XML 92 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
Risk Management (Tables)
12 Months Ended
Dec. 31, 2017
Risk Management (Tables) [Abstract]  
Credit risk exposure of the financial instruments

We present below the credit risk exposure of the financial instruments.

 

 

R$ thousand

On December 31

2017

2016

Cash and balances with banks

81,742,951

72,554,651

Derivative financial instruments

13,866,885

16,755,442

Loans and advances to banks

32,253,205

94,845,534

Loans and advances to customers

373,813,665

392,083,873

Other financial assets

599,199,362

497,974,002

Total items recorded in the balance sheet (1)

1,100,876,068

1,074,213,502

Total items not recorded in the balance sheet (Note 41)

283,089,393

316,298,033

Total risk exposure

1,383,965,461

1,390,511,535

(1)    Collaterals are mainly represented by: securities, properties, financial investments, sureties and guarantees.

Derivative Financial Instruments

Derivative Financial Instruments

 

 

R$ thousand

On December 31

2017

2016

Traded in the stock exchange

88,120

1,068,418

OTC contract

13,778,765

15,687,024

Total

13,866,885

16,755,442

Portfolio of loans and advances to banks as rated internally.

We present below the portfolio of loans and advances to banks as rated internally by the Organization:

 

 

R$ thousand

On December 31

2017

2016

Low risk

32,253,205

94,845,534

Medium risk

High risk

Total

32,253,205

94,845,534

The Organization's loans and advances to customers are classified as “impaired”

The Organization's loans and advances to customers are classified as “impaired” when they fall in at least one of the following situations: (a) are delinquent more than 90 days, except for housing loan operations secured by residential property (overdue more than 180 days) and/or; (b) have incurred a loss and/or; (c) have been renegotiated and/or; (d) have been reclassified as a higher risk level; and/or (e) have been subject to bankruptcy events. The internal models used by the Organization are based on client or product.

 

 

R$ thousand

On December 31

2017

2016

Neither past due nor impaired (i)

321,595,918

337,337,152

Past due but not impaired (ii)

10,684,314

12,612,906

Impaired (iii)

41,533,433

42,133,815

Total loans and advances to customers

373,813,665

392,083,873

Impairment of loans and advances

(27,055,566)

(24,780,839)

Net amount

346,758,099

367,303,034

Loans and advances to customers neither past due nor impaired

(i)        Loans and advances to customers neither past due nor impaired

 

 

R$ thousand

On December 31

2017

2016

Low risk

309,535,667

325,170,838

Medium risk

9,895,319

10,269,218

High risk

2,164,932

1,897,096

Total

321,595,918

337,337,152

The individually material loans and advances

The individually material loans and advances may be presented in this category when, based on the individual analysis, it is not necessary to record an individual impairment loss and, accordingly, the asset is then subject to a collective loss analysis.

 

 

R$ thousand

On December 31

2017

2016

Past due up to 60 days

8,177,461

9,737,697

Past due between 61 and 90 days

2,302,186

2,608,305

Past due for more than 90 days

204,667

266,904

Total

10,684,314

12,612,906

Loans and advances to customers impaired

(iii)     Loans and advances to customers impaired

 

 

R$ thousand

On December 31

2017

2016

Portfolio not yet due

20,342,024

17,567,703

Past due up to 60 days

2,915,081

4,067,322

Past due between 61 and 90 days

1,279,795

1,284,035

Past due for more than 90 days

16,996,533

19,214,755

Total

41,533,433

42,133,815

Loans and advances impaired by category

The following table presents the loans and advances impaired by category:

 

  

R$ thousand

On December 31

2017

2016

Credit card

6,158,265

5,962,131

Working capital

6,052,758

5,940,498

Personal credit

4,632,789

4,951,949

Housing loans

4,071,447

2,553,802

Financing and export

2,770,221

2,456,658

Vehicles - CDC (Direct consumer credit)

1,333,748

1,651,852

Rural loans

982,699

946,282

Onlending BNDES/Finame

780,985

1,052,671

Overdraft for individuals

638,506

882,992

Acquisition of assets

295,944

459,574

Overdraft for corporates

256,271

406,296

Other

13,559,800

14,869,110

Total

41,533,433

42,133,815

Changes made and our analysis of our portfolio of renegotiated loans and advances to customers

The following table shows changes made and our analysis of our portfolio of renegotiated loans and advances to customers:

 

 

R$ thousand

On December 31

2017

2016

Opening balance

17,501,423

12,728,723

Additional renegotiated amounts, including interest

16,185,863

18,777,814

Payments received

(10,108,040)

(8,997,802)

Write-offs

(6,395,377)

(5,007,312)

Closing balance

17,183,869

17,501,423

Impairment of loans and advances

(10,853,777)

(10,346,397)

Total renegotiated loans and advances to customers, net of impairment at the end of the year

6,330,092

7,155,026

 

 

 

Impairment on renegotiated loans and advances as a percentage of the renegotiated portfolio

63.2%

59.1%

Total renegotiated loans and advances as a percentage of the total loan portfolio

4.6%

4.5%

Total renegotiated loans and advances as a percentage of the total loan portfolio, net of impairment

1.8%

1.9%

Concentration of credit risk in loans and advances

Concentration of credit risk in loans and advances

 

 

On December 31

2017

2016

Largest borrower

2.5%

2.3%

10 largest borrowers

8.2%

8.5%

20 largest borrowers

12.2%

12.6%

50 largest borrowers

17.8%

18.5%

100 largest borrowers

22.2%

23.0%

The credit-risk concentration analysis presented

The credit-risk concentration analysis presented below is based on the economic activity sector in which the counterpart operates.

