|
·
|
Net loans grew 8% during the quarter and 27.6% compared to 3Q10. This growth is in line with the current environment of solid credit demand in Colombia.
|
|
·
|
Net interest income increased 2% during the quarter and 15.4% compared to 3Q10. These increases are the result of loan growth coupled with a funding strategy that allowed the Bank to maintain a moderate cost of deposits during the quarter as a measure to defend the net interest margin, which ended the period at 6%
|
|
·
|
Loan portfolio quality continues showing a good trend. Loan deterioration during 3Q11 was COP 184 billion, and past due loans as a percentage of total loans were 2.5%. Net provision charges for past due loans and foreclosed assets totaled COP 87 billion for the quarter, and represented 0.7% of gross loans.
|
|
·
|
The balance sheet remains strong. Loan loss reserves represented 4.6% of total loans and 184% of past due loans at the end of 3Q11. The capital adequacy ratio ended the quarter at 13% (Tier 1 of 9.3%).
|
|
·
|
Profitability. ROE for 3Q11 was 20.6%, and annualized ROE for the first 9 months of the year was 19.2%, which represents an increase from the 18.9% reported for the same period in 2010.
|
CONSOLIDATED BALANCE SHEET
|
||||||||||||||||||||
AND INCOME STATEMENT
|
Quarter
|
Growth
|
||||||||||||||||||
(COP millions)
|
3Q 10
|
2Q 11
|
3Q 11
|
3Q 11/2Q 11
|
3Q 11/3Q 10
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Loans and financial leases, net
|
42,891,624 | 50,709,728 | 54,745,266 | 7.96 | % | 27.64 | % | |||||||||||||
Investment securities, net
|
9,152,209 | 10,231,243 | 11,012,486 | 7.64 | % | 20.33 | % | |||||||||||||
Other assets
|
12,625,936 | 14,215,941 | 14,864,457 | 4.56 | % | 17.73 | % | |||||||||||||
Total assets
|
64,669,769 | 75,156,912 | 80,622,209 | 7.27 | % | 24.67 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||||||
Deposits
|
42,288,485 | 46,237,745 | 48,472,078 | 4.83 | % | 14.62 | % | |||||||||||||
Non-interest bearing
|
5,873,306 | 6,972,139 | 7,290,767 | 4.57 | % | 24.13 | % | |||||||||||||
Interest bearing
|
36,415,179 | 39,265,606 | 41,181,311 | 4.88 | % | 13.09 | % | |||||||||||||
Other liabilities
|
14,832,175 | 20,911,566 | 23,684,139 | 13.26 | % | 59.68 | % | |||||||||||||
Total liabilities
|
57,120,660 | 67,149,311 | 72,156,217 | 7.46 | % | 26.32 | % | |||||||||||||
Shareholders' equity
|
7,549,109 | 8,007,601 | 8,465,992 | 5.72 | % | 12.15 | % | |||||||||||||
Total liabilities and shareholders' equity
|
64,669,769 | 75,156,912 | 80,622,209 | 7.27 | % | 24.67 | % | |||||||||||||
Interest income
|
1,258,938 | 1,448,120 | 1,548,720 | 6.95 | % | 23.02 | % | |||||||||||||
Interest expense
|
387,124 | 464,471 | 542,969 | 16.90 | % | 40.26 | % | |||||||||||||
Net interest income
|
871,814 | 983,649 | 1,005,751 | 2.25 | % | 15.36 | % | |||||||||||||
Net provisions
|
(137,778 | ) | (103,940 | ) | (86,665 | ) | -16.62 | % | -37.10 | % | ||||||||||
Fees and income from service, net
|
390,858 | 407,298 | 409,191 | 0.46 | % | 4.69 | % | |||||||||||||
Other operating income
|
110,514 | 121,321 | 116,892 | -3.65 | % | 5.77 | % | |||||||||||||
