3q15 earnings release - bb · 2015-11-18 · 3q15 earnings release . banco do brasil s.a. – third...
TRANSCRIPT
1
1
3Q15 Earnings
Release
2 Banco do Brasil S.A. – Third Quarter 2015 Earnings 2
Disclaimer
This presentation may include references and statements, planned synergies,
estimates, projections of results, and future strategy for Banco do Brasil, its
Associated and Affiliated Companies, and Subsidiaries. Although these references
and statements reflect the management’s belief, they also involve estimates and
unforeseen risks. Consequently, results may differ from those anticipated and
discussed here. These expectations are highly dependent on market conditions, on
Brazil’s economic and banking system performances, as well as on international
market conditions. Banco do Brasil is not responsible for updating any estimate in
this presentation.
3 Banco do Brasil S.A. – Third Quarter 2015 Earnings 3
Highlights (9M15/9M14)
Administrative Expenses under control (6.9% growth)
NII grew by 13.6%
Fee Income increased by 9.5%
Cost to income ratio reaches to 40.9%
4 Banco do Brasil S.A. – Third Quarter 2015 Earnings 4
Income Statement with Reallocations – Main Lines
R$ million
Chg. %
On 3Q14 On 2Q15 On 9M14
Financial Intermediation Income 40,746 37,475 67,643 66.0 80.5 103,914 157,489 51.6
Financial Intermediation Expenses (28,145) (23,791) (53,279) 89.3 123.9 (67,052) (115,619) 72.4
Net Interest Income 12,602 13,684 14,364 14.0 5.0 36,862 41,870 13.6
Allowance for Loan Losses (4,571) (5,530) (6,407) 40.2 15.9 (13,328) (17,936) 34.6
Net Financial Margin 8,031 8,154 7,957 (0.9) (2.4) 23,535 23,934 1.7
Fee income 6,273 6,459 6,907 10.1 6.9 17,976 19,675 9.5
Income f/ Insur., Pension P. and Premium Bonds 1,107 1,261 1,285 16.1 1.9 3,357 3,700 10.2
Contribution Margin 14,187 14,539 14,835 4.6 2.0 41,259 43,388 5.2
Administrative Expenses (8,048) (8,439) (8,551) 6.3 1.3 (23,596) (25,216) 6.9
Commercial Income 6,038 5,983 6,123 1.4 2.3 17,384 17,772 2.2
Previ 228 139 40 (82.5) (71.2) 1,120 318 (71.6)
Income Before Taxes 4,511 4,907 4,534 0.5 (7.6) 13,735 14,068 2.4
Income and Social Contribution Taxes (845) (1,026) (651) (22.9) (36.6) (3,200) (2,306) (27.9)
Corporate Profit Sharing (403) (437) (553) 37.1 26.5 (1,186) (1,559) 31.5
Adjusted Net Income 2,885 3,040 2,881 (0.1) (5.2) 8,323 8,947 7.5
Adjusted ROE (%) 16.1 14.2 13.3 - - 15.2 13.7 (10.0)
Net Income 2,780 3,008 3,062 10.1 1.8 8,287 11,888 43.5
ROE (%) 15.5 14.1 14.1 - - 15.1 18.2 20.7
3Q14 2Q15 3Q15 9M14 9M15Chg. %
5 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Market Ratios
Price/Earnings 12 months
Earnings per Share (R$)
Price/Book Value
Dividend Yield¹ (%)
(1) Dividends and Interest on Own Shareholder Equity 12 months / Market Capitalization.
Source: Economatica.
3Q15
1.01 1.08
2Q15
1.06 1.05
1Q15
1.06
2.07
4Q14
1.05 1.08
3Q14
1.01 0.97
Adjusted Earnings per Share Earnings per Share
Sep/15
2.86
Jun/15
4.66
Mar/15
4.45
Dec/14
5.91
Sep/14
6.26
Jun/15
0.82
Mar/15
0.77
Dec/14
0.82
Sep/14
0.87
Sep/15
0.51
3Q15
+117.0%
13.98
2Q15
8.56
1Q15
8.95
4Q14
6.81
3Q14
6.44
Source: Economatica. Source: Economatica.
6 Banco do Brasil S.A. – Third Quarter 2015 Earnings 6
Funding
205.6
44.7
42.4
Jun/15
642.2
152.6
147.3
64.8
199.3
44.0
34.2
Mar/15
644.8
139.0
144.1
73.7
212.7
37.8
37.6
Dec/14
634.6
118.1
148.7
74.2
66.0
214.5
48.2
31.0
Sep/14
623.5
113.5
149.0
69.5
221.8
41.2
28.5
Sep/15
663.1
154.6
149.8
Agribusiness Let. of Credit + Mortgage Bonds Savings Deposits Demand Deposits Interbank Deposits Time Deposits Repo
R$ billion 91.8 92.1 91.9 90.8 92.5
Adj. Net Loan Portfolio / Comm. Funding (%)
+1.7%
on Jun/15
+36.2%
on Sep/14
7
Spread by Portfolio (%)¹ NIM (%)¹
7
Net Interest Income and Net Interest Margin
14.9
2Q15
4.8
5.6
7.0
14.0
1Q15
4.9
5.5
6.9
13.5
4Q14
5.1
5.7
7.0
13.8
3Q14
5.1
5.5
7.0
14.0
3Q15
4.5
5.7
7.1
Agribusiness Companies³ Loan Operations² Individuals
3Q15
2.4
4.3
2Q15
2.5
4.2
1Q15
2.4
4.3
4Q14
2.7
4.4
3Q14
2.6
4.2
Risk Adjusted NIM NIM
(1) It Includes senior debt, subordinated debt and hybrid capital instrument and abroad (HCDI). (2) It included interest income, profitable compulsory deposits income, tax hedge, derivatives
and other financial instruments that compensate the exchange rate variation in result.
Banco do Brasil S.A. – Third Quarter 2015 Earnings
Chg. %
On 3Q14 On 2Q15 On 9M14
Net Interest Income 12,602 13,684 14,364 14.0 5.0 36,863 41,870 13.6
Loan Operations Income 21,455 23,750 25,599 19.3 7.8 62,202 72,126 16.0
Funding Expenses (8,993) (10,378) (11,700) 30.1 12.7 (25,340) (31,460) 24.2
Institutional Funding Expenses¹ (3,191) (3,665) (4,130) 29.4 12.7 (9,688) (11,420) 17.9
Recovery of Write-offs Loans 903 987 804 (11.0) (18.5) 2,583 2,713 5.0
Treasury Income² 2,429 2,991 3,792 56.1 26.8 7,106 9,911 39.5
3Q14R$ million
9M14 9M153Q152Q15Chg. %
(1) Annualized data. (2) Series revised from 1Q15 due to methodology adjustments. (3) It does not include loans with government sector.