 

 

On December 31 - R$ thousand

2017

%

2016

%

Public sector

9,676,927

2.6

8,813,581

2.2

Oil, derivatives and aggregate activities

9,410,382

2.5

8,813,581

2.2

Production and distribution of electricity

1,322

Other industries

265,223

0.1

Private sector

364,136,738

97.4

383,270,292

97.8

Companies

190,148,345

50.9

212,344,421

54.2

Real estate and construction activities

29,383,442

7.9

33,888,418

8.6

Retail

23,935,638

6.4

25,346,471

6.5

Services

17,996,533

4.8

18,172,147

4.6

Transportation and concession

14,190,284

3.8

17,044,780

4.3

Automotive

10,014,454

2.7

13,148,526

3.4

Food products

8,866,028

2.4

10,870,635

2.8

Wholesale

9,045,916

2.4

10,704,646

2.7

Production and distribution of electricity

7,360,804

2.0

8,255,265

2.1

Siderurgy and metallurgy

7,001,290

1.9

7,800,237

2.0

Sugar and alcohol

7,042,811

1.9

7,514,693

1.9

Other industries

55,311,145

14.8

59,598,603

15.2

Individuals

173,988,393

46.5

170,925,871

43.6

Total portfolio

373,813,665

100.0

392,083,873

100.0

Impairment of loans and advances

(27,055,566)

 

(24,780,839)

 

Total of net loans and advances to customers

346,758,099

 

367,303,034

 

Financial assets and liabilities subject to compensation

The table below presents financial assets and liabilities subject to compensation.

 

 

R$ thousand

On December 31, 2017

Amount of financial assets, gross

Related amount offset in the Balance Sheet

Net amount

Interbank investments

123,691,195

-

123,691,195

Derivative financial instruments

13,866,885

-

13,866,885

 

 

 

R$ thousand

On December 31, 2017

Amount of financial liabilities, gross

Related amount offset in the Balance Sheet

Net amount

Securities sold under agreements to repurchase

233,467,544

-

233,467,544

Derivative financial instruments

14,274,999

-

14,274,999

 

 

 

R$ thousand

On December 31, 2016

Amount of financial assets, gross

Related amount not cleared in the Balance Sheet

Net amount

Interbank investments

84,728,590

-

84,728,590

Derivative financial instruments

16,755,442

-

16,755,442

 

 

 

R$ thousand

On December 31, 2016

Amount of financial liabilities, gross

Related amount not cleared in the Balance Sheet

Net amount

Securities sold under agreements to repurchase

241,978,931

-

241,978,931

Derivative financial instruments

13,435,678

-

13,435,678

Financial Exposure - Trading Portfolio

Financial Exposure - Trading Portfolio (Fair value)

 

Risk factors

R$ thousand

On December 31

2017

2016

Assets

Liabilities

Assets

Liabilities

Fixed rates

11,614,849

6,184,099

33,026,609

13,806,553

IGP-M (General Index of market pricing) / IPCA (Consumer price index)

1,053,893

532,957

330,819

404,612

Exchange coupon

1,808,598

1,658,084

997,507

878,284

Foreign Currency

1,808,598

2,103,715

1,005,349

1,024,526

Equities

461,957

468,911

Sovereign/Eurobonds and Treasuries

560,619

360,252

2,301,628

906,361

Other

257,537

98,517

218,421

Total

17,566,051

11,406,535

37,880,333

17,020,336

The 1-day VaR of Trading Portfolio net of tax effects

The 1-day VaR of Trading Portfolio net of tax effects in end of 2017 was R$ 14,417 thousand, with the interest rate risk as the largest participation of the portfolio.

 

Risk factors

R$ thousand

On December 31

2017

2016

Fixed rates

8,956

20,704

IGP-M (General Index of market pricing) / IPCA (Consumer price index)

2,751

416

Exchange coupon

48

64

Foreign Currency

2,925

224

Sovereign/Eurobonds and Treasuries

826

3,230

Equities

289

Other

1

2

Correlation/diversification effect

(1,379)

(1,892)

VaR at the end of the year

14,417

22,748

 

 

 

Average VaR in the year

24,024

19,910

Minimum VaR in the year

5,499

9,408

Maximum VaR in the year

100,640

36,726

The capital is calculated by the normal delta VaR model based in Regulatory Portfolio

The capital is calculated by the normal delta VaR model based in Regulatory Portfolio, composed by Trading Portfolio and the Foreign Exchange Exposures and the Commodities Exposure of the Banking Portfolio. In addition, the historical simulation and the Delta-Gama-Vega models of risk are applied to measure all risk factors to an options portfolio, whichever is the most conservative. In this model, risk value is extrapolated to the regulatory horizon([1]) (at least ten days) by the ‘square root of time' method. VaR and Stressed VaR shown below refer to a ten-day horizon and are net of tax effects.

 

Risk factors

R$ thousand

On December 31

2017

2016

VaR

Stressed

VaR

Stressed

Interest rate

37,659

48,400

70,231

149,043

Exchange rate

7,715

17,300

12,966

27,713

Commodity price (Commodities)

1,110

200

12

29

Equities

2,065

7,400

Correlation/diversification effect

36,429

240

(1,872)

(8,296)

VaR at the end of the year

84,978

73,540

81,337

168,489

 

 

 

 

 

Average VaR in the year

87,358

107,059

70,249

179,169

Minimum VaR in the year

24,945

26,803

38,810

83,230

Maximum VaR in the year

369,342

236,895

131,105

247,814

The possible impacts on positions in stress scenarios

The Organization also assesses on a daily basis, the possible impacts on positions in stress scenarios for the next 20 business days, with limits established in the governance process. Thus, considering the effect of diversification between the risk factors and the tax effects, the average of the possible loss estimates in a stress situation would be R$ 168,751 thousand in 2017 (2016 - R$ 198,274 thousand), and the maximum estimated loss in the year of 2017 would be R$ 387,884 thousand (2016 - R$ 371,395 thousand).

