x 3Q11

4Q11 x 4Q10

Net Income

860

780

800

761

779

721

701

703

10.3

10.4

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

11,133

9,049

9,661

7,850

9,022

7,697

7,163

7,196

23.0

23.4

Technical Reserves

103,653

97,099

93,938

89,980

87,177

82,363

79,308

77,685

6.7

18.9

Financial Assets

112,979

107,244

103,847

99,594

96,548

92,599

88,515

86,928

5.3

17.0

Claims Ratio

68.6

71.5

72.2

72.0

71.1

72.4

71.8

73.3

(2.9) p.p

(2.5) p.p

Combined Ratio

83.6

86.2

85.8

86.1

85.1

85.3

84.7

85.2

(2.6) p.p

(1.5) p.p

Policyholders / Participants and Customers (in thousands)

40,304

39,434

37,972

37,012

36,233

34,632

33,908

33,768

2.2

11.2

Market Share of Insurance Written Premiums, Pension Plan Contributions and Savings
Bond Income (2)

N/A

24.9

25.0

23.2

24.7

24.7

24.8

25.2

-

-

 

Note: For comparison purposes, we have excluded the build in Technical Reserves for benefits to be granted – Remission (Health) from the calculation of ratios for the first quarter of 2010, and the effects of Normative Resolution (RN) 206/09 issued by the National Supplementary Health Plan Agency (ANS) on health revenues from the calculation of combined ratio.

(1)  Excluding the effects of ANS RN 206/09, which as of January 2010 extinguished the unearned premium reserve (PPNG) (Susep Statistics System (SES)) and income from premiums are now recorded on a pro-rata temporis basis. This accounting change did not affect Earned Premiums; and

(2)  3Q11 considers the latest data made available by the Insurance Superintendence (Susep) (July 2011).

 

 

   16   Report on Economic and Financial Analysis – December 2011   


 
 

Press Release        

 

Summarized Analysis of Adjusted Income

 

In the fourth quarter of 2011, the Group's total revenue increased by 23.0% on the previous quarter, led by the “Life and Pension Plan” segment, which was driven by a greater concentration of pension plan contributions in the period in question.

In 2011, revenue was up 21.3% in comparison with 2010, driven by the performance of “Life and Pension Plan," "Health" and "Savings Bond" products, which posted respective growth of 23.8%, 22.0% and 22.7% in the period.

Net income increase in the quarter was mainly due to: (i) a 23.0% increase in revenues; (ii) improved equity income; and (iii) a drop in the claims ratio.

Net income increase in the 2011 fiscal year was the result of: (i) 21.3% growth in revenues; (ii) a 1.1 p.p. decrease in the claims ratio; (iii) improved financial result and equity in the earnings (losses) of unconsolidated subsidiaries; and partially offset by: (iv) an increase in personnel expenses, mainly driven by the collective bargaining agreement in January 2011.

In terms of solvency, Grupo Bradesco de Seguros e Previdência complies with Insurance Superintendence (Susep) rules effective as of January 1, 2008, and international standards (Solvency II). The Group’s financial leverage ratio stood at 2.7 times its Shareholders’ Equity.

 

Bradesco      17       


 
 

                   Press Release

 

Summarized Analysis of Adjusted Income

Fee and Commission Income

 

In the fourth quarter of 2011, fee and commission income totaled R$4,086 million, up 5.4% or R$210 million from the previous quarter. This increase was mainly driven by: (i) higher credit card revenue, resulting from the increase in the cards/customer base; (ii) greater checking account revenue; and (iii) greater gains from capital market operations (underwriting/ financial advisory services).

When comparing 2011 with 2010, the R$1,851 million, or 13.8%, increase in fee and commission income was mainly due to: (i) the performance of the credit card segment, driven by the growth in card base and revenues; (ii) higher income from checking accounts, which was driven by growth in business volume and an increase in checking account holder base, which posted net growth of 2.0 million accounts in the period; (iii) greater income from loan operations, resulting from an increase in the volume of contracted operations; (iv) greater income from collections; and (v) the increase in income from consortium management.

