Note 31 – Fair value of financial instruments
In cases where market prices are not available, fair values are based on estimates using discounted cash flows or other valuation techniques. These techniques are significantly affected by the assumptions adopted, including the discount rate and estimate of future cash flows. The estimated fair value achieved through these techniques cannot be substantiated by comparison with independent markets and, in many cases, it cannot be realized in the immediate settlement of the instrument.
The following table summarizes the carrying and estimated fair values for financial instruments:
12/31/2017 | 12/31/2016 | |||||||||||||||
Carrying value | Estimated fair value |
Carrying value | Estimated fair value |
|||||||||||||
Financial assets |
||||||||||||||||
Cash and deposits on demand and Central Bank compulsory deposits |
117,586 | 117,586 | 104,242 | 104,242 | ||||||||||||
Interbank deposits |
29,053 | 29,117 | 22,692 | 22,731 | ||||||||||||
Securities purchased under agreements to resell |
244,707 | 244,707 | 265,051 | 265,051 | ||||||||||||
Financial assets held for trading (*) |
270,121 | 270,121 | 204,648 | 204,648 | ||||||||||||
Financial assets designated at fair value through profit or loss (*) |
1,746 | 1,746 | 1,191 | 1,191 | ||||||||||||
Derivatives (*) |
22,843 | 22,843 | 24,231 | 24,231 | ||||||||||||
Available-for-sale financial assets (*) |
102,284 | 102,284 | 88,277 | 88,277 | ||||||||||||
Held-to-maturity financial assets |
36,560 | 37,792 | 40,495 | 40,749 | ||||||||||||
Loan operations and lease operations |
465,472 | 471,846 | 463,394 | 472,704 | ||||||||||||
Other financial assets |
59,568 | 59,568 | 53,917 | 53,917 | ||||||||||||
Financial liabilities |
||||||||||||||||
Deposits |
402,938 | 402,911 | 329,414 | 329,371 | ||||||||||||
Securities sold under repurchase agreements |
312,634 | 312,634 | 349,164 | 349,164 | ||||||||||||
Financial liabilities held for trading (*) |
465 | 465 | 519 | 519 | ||||||||||||
Derivatives (*) |
26,746 | 26,746 | 24,698 | 24,698 | ||||||||||||
Interbank market debt |
129,616 | 129,286 | 135,483 | 134,730 | ||||||||||||
Institutional market debt |
98,482 | 97,103 | 96,239 | 95,012 | ||||||||||||
Liabilities for capitalization plans |
3,301 | 3,301 | 3,147 | 3,147 | ||||||||||||
Other financial liabilities |
77,613 | 77,613 | 71,832 | 71,832 |
(*) | These assets and liabilities are recorded in the balance sheet at their fair value. |
Financial instruments not included in the Balance Sheet (Note 36) are represented by Standby letters of credit and financial guarantees provided, which amount to R$ 79,703 (R$ 77,453 at 12/31/2016) with an estimated fair value of R$ 935 (R$ 1,066 at 12/31/2016).