 

 

R$ thousand

On December 31

2017

2016

At the end of the year

103,949

338,004

Average in the year

168,751

198,274

Minimum in the year

53,426

87,152

Maximum in the year

387,884

371,395

Sensitivity Analysis - Trading Portfolio

Sensitivity Analysis - Trading Portfolio

 

 

R$ thousand

Trading Portfolio (1)

On December 31

2017

2016

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate

Exposure subject to variations in fixed interest rates and interest rate coupons

(359)

(61,497)

(120,385)

(1,074)

(293,350)

(568,367)

Price indexes

Exposure subject to variations in price index coupon rates

(147)

(17,576)

(33,298)

(26)

(3,723)

(7,174)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(9)

(420)

(839)

(2)

(224)

(437)

Foreign currency

Exposure subject to exchange rate variations

(1,629)

(40,736)

(81,473)

(106)

(2,649)

(5,297)

Equities

Exposure subject to variation in stock prices

(1,215)

(30,378)

(60,757)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(2,469)

(61,730)

(123,461)

(1,464)

(11,649)

(24,751)

Other

Exposure not classified in other definitions

(19)

(39)

Total excluding correlation of risk factors

(5,828)

(212,337)

(420,213)

(2,672)

(311,614)

(606,065)

Total including correlation of risk factors

(3,448)

(131,662)

(259,684)

(2,058)

(295,900)

(574,058)

(1)      Values net of taxes.

Sensitivity Analysis - Trading and Banking Portfolio

Sensitivity Analysis - Trading and Banking Portfolio

 

  

R$ thousand

Trading and Banking Portfolios (1)

On December 31

2017

2016

Scenarios

Scenarios

1

2

3

1

2

3

Interest rate

Exposure subject to variations in fixed interest rates and interest rate coupons

(12,579)

(2,339,939)

(4,560,181)

(8,994)

(2,466,388)

(4,786,687)

Price indexes

Exposure subject to variations in price index coupon rates

(512)

(56,130)

(107,716)

(9,255)

(1,224,208)

(2,264,187)

Exchange coupon

Exposure subject to variations in foreign currency coupon rates

(1,575)

(80,110)

(158,548)

(455)

(49,446)

(93,726)

Foreign currency

Exposure subject to exchange rate variations

(600)

(15,004)

(30,008)

(867)

(21,663)

(43,327)

Equities

Exposure subject to variation in stock prices

(16,289)

(407,237)

(814,475)

(14,817)

(370,420)

(740,841)

Sovereign/Eurobonds and Treasuries

Exposure subject to variations in the interest rate of securities traded on the international market

(4,978)

(205,764)

(406,054)

(1,786)

(15,940)

(32,801)

Other

Exposure not classified in other definitions

(12)

(307)

(613)

(1)

(28)

(55)

Total excluding correlation of risk factors

(36,545)

(3,104,491)

(6,077,595)

(36,175)

(4,148,093)

(7,961,624)

Total including correlation of risk factors

(26,956)

(2,678,101)

(5,232,466)

(26,893)

(3,691,157)

(7,090,253)

(1)    Values net of taxes.

The level of the ratio between high quality liquid assets and total net cash outflows

In accordance with the LCR implantation schedule, the level of the ratio between HQLA and total net cash outflows must comply with the following schedule:

 

Year

2016

2017

2018

As of 2019

% Required

70%

80%

90%

100%

The average LCR Prudential Conglomerate

The table below shows the average LCR Prudential Conglomerate:

 

R$ thousand

Information on the Liquidity Coverage Ratio (LCR)

 

 

On December 31 (1)

On December 31 (2)

2017

2016

Average Amount (3)

Weighted Average Amount (4)

Average Amount (3)

Weighted Average Amount (4)

Number of Line

High Quality Liquid Assets (HQLA)

 

 

 

 

1

Total High Quality Liquid Assets (HQLA)

 

125,596,242

 

146,652,484

Number of Line

Cash Outlows

 

 

 

 

2

Retail funding:

210,005,411

17,749,477

227,352,566

16,702,571

3

Stable funding

135,661,528

6,783,076

140,847,861

4,225,436

4

Less stable funding

74,343,883

10,966,401

86,504,705

12,477,135

5

Non-collateralized wholesale funding:

112,474,083

50,716,519

102,652,197

49,853,687

6

Operating deposits (all counterparties) and affiliated cooperative deposits

8,152,936

407,647

6,226,398

192,711

7

Non-operating deposits (all counterparties)

103,275,838

49,263,563

95,809,211

49,044,388

8

Other non-collateralized wholesale funding

1,045,309

1,045,309

616,588

616,588

9

Collateralized wholesale funding

6,656,909

5,808,725

10

Additional requirements:

97,751,894

13,746,422

99,952,624

15,328,908

11

Related to exposure to derivatives and other collateral requirements

15,192,265

7,089,564

16,283,688

9,017,294

12

Related to funding losses through the issue of debt instruments

345,574

345,574

33,682

6,332

13

Related to lines of credit and liquidity

82,214,055

6,311,284

83,635,254

6,305,282

14

Other contractual obligations

30,492,461

28,811,462

29,749,147

29,749,147

15

Other contingent obligations

131,133,680

5,160,312

156,190,246

5,581,011

16

Total cash outflows

122,841,100

123,024,048

Number of Line

Cash Inflows

 

 

 

 