8 Banco do Brasil S.A. – Third Quarter 2015 Earnings 8
Loan Portfolio – Broad Concept¹
R$ billion
Sep/15
804.6
362.2
189.6
171.8
81.1
Jun/15
776.8
353.3
186.9
168.3
68.3
Mar/15
776.9
359.0
182.0
163.4
72.5
Dec/14
760.9
354.1
179.7
164.9
62.1
Sep/14
733.0
342.0
175.4
158.4
57.2
Companies Individuals Agribusiness Offshore
45.0%
23.6%
21.4%
10.1%
46.7%
23.9%
21.6%
7.8%
9.8 8.0 11.1 9.8
12.4
12 month Growth (%)
(1) It includes private securities and guarantees provided.
9
On Sep/14 On Jun/15
Payroll 56.7 38.9 61.1 38.4 61.8 38.0 9.0 1.1
Salary Loans 17.9 12.3 18.8 11.8 19.4 11.9 8.4 3.4
Mortgage 25.7 17.7 32.8 20.7 35.2 21.6 36.8 7.2
Auto Loans 10.5 7.2 9.5 6.0 8.8 5.4 (16.1) (6.8)
Credit Cards 19.9 13.7 21.5 13.5 21.5 13.2 7.9 (0.2)
Consumer Finance 5.9 4.1 6.8 4.3 6.9 4.2 16.7 1.8
Overdraft 2.7 1.9 2.5 1.6 2.6 1.6 (6.3) 1.5
Microcredit 1.4 1.0 0.8 0.5 0.8 0.5 (39.5) 3.6
Other 4.9 3.3 5.1 3.2 5.7 3.5 16.7 11.5
Individuals Loan Portfolio 145.6 100.0 158.9 100.0 162.6 100.0 11.7 2.4
Chg. %Sep/14 Jun/15 Sep/15Share % Share % Share %
Banco do Brasil S.A. – Third Quarter 2015 Earnings 9
Organic Individuals Loan Portfolio¹
R$ billion
(1) It does not include BV operations and acquired portfolios.
76.1% 77.0%
10 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Growth in lower risk lines
Mortgages (R$ billion)
Payroll¹ (R$ billion)
in 12 months
+36.8%
+26.2%
+34.0%
Sep/15
46.9
35.2
11.7
Jun/15
44.1
32.8
11.2
Sep/14
35.0
25.7
9.3
Individuals Companies
+9.0%
Sep/15 Jun/15
61.1
7.4% 3.7%
88.8%
Sep/14
56.7
88.6%
4.0%
61.8
88.9%
7.5% 3.6%
7.4%
Direct Consumer Credit and Auto Loans¹ (R$ billion)
24.2%
Market
Share²
+6.5%
Sep/15
96.9 7.3%
13.4%
79.4%
Jun/15
96.1 7.3%
13.6%
79.1%
Sep/14
91.0 7.2%
14.4%
78.4%
INSS Retirees and Pensioners Private Sector Employees Civil Servants INSS Retirees and Pensioners Private Sector Employees Civil Servants
Salary Loans (R$ billion)
+8.4%
Sep/15 Jun/15
18.8
Sep/14
17.9 19.4
(1) Organic Loan Portfolio (2) Classified Loan Portfolio
11 Banco do Brasil S.A. – Third Quarter 2015 Earnings 11
Loans to Companies – Broad Concept¹
R$ billion
(1) It includes private securities and guarantees provided.
(2) It includes Working Capital, Receivables, Credit Card and Overdraft Account.
(3) It Includes FCE/ACE and BNDES Exim.
On Sep/14 On Jun/15
Working Capital² 182.6 53.4 182.5 51.7 184.4 50.9 1.0 1.0
Investments 63.8 18.7 67.0 19.0 68.3 18.9 7.0 2.0
Corporate Bonds & Notes 42.6 12.4 38.3 10.8 38.1 10.5 (10.6) (0.7)
Guarantees 19.2 5.6 22.7 6.4 26.1 7.2 36.1 15.0
Trade Finance³ 15.9 4.6 18.6 5.3 18.4 5.1 15.9 (0.9)
Mortgage 9.3 2.7 11.2 3.2 11.7 3.2 26.2 4.2
Other 8.7 2.5 13.0 3.7 15.2 4.2 74.7 17.1
Companies Loan Portfolio 342.0 100.0 353.3 100.0 362.2 100.0 5.9 2.5
Chg. %Sep/14 Share % Jun/15 Share % Sep/15 Share %
12
Corporate Portfolio by Size Very Small and Small Companies – FGO and Fampe³
Banco do Brasil S.A. – Third Quarter 2015 Earnings 12
Loans to Companies – Broad Concept¹ R$ billion
+1.9%
Sep/15
24.0
3.2
20.8
Jun/15
24.1
3.2
20.9
Sep/14
23.5
3.6
19.9
+5.9%
Sep/15
362.2
267.0
95.2
Jun/15
353.3
255.5
97.8
Sep/14
342.0
240.5
101.5
Middle Market, Corporates and Government Very Small and Small Companies²
Very Small and Small Companies - Time of Relationship (% of portfolio balance)
Sep/15
95.2
41.6%
33.3%
21.1% 4.1%
Jun/15
97.8
40.7%
33.1%
21.2% 5.0%
Sep/14
101.5
39.6%
30.5%
23.8% 6.1%
More than 10 years From 5 to 10 years From 2 to 5 years Up to 2 years
Fampe FGO
+11.0%
-6.2%
in 12 months
Amount Distribution by Time of Company Foundation – Very Small and Small Companies Portfolio
27.6
From 2 to 5 years
13.1
Up to 2 years
1.0
21.7
More than 20 years
From 10 to 20 years
31.8
From 5 to 10 years
22.8% 33.5% 29.0% 13.7% 1.0%
Sep/15
Share
Total Amount: R$ 95.2 bi
25.2% Share
in Portfolio
(1) It includes private securities and guarantees provided. (2) Companies with annual revenues up to R$ 25 million (3) Guarantee Fund Operations and a Guarantee Fund.
13
Mitigators Use (Working Capital for Input Purchase)
Agribusiness Loan Portfolio by Costumer Type¹
Banco do Brasil S.A. – Third Quarter 2015 Earnings 13
Agribusiness
Agribusiness Loan Portfolio by Purpose¹
R$ billion
Vintage 15/16 (Sep/15)
23.9%
76.1% Not Insured
Insured
+7.4%
+9.0%
+8.5%
Sep/15
171.8
120.6
51.2
Jun/15
168.3
120.7
47.6
Sep/14
158.4
110.7
47.7
Individuals Companies
Sep/15
158.4
127.1
Jun/15
168.3
33.2
135.1
Sep/14
31.3
171.8
37.1
134.7
Agroindustry Rural
+18.6%
+6.0%
in 12 months
in 12 months
(1) It includes Rural Product Bills and guarantees provided..