The methods and assumptions adopted to estimate the fair value are defined below:
a) | Cash and deposits on demand, Central Bank compulsory deposits, Securities purchased under agreements to resell, Securities sold under repurchase agreements and liabilities for capitalization plans – The carrying amounts for these instruments approximate their fair values. |
b) | Interbank deposits, deposits, Interbank market debt and Institutional market debt – ITAÚ UNIBANCO HOLDING estimates the fair values by discounting the estimated cash flows and adopting the market interest rates. |
c) | Financial assets held for trading, including Derivatives (assets and liabilities), Financial assets designated at fair value through profit or loss, Available-for-sale financial assets, Held-to-maturity financial assets and Financial liabilities held for trading – Under normal conditions, market prices are the best indicators of the fair values of financial instruments. However, not all instruments have liquidity or quoted market prices and, in such cases, the adoption of present value estimates and other pricing techniques are required. In the absence of quoted prices from National Association of Financial Market Institutions (ANBIMA), the fair values of bonds are calculated based on the interest rates provided by others on the market (brokers). The fair values of corporate debt securities are computed by adopting criteria similar to those applied to interbank deposits, as described above. The fair values of shares are computed based on their prices quoted in the market. The fair values of derivative financial instruments were determined as follows: |
• | Swaps: The cash flows are discounted to present value based on yield curves that reflect the appropriate risk factors. These yield curves may be drawn mainly based on the exchange price of derivatives at B3, of Brazilian government securities in the secondary market or derivatives and securities traded abroad. These yield curves may be used to obtain the fair value of currency swaps, interest rate swaps and swaps based on other risk factors (commodities, stock exchange indices, etc.). |
• | Futures and forwards: Quotations on exchanges or criteria identical to those applied to swaps. |
• | Options: The fair values are determined based on mathematical models (such as Black&Scholes) that are fed with implicit volatility data, interest rate yield curve and fair value of the underlying asset. Current market prices of options are used to compute the implicit volatilities. All these data are obtained from different sources (usually Bloomberg). |
• | Credit: Inversely related to the probability of default (PD) in a financial instrument subject to credit risk. The process of adjusting the market price of these spreads is based on the differences between the yield curves with no risk and the yield curves adjusted for credit risk. |
d) | Loan operations and lease operations – Fair value is estimated based on groups of loans with similar financial and risk characteristics, using valuation models. The fair value of fixed-rate loans was determined by discounting estimated cash flows, applying current interest rates for similar loans. For the majority of loans at floating rate, the carrying amount was considered close to their fair value. The fair value of loan and lease operations not overdue was calculated by discounting the expected payments of principal and interest through maturity, at the aforementioned rates. The fair value of overdue loan and lease transactions was based on the discount of estimated cash flows, using a rate proportional to the risk associated with the estimated cash flows, or on the underlying collateral. The assumptions related to cash flows and discount rates are determined using information available in the market and the borrower’s specific information of the debtor. |
e) | Deposits – The fair value of fixed-rate loans with maturity dates was determined by discounting estimated cash flows, applying current interest rates for similar funding operations. Cash deposits are not considered in the fair value estimate. The assumptions related to cash flows and discount rates are determined based on information available in the market and information specific for each operation. |
f) | Other financial assets / liabilities – primarily composed of receivables from credit card issuers, deposits in guarantee for contingent liabilities and trading and intermediation of securities. The carrying amounts for these assets/liabilities substantially approximate their fair values, since they principally represent amounts to be received in the short term from credit card holders and to be paid to credit card acquirers, judicially required deposits (indexed to market rates) made by ITAÚ UNIBANCO HOLDING as guarantees for lawsuits or very short-term receivables (generally with a maturity of approximately 5 (five) business days). All of these items represent assets / liabilities without significant associated market, credit and liquidity risks. |
In accordance with IFRS, ITAÚ UNIBANCO HOLDING classifies fair value measurements in a fair value hierarchy that reflects the significance of inputs adopted in the measurement process.
Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. An active market is a market in which transactions for the asset or liability being measured occur often enough and with sufficient volume to provide pricing information on an ongoing basis.
Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly. Level 2 generally includes: (i) quoted prices for similar assets or liabilities in active markets; (ii) quoted prices for identical or similar assets or liabilities in markets that are not active, that is, markets in which there are few transactions for the asset or liability, the prices are not current, or quoted prices vary substantially either over time or among market makers, or in which little information is released publicly; (iii) inputs other than quoted prices that are observable for the asset or liability (for example, interest rates and yield curves observable at commonly quoted intervals, volatilities, etc.); (iv) inputs that are mainly derived from or corroborated by observable market data through correlation or by other means.
Level 3: Inputs are unobservable for the asset or liability. Unobservable information shall be used to measure fair value to the extent that observable information is not available, thus allowing for situations in which there is little, if any, market activity for the asset or liability at the measurement date.
Financial assets for trading, Available for sale, and Designated at fair value through profit or loss:
Level 1: Highly-liquid securities with prices available in an active market are classified in Level 1 of the fair value hierarchy. This classification level includes most of the Brazilian Government Securities, securities of foreign governments, shares and debentures traded on stock exchanges and other securities traded in an active market.