17

Collateralized loans

161,500,640

189,610,077

937,935

18

Outstanding loans whose payments are fully up-to-date

32,424,050

21,009,387

37,529,539

24,090,950

19

Other cash inflows

24,624,328

21,429,233

21,079,562

17,347,511

20

Total cash inflows

218,549,018

42,438,620

248,219,178

42,376,396

 

 

 

Total Adjusted Amount (5)

 

Total Adjusted Amount (5)

21

Total HQLA

 

125,596,242

 

146,652,484

22

Total net cash outflow

 

80,402,480

 

80,647,652

23

LCR (%) (5)

 

156.2%

 

181.8%

 

1)     Calculated based on the simple daily average of the months that compose the quarter (61 observations);

2)     Calculated based on the simple average of the closing of the months that compose the quarter (3 observations);

3)     Corresponds to the total balance related to the item of cash inflows or outflows;

4)     Corresponds to the value after application of the weighting factors; and

5)     Corresponds to the calculated value after the application of weighting factors and limits.

The cash flows payable for non-derivative financial liabilities

The table below presents the cash flows payable for non-derivative financial liabilities, covering the remaining contractual period to maturity as from the date of the consolidated statement of financial position. The values disclosed in this table represent the undiscounted contractual cash flows.

 

 

R$ thousand

On December 31, 2017

Up to 1 month

From 1 to 3 months

From 3 months to 1 year

From 1 to 5 years

More than 5 years

Total

Deposits from banks

197,275,471

17,199,209

47,240,285

25,251,295

6,593,477

293,559,737

Deposits from customers

141,846,015

7,519,939

16,476,264

106,861,185

117,268

272,820,671

Funds from issuance of securities

3,346,915

13,222,173

69,548,689

77,143,455

1,503,901

164,765,133

Subordinated debt

896,349

3,705,136

6,942,643

27,064,409

33,166,577

71,775,114

Other financial liabilities (1)

43.606.124

8.785.744

2.290.146

3.711.492

4.046.006

62.439.512

Total liabilities

386.970.874

50.432.201

142.498.027

240.031.836

45.427.229

865.360.167

 

 

 

 

 

 

R$ thousand

 

 

On December 31, 2016

 

 

Up to 1 month

From 1 to 3 months

From 3 months to 1 year

From 1 to 5 years

More than 5 years

Total

 

 

 

 

Deposits from banks

166,104,038

18,369,626

67,893,343

57,316,125

6,602,647

316,285,779

 

 

Deposits from customers

137,186,325

9,655,017

16,460,997

87,377,222

103,507

250,783,068

 

 

Funds from issuance of securities

10,239,074

11,971,886

78,896,618

91,190,406

1,850,999

194,148,983

 

 

Subordinated debt

439,974

2,268,618

11,958,373

24,756,298

32,110,903

71,534,166

 

 

Other financial liabilities (1)

41,547,649

9,025,726

2,516,140

3,837,647

4,663,580

61,590,742

 

 

Total liabilities

355,517,060

51,290,873

177,725,471

264,477,698

45,331,636

894,342,738

 

 

The derivative financial liabilities that will be settled at net value

The table below analyzes the derivative financial liabilities that will be settled at net value, grouped based on the period remaining from the reporting date to the respective maturity date. The values disclosed in the table are undiscounted cash flows.

 

 

 

R$ thousand

On December 31, 2017

Up to 1 month

From 1 to 3 months

From 3 months to 1 year

From 1 to 5 years

More than 5 years

Total

Differential of swaps payable

279,134

125,468

536,406

12,169,717

166,038

13,276,763

Non-deliverable forwards

201,115

95,761

147,710

66,682

737

512,005

• Purchased

73,599

53,513

90,914

65,640

737

284,403

• Sold

127,516

42,248

56,796

1,042

227,602

Premiums of options

551,220

13,510

34,443

63,052

303,200

965,425

Adjustment payables - future

155,305

155,305

Total of derivative liabilities

1,186,774

234,739

718,559

12,299,451

469,975

14,909,498

 

 

 

R$ thousand

On December 31, 2016

Up to 1 month

From 1 to 3 months

From 3 months to 1 year

From 1 to 5 years

More than 5 years

Total

Differential of swaps payable

1,426,666

183,769

546,569

8,695,486

169,285

11,021,775

Non-deliverable forwards

1,772,919

264,887

542,923

158,670

547

2,739,946

• Purchased

212,953

256,669

534,800

150,289

547

1,155,258

• Sold

1,559,966

8,218

8,123

8,381

1,584,688

Premiums of options

150,945

28,342

40,154

43,217

262,658

Adjustment payables - future

19,164

19,164

Total of derivative liabilities

3,369,694

476,998

1,129,646

8,897,373

169,832

14,043,543

The financial assets and liabilities of the Organization segregated by maturities

The tables below show the financial assets and liabilities of the Organization segregated by maturities used for the management of liquidity risks, in accordance with the remaining contractual maturities on the reporting date:

 

 

R$ thousand

On December 31, 2017

Current

Non-current

Total

1 to 30 days

31 to 180 days

181 to 360 days

1 to 5 years

More than 5 years

No stated maturity

Assets

 

 

 

 

 

 

 

Cash and balances with banks

81,742,951

81,742,951

Financial assets held for trading

15,181,714

10,934,575

5,501,249

146,527,365

56,173,284

7,391,854

241,710,041

Financial assets available for sale

2,422,266

9,392,915

19,351,886

83,816,085

33,391,763

11,037,807

159,412,722

Investments held to maturity

7,753

2,454

19,205

10,284,940

28,691,766

39,006,118

Financial assets pledged as collateral

25,977,537

111,922,357

2,543,922

40,965,417

2,565,940

183,975,173

Loans and advances to banks

23,136,673

3,544,426

3,387,187

1,754,483

424,955

32,247,724

Loans and advances to customers

55,830,036

80,715,548

51,526,092

114,151,120

44,535,303

346,758,099

Other financial assets (1)

