XML 71 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and advances to clients (Tables)
12 Months Ended
Dec. 31, 2017
Loans and advances to clients (Tables) [Abstract]  
Balances of Loans and advances to customers

The breakdown, by classification, of the balances of “Loans and advances to clients” in the consolidated financial statements is as follows:

Thousand of reais

 

2017

 

2016

 

2015

 

 

 

 

 

  

 

Loans and receivables

  272,420,157

 

252,002,774

 

252,033,449

 Of which:

 

 

 

 

 

 

Loans and receivables at amortized cost

  287,829,213

 

268,437,556

 

267,266,449

Impairment losses

 

-15,409,056

 

  (16,434,782)

 

  (15,233,000)

Loans and advances to customers, net

  272,420,157

 

252,002,774

 

252,033,449

Loans and advances to customers, gross

  287,829,213

 

268,437,556

 

267,266,449

Thousand of reais

2017

 

2016

 

2015

Type:

 

  

 

  

 

   

Loans operations (1)

 

  272,561,017

 

257,256,452

 

257,671,667

Lease Portfolio

 

  1,888,444

 

2,092,882

 

2,126,210

Repurchase agreements

403,415

 

  308,483

 

  517,536

Other receivables (2)

 

  12,976,337

 

8,779,739

 

6,951,036

Total

 

  287,829,213

 

268,437,556

 

267,266,449

 

 

(1) Includes loans and other loans with credit characteristics.

(2) Refers substantially to Foreign Exchange Transactions and Other Receivables with credit granting characteristics.

Loan borrower sector

Following is a detail, by loan type and status, borrower sector and interest rate formula, of the loans and advances to clients, which reflect the Bank's exposure to credit risk in its core business, gross of impairment losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

Loan borrower sector:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, and industrial

 

 

 

 

 

 

 

 

 

  140,619,110

 

140,992,900

 

150,880,864

Real estate-construction

 

 

 

 

 

 

 

 

 

  34,808,681

 

36,650,011

 

36,851,879

Installment loans to individuals

 

 

 

 

 

 

 

 

 

  110,512,978

 

88,701,763

 

77,407,496

Lease financing

 

 

 

 

 

 

 

 

 

 

 

  1,888,444

 

2,092,882

 

2,126,210

Total (1)

 

 

 

 

 

 

 

 

 

 

 

  287,829,213

 

268,437,556

 

267,266,449

(1) It includes commercial credit, secured loans, reverse repurchase agreements, finance leases, other term loans and impaired assets.

Interest rate formula

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

Interest rate formula:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed interest rate

 

 

 

 

 

 

 

 

 

 

 

  202,592,491

 

178,231,509

 

173,018,504

Floating rate

 

 

 

 

 

 

 

 

 

 

 

  85,236,722

 

90,206,047

 

94,247,945

Total

 

 

 

 

 

 

 

 

 

 

 

  287,829,213

 

268,437,556

 

267,266,449

Debt Sector by Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

Debt Sector by Maturity

 

Less than 1 year

 

% of total

 

Between 1 and 5 years

 

% of total

 

More than 5 years

 

% of total

 

Total

 

% of total

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

103,377,571

 

59.33%

 

  31,262,492

 

37.89%

 

  5,979,047

 

19.25%

 

140,619,110

 

48.85%

Real estate

 

7,791,753

 

4.47%

 

  10,970,004

 

13.29%

 

  16,046,924

 

51.65%

 

34,808,681

 

12.09%

 

Installment loans to individuals

 

62,078,225

 

35.63%

 

  39,393,699

 

47.74%

 

  9,041,054

 

29.10%

 

110,512,978

 

38.40%

Lease financing

 

1,000,418

 

0.57%

 

886,833

 

1.07%

 

1,193

 

0.00%

 

1,888,444

 

0.66%

 

Loans and advances to customers, gross

174,247,967

 

100.00%

 

  82,513,028

 

99.99%

 

  31,068,218

 

100.00%

 

287,829,213

 

100.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

Debt Sector by Maturity

 

Less than 1 year

 

% of total

 

Between 1 and 5 years

 

% of total

 

More than 5 years

 

% of total

 

Total

 

% of total

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

99,657,024

 

61.65%

 

  35,789,118

 

45.10%

 

  5,546,758

 

20.23%

 

140,992,900

 

52.52%

Real estate

 

8,648,702

 