Level 2: When the pricing information is not available for a specific security, the assessment is usually based on prices quoted in the market for similar instruments, pricing information obtained for pricing services, such as Bloomberg, Reuters and brokers (only when the prices represent actual transactions) or discounted cash flows, which use information for assets actively traded in an active market. These securities are classified into Level 2 of the fair value hierarchy and are comprised of certain Brazilian government securities, debentures, some government securities quoted in a less-liquid market in relation to those classified into Level 1, and some share prices in investment funds. ITAÚ UNIBANCO HOLDING does not hold positions in alternative investment funds or private equity funds.
Level 3: When no pricing information in an active market, ITAÚ UNIBANCO HOLDING uses internally developed models, from curves generated according to the proprietary model. The Level 3 classification includes some Brazilian government and private securities falling due after 2025 and securities that are not usually traded in an active market.
Derivatives:
Level 1: Derivatives traded on stock exchanges are classified in Level 1 of the hierarchy.
Level 2: For derivatives not traded on stock exchanges, ITAÚ UNIBANCO HOLDING estimates the fair value by adopting a variety of techniques, such as Black&Scholes, Garman & Kohlhagen, Monte Carlo or even the discounted cash flow models usually adopted in the financial market. Derivatives included in Level 2 are credit default swaps, cross currency swaps, interest rate swaps, plain vanilla options, certain forwards and generally all swaps. All models adopted by ITAÚ UNIBANCO HOLDING are widely accepted in the financial services industry and reflect all derivative contractual terms. Considering that many of these models do not require a high level of subjectivity, since the methodologies adopted in the models do not require major decisions and information for the model are readily observed in the actively quotation markets, these products were classified in Level 2 of the measurement hierarchy.
Level 3: The derivatives with fair values based on non-observable information in an active market were classified into Level 3 of the fair value hierarchy, and are comprised of non-standard options, certain swaps indexed to non-observable information, and swaps with other products, such as swap with option and USD Check, credit derivatives and futures of certain commodities. These operations have their pricing derived from a range of volatility using the basis of historical volatility.
All aforementioned valuation methodologies may result in a fair value that may not be indicative of the net realizable value or future fair values. However, ITAÚ UNIBANCO HOLDING believes that all methodologies used are appropriate and consistent with the other market participants. However, the adoption of other methodologies or assumptions different than those used to estimate fair value may result in different fair value estimates at the balance sheet date.
Distribution by level
The following table presents the breakdown of risk levels at 12/31/2017 and 12/31/2016 for financial assets held for trading and available-for-sale financial assets.
12/31/2017 | 12/31/2016 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Financial assets held for trading |
238,369 | 30,719 | 1,033 | 270,121 | 165,883 | 37,760 | 1,005 | 204,648 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Investment funds |
1,738 | 1,474 | — | 3,212 | 14 | 1,159 | — | 1,173 | ||||||||||||||||||||||||
Brazilian government securities |
227,749 | 2,817 | 1 | 230,567 | 157,369 | 2,654 | 1 | 160,024 | ||||||||||||||||||||||||
Brazilian external debt bonds |
3,210 | — | — | 3,210 | 5,325 | — | — | 5,325 | ||||||||||||||||||||||||
Government securities – other countries |
1,647 | 2,328 | — | 3,975 | 819 | 2,916 | — | 3,735 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Argentina |
1,466 | — | — | 1,466 | 651 | — | — | 651 | ||||||||||||||||||||||||
Chile |
39 | 12 | — | 51 | — | 127 | — | 127 | ||||||||||||||||||||||||
Colombia |
— | 2,092 | — | 2,092 | — | 2,669 | — | 2,669 | ||||||||||||||||||||||||
United States |