14
Coverage Ratio +90 days (%) and ALL Balance (R$ million)
14 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Asset Quality
Sep/15
212.88
167.74
Jun/15
205.21
172.41
Mar/15
201.58
175.00
Dec/14
195.37
181.48
Sep/14
185.93
165.52
Jun/14
192.12
165.52
Mar/14
193.47
168.97
Dec/13
191.65
178.57
Banco do Brasil Banking Industry
34,026 3,893
16,539
13,594
29,487 1,524
14,366
13,598
28,935 1,490
14,417
13,028
27,312 1,508
13,866
11,938
25,770 1,519
13,158
11,093
24,797 1,614
12,268
10,915
24,075 1,475
12,352
10,247
23,662 1,466
12,016
10,180
Additional (Complementary) Provision Past Due (Specific) Current (Generic)
ALL by Segment¹
902
Sep/15
5,870
536
1,221
3,833
280
Jun/15
5,273
557 680
3,809
228
Mar/15
5,655
1,405
3,142
207
Dec/14
4,867
712
1,291
2,832
32
Sep/14
4,266 431
1,382
2,543
-91
Jun/14
4,186 400
1,197
2,600
-11
Mar/14
3,785
509
1,238
1,929
109
Dec/13
3,465
578
1,326
1,705
-143
Agribusiness Individuals Companies Abroad
(1) Quarterly ALL ex BV. It does not consider additional provision.
15
NPL Ratio +90 days (%)
15 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Delinquency Ratios¹
NPL +15 Days (%) NPL +90 Days (%)
(1) Classified Concept.
Mar/15
1.3
4.7
4.6
Dec/14
1.2
3.9
4.3
Sep/14
1.1
4.1
4.3
Jun/14 Sep/15
1.7
5.6
4.8
Jun/15
1.3
4.5
4.5
0.9
3.8
4.3
Mar/14
1.1
3.8
4.6
Dec/13
1.2
3.3
4.1
Sep/15
0.8
3.1
2.2
Jun/15
0.7
2.7
2.2
Mar/15
0.8
2.5
2.2
Dec/14
0.7
2.6
2.3
Sep/14
0.6
2.7
2.4
Jun/14
0.6
2.4
2.3
Mar/14
0.7
2.2
2.4
Dec/13
0.8
2.3
2.6
Agribusiness Companies Individuals Agribusiness Companies Individuals
Sep/15
2.20
2.07
3.10
Jun/15
2.04
1.89
2.90
Mar/15
2.05
1.84
2.80
Dec/14
2.03
1.86
2.70
Sep/14
2.09
1.91
2.90
Jun/14
1.99
1.77
2.90
Mar/14
1.97
1.76
2.90
Dec/13
1.98
1.81
2.80
Banco do Brasil BB ex BV Banking Industry
16
New NPL¹, Write Off and NPL Formation Rate
Banco do Brasil S.A. – Third Quarter 2015 Earnings
Average Risk¹ (%)
Sep/15
4.15
5.20
Jun/15
4.80 5.00
3.97
4.90
3.75
Sep/14 Mar/15
4.90
3.92
Dec/14
3.66
Jun/14
4.80
3.57
Mar/14
4.90
3.58
Dec/13
5.00
3.56
Banking Industry Banco do Brasil
(1) Required Provision / Classified Loan Portfolio
NPL Formation and Average Risk
(1) Quarterly change in the balance of past-due for over 90 days operations + current quarter write-off.
(2) It considers the classified loan portfolio of the previous quarter.
Sep/15
4.43
6.04
Jun/15
4.95 4.96
Mar/15
4.45 4.83
Dec/14
3.69 3.81
Sep/14
3.63 4.59
Jun/14
4.16 4.62
Mar/14
3.70 3.80
Dec/13
3.06 3.89
Write Off (R$ billion) New NPL (R$ billion)
0.86 0.71 0.70 0.58 0.71 0.73 0.61 0.66
New NPL / Loan Portfolio² (%)
17 Banco do Brasil S.A. – Third Quarter 2015 Earnings 17
Fee Income
R$ million
Chg. %
On 3Q14 On 2Q15 On 9M14
Fee Income 6,273 6,459 6,907 10.1 6.9 17,976 19,675 100.0 9.5
Credit / Debit Cards 1,585 1,474 1,635 3.2 10.9 4,654 4,751 24.1 2.1
Account Fees 1,193 1,252 1,374 15.1 9.7 3,399 3,768 19.2 10.9
Asset Management Fees 1,116 1,171 1,254 12.4 7.1 3,023 3,506 17.8 16.0
Loan Fees 440 452 503 14.4 11.4 1,333 1,362 6.9 2.2
Collections 376 426 435 15.9 2.2 1,090 1,281 6.5 17.5
Insurance, Pension and Premium Bonds¹ 243 276 231 (4.9) (16.2) 721 758 3.9 5.2
Billings 235 273 250 6.6 (8.3) 691 783 4.0 13.3
Interbank 188 193 196 4.2 1.4 552 575 2.9 4.2
Capital Market 125 104 90 (27.5) (13.3) 352 368 1.9 4.5
Fiduciary Services 119 124 130 8.9 5.1 329 367 1.9 11.4
Consortium 97 110 109 11.9 (1.5) 242 314 1.6 29.6
Other 557 605 700 25.6 15.7 1,589 1,842 9.4 15.9
3Q14 2Q15 3Q15 9M14 9M15 Share %Chg. %
(1) Series revised from 1Q13 to 4Q14.
18 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Fee Income - Highlights
Fiduciary Services
Account Fees
Consortium
Asset Management Fees
R$ million
367329
+11.4%
9M15 9M14
314
242
+29.6%
9M15 9M14
+10.9%
9M15
3,768
9M14
3,399
+16.0%
9M15
3,506
9M14
3,023
19 Banco do Brasil S.A. – Third Quarter 2015 Earnings
BB Seguridade
Adjusted Net Income (R$ million) Insurance’s Premiums and Collection¹
822988995
+26.5%
+20.1%
9M15
2,931
9M14
2,316
3Q15 2Q15 3Q14 (1) Source: Susep, as of Sep/15.
Insurance´s PremiumsMarket
Share %Ranking
Vehicle 14.6 2nd
Life 16.7 1st
Rural 71.4 1st
CollectionMarket
Share %Ranking
Pension Plan 36.3 1st
Premium Bond 26.1 2nd
20 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Clients and Service Network Channels
BB Digital – Mobile (million transactions)
Clients
Internet Banking - Individuals (million)
Internet and Mobile (% Transactions)
62.4 million Clients
11.6 million Savers
2.3 million Very Small and Small Companies
2.2 million INSS’s Pensioners
3Q15
1,033.1
3Q14
342.8
3Q13
136.1
6.4
4.4
3.4
3Q15
59.3
29.6
29.7
3Q14
48.9
12.9
36.0
3Q13
43.8 6.4
37.4
Mobile Internet
3Q15
12.5
463.5
3Q14
11.5
562.5
3Q13
10.4
505.5
Registered Users Transactions Registered Users (million)
+ 201.4% on 3Q14
The most
innovative Bank
in costumer
relationship¹
(1) According to DOM Strategy Partners Ranking.
21 Banco do Brasil S.A. – Third Quarter 2015 Earnings 21
Administrative Expenses and Cost to Income Ratio
R$ billion
41.6 42.4 44.5
Cost to Income Ratio (%)¹
9M15
10.2
15.0
9M14
10.0
13.6
Other Expenses Personnel Expenses
40.9
43.6
3Q15
3.5
5.0
2Q15
3.3
5.1
3Q14
3.4
4.6
(1) Administrative Expenses / Operating Revenues. Data from the Income Statement with Reallocations. Quarterly cost to income ratio accumulated in 12 months.