5.35%

 

  11,761,420

 

14.82%

 

  16,239,889

 

59.23%

 

36,650,011

 

13.65%

 

Installment loans to individuals

 

52,205,927

 

32.29%

 

  30,867,880

 

38.90%

 

  5,627,956

 

20.53%

 

88,701,763

 

33.05%

Lease financing

 

1,152,579

 

0.71%

 

937,951

 

1.18%

 

2,352

 

0.01%

 

2,092,882

 

0.78%

 

Loans and advances to customers, gross

161,664,232

 

100.00%

 

  79,356,369

 

100.00%

 

  27,416,955

 

100.00%

 

268,437,556

 

100.00%

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 1 year

 

 

 

 

 

 

 

 

 

 

 

  174,247,968

 

161,664,232

 

116,555,381

Between 1 and 5 years

 

 

 

 

 

 

 

 

 

  82,513,030

 

79,356,369

 

104,563,829

More than 5 years

 

 

 

 

 

 

 

 

 

 

 

  31,068,215

 

27,416,955

 

46,147,239

Loans and advances to customers, gross

 

 

 

 

 

 

 

  287,829,213

 

268,437,556

 

267,266,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Internal risk classification

 

 

 

 

 

 

 

 

 

 

Low

 

 

 

 

 

 

 

 

 

 

 

  226,098,497

 

207,889,639

 

211,645,464

Medium-low

 

 

 

 

 

 

 

 

 

 

 

  33,635,378

 

32,104,168

 

29,500,791

Medium

 

 

 

 

 

 

 

 

 

 

 

  10,423,293

 

10,940,879

 

8,638,914

Medium - high

 

 

 

 

 

 

 

 

 

 

 

  8,215,024

 

6,976,969

 

8,552,474

High

 

 

 

 

 

 

 

 

 

 

 

  9,457,021

 

10,525,901

 

8,928,806

Loans and advances to customers, gross

 

 

 

 

 

 

 

 

 

 

 

  287,829,213

 

268,437,556

 

267,266,449

Changes in the allowances for the impairment losses on the balances of Loans and receivables

The changes in the allowances for the impairment losses on the balances of “Loans and receivables” were as follows:

 

 

 

 

Thousand of reais

 

2017

 

2016

 

2015

 

 

Balance at beginning of year

 

  18,191,126

 

15,411,759

 

13,562,811

Impairment losses charged to income for the year

  13,492,072

 

14,383,935

 

13,723,179

Of which:

 

Commercial and industrial

 

  5,499,018

 

6,523,051

 

6,634,110

Real estate-construction

 

471,366

 

  369,431

 

  91,196

Installment loans to individuals

 

  7,460,458

 

7,616,819

 

6,765,541

Lease financing

 

61,230

 

-125,366

 

  232,332

Write-off of impaired balances against recorded impairment allowance

-13,421,560

 

  (11,604,568)

 

  (11,874,231)

Of which:

 

Commercial and industrial

 

-5,715,903

 

  (4,553,166)

 

  (4,953,324)

Real estate-construction

 

  (341,804)

 

-189,625

 

-77,412

Installment loans to individuals

 

-7,312,310

 

  (6,810,997)

 

  (6,621,809)

Lease financing

 

  (51,543)

 

-50,780

 

-221,686

Balance at end of year

 

  18,261,638

 

18,191,126

 

15,411,759

Of which:

 

Loans and advances to customers

 

  15,409,056

 

16,434,782

 

15,233,000

Loans and amounts due from credit institutions (Note 6)

69,015

 

  201,441

 

  178,759

Provision for Debt Instruments  (Note 7)

  2,783,567

 

1,554,903

 

  -

ecoveries of loans previously charged off

1,153,931

 

  994,101

  757,320

Of which:

 

 

 

Commercial and industrial

 

412,514

 

  562,393

  293,668

Real estate-construction

 

209,940

 

  102,826

  86,360

Installment loans to individuals

 

521,589

 

  314,422

  348,090

Lease financing

 

9,888

 

  14,460

  29,202

The balances of the provision for losses due to non-recovery by debtor sector

The balances of the provision for losses due to non-recovery by debtor sector are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

  10,338,225

 

10,555,109

 

8,585,225

Real estate -construction

 

 

 

 

 

 

 

 

 

 

 

493,422

 

  363,859

 

  184,053

Installment loans to individuals

 

 

 