100 | — | — | 100 | 78 | — | — | 78 | ||||||||||||||||||||||||
Mexico |
5 | — | — | 5 | 6 | — | — | 6 | ||||||||||||||||||||||||
Paraguay |
4 | 2 | — | 6 | — | 88 | — | 88 | ||||||||||||||||||||||||
Uruguay |
— | 222 | — | 222 | — | 32 | — | 32 | ||||||||||||||||||||||||
Other |
33 | — | — | 33 | 84 | — | — | 84 | ||||||||||||||||||||||||
Corporate securities |
4,025 | 24,100 | 1,032 | 29,157 | 2,356 | 31,031 | 1,004 | 34,391 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Shares |
2,940 | — | 823 | 3,763 | 1,533 | — | 958 | 2,491 | ||||||||||||||||||||||||
Bank deposit certificates |
1 | 346 | — | 347 | 12 | 1,812 | — | 1,824 | ||||||||||||||||||||||||
Securitized real estate loans |
— | — | 65 | 65 | — | — | — | — | ||||||||||||||||||||||||
Debentures |
487 | 2,637 | 134 | 3,258 | 216 | 2,949 | 25 | 3,190 | ||||||||||||||||||||||||
Eurobonds and others |
597 | 37 | — | 634 | 595 | 49 | 18 | 662 | ||||||||||||||||||||||||
Financial credit bills |
— | 20,612 | — | 20,612 | — | 25,893 | — | 25,893 | ||||||||||||||||||||||||
Promissory notes |
— | 391 | — | 391 | — | — | — | — | ||||||||||||||||||||||||
Other |
— | 77 | 10 | 87 | — | 328 | 3 | 331 | ||||||||||||||||||||||||
Available-for-sale financial assets |
43,369 | 50,491 | 8,424 | 102,284 | 34,840 | 43,903 | 9,534 | 88,277 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Investment funds |
— | 301 | — | 301 | — | 42 | — | 42 | ||||||||||||||||||||||||
Brazilian government securities |
25,561 | 709 | 219 | 26,489 | 17,039 | 671 | 228 | 17,938 | ||||||||||||||||||||||||
Brazilian external debt bonds |
12,790 | — | — | 12,790 | 14,065 | — | — | 14,065 | ||||||||||||||||||||||||
Government securities – other countries |
2,111 | 22,181 | 98 | 24,390 | 1,536 | 12,850 | 86 | 14,472 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Chile |
— | 9,612 | 98 | 9,710 | — | 5,758 | 86 | 5,844 | ||||||||||||||||||||||||
Colombia |
— | 3,346 | — | 3,346 | — | 1,155 | — | 1,155 | ||||||||||||||||||||||||
Korea |
— | 1,944 | — | 1,944 | — | 2,673 | — | 2,673 | ||||||||||||||||||||||||
Denmark |
— | 1,951 | — | 1,951 | — | 819 | — | 819 | ||||||||||||||||||||||||
Spain |
— | 2,936 | — | 2,936 | — | 923 | — | 923 | ||||||||||||||||||||||||
United States |
1,567 | — | — | 1,567 | 1,427 | — | — | 1,427 | ||||||||||||||||||||||||
France |
544 | — | — | 544 | — | — | — | — | ||||||||||||||||||||||||
Netherlands |
— | — | — | — | 101 | — | — | 101 | ||||||||||||||||||||||||
Paraguay |
— | 1,800 | — | 1,800 | — | 1,111 | — | 1,111 | ||||||||||||||||||||||||
Uruguay |
— | 592 | — | 592 | — | 411 | — | 411 | ||||||||||||||||||||||||
Other |
— | — | — | — | 8 | — | — | 8 | ||||||||||||||||||||||||
Corporate securities |
2,907 | 27,300 | 8,107 | 38,314 | 2,200 | 30,340 | 9,220 | 41,760 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Shares |
1,085 | 63 | 1,195 | 2,343 | 817 | — | 568 | 1,385 | ||||||||||||||||||||||||
Rural Product Note |
— | 2,288 | 540 | 2,828 | — | 876 | 549 | 1,425 | ||||||||||||||||||||||||
Bank deposit certificates |
— | 688 | 115 | 803 | — | 2,527 | 114 | 2,641 | ||||||||||||||||||||||||
Securitized real estate loans |
— | 1 | 1,761 | 1,762 | — | — | 2,095 | 2,095 | ||||||||||||||||||||||||
Debentures |
438 | 16,326 | 3,982 | 20,746 | 277 | 16,007 | 4,886 | 21,170 | ||||||||||||||||||||||||
Eurobonds and others |
1,384 | 3,678 | 514 | 5,576 | 1,105 | 5,615 | 995 | 7,715 | ||||||||||||||||||||||||
Financial credit bills |
— | 619 | — | 619 | — | 2,816 | — | 2,816 | ||||||||||||||||||||||||
Promissory notes |
— | 3,244 | — | 3,244 | 1 | 2,172 | — | 2,173 | ||||||||||||||||||||||||
Other |
— | 393 | — | 393 | — | 327 | 13 | 340 | ||||||||||||||||||||||||
Financial assets designated at fair value through profit or loss |
1,746 | — | — | 1,746 | 1,191 | — | — | 1,191 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Brazilian government securities |
1,746 | — | — | 1,746 | 1,191 | — | — | 1,191 | ||||||||||||||||||||||||
Financial liabilities held for trading |
— | 465 | — | 465 | — | 519 | — | 519 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Structured notes |
— | 465 | — | 465 | — | 519 | — | 519 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the breakdown of risk levels at 12/31/2017 and 12/31/2016 for our derivative assets and liabilities.