25,375,820

1,340,567

1,807,856

11,322,882

1,872,358

41,719,483

Total financial assets

229,674,750

217,852,842

84,137,397

408,822,292

167,655,369

18,429,661

1,126,572,311

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Deposits from banks

197,177,061

29,640,587

31,589,994

22,221,075

5,328,751

285,957,468

Deposits from customers (2)

142,525,722

11,400,607

10,531,633

97,523,112

27,371

262,008,445

Financial liabilities held for trading

13,552,386

201,643

81,073

134,649

305,248

14,274,999

Funds from issuance of securities

3,422,727

31,299,770

48,540,240

51,142,979

768,374

135,174,090

Subordinated debt

738,929

9,428,997

640,536

20,767,242

18,603,697

50,179,401

Insurance technical provisions and pension plans (2)

207,499,559

2,411,996

939,034

28,239,001

239,089,590

Other financial liabilities (3)

43,606,124

8,785,744

2,290,146

3,711,492

4,046,006

62,439,512

Total financial liabilities

608,522,508

93,169,344

94,612,656

223,739,550

29,079,447

1,049,123,505

 

 

 

R$ thousand

On December 31, 2016

Current

Non-current

Total

1 to 30 days

31 to 180 days

181 to 360 days

1 to 5 years

More than 5 years

No stated maturity

Assets

 

 

 

 

 

 

 

Cash and balances with banks

72,554,651

72,554,651

Financial assets held for trading

18,475,080

6,768,610

9,759,221

134,589,655

35,837,056

7,710,224

213,139,846

Financial assets available for sale

5,629,209

2,127,660

4,149,003

60,251,675

31,143,446

9,817,561

113,118,554

Investments held to maturity

12,932,440

30,069,588

43,002,028

Financial assets pledged as collateral

83,646,950

3,394,834

1,904,827

48,753,065

17,586,901

155,286,577

Loans and advances to banks

88,759,292

2,545,217

2,120,712

1,398,574

14,341

94,838,136

Loans and advances to customers

58,151,213

87,409,338

54,879,049

125,744,273

41,119,161

367,303,034

Other financial assets (1)

25,657,932

633,472

287,442

10,384,379

2,207,966

39,171,191

Total financial assets

352,874,327

102,879,131

73,100,254

394,054,061

157,978,459

17,527,785

1,098,414,017

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Deposits from banks

162,977,360

63,417,792

19,850,717

50,045,413

5,371,400

301,662,682

Deposits from customers (2)

137,252,829

15,331,311

9,457,530

70,641,804

64,455

232,747,929

Financial liabilities held for trading

12,428,599

534,525

279,662

192,649

243

13,435,678

Funds from issuance of securities

7,295,059

45,280,096

40,140,968

57,237,747

1,148,068

151,101,938

Subordinated debt

426,665

3,904,856

7,068,023

21,554,158

19,657,362

52,611,064

Insurance technical provisions and pension plans (2)

182,739,608

3,342,339

1,306,760

28,451,293

215,840,000

Other financial liabilities (3)

41,547,649

9,025,726

2,516,140

3,837,647

4,663,580

61,590,742

Total financial liabilities

544,667,769

140,836,645

80,619,800

231,960,711

30,905,108

1,028,990,033

(1)  Includes mainly foreign exchange transactions, debtors for guarantee deposits and negotiation and intermediation of securities;

(2) Demand and savings deposits and Technical provisions for insurance and pension plans comprising VGBL and PGBL products are classified as up to 30 days, without considering average historical turnover; and

(3) Includes mainly credit card transactions, foreign exchange transactions, negotiation and intermediation of securities, finance lease and capitalization bonds.

The assets and liabilities of the Company segregated by current and non-current

The tables below show the assets and liabilities of the Organization segregated by current and non-current, on the reporting date:

 

 

R$ thousand

On December 31, 2017

Current

Non-current

Total

Assets

 

 

 

Total financial assets

531,664,989

594,907,322

1,126,572,311

Non-current assets held for sale

1,520,973

1,520,973

Investments in associated companies

8,257,384

8,257,384

Premises and equipment

8,432,475

8,432,475

Intangible assets and goodwill, net of accumulated amortization

16,179,307

16,179,307

Taxes to be offset

4,589,981

5,934,594

10,524,575

Deferred income tax assets

43,731,911

43,731,911

Other assets

6,602,669

2,531,835

9,134,504

Total non-financial assets

12,713,623

85,067,506

97,781,129

Total assets

544,378,612

679,974,828

1,224,353,440

 

 

 

 

Liabilities

 

 

 

Total financial liabilities

796,304,508

252,818,997

1,049,123,505

Other reserves

1,349,366

17,141,361

18,490,727

Current income tax liabilities

2,416,345

2,416,345

Deferred income tax assets

36,344

1,215,503

1,251,847

Other liabilities

33,460,225

1,917,087

35,377,312

Total non-financial liabilities

37,262,280

20,273,951

57,536,231

Total equity

117,693,704

117,693,704

Total liabilities

833,566,788

390,786,652

1,224,353,440

 

 

 

R$ thousand

On December 31, 2016

Current

Non-current

Total

Assets

 

 

 

Total financial assets

528,853,712

569,560,305

1,098,414,017

Non-current assets held for sale

1,578,966

1,578,966

Investments in associated companies

7,002,778

7,002,778

Premises and equipment

8,397,116

8,397,116

Intangible assets and goodwill, net of accumulated amortization

15,797,526

15,797,526

Taxes to be offset

3,114,609

4,608,602

7,723,211

Deferred income tax assets

45,116,863

45,116,863

Other assets

5,278,675

2,720,504

7,999,179

Total non-financial assets

9,972,250

83,643,389

93,615,639

Total assets

538,825,962

653,203,694

1,192,029,656

 