 

 

 

 

 

 

  7,373,969

 

7,225,822

 

6,420,000

Lease financing

 

 

 

 

 

 

 

 

 

 

 

56,022

 

  46,336

 

  222,481

Total

 

 

 

 

 

 

 

 

 

 

 

  18,261,638

 

18,191,126

 

15,411,759

Loans and receivables - loans and advances to customers

The details of the changes in the balance of the financial assets classified as “Loans and receivables - loans and advances to clients” (as defined at Note 1.i) and considered to be impaired due to credit risk are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

 

 

 

 

 

 

 

 

  18,887,132

 

18,599,379

 

14,011,225

Net additions

 

 

 

 

 

 

 

 

 

 

 

  13,679,423

 

11,892,321

 

16,462,385

Written-off assets

 

 

 

 

 

 

 

 

 

 

 

(13,421,560)

 

  (11,604,568)

 

  (11,874,231)

Balance at end of year

 

 

 

 

 

 

 

 

 

  19,144,995

 

18,887,132

 

18,599,379

Following is a detail of the financial assets considered to be impaired classified by age of the oldest past-due amount

Following is a detail of the financial assets considered to be impaired classified by age of the oldest past-due amount:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no Past-Due Balances or Less than 3 Months Past Due

 

 

 

 

 

 

 

  10,844,831

 

10,550,548

 

10,307,442

With Balances Past Due by

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 3 to 6 Months

 

 

 

 

 

 

 

 

 

 

 

  4,123,796

 

2,983,575

 

3,763,466

 6 to 12 Months

 

 

 

 

 

 

 

 

 

 

 

  3,791,805

 

4,921,527

 

4,186,323

 12 to 18 Months

 

 

 

 

 

 

 

 

 

 

 

271,965

 

  339,596

 

  265,407

 18 to 24 Months

 

 

 

 

 

 

 

 

 

 

 

20,825

 

  53,578

 

  20,045

More than 24 Months

 

 

 

 

 

 

 

 

 

 

 

91,773

 

  38,308

 

  56,696

Total

 

 

 

 

 

 

 

 

 

 

 

  19,144,995

 

18,887,132

 

18,599,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Sector

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

  11,993,953

 

11,628,655

 

10,748,644

Real estate - Construction

 

 

 

 

 

 

 

 

 

781,886

 

  718,514

 

  828,966

Installment loans to individuals

 

 

 

 

 

 

 

 

 

  6,304,134

 

6,487,717

 

6,970,241

Lease financing

 

 

 

 

 

 

 

 

 

 

 

65,022

 

  52,246

 

  51,528

Total

 

 

 

 

 

 

 

 

 

 

 

  19,144,995

 

18,887,132

 

18,599,379

Loan past due for less than 90 days but not classified as impaired

e) Loan past due for less than 90 days but not classified as impaired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

2017

 

% of total loans past due for less than 90 days

 

2016

 

% of total loans past due for less than 90 days

 

2015

 

% of total loans past due for less than 90 days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial 

 

  3,559,349

 

19.90%

 

  4,141,349

 

23.79%

 

5,072,197

 

24.27%

Real estate - Construction

 

 

 

  4,879,563

 

27.29%

 

  5,201,709

 

29.88%

 

7,551,584

 

36.13%

Installment loans to individuals

 

  9,266,366

 

51.82%

 

  7,957,294

 

45.71%

 

8,235,699

 

39.40%

Financial Leasing

 

 

176,528

 

0.99%

 

108,607

 

0.62%

 

41,013

 

0.20%

Total (1)

 

 

 

 

 

  17,881,806

 

100.00%

 

  17,408,959

 

100.00%

 

20,900,493

 

100.00%

Gross investment in lease transactions

Gross investment in lease transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Overdue

 

 

 

 

 

 

 

 

 

 

 

11,412

 

  16,051

 

  21,127

Due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Up to 1 year

 

 

 

 

 

 

 

 

 

 

 

  1,057,023

 

1,207,473

 

1,241,798

From 1 to 5 years

 

 

 

 

 

 

 

 

 

 

 

  1,101,104

 

1,190,844

 

1,184,418

Over 5 years

 

 

 

 

 

 

 

 

 

 

 

2,177

 

  4,079

 

  6,078

Total

 

 

 

 

 

 

 

 

 

 

 

  2,171,716

 

2,418,447

 

2,453,421