12/31/2017 | 12/31/2016 | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||
Derivatives – assets |
158 | 22,249 | 436 | 22,843 | 127 | 23,583 | 521 | 24,231 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Futures |
158 | — | — | 158 | 127 | — | — | 127 | ||||||||||||||||||||||||
Swap – differential receivable |
— | 8,821 | 369 | 9,190 | — | 10,074 | 468 | 10,542 | ||||||||||||||||||||||||
Options |
— | 3,271 | 66 | 3,337 | — | 4,745 | 47 | 4,792 | ||||||||||||||||||||||||
Forwards (onshore) |
— | 6,911 | — | 6,911 | — | 4,971 | — | 4,971 | ||||||||||||||||||||||||
Credit derivatives |
— | 137 | — | 137 | — | 181 | — | 181 | ||||||||||||||||||||||||
Forwards (offshore) |
— | 2,950 | — | 2,950 | — | 3,459 | — | 3,459 | ||||||||||||||||||||||||
Check of swap |
— | 68 | — | 68 | — | 88 | — | 88 | ||||||||||||||||||||||||
Other derivatives |
— | 91 | 1 | 92 | — | 65 | 6 | 71 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Derivatives – liabilities |
— | (26,643 | ) | (103 | ) | (26,746 | ) | — | (24,638 | ) | (60 | ) | (24,698 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Swap – differential payable |
— | (13,590 | ) | (102 | ) | (13,692 | ) | — | (13,165 | ) | (56 | ) | (13,221 | ) | ||||||||||||||||||
Options |
— | (2,792 | ) | (1 | ) | (2,793 | ) | — | (4,548 | ) | (4 | ) | (4,552 | ) | ||||||||||||||||||
Forwards (onshore) |
— | (6,272 | ) | — | (6,272 | ) | — | (3,530 | ) | — | (3,530 | ) | ||||||||||||||||||||
Credit derivatives |
— | (58 | ) | — | (58 | ) | — | (147 | ) | — | (147 | ) | ||||||||||||||||||||
Forwards (offshore) |
— | (3,745 | ) | — | (3,745 | ) | — | (2,825 | ) | — | (2,825 | ) | ||||||||||||||||||||
Check of swap |
— | (122 | ) | — | (122 | ) | — | (353 | ) | — | (353 | ) | ||||||||||||||||||||
Other derivatives |
— | (64 | ) | — | (64 | ) | — | (70 | ) | — | (70 | ) |
There were no significant transfer between Level 1 and Level 2 during the period from December 31, 2017 and December 31, 2016. Transfers to and from Level 3 are presented in movements of Level 3.
Measurement of fair value Level 2 based on pricing services and brokers
When pricing information is not available for securities classified as Level 2, pricing services, such as Bloomberg or brokers, are used to value such instruments.
In all cases, to assure that the fair value of these instruments is properly classified as Level 2, internal analysis of the information received are conducted, so as to understand the nature of the input used in the establishment of such values by the service provider.
Prices provided by pricing services that meet the following requirements are considered Level 2: input is immediately available, regularly distributed, provided by sources actively involved in significant markets and it is not proprietary.