22 22
BIS Ratio¹ ²
%
Banco do Brasil S.A. – Third Quarter 2015 Earnings
3Q15
16.20
8.07
11.61
4.58
2Q15
16.18
8.71
11.36
4.82
1Q15
16.02
8.68
11.36
4.66
4Q14
16.11
9.04
11.39
4.71
3Q14
16.04
9.28
11.51
4.52
Core Capital
Tier I
Tier II
(1) The consolidation scope used as a base for checking the operating limits was also changed, so that it took into account only the Financial Conglomerate, from October 1, 2013,
through December 31, 2014, and the Prudential Conglomerate, as defined in CMN resolution 4,280/2013, from January 1, 2015.
(2) Methodology used since Oct. 01st., 2013, according to CMN Resolution 4,192/2013.
23 23
Full application of Basel III rules¹ ²
%
Banco do Brasil S.A. – Third Quarter 2015 Earnings
(1) Estimates as of 09/30/2015.
(2) These numbers are based on information available at the time of the simulations, which involve limitations and risks hard to foresee and hence may present different results
from those reported. Banco do Brasil’s future performance is subject to external factors, including interest rates, exchange rates and its securities portfolio market value, as well as
the performance of the domestic and foreign economic and the domestic and international’s financial systems.
10.59 10.3111.6311.61
(1.02) (0.29)
1.33
Tier 1 DeductionsSchedule
Anticipation
Tier 1 with fulldeductions
RWA RulesAnticipation
Tier 1 with FullyLoaded Basel III
Rules
Use of Tax Credits Simulated Tier 1under complete
Basel III Rules
Tier 1
16.2015.31 14.90
1.37 16.26
(0.89)(0.41)
BIS Ratio DeductionsSchedule
Anticipation
BIS Ratio with fulldeductions
RWA RulesAnticipation
BIS Ratio with FullyLoaded Basel III
Rules
Use of Tax Credits Simulated BISRatio under
complete Basel IIIRules
BIS Ratio
24 24
Guidance
Banco do Brasil S.A. – Third Quarter 2015 Earnings
%
(1) Adjusted ROE estimated for 2015 uses estimated adjusted shareholders’ equity, free from the effects of: (i) the restatement of assets and actuarial, liabilities arising from the
Deliberation CVM/695; and (ii) minority interests in controlled companies.
(2) Commercial Funding includes Total Deposits, Agribusiness Letters of Credit, Real Estate Letters of Credit and Repos with Corporate Bonds.
(3) It includes private securities and guarantees provided.
(4) Allowance for Loan Losses expenses of the last twelve months / Average Classified loan portfolio for the same period.
Adjusted Return on Equity¹ 14 - 17 13.7 13 - 16
Net Interest Income 11 - 15 13.6 -
Commercial Funding² 5 - 9 6.4 -
Domestic Loan Portfolio³ - Broad Concept 7 - 11 7.1 -
Individuals 6 - 10 8.1 -
Companies 7 - 11 5.9 5 - 9
Agribusiness 10 - 14 8.5 -
Allowance for Loan Losses⁴ 3.1 - 3.5 3.3 -
Fee Income 3 - 6 9.5 7 - 10
Administrative Expenses 5 - 8 6.9 -
New Guidance2015 Guidance 2015 Performance
25 Banco do Brasil S.A. – Third Quarter 2015 Earnings 25
Contacts
Investor Relations Unit
Av. Paulista, 2,163 – 2nd Floor
01311-933 - São Paulo (SP)
Telephone: +55 (11) 3066 9110
bb.com.br/ir
26 Banco do Brasil S.A. – Third Quarter 2015 Earnings 26
Appendix
27. BIS III - Capital Requirements
28. One-Off Items
29. Net Interest Income
30. Net Interest Income
31. Total Loan Portfolio - Risk Level
32. Allowance for Losses Balance – Current and Past Due Operations
33. Write-off
34. Renegotiated Overdue Loan Portfolio
35. Renegotiated Loan Portfolio
36. Allowance for Loan Losses (ALL) and Loan Portfolio
37. Sources and Uses
38. Foreign Borrowing
39. Individuals Loan Portfolio
40. Classified Loan Portfolio - by contracted period
41. Individuals Loan Portfolio – Average Rates/Tenor
42. Loans to Companies
43. Agribusiness Portfolio by Purpose
44. Agribusiness
45. Banco Votorantim
46. Banco Votorantim
47. Banco Votorantim – Asset Quality
48. Actuarial Assets (Previ) - CVM 695/12
49. Actuarial Liabilities (Cassi) - CVM 695/12
50. Amounts recognized in equity because of the adoption of CVM 695/12
51. Corporate Governance
52. Means of Payment - Organization Chart
53. Global Presence
54. Human Resources
27 Banco do Brasil S.A. – Third Quarter 2015 Earnings
%
BIS III – Capital Requirements
Implementation Schedule
2015 2016 2017 2018 2019
Common Equity Tier I (CET1) 4,500 4,500 4,500 4,500 4,500
Tier I 6,000 6,000 6,000 6,000 6,000
Brazilian BIS Ratio 11,000 9,875 9,250 8,625 8,000
Capital Conservation Buffer 0,000 0,625 1,250 1,875 2,500
Additional CET1 Countercyclical Buffer
(superior limit)0,000 0,625 1,250 1,875 2,500
Additional CET1 Systemic (D-SIB)
Buffer0,000 0,000 0,250 0,500 1,000
CET1 + Buffers 4,500 5,750 7,300 8,750 10,500
Tier I + Buffers 6,000 7,250 9,000 10,250 12,000
Brazilian BIS Ratio + Buffers 11,000 11,125 12,000 12,875 14,000
28 Banco do Brasil S.A. – Third Quarter 2015 Earnings 28
One-Off Items R$ million
Adjusted Net Income 2,885 3,040 2,881 8,323 8,947
(+) One-Off Items (104) (32) 181 (36) 2,941
Economic Plans (248) 33 (247) (920) (402)
Tax Efficiency - - - 260 -
Provision Legal Lawsuits - Adjust. Parameters and Policies Agreements - - - 385 -
Deferred Tax - - - - 2,326
BrasilPrev: Susep Circular 457/12 and 462/13 - 385 - - 385
BrasilPrev Effect on Minority Shareholders - (74) - - (74)
Extraordinary Provision for Lawsuits 63 (208) (1,794) 359 (2,560)
Cateno - Gestão de Contas de Pagamentos S/A - - - - 11,572
Cateno - Unrealized Income - - - - (5,800)
Social Integration Program/Public Servant Fund Program (PIS/PASEP) - Cateno - - - - (1,070)
Funds and Programs Adjustment - (127) - - (127)
Additional ALL - - (2,370) (143) (2,370)
Employees Retirement Plan (PAI) - - (372) - (372)
Provision for commitment to buy loyalty program points from partners - - (765) - (765)
Deferred Tax on CSLL - - 3,405 - 3,405
Tax Eff. and Stat. Profit Sharing on One-Off Items 81 (42) 2,325 23 (1,205)
Net Income 2,780 3,008 3,062 8,287 11,888
3Q14 2Q15 3Q15 9M14 9M15
29 Banco do Brasil S.A. – Third Quarter 2015 Earnings
R$ million
Net Interest Income
Chg. %
On 3Q14 On 2Q15 On 9M14
Revenue from Loans 21,455 23,750 25,599 19.3 7.8 62,202 72,126 16.0
Individuals 8,114 8,917 9,347 15.2 4.8 23,665 26,580 12.3
Companies 8,562 9,246 9,824 14.7 6.2 23,947 28,029 17.0
Agribusiness 3,865 4,578 5,052 30.7 10.4 10,958 13,988 27.7
Equalization 1,406 1,802 2,004 42.5 11.2 3,889 5,606 44.1
Abroad 744 815 1,120 50.5 37.5 2,977 2,871 (3.5)
Sale or Transference of Financial Assets 127 107 123 (3.9) 14.3 467 338 (27.6)
Other 7 48 84 - 73.3 80 187 133.9
Leasing 34 38 49 44.0 30.6 108 131 21.3
3Q14 2Q15 3Q15 9M14 9M15Chg. %
Chg. %
On 3Q14 On 2Q15 On 9M14
Treasury 2,429 2,991 3,792 56.1 26.8 7,106 9,911 39.5
Securities 10,645 13,527 14,791 38.9 9.3 29,405 40,648 38.2
Open Market (8,409) (10,864) (12,043) 43.2 10.9 (22,861) (32,609) 42.6
Financ. Inc. Insur., Pension & S.Bonds Op. 316 434 392 24.1 (9.7) 936 1,294 38.3
Financial Derivatives (170) (244) 404 - - (788) 305 -
Other Treasury Components¹ 47 138 248 427.3 80.1 414 273 (34.1)
3Q14 2Q15 3Q15 9M14 9M15Chg. %
Chg. %
On 3Q14 On 2Q15 On 9M14
Credit Recovery 903 987 804 (11.0) (18.5) 2,583 2,713 5.0
9M14 9M143Q14 2Q15 3Q15Chg. %
(1) It contains items not showed in the Treasury breakdown, including Exchange variation.