 

 

 

   18   Report on Economic and Financial Analysis – December 2011   


 
 

Press Release         

 

Summarized Analysis of Adjusted Income

Personnel Expenses

 

In the fourth quarter of 2011, the R$260 million increase from the previous quarter was due to the following:

· structural expenses – R$127 million growth, mainly resulting from: (i) higher expenses with salaries, social charges and benefits due to the Bank's organic growth, which led to the opening of new service points and the consequent increase in staff; and (ii) an adjustment to salary levels, pursuant to the collective bargaining agreement; and

· non-structural expenses – R$133 million increase, mainly due to expenses with employee and management profit sharing. Growth between 2011 and 2010 of R$1,759 million is mainly due to:

· R$1,281 million in structural expenses, resulting from: (i) increased expenses with salaries, social charges and benefits, due to higher salary levels; and (ii) the net increase in the number of employees by 9,436 professionals; and

·R$478 million in non-structural expenses, mainly driven by: (i) greater expenses with employee and management profit sharing; and (ii) greater expenses with the provision for labor claims.

   

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

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

 

Bradesco      19       


 
 

                  Press Release

 

Summarized Analysis of Adjusted Income

Administrative Expenses

In the fourth quarter of 2011, administrative expenses increased by 8.1% on the previous quarter, mainly due to: (i) greater expenses with advertising and marketing; and (ii) expenses related to accelerated organic growth (i.e. transportation, security and surveillance, maintenance and preservation of goods, etc.), which led to the inauguration of 689 branches.

The 16.3% increase between 2011 and 2010 was mainly due to greater expenses with:
(i) outsourced services, mainly related variable expenses tied to revenues/business volume
(i.e. correspondent banks, Call Center, etc.);
(ii) contract adjustments; and (iii)
accelerated organic growth in the period, marked by the expansion of 11,030 service points, including the inauguration of 1,009 branches.

 

 

(1)    Does not include Postal Bank.

Other Operating Income and Expenses

 

Other operating expenses, net of other operating income, totaled R$808 million in the fourth quarter of 2011, down R$99 million from the previous quarter, mainly due to less expenses with the recording of operating provisions, particularly those with civil provisions.

Compared with the previous year, the increase in other operating expenses, net of other operating income, by R$1,019 million in 2011 is mainly the result of: (i) higher expenses with the recording of operating provisions, especially civil provisions; and (ii) higher expenses with amortization of intangible assets – acquisition of banking rights.

 

 

   20   Report on Economic and Financial Analysis – December 2011   


 
 

Press Release         

 

Summarized Analysis of Adjusted Income

Income Tax and Social Contributions

 

Income tax and social contribution expenses in the fourth quarter of 2011 were down 4.8%, or R$63 million, from the previous quarter, due to lower taxable income in the period.

In 2011, the increase in these expenses over 2010 is mainly the result of: (i) an increase in taxable income; and (ii) the termination of tax credits resulting from the increase in the social contribution rate from 9% to 15% in the first quarter of 2011.

 

 

Unrealized Gains

 

Unrealized gains totaled R$10,618 million in the fourth quarter of 2011, a R$1,561 million increase from the previous quarter. This was mainly due to: (i) the appreciation of investments, particularly the Cielo investment, which saw a 15.0% increase in share value in the quarter; (ii) the valuation of mark-to-market securities in both fixed income and equities; and (iii) mark-to-market effect of subordinated debt.

 

Bradesco      21       


 
 

                  Press Release

 

Economic Outlook

Economic activity indicators in the USA were better than expected in the fourth quarter of 2011, but failed to completely ward off uncertainties regarding the pace and sustainability of growth in the coming months. At the same time, the constant downward revisions of projected Chinese growth lost momentum, despite persisting doubts in relation to the country’s banking system and real estate market. However, concern with the fiscal imbalance in many European nations mounted, given that the European Central Bank’s recent measures to promote liquidity in the Eurozone banking system were insufficient to dispel existing fears.