Total operating expense
|
(755,374 | ) | (888,740 | ) | (919,426 | ) | 3.45 | % | 21.72 | % | ||||||||||
Goodwill amortization
|
(12,823 | ) | (11,747 | ) | (11,709 | ) | -0.32 | % | -8.69 | % | ||||||||||
Non-operating income, net
|
32,586 | 9,394 | (3,266 | ) | -134.77 | % | -110.02 | % | ||||||||||||
Income tax expense
|
(124,664 | ) | (131,708 | ) | (86,326 | ) | -34.46 | % | -30.75 | % | ||||||||||
Net income
|
375,133 | 385,527 | 424,442 | 10.09 | % | 13.14 | % | |||||||||||||
PRINCIPAL RATIOS
|
Quarter
|
As of
|
||||||||||||||||||
3Q 10
|
2Q 11
|
3Q 11
|
Sep-10
|
Sep-11
|
||||||||||||||||
PROFITABILITY
|
||||||||||||||||||||
Net interest margin (1)
|
6.28 | % | 6.16 | % | 5.98 | % | 6.23 | % | 6.01 | % | ||||||||||
Return on average total assets (2)
|
2.36 | % | 2.11 | % | 2.20 | % | 2.15 | % | 2.11 | % | ||||||||||
Return on average shareholders´ equity (3)
|
20.56 | % | 19.64 | % | 20.58 | % | 18.87 | % | 19.20 | % | ||||||||||
EFFICIENCY
|
||||||||||||||||||||
Operating expenses to net operating income
|
55.94 | % | 59.55 | % | 60.79 | % | 55.91 | % | 60.61 | % | ||||||||||
Operating expenses to average total assets
|
4.83 | % | 4.94 | % | 4.83 | % | 4.86 | % | 4.89 | % | ||||||||||
CAPITAL ADEQUACY
|
||||||||||||||||||||
Shareholders' equity to total assets
|
11.67 | % | 10.65 | % | 10.50 | % | 11.67 | % | 10.50 | % | ||||||||||
Technical capital to risk weighted assets
|
15.17 | % | 13.69 | % | 12.97 | % | 15.17 | % | 12.97 | % | ||||||||||
KEY FINANCIAL HIGHLIGHTS
|
||||||||||||||||||||
Net income per ADS (USD)
|
1.06 | 1.10 | 1.12 | |||||||||||||||||
Net income per share $COP
|
476.16 | 489.35 | 538.75 | |||||||||||||||||
P/BV ADS (4)
|
3.08 | 2.91 | 2.50 | |||||||||||||||||
P/BV Local (5) (6)
|
3.07 | 2.86 | 2.63 | |||||||||||||||||
P/E (7)
|
15.46 | 14.94 | 12.90 | |||||||||||||||||
ADR price (8)
|
65.63 | 66.73 | 55.70 | |||||||||||||||||
Common share price (8)
|
29,380 | 29,060 | 28,300 | |||||||||||||||||
Shares outstanding (9)
|
787,827,003 | 787,827,003 | 787,827,003 | |||||||||||||||||
USD exchange rate (quarter end)
|
1,801.01 | 1,772.32 | 1,929.01 |
1.
|
BALANCE SHEET
|
1.1.
|
Assets
|
1.2.
|
Loan Portfolio
|
(COP Million)
|
Amounts in COP
|
Amounts in USD converted to COP
|
Amounts in USD (thousands)
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||
(1 USD = 1.929.01 COP)
|
3Q11/2Q11
|
3Q11/3Q10
|
3Q11/2Q11
|
3Q11/3Q10
|
3Q11/2Q11
|
3Q11/3Q10
|
3Q11/2Q11
|
3Q11/3Q10
|
||||||||||||||||||||||||||||||||||||||||
Net investment securities
|
8,406,744 | 13.99 | % | 19.94 | % | 2,605,742 | -8.76 | % | 21.58 | % | 1,350,818 | -16.17 | % | 13.51 | % | 11,012,486 | 7.64 | % | 20.33 | % | ||||||||||||||||||||||||||||
Gross Loans
|
41,917,761 | 5.82 | % | 20.02 | % | 15,481,228 | 13.54 | % | 48.25 | % | 8,025,478 | 4.31 | % | 38.41 | % | 57,398,989 | 7.79 | % | 26.52 | % | ||||||||||||||||||||||||||||
Commercial loans
|
23,820,337 | 4.79 | % | 13.26 | % | 11,924,029 | 14.27 | % | 62.85 | % | 6,181,424 | 4.99 | % | 52.05 | % | 35,744,366 | 7.77 | % | 26.07 | % | ||||||||||||||||||||||||||||
Consumer loans
|