Of the total of R$ 81,210 in financial instruments classified as Level 2, at December 31, 2017, pricing service or brokers were used to evaluate securities at the fair value of R$ 47,187, substantially represented by:
• | Debentures: When available, we use price information for transactions recorded in the Brazilian Debenture System (SND), an electronic platform operated by CETIP, which provides multiple services for transactions involving debentures in the secondary market. Alternatively, prices of debentures provided by ANBIMA are used. Its methodology includes obtaining, on a daily basis, illustration and non-binding prices from a group of market players deemed to be significant. Such information is subject to statistical filters established in the methodology, with the purpose of eliminating outliers. |
• | Global and corporate securities: The pricing process for these securities consists in capturing from 2 to 8 quotes from Bloomberg, depending on the asset. The methodology consists in comparing the highest purchase prices and the lowest sale prices of trades provided by Bloomberg for the last day of the month. Such prices are compared with information from purchase orders that the Institutional Treasury of ITAÚ UNIBANCO HOLDING provides for Bloomberg. Should the difference between them be lower than 0.5%, the average price of Bloomberg is used. Should it be higher than 0.5% or if the Institutional Treasury does not provide information on this specific security, the average price gathered directly from other banks is used. The price of the Institutional Treasury is used as a reference only and never in the computation of the final price. |
Level 3 recurring fair value measurements
The departments in charge of defining and applying the pricing models are segregated from the business areas. The models are documented, submitted to validation by an independent area and approved by a specific committee. The daily process of price capture, calculation and disclosure are periodically checked according to formally defined testing and criteria and the information is stored in a single and corporate history data base.
The most recurring cases of assets classified as Level 3 are justified by the discount factors used. Factors such as the fixed interest curve in Brazilian Reais and the TR coupon curve – and, as a result, its related factors – have inputs with terms shorter than the maturities of these fixed-income assets. For swaps, the analysis is carried out by index for both parties. There are some cases in which the inputs periods are shorter than the maturity of the derivative.
Level 3 recurring fair value changes
The tables below show the changes in balance sheet for financial instruments classified by ITAÚ UNIBANCO HOLDING in Level 3 of the fair value hierarchy.
Fair value at 12/31/2016 |
Total gains or losses (realized / unrealized) |
Purchases | Settlements | Transfers in and / or out of Level 3 |
Fair value at 12/31/2017 |
Total gains (losses) related to assets and liabilities still held at 12/31/2017 |
||||||||||||||||||||||
Financial assets held for trading |
1,005 | (269 | ) | 187 | (351 | ) | 461 | 1,033 | (290 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Brazilian government securities |
1 | — | — | — | — | 1 | — | |||||||||||||||||||||
Corporate securities |
1,004 | (269 | ) | 187 | (351 | ) | 461 | 1,032 | (290 | ) | ||||||||||||||||||
Shares |
958 | (135 | ) | — | — | — | 823 | (287 | ) | |||||||||||||||||||
Securitized real estate loans |
— | (111 | ) | 176 | — | — | 65 | (1 | ) | |||||||||||||||||||
Debentures |
25 | (13 | ) | 2 | (296 | ) | 416 | 134 | (2 | ) | ||||||||||||||||||
Eurobonds and others |
18 | (17 | ) | 9 | (19 | ) | 9 | — | — | |||||||||||||||||||
Financial credit bills |
— | — | (36 | ) | 36 | — | — | |||||||||||||||||||||
Other |