Faced with these risks, global growth remained low, adversely impacting the confidence of the economic agents. This trend has had two relevant effects: (i) the normalization of monetary policy by the main central banks will most likely be delayed, ensuring high international liquidity, as long as there are no major breakdowns in the banking systems of the major economies, an event we believe to be unlikely; and (ii) the average of commodity prices should also continue on a downward trajectory throughout 2012, despite short-term pressures, especially in relation to agricultural produce (unfavorable weather conditions) and oil (geo-political tensions).

Brazil is not immune to global events, although it is certainly much better prepared to face the materialization of existing risks than it was three years ago. Faced with a deteriorating international scenario and the current leveling-off of domestic activity in the second half of 2011, the economic authorities have adopted a number of stimulus measures, including: (i) a series of interest rate reductions, a process that should continue into the first quarter of 2012; (ii) the partial reversal of the macroprudential measures adopted in December 2010; and (iii) tax incentives for the consumer goods and industrial segments. At the same time, the country’s foreign reserves (currently US$355 billion, versus US$208 billion in September 2008) and the volume of reserve requirements held by Bacen (R$448 billion, versus R$272 billion three years ago) constitute an excellent line of defense that can be tapped into quickly if needed. Given these measures and the expected increase in public investments, the Brazilian economy should respond favorably, accelerating the pace of growth in the coming months. This improvement should become even more evident in the second quarter, when the industrial inventory adjustments will have run their course.

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

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

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

   22   Report on Economic and Financial Analysis – December 2011   


 
 

Press Release         

 

Main Economic Indicators

Main Indicators (%)

4Q11

3Q11

2Q11

1Q11

4Q10

3Q10

2Q10

1Q10

 

12M11

12M10

 

Interbank Deposit Certificate (CDI)

2.67

3.01

2.80

2.64

2.56

2.61

2.22

2.02

 

11.60

9.75

Ibovespa

8.47

(16.15)

(9.01)

(1.04)

(0.18)

13.94

(13.41)

2.60

 

(18.11)

1.04

USD – Commercial Rate

1.15

18.79

(4.15)

(2.25)

(1.65)

(5.96)

1.15

2.29

 

12.58

(4.31)

General Price Index - Market (IGP-M)

0.91

0.97

0.70

2.43

3.18

2.09

2.84

2.78

 

5.10

11.32

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

1.46

1.06

1.40

2.44

2.23

0.50

1.00

2.06

 

6.50

5.91

Federal Government Long-Term Interest Rate (TJLP)

1.48

1.48

1.48

1.48

1.48

1.48

1.48

1.48

 

6.04

6.04

Reference Interest Rate (TR)

0.22

0.43

0.31

0.25

0.22

0.28

0.11

0.08

 

1.21

0.69

Savings Accounts

1.73

1.95

1.82

1.76

1.73

1.79

1.62

1.59

 

7.45

6.90

Business Days (number)

62

65

62

62

63

65

62

61

 

251

251

Indicators (Closing Rate)

Dec11

Sept11

Jun11

Mar11

Dec10

Sept10

Jun10

Mar10

 

Dec11

Dec10

USD – Commercial Selling Rate - (R$)

1.8758

1.8544

1.5611

1.6287

1.6662

1.6942

1.8015

1.7810

 

1.8758

1.6662

Euro - (R$)

2.4342

2.4938

2.2667

2.3129

2.2280

2.3104

2.2043

2.4076

 

2.4342

2.2280

Country Risk (points)

223

275

148

173

189

206

248

185

 

223

189

Basic Selic Rate Copom (% p.a.)

11.00

12.00

12.25

11.75

10.75

10.75

10.25

8.75

 

11.00

10.75

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

10.04

10.39

12.65

12.28

12.03

11.28

11.86

10.85

 

10.04

12.03

 

Projections through 2014

 

%

2012

2013

2014

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

1.80

1.86

1.92

Extended Consumer Price Index (IPCA)

5.30

5.10

5.00

General Price Index - Market (IGP-M)

4.00

4.60

4.50

Selic (year-end)

9.50

9.50

9.00

Gross Domestic Product (GDP)

3.70

4.70

4.70

 

Bradesco      23       


 
 

                  Press Release

 

Guidance

 

Bradesco’s Outlook for 2012

 

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

 

Loan Portfolio (1)