30 Banco do Brasil S.A. – Third Quarter 2015 Earnings
R$ million
Net Interest Income
Chg. %
On 3Q14 On 2Q15 On 9M14
Institutional Funding¹ (3,191) (3,665) (4,130) 29.4 12.7 (9,688) (11,420) 17.9
Subordinated Debt Abroad (119) (128) (170) 43.0 32.6 (335) (435) 29.8
Hybrid Capital Instruments (468) (482) (640) 36.7 32.6 (1,168) (1,638) 40.3
Subordinated CDB (165) (54) (63) (61.7) 17.0 (451) (234) (48.2)
Securities Issued Abroad (258) (238) (311) 20.5 30.7 (747) (828) 10.9
Financial Letters (837) (1,228) (1,137) 35.8 (7.5) (2,337) (3,419) 46.3
Borrowing, Assignments and Onlending (1,345) (1,535) (1,810) 34.5 17.9 (4,651) (4,866) 4.6
9M153Q14 2Q15 3Q15Chg. %
9M14
Chg. %
On 3Q14 On 2Q15 On 9M14
Funding Expenses¹ ² (8,993) (10,378) (11,700) 30.1 12.7 (25,340) (31,460) 24.2
Commercial Funding (7,674) (7,537) (8,272) 7.8 9.7 (22,414) (23,034) 2.8
Time Deposits (2,611) (1,962) (2,135) (18.3) 8.8 (8,113) (6,145) (24.3)
Savings Deposits (2,542) (2,645) (2,944) 15.8 11.3 (7,218) (8,084) 12.0
Judicial Deposits (2,521) (2,931) (3,193) 26.7 9.0 (7,083) (8,805) 24.3
Bonds (2,662) (3,871) (4,582) 72.1 18.4 (6,842) (11,636) 70.1
Agribusiness Letters of Credit (2,486) (3,417) (4,075) 63.9 19.2 (6,383) (10,290) 61.2
Mortgage Bonds (176) (454) (507) 187.9 11.8 (458) (1,346) 193.6
Compulsory Deposits 1,503 1,195 1,322 (12.1) 10.6 4,390 3,707 (15.6)
FGC (160) (165) (168) 4.9 1.9 (474) (498) 5.0
3Q14 2Q15 3Q15 9M14 9M15Chg. %
(1) Repurchase Agreements with Private Securities not included.
(2) Series revised from 1Q15 on for composition adjustments.
(1) Series revised from 1Q15 on for composition adjustments.
31 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Total Loan Portfolio - Risk Level
R$ million
Balance Provision Share% Balance Provision Share% Balance Provision Share%
AA 377,220 - 56.9 389,415 - 55.3 396,589 - 54.6
A 105,009 525 15.8 120,627 603 17.1 126,895 634 17.5
B 120,179 1,202 18.1 121,298 1,213 17.2 126,209 1,262 17.4
C 25,857 776 3.9 32,349 970 4.6 34,029 1,021 4.7
D 4,172 417 0.6 5,713 571 0.8 6,042 604 0.8
E 8,950 2,685 1.4 10,431 3,129 1.5 10,519 3,156 1.4
F 3,265 1,632 0.5 3,757 1,878 0.5 3,966 1,983 0.5
G 3,349 2,344 0.5 4,166 2,916 0.6 3,791 2,654 0.5
H 14,670 14,670 2.2 16,682 16,682 2.4 18,819 18,819 2.6
Total 662,670 24,251 100.0 704,438 27,964 100.0 726,860 30,133 100.0
AA-C 628,265 2,503 94.8 663,690 2,787 94.2 683,722 2,917 94.1
D-H 34,406 21,749 5.2 40,749 25,177 5.8 43,137 27,216 5.9
Sep/14 Jun/15 Sep/15
32 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Allowance for Loan Losses Balance – Current and Past Due Operations
3Q15
3.9
13.6
16.5
34.0
2Q15
1.5
13.6
14.4
29.5
1Q15
1.5
13.0
14.4
28.9
4Q14
1.5
11.9
13.9
27.3
3Q14
1.5
11.1
13.2
25.8
Additional (Complementary) Current (Generic) Past Due (Specific) Total
R$ billion
33 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Write-off – Percentage on the Classified Loan Portfolio¹
Sep/15
4.03
2.48
Jun/15
4.05
2.43
Mar/15
4.21
2.36
Dec/14
4.44
2.31
Sep/14
4.65
2.27
Jun/14
4.96
2.31
Mar/14
5.21
2.35
Dec/13
5.36
2.33
Sep/13
5.63
2.47
%
Peers Avarage² Banco do Brasil
(1) Write-offs to losses accumulated in 12 months / average balance of the classified credit portfolio in 12 months.
(2) It corresponds to the three largest Brazilian private banks.