 

 

 

Liabilities

 

 

 

Total financial liabilities

766,124,214

262,865,819

1,028,990,033

Other reserves

4,293,374

13,999,035

18,292,409

Current income tax liabilities

2,130,286

2,130,286

Deferred income tax assets

36,943

1,726,005

1,762,948

Other liabilities

34,917,264

457,509

35,374,773

Total non-financial liabilities

41,377,867

16,182,549

57,560,416

Total equity

105,479,207

105,479,207

Total liabilities

807,502,081

384,527,575

1,192,029,656

The composition of the financial assets and liabilities measured at fair value

The tables below present the composition of the financial assets and liabilities measured at fair value, classified using the hierarchical levels:

 

 

R$ thousand

On December 31, 2017

Level 1

Level 2

Level 3

Fair Value

Brazilian government securities

198,273,452

3,975,816

4

202,249,272

Corporate debt and marketable equity securities

3,716,053

8,271,295

352,442

12,339,790

Bank debt securities

1,952,015

6,396,254

8,348,269

Mutual funds

4,377,508

4,377,508

Foreign governments securities

528,010

528,010

Brazilian sovereign bonds

307

307

Trading securities

208,847,345

18,643,365

352,446

227,843,156

Derivative financial instruments (assets)

46,601

13,814,312

5,972

13,866,885

Derivative financial instruments (liabilities)

(14,264,124)

(10,875)

(14,274,999)

Derivatives

46,601

(449,812)

(4,903)

(408,114)

Brazilian government securities

103,237,635

44,123

103,281,758

Corporate debt securities

4,786,078

31,740,856

3,451,696

39,978,630

Bank debt securities

1,086,454

97,399

1,183,853

Brazilian sovereign bonds

728,127

728,127

Foreign governments securities

3,202,547

3,202,547

Marketable equity securities and other stocks

4,380,606

3,261,732

3,395,469

11,037,807

Available-for-sale securities

117,421,447

35,099,987

6,891,288

159,412,722

Brazilian government securities

53,841,066

53,841,066

Corporate debt securities

825,287

825,287

Bank debt securities

4,904,070

4,904,070

Brazilian sovereign bonds

713,555

713,555

Financial assets pledged as collateral

60,283,978

60,283,978

Total

386,599,371

53,293,540

7,238,831

447,131,742

 

 

 

R$ thousand

On December 31, 2016

Level 1

Level 2

Level 3

Fair Value

Brazilian government securities

157,346,640

3,756,680

79

161,103,399

Corporate debt and marketable equity securities

3,740,235

6,356,302

287,145

10,383,682

Bank debt securities

470,676

18,129,451

18,600,127

Mutual funds

4,295,403

8,378

4,303,781

Foreign governments securities

635,390

635,390

Brazilian sovereign bonds

1,358,025

1,358,025

Trading securities

167,846,369

28,250,811

287,224

196,384,404

Derivative financial instruments (assets)

26,632

16,728,802

8

16,755,442

Derivative financial instruments (liabilities)

(13,427,053)

(8,625)

(13,435,678)

Derivatives

26,632

3,301,749

(8,617)

3,319,764

Brazilian government securities

59,149,326

48,702

59,198,028

Corporate debt securities

2,470,652

38,431,230

1,240,826

42,142,708

Bank debt securities

1,063,157

495,886

1,559,043

Brazilian sovereign bonds

401,214

401,214

Marketable equity securities and other stocks

3,387,158

2,706,578

3,723,825

9,817,561

Available-for-sale securities

66,471,507

41,633,694

5,013,353

113,118,554

Brazilian government securities

61,812,995

61,812,995

Corporate debt securities

3,899,878

3,899,878

Bank debt securities

4,742,273

4,742,273

Brazilian sovereign bonds

102,841

102,841

Financial assets pledged as collateral

70,557,987

70,557,987

Total

304,902,495

73,186,254

5,291,960

383,380,709

Reconciliation of all assets and liabilities measured at fair value

The table below presents a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the years 2017 and 2016:

 

 

R$ thousand

Financial assets held for trading

Financial assets available for sale

Derivatives

Total

Balance on December 31, 2015

209,210

6,085,190

(20,382)

6,274,018

Included in the statement of income and other comprehensive income

13,155

(1,174,225)

(1,161,070)

Acquisitions

3,833

2,178,445

11,793

2,194,071

Write-offs

(7,633)

(445,173)

(28)

(452,834)

Transfer with categories

274,001

(274,001)

Transfer levels

(205,342)

(1,356,883)

(1,562,225)

Balance on December 31,  2016

287,224

5,013,353

(8,617)

5,291,960

Included in the statement of income and other comprehensive income

15,868

(735,002)

(719,134)

Acquisitions

74,908

4,019,844

3,714

4,098,466

Write-offs

(25,554)

(1,406,907)

(1,432,461)

Balance on December 31,  2017

352,446

6,891,288

(4,903)

7,238,831

The gains/(losses) due to changes in fair value, including the realized and unrealized gains and losses, recorded in the consolidated statement of income for Level 3 assets and liabilities

The tables below show the gains/(losses) due to changes in fair value, including the realized and unrealized gains and losses, recorded in the consolidated statement of income for Level 3 assets and liabilities during the years 2017, 2016 and 2015:

 

 