18 to 22%

Individuals

16 to 20%

Corporate

18 to 22%

SMEs

23 to 27%

Corporations

13 to 17%

Products

 

Vehicles

4 to 8%

Cards (2)

13 to 17%

Real Estate Financing (origination)

R$11.4 bi

Payroll Deductible Loans

26 to 30%

Financial Margin (3)

10 to 14%

Fee and Commission Income

8 to 12%

Operating Expenses (4)

8 to 12%

Insurance Premiums

13 to 16%

 

(1)    Expanded Loan Portfolio;

(2)    Does not include the “BNDES Cards” and “Discounts on Advances of Receivables” portfolios;

(3)    Under current criterion, Guidance for Interest Financial Margin; and

(4)    Administrative and Personnel Expenses.

 

   24   Report on Economic and Financial Analysis – December 2011   


 
 

Press Release         

 

Income Statements vs. Managerial Income vs. Adjusted Income

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

Fourth Quarter of 2011

 


R$ million

4Q11

Book Income Statement

Reclassifications

Fiscal Hedge (8)

Managerial Income Statement

Non-Recurring Events (9)

Adjusted Statement of Income

(1)

(2)

(3)

(4)

(5)

(6)

(7)

Financial Margin

10,813

(169)

39

(329)

(593)

179

-

-

318

10,258

-

10,258

ALL

(2,958)

-

-

-

356

(59)

-

-

-

(2,661)

-

(2,661)

Gross Income from Financial Intermediation

7,855

(169)

39

(329)

(237)

120

-

-

318

7,597

-

7,597

Income from Insurance, Pension Plan and Savings Bond Operations (10)

933

-

-

-

-

-

-

-

-

933

-

933

Fee and Commission Income

3,963

-

-

-

-

-

123

-

-

4,086

-

4,086

Personnel Expenses

(3,140)

-

-

-

-

-

-

-

-

(3,140)

-

(3,140)

Other Administrative Expenses

(3,574)

-

-

-

-

-

-

(108)

-

(3,682)

-

(3,682)

Tax Expenses

(1,061)

-

-

-

78

-

 

-

(34)

(1,017)

11

(1,005)

Equity in the Earnings (Losses) of Unconsolidated Companies

53

-

-

-

-

-

-

-

-

53

-

53

Other Operating Income/Expenses

(1,473)

169

(39)

329

159

-

(123)

108

-

(870)

62

(808)

Operating Result

3,556

-

-

-

-

120

-

-

284

3,960

73

4,034

Non-Operating Income

124

-

-

-

-

(120)

-

-

-

4

-

4

Income Tax / Social Contribution and Non-controlling Interest

(954)

-

-

-

-

-

-

-

(284)

(1,238)

(31)

(1,267)

Net Income

2,726

-

-

-

-

-

-

-

-

2,726

45

2,771

 

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

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

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

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

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

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

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

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

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

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

 

Bradesco      25       


 

 

 

                  Press Release

Income Statement vs. Managerial Income vs. Adjusted Income

Third Quarter of 2011

 


R$ million

3Q11

Book Income Statement

Reclassifications

Fiscal Hedge (8)

Managerial Income Statement

Non-Recurring Events (9)

Adjusted Statement of Income

(1)

(2)

(3)

(4)

(5)

(6)

(7)

Financial Margin

8,693

(141)

37

(142)

(430)

-

-

-

2,213

10,230

-

10,230

ALL

(3,906)

-

-

-

178

(57)

-

-

-

(3,785)

1,006

(2,779)

Gross Income from Financial Intermediation

4,787

(141)

37

(142)

(252)

(57)

-

-

2,213

6,445

1,006

7,451

Income from Insurance, Pension Plan and Savings Bond Operations (10)

864

-

-

-

-

-

-

-

-

864

-

864

Fee and Commission Income

3,772

-

-

-

-

-

104

-

-

3,876

-

3,876

Personnel Expenses

(3,380)

-

-

-

-

-

-

-

-

(3,380)

501

(2,880)

Other Administrative Expenses

(3,314)

-

-

-

-

-

-

(91)

-

(3,405)

-

(3,405)

Tax Expenses

(695)