34 Banco do Brasil S.A. – Third Quarter 2015 Earnings 34
Renegotiated Overdue Loan Portfolio¹
R$ million
BB Consolidated
3Q14 2Q15 3Q15
Credits Renegotiated by Delay - Changes
Initial Balance 8,659 11,306 13,681
Contracts 1,081 3,689 3,921
Interest Received and Appopriated (414) (438) (436)
Write-Off (374) (876) (572)
Final Balance 8,952 13,681 16,595
Allowance for Loan Losses Balance 5,362 6,823 7,718
NPL + 90 days 1,629 1,746 2,490
Indicators - %
All. for Loan Losses / Loan Portfolio 59.9 49.9 46.5
NPL + 90 days / Loan Portfolio 18.2 12.8 15.0
All. for Loan Losses Balance/NPL + 90 days 329.1 390.8 310.0
(1) Table according Notes 10.k Renegotiated Loan Portfolio.
35
Renegotiated Loan Portfolio – 3Q15
BB x Peers¹
Peers Average¹
12,817
BB
16,595
Renegotiated Loan Portfolio
3.0 2.3
Sep/15
7,718
6,735
Jun/15
6,823
6,431
Mar/15
6,302
6,511
Dec/14
5,931
6,374
Sep/14
5,362
6,284
BB - ALL Balance Peers Average - ALL Balance
15.0
21.9
12.8
23.9
14.2
25.0
14.3
25.9
18.2
25.7
Renegotiated Loan Portfolio
Banco do Brasil S.A. – Third Quarter 2015 Earnings
R$ million
BB - Renegotiated Portfolio NPL +90 days (%) Peers Average - Renegotiated Portfolio NPL +90 days (%)
Renegotiated Loan Portfolio/Classified Loan Portfolio (%)
(1) It corresponds to two large Brazilian private banks.
36
Allowance for Loan Losses (ALL) and Loan Portfolio
Allowance for Loan Losses (12 months) / Loan Portfolio
Classified Loan Portfolio – Growth by Risk Level
4.1 1.4 0.7 1.6 1.9 55.5
662.7
726.9
Sep/14 Sep/15 AA-C D E F G H
2.8 3.3 3.1 3.1 2.9
ALL / Loan Portfolio (%)²
Allowance for Loan Losses (Quarterly) / Loan Portfolio
3Q15
6.4
712.6
2Q15
5.5
701.7
1Q15
6.0
691.1
4Q14
5.2
673.3
3Q14
4.6
653.4
Allowance for Loan Losses Loan Portfolio³
R$ billion
3Q15
23.1
693.9
2Q15
21.3
679.0
1Q15
20.3
664.0
4Q14
18.5
648.3
3Q14
17.5
628.7
Allowance for Loan Losses Loan Portfolio¹
+9.7% in 12 months
0.9 0.8 0.9 0.8 0.7
ALL / Loan Portfolio (%)⁴
Banco do Brasil S.A. – Third Quarter 2015 Earnings
(1) Average classified loan portfolio 12 months; (2) ALL accumulated in 12 months / 12 months Average Loan Portfolio; (3) 3 months Average Loan Portfolio; (4) Quarterly ALL / 3
months Average Loan Portfolio.
37 Banco do Brasil S.A. – Third Quarter 2015 Earnings 37
Sources and Uses
Sep/14 Jun/15 Sep/15 Chg. %
R$ billion Balance Share % Balance Share % Balance Share % On Sep/14 On Jun/15
Sources 788.1 100.0 855.2 100.0 903.4 100.0 14.6 5.6
Commercial Funding 623.5 79.1 642.2 75.1 663.1 73.4 6.4 3.3
Total Deposits 468.8 59.5 445.6 52.1 463.8 51.3 (1.1) 4.1
Agribusiness Let. of Credit + Mortgage Bonds 113.5 14.4 152.6 17.8 154.6 17.1 36.2 1.3
Repos w/ Corporate Bonds¹ 41.2 5.2 44.0 5.1 44.7 4.9 8.5 1.6
Domestic Onlending 88.0 11.2 91.9 10.7 92.3 10.2 4.8 0.5
Foreign Borrowing² 65.6 8.3 80.7 9.4 104.2 11.5 58.8 29.1
Subordinated Debt 42.4 5.4 42.6 5.0 43.9 4.9 3.4 2.9
Debt Instruments eligible for capital³ 28.0 3.6 32.8 3.8 38.4 4.2 37.0 17.0
Others Commercial Papers⁴ 9.6 1.2 9.7 1.1 7.3 0.8 (24.4) (25.1)
Domestic Hybrid Debt Capital Instr. 0.1 0.0 - - - - - -
Financial and Development Funds 9.6 1.2 12.4 1.5 14.7 1.6 53.4 18.3
Compulsory Deposits (78.7) (10.0) (57.2) (6.7) (60.4) (6.7) (23.3) 5.6
Uses 788.1 100.0 855.2 100.0 903.4 100.0 14.6 5.6
Net Loan Portfolio (a) = (b) + (c) + (d) 684.0 86.8 720.0 84.2 737.5 81.6 7.8 2.4
Loan Portfolio (b) 662.7 84.1 704.4 82.4 726.9 80.5 9.7 3.2
Private Securities (c) 47.1 6.0 45.1 5.3 44.7 4.9 (5.1) (0.8)
Allowance for Loan Losses (d) (25.8) (3.3) (29.5) (3.4) (34.0) (3.8) 32.0 15.4
Adjusted Net Loan Portfolio (a) - (e) 566.3 71.9 594.1 69.5 608.5 67.4 7.5 2.4
Onlending in the Country (e) 117.7 14.9 125.9 14.7 129.0 14.3 9.6 2.5
Available Funds 104.2 13.2 135.1 15.8 165.9 18.4 59.3 22.8
Ratio - %
Net Loan Portfolio / Total Deposits 145.9 161.6 159.0
Net Loan Portfolio / Commercial Funding 109.7 112.1 111.2
Adj. Net Loan Portfolio / Comm. Funding 90.8 92.5 91.8
Net Loan Portfolio / Sources 86.8 84.2 81.6
(1) It includes part of the balances of Private Securities (Note 17c). (2) Includes Foreign Borrowings, Foreign Securities, Foreign Onlending, Subordinated Debt Abroad and Hybrid Capital
Instruments Abroad. (3) From 3Q14 on, it includes Capital Eligible Debt reallocated to Core Capital, as authorized by the Central Bank by Official Letter 15006/2014-BCB/DEORF/DIFIN. (4)
It includes Letters of Credit and Debentures.
38 Banco do Brasil S.A. – Third Quarter 2015 Earnings 38
Foreign Borrowing
US$ billion
Sep/15
50.0 0.7
3.5
7.2
17.0
21.5
Jun/15
50.4 0.7
3.5
7.2
17.5
21.4
Sep/14
51.4 0.8
3.2
8.4
16.7
22.4
Individuals
Repo + Other
Companies
Interbanking
Fixed Income and Deposit Certificates
1- Ratings were revised in 10/20/2015.