3 | 7 | — | — | — | 10 | — | |||||||||||||||||||||
Available-for-sale financial assets |
9,534 | (2,110 | ) | 4,348 | (4,465 | ) | 1,117 | 8,424 | (1,121 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Brazilian government securities |
228 | (9 | ) | — | — | — | 219 | 22 | ||||||||||||||||||||
Government securities – abroad—Chile |
86 | 4 | 469 | (461 | ) | — | 98 | — | ||||||||||||||||||||
Corporate securities |
9,220 | (2,105 | ) | 3,879 | (4,004 | ) | 1,117 | 8,107 | (1,143 | ) | ||||||||||||||||||
Shares |
568 | 292 | 98 | — | 237 | 1,195 | 13 | |||||||||||||||||||||
Rural Product Note |
549 | (99 | ) | 417 | (419 | ) | 92 | 540 | (80 | ) | ||||||||||||||||||
Bank deposit certificates |
114 | 11 | 390 | (400 | ) | — | 115 | — | ||||||||||||||||||||
Securitized real estate loans |
2,095 | (402 | ) | 68 | — | — | 1,761 | 19 | ||||||||||||||||||||
Debentures |
4,886 | (1,784 | ) | 2,363 | (2,137 | ) | 654 | 3,982 | (1,092 | ) | ||||||||||||||||||
Eurobonds and others |
995 | (112 | ) | 543 | (1,046 | ) | 134 | 514 | (3 | ) | ||||||||||||||||||
Other |
13 | (11 | ) | — | (2 | ) | — | — | — | |||||||||||||||||||
Fair value at 12/31/2016 |
Total gains or losses (realized / unrealized) |
Purchases | Settlements | Transfers in and / or out of Level 3 |
Fair value at 12/31/2017 |
Total gains (losses) related to assets and liabilities still held at 12/31/2017 |
||||||||||||||||||||||
Derivatives—assets |
521 | (33 | ) | 101 | (245 | ) | 92 | 436 | 17 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Swap—differential receivable |
468 | (41 | ) | — | (100 | ) | 42 | 369 | 32 | |||||||||||||||||||
Options |
47 | 12 | 101 | (143 | ) | 49 | 66 | (14 | ) | |||||||||||||||||||
Credit derivatives |
— | — | — | (1 | ) | 1 | — | — | ||||||||||||||||||||
Other derivatives |
6 | (4 | ) | — | (1 | ) | — | 1 | (1 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Derivatives—liabilities |
(60 | ) | (117 | ) | (15 | ) | 111 | (22 | ) | (103 | ) | (57 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Swap – differential payable |
(56 | ) | (122 | ) | — | 97 | (21 | ) | (102 | ) | (60 | ) | ||||||||||||||||
Options |
(4 | ) | 5 | (15 | ) | 13 | — | (1 | ) | 3 | ||||||||||||||||||
Credit derivatives |
— | — | — | 1 | (1 | ) | — | — | ||||||||||||||||||||
Fair value at 12/31/2015 |
Total gains or losses (realized / unrealized) |
Purchases | Settlements | Transfers in and / or out of Level 3 |
Fair value at 12/31/2016 |
Total gains (losses) related to assets and liabilities still held at 12/31/2016 |
||||||||||||||||||||||
Financial assets held for trading |
60 | (151 | ) | 87 | (344 | ) | 1,353 | 1,005 | (154 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Brazilian government securities |
3 | — | — | (2 | ) | — | 1 | — | ||||||||||||||||||||
Corporate securities |
57 | (151 | ) | 87 | (342 | ) | 1,353 | 1,004 | (154 | ) | ||||||||||||||||||
Shares |
— | (114 | ) | — | — | 1,072 | 958 | (152 | ) | |||||||||||||||||||
Debentures |
48 | (37 | ) | 33 | (306 | ) | 287 | 25 | (2 | ) | ||||||||||||||||||
Eurobonds and others |
6 | — | 54 | (36 | ) | (6 | ) | 18 | — | |||||||||||||||||||
Other |
3 | — | — | — | — | 3 | — | |||||||||||||||||||||
Available-for-sale financial assets |
4,259 | (677 | ) | 4,626 | (4,380 | ) | 5,706 | 9,534 | (685 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Investment funds |
114 | 313 | — | (427 | ) | — | — | — | ||||||||||||||||||||
Brazilian government securities |
212 | (208 | ) | — | 220 | 4 | 228 | 11 | ||||||||||||||||||||
Government securities – abroad—Chile |
29 | (44 | ) | 321 | (220 | ) | — | 86 | — | |||||||||||||||||||
Corporate securities |
3,904 | (738 | ) | 4,305 | (3,953 | ) | 5,702 | 9,220 | (696 | ) | ||||||||||||||||||
Shares |
267 | 119 | — | (227 | ) | 409 | 568 | 76 | ||||||||||||||||||||
Rural Product Note |