-

-

-

69

-

-

-

(240)

(866)

-

(866)

Equity in the Earnings (Losses) of Unconsolidated Companies

41

-

-

-

-

-

-

-

-

41

-

41

Other Operating Income/Expenses

264

141

(37)

142

183

-

(104)

91

-

680

(1,587)

(907)

Operating Result

2,339

-

-

-

-

(57)

-

-

1,973

4,255

(80)

4,174

Non-Operating Income

10

-

-

-

-

57

-

-

-

67

(58)

10

Income Tax / Social Contribution and Non-controlling Interest

466

-

-

-

-

-

-

-

(1,973)

(1,507)

187

(1,320)

Net Income

2,815

-

-

-

-

-

-

-

-

2,815

49

2,864

(1)      Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”
(2)      Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(3)      Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(4)      Income from Loan Recovery classified under the item “Financial Margin”, Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”, and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”, and Tax Expenses were reclassified to “Other Operating Expenses;”
(5)      Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” / “Financial Margin;”
(6)      Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;”
(7)      Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”
(8)      Partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;
(9)      For more information see page 8 of this chapter; and
(10)    Income from Insurance, Pension Plan and Savings Bond Operations = Insurance, Pension Plan  and Savings Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Pension Plans and Savings Bonds.

 

   26   Report on Economic and Financial Analysis – December 2011   


 

 

 

Press Release         

Income Statement vs. Managerial Income vs. Adjusted Income

2011 Fiscal Year

 


R$ million

12M11

Book Income Statement

Reclassifications

Fiscal Hedge (8)

Managerial Income Statement

Non-Recurring Events (9)

Adjusted Statement of Income

(1)

(2)

(3)

(4)

(5)

(6)

(7)

Financial Margin

40,211

(513)

121

(611)

(1,859)

179

-

-

1,793

39,321

-

39,321

ALL

(12,083)

-

-

-

1,074

(234)

-

-

-

(11,243)

1,006

(10,237)

Gross Income from Financial Intermediation

28,128

(513)

121

(611)

(785)

(55)

-

-

1,793

28,078

1,006

29,084

Income from Insurance, Pension Plan and Savings Bond Operations (10)

3,370

-

-

-

-

-

-

-

-

3,370

-

3,370

Fee and Commission Income

14,778

-

-

-

-

-

445

-

-

15,223

-

15,223

Personnel Expenses

(11,560)

-

-

-

-

-

-

-

-

(11,560)

501

(11,061)

Other Administrative Expenses

(13,018)

-

-

-

-

-

-

(388)

-

(13,406)

-

(13,406)

Tax Expenses

(3,680)

-

-

-

197

-

-

-

(194)

(3,677)

11

(3,664)

Equity in the Earnings (Losses) of Unconsolidated Companies

144

-

-

-

-

-

-

-

-

144

-

144

Other Operating Income/Expenses

(3,535)

513

(121)

611

588

-

(445)

388

-

(2,001)

(1,402)

(3,401)

Operating Result

14,628

-

-

-

-

(55)

-

-

1,599

16,172

117

16,289

Non-Operating Income

4

-

-

-

-

55

-

-

-

60

(58)

3

Income Tax / Social Contribution and Non-controlling Interest

(3,605)

-

-

-

-

-

-

-

(1,599)

(5,205)

109

(5,094)

Net Income

11,028

-

-

-

-

-

-

-

-

11,028

170

11,198

(1)      Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”
(2)      Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(3)      Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(4)      Income from Loan Recovery classified under the item “Financial Margin”, Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”, and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”, and Tax Expenses were reclassified to “Other Operating Expenses;”
(5)      Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” / “Financial Margin;”
(6)      Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;”
(7)      Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”
(8)      Partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;
(9)      For more information see page 8 of this chapter; and
(10)    Income from Insurance, Pension Plan and Savings Bond Operations = Insurance, Pension Plan  and Savings Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Pension Plans and Savings Bonds.