Issue Date Volume (US$ million) Currency Term in Years Structure Rating¹
01/20/2012 1,000 USD - Perpetual B/NR/NR
03/05/2012 750 USD - Perpetual B/NR/NR
06/19/2012 750 USD 10 Tier II Subordinated B+/Ba1/NR
10/10/2012 1,925 USD 10 Senior BB+/Baa3/BBB
01/31/2013 2,000 USD - Perpetual B/NR/NR
07/25/2013 930 EUR 5 Senior BB+/Baa3/BBB
12/20/2013 307 CHF 5.5 Senior BB+/Baa3/BBB
03/26/2014 417 EUR 4.4 Senior BB+/Baa3/BBB
06/18/2014 2,500 USD - Perpetual B/Ba3/NR
International Bonds Issued 2012/2013/2014
39
On Sep/14 On Jun/15
Payroll 63.1 36.0 65.5 35.0 65.8 34.7 4.3 0.5
Auto Loans 33.0 18.8 31.9 17.1 30.4 16.0 (7.8) (4.8)
Salary Loans 17.9 10.2 18.8 10.1 19.4 10.2 8.4 3.4
Mortgage 25.7 14.7 32.8 17.6 35.2 18.6 36.8 7.2
Credit Cards 20.4 11.6 22.1 11.8 22.1 11.6 8.2 (0.1)
Consumer Finance 5.9 3.4 6.8 3.6 6.9 3.7 16.8 1.8
Overdraft 2.7 1.6 2.5 1.4 2.6 1.4 (6.3) 1.5
Other 6.7 3.8 6.5 3.5 7.2 3.8 8.1 11.6
Individuals Loan Portfolio 175.4 100.0 186.9 100.0 189.6 100.0 8.1 1.4
Chg. %Sep/14 Share % Jun/15 Share % Sep/15 Share %
Banco do Brasil S.A. – Third Quarter 2015 Earnings 39
Loans to Individuals – Broad Concept¹
R$ billion
79.6% 79.5%
(1) It includes guarantees provided.
40 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Classified Loan Portfolio¹ - by contracted period
23.6
9.9
2013
1Q15
12.1
2014
9.5
Mar/15 Dec/14 Sep/14
30.8
Sep/15
2012
22.5
14.3 15.2 17.1
3Q15
13.0
29.5
24.5 26.3
24.7
Jun/15
7.1
33.9
37.0 6.3
21.2
10.1 7.2
Up to 2011
2Q15 28.2
21.5 16.4 20.0 18.0
%
2015 25.7%
(1) It does not include BV operations.
41 Banco do Brasil S.A. – Third Quarter 2015 Earnings 41
Individuals Loan Portfolio – Average Rates/Tenor
Sep/14 Jun/15 Sep/15
Banco do Brasil
Auto loans
Average Rate - % p.m 1.38 1.54 1.58
Average Term - months 32 31 30
Mortgage
Average contracted amount - R$ thousand 105.6 120.3 115.0
Average Rate - % p.y. 7.51 7.16 7.11
Average Term - months 340 338 344
Payroll loans
Average Rate - % p.m 1.76 1.78 1.81
Average Term - months 54 59 59
BV - Auto Loans
Average Rate - % p.m 1.96 2.05 2.08
Average Term - months 44 44 44
42 Banco do Brasil S.A. – Third Quarter 2015 Earnings 42
Loans to Companies – Very Small and Small Companies
R$ billion
Loans per Segment
Products
On Sep/14 On Jun/15
Commerce 41.9 41.3 40.9 41.8 39.8 41.8 (5.2) (2.7)
Manufacturing Industries 29.6 29.2 26.6 27.1 25.5 26.8 (13.7) (3.8)
Service Segment 30.0 29.5 30.4 31.1 29.9 31.4 (0.2) (1.7)
Total 101.5 100.0 97.8 100.0 95.2 100.0 (6.2) (2.7)
Sep/14Chg. %
Share % Jun/15 Share % Sep/15 Share %
On Sep/14 On Jun/15
Working Capital 65.1 64.1 61.8 63.2 60.0 63.0 (7.9) (3.0)
Investment 34.3 33.8 34.1 34.9 33.4 35.1 (2.8) (2.3)
Foreign Trade 2.1 2.0 1.9 1.9 1.9 2.0 (10.3) (1.8)
Total 101.5 100.0 97.8 100.0 95.2 100.0 (6.2) (2.7)
Chg. %Sep/14 Share % Jun/15 Share % Sep/15 Share %
43 Banco do Brasil S.A. – Third Quarter 2015 Earnings 43
Agribusiness Portfolio by Purpose
R$ billion
On Sep/14 On Jun/15
Investment 69.0 43.5 78.3 46.6 78.7 45.8 14.1 0.4
Work. Cap. for Input Purchase 47.8 30.2 48.7 28.9 48.6 28.3 1.6 (0.1)
Agroindustry 31.3 19.8 33.2 19.7 37.1 21.6 18.6 11.8
Crop Trading 6.4 4.1 4.9 2.9 4.6 2.7 (28.1) (6.4)
Other 2.3 1.4 2.1 1.2 1.8 1.1 (18.2) (11.2)
Classified Loan Portfolio 156.8 99.0 167.3 99.4 170.9 99.5 9.0 2.2
Rural Product Bills and Guarantees 1.6 1.0 1.0 0.6 0.9 0.5 (41.4) (11.3)
Loan Portfolio - Broad Concept 158.4 100.0 168.3 100.0 171.8 100.0 8.5 2.1
Chg. %Sep/14 Share % Jun/15 Share % Sep/15 Share %
44 Banco do Brasil S.A. – Third Quarter 2015 Earnings 44
Agribusiness
R$ billion Loan Portfolio per Customer Size¹
Segment Sep/14 Share % Jun/15 Share % Sep/15 Share %
Medium and Large Sized 73.6 46.4 79.0 47.0 78.9 45.9
Companies 39.7 25.0 40.4 24.0 43.6 25.4
Small 36.4 23.0 40.6 24.2 40.7 23.7
Cooperatives 7.2 4.6 7.2 4.3 7.6 4.5
Rural Prod. Bills and guarantees 1.6 1.0 1.0 0.6 0.9 0.5
Total 158.4 100.0 168.3 100.0 171.8 100.0
(1) Loan portfolio – broad concept.
45
BV – Cars1: Production per Business Channel and Delinquency
BV – Net Income
Banco Votorantim
R$ million
Banco do Brasil S.A. – Third Quarter 2015 Earnings
(1) Comprised of CDC Veículos (Autos Consumer Credit) and vans.
Vintage of the Managerial Auto Loan Portfolio
137 146 122
75
135
3Q15 2Q15 1Q15 4Q14 3Q14
Sep/15
0.0% 3.0%
97.0%
Jun/15
0.2%
5.7%
94.1%
Mar/15
0.5%
8.1%
91.4%
Dec/14
1.1%
11.0%
87.9%
Sep/14
2.3%
14.9%
82.8%
Up to Jun/10 From Jul/10 to Sep/11 After Sep/11
3Q15
2.7
0.4
2.4
2Q15
2.7
0.4
2.4
3Q14
3.4
0.6
2.8
Car dealers (R$ billion)
Multibrand car dealers (R$ billion)
5.1 5.1 5.9
NPL 90 - Managerial Loan Portfolio (%)
46
Autos - Average Tenor and Average Down payment (origination)
Auto Loans Origination (R$ billion)
Banco Votorantim
4444444544
3Q15
42%
2Q15
41%
1Q15
40%
4Q14
40%
3Q14
40%
Average tenor (months) Average down payment
3Q15
3.0
0.5
2.5
2Q15
3.0
0.5
2.5
3Q14
3.6
0.7
2.9
Other Vehicles¹ Used Cars
Banco do Brasil S.A. – Third Quarter 2015 Earnings
Allowance for Loan Losses (managerial²) – R$ million
378 293 271 358 402
212 147
672
2Q15
448
90
1Q15
417
4Q14
505
3Q14
451 74
1,075
3Q15
Wholesale Retail
(1) Cars (new), Heavy (new and used), Motorcycles (new and used) and Vans (new and used).