R$ thousand

Year ended December 31, 2017

Financial assets held for trading

Financial assets available for sale

Financial assets pledged as collateral

Total

Interest and similar income

25,967

182,269

208,236

Net trading gains/(losses) realized and unrealized

(10,099)

(917,271)

(927,370)

Total

15,868

(735,002)

(719,134)

 

 

 

R$ thousand

Year ended December 31, 2016

Financial assets held for trading

Financial assets available for sale

Financial assets pledged as collateral

Total

Interest and similar income

16,518

207,164

223,682

Net trading gains/(losses) realized and unrealized

(3,363)

(1,381,389)

(1,384,752)

Total

13,155

(1,174,225)

(1,161,070)

 

 

 

R$ thousand

Year ended December 31, 2015

Financial assets held for trading

Financial assets available for sale

Financial assets pledged as collateral

Total

Interest and similar income

440,791

1,399,443

1,840,234

Net trading gains/(losses) realized and unrealized

10,496

1,094,894

1,105,390

Total

451,287

2,494,337

2,945,624

The gains/(losses) due to the changes in fair value, including the realized and unrealized gains and losses, recorded in the statement of income for Level 3 assets and liabilities

The tables below show the gains/(losses) due to the changes in fair value, including the realized and unrealized gains and losses, recorded in the statement of income for Level 3 assets and liabilities, which were not settled during the years 2017, 2016 and 2015:

 

 

R$ thousand

Year ended December 31, 2017

Financial assets held for trading

Financial assets pledged as collateral

Total

Net gains/(losses) due to changes in fair value

(10,099)

(10,099)

Total

(10,099)

(10,099)

 

 

 

R$ thousand

Year ended December 31, 2016

Financial assets held for trading

Financial assets pledged as collateral

Total

Net gains/(losses) due to changes in fair value

(3,363)

(3,363)

Total

(3,363)

(3,363)

 

 

 

R$ thousand

Year ended December 31, 2015

Financial assets held for trading

Financial assets pledged as collateral

Total

Net gains/(losses) due to changes in fair value

9,420

9,420

Total

9,420

9,420

Sensitivity analysis for financial assets

Sensitivity analysis for financial assets classified as Level 3

 

 

R$ thousand

On December 31, 2017

Impact on income (1)

Impact on shareholders' equity (1)

1

2

3

1

2

3

Interest rate

(8)

(1,931)

(3,482)

(63)

(14,873)

(26,345)

Price indexes

(10)

(1,269)

(2,394)

Equities

(1,351)

(33,783)

(67,567)

(17,825)

(445,615)

(891,231)

 

 

 

R$ thousand

On December 31, 2016

Impact on income (1)

Impact on shareholders' equity (1)

1

2

3

1

2

3

Interest rate

(1)

(271)

(476)

(26)

(6,205)

(11,088)

Price indexes

(8)

(1,047)

(1,953)

Equities

(19,481)

(487,018)

(974,037)

(1)    Values net of taxes.

Carrying amounts and the fair values of the financial assets and liabilities that were not presented in the consolidated statements of financial position at their fair value

The table below summarizes the carrying amounts and the fair values of the financial assets and liabilities that were not presented in the consolidated statements of financial position at their fair value, classified using the hierarchical levels:

 

 

R$ thousand

On December 31, 2017

Fair Value

Book value

Level 1

Level 2

Level 3

Total

Financial assets

 

 

 

 

 

Financial assets pledged as collateral

 

 

 

 

 

·  securities purchased under agreements to resell

123,691,195

123,691,195

123,691,195

Held to maturity

29,182,489

11,963,782

41,146,271

39,006,118

Loans and receivables

 

 

 

 

 

·  Banks (1)

32,247,724

32,247,724

32,247,724

·  Customers (1)

346,633,592

346,633,592

346,758,099

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Deposits from banks

285,716,505

285,716,505

285,957,468

Deposits from customers

261,760,442

261,760,442

262,008,445

Funds from issuance of securities

134,890,631

134,890,631

135,174,090

Subordinated debt

51,012,436

51,012,436

50,179,401

 

 

 

R$ thousand

On December 31, 2016

Fair Value

Book value

Level 1

Level 2

Level 3

Total

Financial assets

 

 

 

 

 

Financial assets pledged as collateral

 

 

 

 

 

·  securities purchased under agreements to resell

84,728,590

84,728,590

84,728,590

Held to maturity

32,875,426

11,379,323

44,254,749

43,002,028

Loans and receivables

 

 

 

 

 

·  Banks (1)

94,838,136

94,838,136

94,838,136

·  Customers (1)

362,156,027

362,156,027

367,303,034

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Deposits from banks

301,497,406

301,497,406

301,662,682

Deposits from customers

232,224,796

232,224,796

232,747,929

Funds from issuance of securities

151,622,981

151,622,981

151,101,938

Subordinated debt

53,436,792

53,436,792

52,611,064

Detailed information on the Organization's Capital, in compliance with the Prudential Conglomerate

Following is the detailed information on the Organization's Capital, in compliance with the Prudential Conglomerate:

 

Calculation basis - Capital Adequacy Ratio

R$ thousand

Basel III

On December 31

2017

2016

Prudential

Tier I capital

80,084,744

78,762,886

Common equity

75,079,777

73,747,016

Shareholders' equity

110,457,476

100,442,413

Minority / Other

68,072

60,615

Prudential adjustments (1)

(35,445,771)

(26,756,012)

Additional Capital

5,004,967

5,015,870

Tier II capital

24,588,090

22,363,950

Subordinated debts (Resolution No. 4.192/13)

16,947,024

9,803,498

Subordinated debts (prior to Resolution No. 4.192/13)

7,641,066

12,560,452

Reference Equity (a)

104,672,834

101,126,836

 

 