Bradesco      27       


 

 

 

                  Press Release

Income Statement vs. Managerial Income vs. Adjusted Income

2010 Fiscal Year

 


R$ million

12M10

Book Income Statement

Reclassifications

Fiscal Hedge (8)

Managerial Income Statement

Non-Recurring Events (9)

Adjusted Statement of Income

(1)

(2)

(3)

(4)

(5)

(6)

(7)

Financial Margin

35,893

(422)

143

(307)

(1,658)

-

-

-

(681)

32,968

88

33,056

ALL

(9,037)

-

-

-

940

(386)

-

-

-

(8,483)

(220)

(8,703)

Gross Income from Financial Intermediation

26,856

(422)

143

(307)

(718)

(386)

-

-

(681)

24,485

(132)

24,353

Income from Insurance, Pension Plan and Savings Bond Operations (10)

2,772

-

-

-

-

-

-

-

-

2,772

-

2,772

Fee and Commission Income

13,103

-

-

-

-

-

270

-

-

13,372

-

13,372

Personnel Expenses

(9,302)

-

-

-

-

-

-

-

-

(9,302)

-

(9,302)

Other Administrative Expenses

(11,194)

-

-

-

-

-

-

(339)

-

(11,532)

-

(11,532)

Tax Expenses

(3,180)

-

-

-

(31)

-

-

-

74

(3,137)

17

(3,120)

Equity in the Earnings (Losses) of Unconsolidated Companies

127

-

-

-

-

-

-

-

-

127

-

127

Other Operating Income/Expenses

(4,410)

422

(143)

307

749

-

(270)

339

-

(3,007)

626

(2,382)

Operating Result

14,771

-

-

-

-

(386)

-

-

(607)

13,777

511

14,288

Non-Operating Income

(171)

-

-

-

-

386

-

-

-

215

(224)

(8)

Income Tax / Social Contribution and Non-controlling Interest

(4,578)

-

-

-

-

-

-

-

607

(3,971)

(505)

(4,476)

Net Income

10,022

-

-

-

-

-

-

-

-

10,022

(218)

9,804

(1)      Expenses with Commission on the Placement of Loans and Financing were reclassified from the item “Other Operating Expenses” to the item “Financial Margin;”
(2)      Interest Income/Expenses from the insurance segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(3)      Interest Income/Expenses from the financial segment were reclassified from the item “Other Operating Income/Expenses” to the item “Financial Margin;”
(4)      Income from Loan Recovery classified under the item “Financial Margin”, Expenses with Discounts Granted classified under the item “Other Operating Income/Expenses”, and Expenses with Write-offs of Leasing Operations classified under the item “Financial Margin” were reclassified to the item “ALL Expenses - Allowance for Loan Losses”, and Tax Expenses were reclassified to “Other Operating Expenses;”
(5)      Losses/Gains from the Sale of Foreclosed Assets/Investments classified under the item “Non-Operating Result” were reclassified to the item “ALL Expenses - Allowance for Loan Losses” / “Financial Margin;”
(6)      Income from Card Fees and Commissions, Insurance Premium Commissions and Insurance Policy Fees classified under the item “Other Operating Income/Expenses” were reclassified to the item “Fee and Commission Income;”
(7)      Credit Card Operation Interchange Expenses classified under the item “Other Operating Income/Expenses” were reclassified to the item “Other Administrative Expenses;”
(8)      Partial result of Derivatives used to hedge investments abroad, which simply cancels the tax effects (Income Tax/Social Contribution (IR/CS) and Social Integration Program/Contribution for Social Security Financing (PIS/Cofins)) of this hedge strategy in terms of Net Income;
(9)      For more information see page 8 of this chapter; and
(10)    Income from Insurance, Pension Plan and Savings Bond Operations = Insurance, Pension Plan  and Savings Bond Retained Premiums - Variation in Technical Reserves for Insurance, Pension Plans and Savings Bonds – Retained Claims – Drawings and Redemption of Savings Bonds – Selling Expenses with Insurance Plans, Pension Plans and Savings Bonds.

   28   Report on Economic and Financial Analysis – December 2011   


 

 

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: January 31, 2012
 
BANCO BRADESCO S.A.
By:
 
/S/ Luiz Carlos Angelotti

    Luiz Carlos Angelotti 
Executive Deputy Officer
 
 
 
FORWARD-LOOKING STATEMENTS

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