(2) It includes provision for credit assignment with substantial risk retention, net of credit recovery.
47
Banco Votorantim – Asset Quality – Managerial Portfolio
Delinquency and Risk(%)
New NPL¹, Write-off and NPL Formation (R$ billion)
3Q15
0.84 0.82
2Q15
0.83
-0.07
1Q15
0.58
1.05
4Q14
0.67 0.55
3Q14
0.77
0.38
Write-off New NPL¹
3Q15
10.3
89.7
2Q15
10.2
89.8
1Q15
10.5
89.5
4Q14
10.4
89.6
3Q14
10.8
89.2
D-H Levels AA-C Levels
5.3 5.2 6.5 5.7 5.9
NPL + 90 days
1.57
-0.12
1.90 0.98 0.67
New NPL / Loan Portfolio² (%)
Banco do Brasil S.A. – Third Quarter 2015 Earnings
(1) Quarterly change in the balance of past-due for over 90 days operations + current quarter write-off.
(2) It considers the Classified loan portfolio of the previous quarter.
48 Banco do Brasil S.A. – Third Quarter 2015 Earnings 48
Actuarial Assets (Previ Plano 1) – CVM 695/12
R$ million
3Q14 2Q15 3Q15
(a) Fair Value of the Plan's Assets 141,679 136,105 136,105
(b) Present Value of Actuarial Liabilities (122,205) (130,042) (130,042)
(c) Surplus BB = [(a) + (b)] x 50% 9,737 3,032 3,032
(d) Actuarial Assets (Initial Period) 9,737 6,395 3,032
(e) Anticipated Financial Results - Monthly 228 139 40
(f) Contributions of Funds 117 139 122
(g) Amount Recognized in Semi-Annual Adjustment - Shareholders' Equity - (3,641) -
(h) Actuarial Assets (Period End) = (d) + (e) + (f) + (g) 10,083 3,032 3,193
49 Banco do Brasil S.A. – Third Quarter 2015 Earnings 49
Actuarial Liabilities (Cassi) – CVM 695/12
R$ million
3Q14 2Q15 3Q15
(a) Fair Value of the Plan's Assets - - -
(b) Present Value of Actuarial Liabilities (5,790) (6,319) (6,319)
(c) Deficit BB = [(a) + (b)] (5,790) (6,319) (6,319)
(d) Acturial Liabilities (Initial Period) (5,790) (5,907) (6,319)
(e) Amounts recognized in statement of income (195) (201) (212)
(f) BB - Amount paid 113 124 142
(g) Amount Recognized in Half-Yearly Adjust-Shareholders' Eq. - (334) -
(h) Actuarial liabilities (Period End) = [(d) + (e) + (f) + (g)] (5,873) (6,319) (6,389)
50 Banco do Brasil S.A. – Third Quarter 2015 Earnings 50
Amounts recognized in equity – CVM 695/2012
R$ million
Jun/14 Previ Plano 1 Cassi Other Plans Total
Valuation Adjustments (6,905) 786 (153) (6,271)
Tax Effects 2,955 (315) 61 2,701
Effects on Shareholders Equity (3,950) 472 (91) (3,570)
Dec/14 Previ Plano 1 Cassi Other Plans Total
Valuation Adjustments (4,343) 81 (6) (4,268)
Tax Effects 1,858 (33) 2 1,828
Effects on Shareholders Equity (2,485) 49 (4) (2,440)
Jun/15 Previ Plano 1 Cassi Other Plans Total
Valuation Adjustments (3,641) (334) 92 (3,884)
Tax Effects 1,558 134 (273) 1,419
Effects on Shareholders Equity (2,083) (201) (181) (2,465)
51 51
Corporate Governance
Global Risk Committee Asset and Liability Management and
Liquidity Committee
3 Executive Board Level Comittees
14 Executive Comittees with Managing Directors
Credit Transactions Committee Human Resources Committee
3 Comittees with Executive Managers
Information Technology Committee
The Only Brazilian Bank listed in Novo Mercado, since 2006 in BM&F Bovespa listing segments for companies that voluntarily adopt the best practices for corporate governance.
Internal Controls and Operational Risk
Executive Commitee
Market and Liquidity Risk Executive Committee
Related Companies Governance
Executive Committee
Products and Services Executive Committee
Information Technology Executive Committee
Ethics Executive Committee
Credit Risk Executive Committee
Credit Limit Executive Committee
Credit Transactions Executive Committee
Capital Management Executive Committee
Prevention of Fraud in Financial and Foreign Exchange Transaction
and Information Security Executive Committee
Administrative and Operational Executive
Committee
Human Resources Executive Committee
Disciplinary Review Executive Committee
• Decisions at any level of the Company are made by Commitees. Such committees, as described below, promote the involvement of BB's executives in the definition of strategies and approval of transactions, bringing quality for the decision making process, in a timely basis.
• Objective: aggregate quality for the decision making process, mitigate risks and share experiences.
Investor Relations Executive Committee
Banco do Brasil S.A. – Third Quarter 2015 Earnings
52 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Means of Payment - Organization Chart
53 Banco do Brasil S.A. – Third Quarter 2015 Earnings 53
Global Presence
Northeast 31.3%
Midwest 26.3%
North 27.9%
South 24.5%
Southeast 20.1%
Total = 23.6% Market Share in Brazil
Quantity of Bank Branches
(Regional Market Share)
(1) Banking Agents and Postal Bank branches.
Branches 11
Sub-branches 4
Representative Offices 7
Subsidiaries and affiliates 17
Shared Services Units 2
Banco do Brasil in the World
Presence in 24 Countries
Brazil Total Service Network Sep/15
Own Service Network 18,260
Branches 5,424
MaisBB Network¹ 14,399
Banco Postal 6,164
Shared Service Network 35,066
Total 67,725
54 Banco do Brasil S.A. – Third Quarter 2015 Earnings
Human Resources
Profile of Staff Members
Changes of BB’s Staff (thousand)
Education’s Level
Sep/14 Sep/15
31.5%
45.5%
22.7%
33,4%
44,3%
21,9%
0.3% 0.3%
Others
Specialization, Master’s and Doctorate
College
High School
Sep/15
114.9 5.6
109.4
Jun/15
118.0 5.6
112.3
Mar/15
117.4 5.7
111.6
Dec/14
116.9 5.3
111.6
Sep/14
117.9 6.0
111.9
Interns Employees
58.4% 41.6%
58.4% 41.6%
Sep/14 Sep/15
33.8%
44.1%
21.9%
Male Female