52 | (54 | ) | 1,205 | (851 | ) | 197 | 549 | (57 | ) | ||||||||||||||||||
Bank deposit certificates |
130 | 2 | 483 | (501 | ) | — | 114 | — | ||||||||||||||||||||
Securitized real estate loans |
2,037 | 58 | 11 | (10 | ) | (1 | ) | 2,095 | (55 | ) | ||||||||||||||||||
Debentures |
844 | (739 | ) | 2,111 | (994 | ) | 3,664 | 4,886 | (653 | ) | ||||||||||||||||||
Eurobonds and others |
26 | (130 | ) | 446 | (837 | ) | 1,490 | 995 | (7 | ) | ||||||||||||||||||
Financial credit bills |
367 | 14 | — | (301 | ) | (80 | ) | — | — | |||||||||||||||||||
Promissory notes |
54 | — | — | (54 | ) | — | — | — | ||||||||||||||||||||
Other |
127 | (8 | ) | 49 | (178 | ) | 23 | 13 | — | |||||||||||||||||||
Fair value at 12/31/2015 |
Total gains or losses (realized / unrealized) |
Purchases | Settlements | Transfers in and / or out of Level 3 |
Fair value at 12/31/2016 |
Total gains (losses) related to assets and liabilities still held at 12/31/2016 |
||||||||||||||||||||||
Derivatives—Assets |
1,251 | (713 | ) | 254 | (728 | ) | 457 | 521 | (7 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Swaps—differential receivable |
1,189 | (731 | ) | 8 | (455 | ) | 457 | 468 | 21 | |||||||||||||||||||
Options |
33 | 36 | 246 | (268 | ) | — | 47 | (28 | ) | |||||||||||||||||||
Other derivatives |
29 | (18 | ) | — | (5 | ) | — | 6 | — | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Derivatives—Liabilities |
(33 | ) | 18 | (35 | ) | 96 | (106 | ) | (60 | ) | (2 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Swaps - differential payable |
(21 | ) | 9 | (5 | ) | 67 | (106 | ) | (56 | ) | (8 | ) | ||||||||||||||||
Options |
(12 | ) | 9 | (30 | ) | 29 | — | (4 | ) | 6 |
Sensitivity analyses operations of Level 3
The fair value of financial instruments classified in Level 3 (in which prices negotiated are not easily noticeable in active markets) is measured through assessment techniques based on correlations and associated products traded in active markets, internal estimates and internal models.
Significant unverifiable inputs used for measurement of the fair value of instruments classified in Level 3 are: interest rates, underlying asset prices and volatility. Significant variations in any of these inputs separately may give rise to significant changes in the fair value.
The table below shows the sensitivity of these fair values in scenarios of changes of interest rates, asset prices, or in scenarios vary in prices with shocks and the volatility for non-linear assets:
Sensitivity – Level 3 Operations |
12/31/2017 | |||||||||
Impact | ||||||||||
Risk factor groups |
Scenarios | Result | Stockholders’ equity |
|||||||
I | (1.9 | ) | (2.4 | ) | ||||||
Interest rates |
II | (47.0 | ) | (55.4 | ) | |||||
III | (93.9 | ) | (114.5 | ) | ||||||
I | (146.6 | ) | — | |||||||
Currency, commodities, and ratios |
||||||||||
II | (293.2 | ) | — | |||||||
I | (9.2 | ) | — | |||||||
Nonlinear |
||||||||||
II | (11.9 | ) | — |
The following scenarios are used to measure the sensitivity:
Interest rate
Shocks at 1, 25 and 50 basis points (scenarios I, II and III respectively) in the interest curves, both for increase and decrease, considering the largest losses resulting in each scenario.
Currencies, commodities and ratios
Shocks at 5 and 10 percentage points (scenarios I and II respectively) in prices of currencies, commodities and ratios, both for increase and decrease, considering the largest losses resulting in each scenario.
Non linear
Scenario I: Shocks at 5 percentage points in prices and 25 percentage points the level in volatility, both for increase and decrease, considering the largest losses resulting in each scenario.
Scenario II: Shocks at 10 percentage points in prices and 25 percentage points the level in volatility, both for increase and decrease, considering the largest losses resulting in each scenario.