- Credit risk

554,928,771

589,977,243

- Market risk

8,908,205

15,767,767

- Operational risk

47,605,162

50,443,507

Risk-weighted assets - RWA (b)

611,442,138

656,188,517

Banking Book's Interest Rate Risk

3,527,467

4,142,339

Margin (Capital Buffer) (2)

34,226,583

28,084,702

Basel ratio (a/b)

17.1%

15.4%

Tier I capital

13.1%

12.0%

- Principal capital

12.3%

11.2%

- Additional capital

0.8%

0.8%

(1)    As per January 2017, the factor applied to prudential adjustments went from 60% to 80%, according to the timeline for application of deductions of prudential adjustments, defined in Article11 of CMN Resolution no 4,192/13; and

(2)    Margin = Minimum (PR - PRE; PR Level I - RWA * 6%; PR Principal - RWA * 4.5%) - Additional Principal Capital.

Detailed comparison of the risk-weighted assets (RWA) of the Prudential Conglomerate

Below is the detailed comparison of the risk-weighted assets (RWA) of the Prudential Conglomerate, regulatory approach:

 

RWA

R$ thousand

On December 31

2017

2016

Prudential

Credit risk

554,928,771

589,977,243

Risk Weight of 0%

Risk Weight of 2%

314,012

271,970

Risk Weight of 20%

2,224,147

10,725,736

Risk Weight of 35%

10,208,602

9,114,590

Risk Weight of 50%

25,635,506

32,434,787

Risk Weight of 75%

114,553,059

117,017,519

Risk Weight of 85%

105,938,759

144,006,730

Risk Weight of 100%

261,909,360

239,369,280

Risk Weight of 250%

28,139,531

27,655,131

Risk Weight of 300%

2,920,531

6,825,567

Risk Weight up to 1,250%

3,085,264

2,555,933

Market Risk (1)

8,908,205

15,767,767

Fixed-rate in Reais

5,696,584

10,537,134

Foreign Currency Coupon

838,259

7,028,051

Price Index Coupon

1,756,973

342,400

Interest Rate Coupon

13,499

Equities

637,924

67,392

Commodities

449,546

32,466

Exposure to Gold, Foreign Currencies and Exchange

3,657,957

4,194,380

Operational Risk

47,605,162

50,443,507

Corporate Finance

1,369,491

1,380,459

Trading and Sales

1,667,449

2,866,659

Retail

9,308,681

8,349,268

 Commercial

21,518,843

20,699,277

Payment and Settlement

6,132,749

10,143,694

Financial Agent Services

3,628,257

3,465,556

Asset Management

3,827,848

3,392,327

Retail Brokerage

151,844

146,266

Total Risk Weighted Assets

611,442,138

656,188,517

Total Capital Requirement

56,558,398

64,798,616

Banking Book's Interest Rate Risk

3,527,467

4,142,339

 

 

 

Addicional Common equity (ACPS) (2)

9,171,632

4,101,178

ACP Conservation

7,643,027

4,101,178

ACP Systemic

1,528,605

(1)     For purposes of calculation of the market risk, the capital requirement will be the lower between the internal model and 80% of the standard model, pursuant to Circular Letter No. 3.646/13 of Central Bank of Brazil; and

(2)     In 2017, the value of ACP Conservation represents 1.25% of the amount of RWA. The Systemic ACP represents 0.25% of the amount of RWA (Systemic Relevance Factor determined according to Circular Letter No. 3.768 of the CBB - Total Exposure and GDP of the year before last in relation to the base date: R$ 988.5 billion and R$ 6 trillion, respectively. The contracyclical ACP represents 0% of the amount of RWA, pursuant to Communication No. 31.478 of the CBB with disclosure and effectiveness in December/17, where the RWA of the loan risk to the non-banking private sector (RWACPrNB) is R$ 496.2 billion in Brazil.

The sensibility test for Life Insurance with Survival

The sensitivity test for Life Insurance with Survival, Welfare Coverage and Individual Life Insurance was made considering the same bases of the LAT test with variation in the assumptions listed below:

 

 

R$ thousand

On December 31, 2017

Interest rate

Longevity

Conversion to income

Percentage adjustment to each assumption:

Variation of

+0.2 p.p.

+ 5 p.p.

-5%

Tradicional plans (contributing period)

(60,733)

(5,057)

(21,691)

PGBL and VGBL (contributing period)

(5,446)

(504)

(18,409)

All plans(retirement benefit period)

(112,782)

(35,507)

Total

(178,961)

(41,068)

(40,100)

For damages, life and health insurance, except individual life

For damages, life and health insurance, except individual life, the table below shows increase in the events/claims were to rise 1 percentage point over the 12 months from the calculation base date.

 

 

R$ thousand

Gross of reinsurance

Net of reinsurance

On December 31

On December 31

2017

2016

2017

2016

Auto

(22,347)

(21,205)

(22,347)

(21,205)

RE (Elementary branch)

(9,940)

(10,809)

(8,893)

(9,333)

Life

(28,146)

(28,358)

(28,050)

(28,277)

Health

(97,923)

(89,907)

(97,923)

(89,907)

Potential exposures are monitored, analyzing

Potential exposures are monitored, analyzing certain concentrations in some type of insurance. The table below shows risk concentration by type of insurance (except health and dental), based on net premiums, net of reinsurance:

 

Net premiums written by type of insurance, net of reinsurance

R$ thousand

On December 31

2017

2016

Auto

4,086,705

3,924,444

RE (Elementary branch)

1,525,848

1,593,662

Tradicional plans

1,788,420

1,499,401

Life insurance

6,904,576

6,354,034

VGBL

28,650,153

28,377,786

PGBL

3,301,623

2,386,631