8,026,323 | 6.85 | % | 40.10 | % | 2,016,367 | 9.33 | % | 8.39 | % | 1,045,286 | 0.45 | % | 1.20 | % | 10,042,690 | 7.34 | % | 32.33 | % | ||||||||||||||||||||||||||||
Small business loans
|
272,022 | 4.88 | % | 12.78 | % | 41,517 | 439.04 | % | 323.21 | % | 21,522 | 395.26 | % | 295.12 | % | 313,539 | 17.40 | % | 24.91 | % | ||||||||||||||||||||||||||||
Mortgage loans
|
3,730,567 | 9.91 | % | 28.75 | % | 811,576 | 8.31 | % | 4.76 | % | 420,722 | -0.49 | % | -2.19 | % | 4,542,143 | 9.62 | % | 23.69 | % | ||||||||||||||||||||||||||||
Finance lease
|
6,068,512 | 6.17 | % | 20.74 | % | 687,739 | 14.72 | % | 44.49 | % | 356,524 | 5.40 | % | 34.90 | % | 6,756,251 | 6.98 | % | 22.80 | % | ||||||||||||||||||||||||||||
Allowance for loan losses
|
(2,280,912 | ) | 4.38 | % | 7.05 | % | (372,811 | ) | 5.33 | % | 7.99 | % | (193,265 | ) | -3.22 | % | 0.83 | % | (2,653,723 | ) | 4.51 | % | 7.18 | % | ||||||||||||||||||||||||
Net total loans and fin. leases
|
39,636,849 | 5.90 | % | 20.87 | % | 15,108,417 | 13.75 | % | 49.62 | % | 7,832,213 | 4.51 | % | 39.70 | % | 54,745,266 | 7.96 | % | 27.64 | % | ||||||||||||||||||||||||||||
Operating leases, net
|
1,093,327 | 6.72 | % | 20.23 | % | 100,592 | 6.03 | % | 63.65 | % | 52,147 | -2.58 | % | 52.79 | % | 1,193,919 | 6.66 | % | 22.98 | % |
LOAN PORTFOLIO
|
As of |
Growth
|
% of Total
|
% of
|
||||||||||||||||||||||||
(COP million)
|
Sep-10
|
Jun-11
|
Sep-11
|
3Q11/2Q11 | 3Q11/3Q10 |
loans
|
Category
|
|||||||||||||||||||||
CORPORATE
|
||||||||||||||||||||||||||||
Working capital loans
|
20,331,403 | 22,973,517 | 24,316,016 | 5.84 | % | 19.60 | % | 42.36 | % | 84.23 | % | |||||||||||||||||
Funded by domestic development banks
|
324,811 | 256,657 | 269,850 | 5.14 | % | -16.92 | % | 0.47 | % | 0.93 | % | |||||||||||||||||
Trade Financing
|
2,110,665 | 3,382,659 | 4,138,336 | 22.34 | % | 96.07 | % | 7.21 | % | 14.33 | % | |||||||||||||||||
Overdrafts
|
90,155 | 93,779 | 100,583 | 7.26 | % | 11.57 | % | 0.18 | % | 0.35 | % | |||||||||||||||||
Credit Cards
|
42,618 | 42,084 | 44,398 | 5.50 | % | 4.18 | % | 0.08 | % | 0.15 | % | |||||||||||||||||
TOTAL CORPORATE
|
22,899,652 | 26,748,696 | 28,869,183 | 7.93 | % | 26.07 | % | 50.30 | % | 100.00 | % | |||||||||||||||||
RETAIL AND SMEs
|
||||||||||||||||||||||||||||
Working capital loans
|
4,360,456 | 5,471,297 | 5,930,290 | 8.39 | % | 36.00 | % | 10.33 | % | 34.42 | % | |||||||||||||||||
Personal loans
|
4,229,536 | 5,024,114 | 5,369,049 | 6.87 | % | 26.94 | % | 9.35 | % | 31.16 | % | |||||||||||||||||
Loans funded by domestic development banks
|
727,207 | 626,738 | 667,109 | 6.44 | % | -8.26 | % | 1.16 | % | 3.87 | % | |||||||||||||||||
Credit Cards
|
2,456,024 | 2,962,531 | 3,158,648 | 6.62 | % | 28.61 | % | 5.50 | % | 18.33 | % | |||||||||||||||||
Overdrafts
|
238,226 | 256,508 | 253,217 | -1.28 | % | 6.29 | % | 0.44 | % | 1.47 | % | |||||||||||||||||
Automobile loans
|
1,238,911 | 1,653,102 | 1,788,166 | 8.17 | % | 44.33 | % | 3.12 | % | 10.38 | % | |||||||||||||||||
Trade Financing
|
43,295 | 46,981 | 64,796 | 37.92 | % | 49.66 | % | 0.11 | % | 0.38 | % | |||||||||||||||||
TOTAL RETAIL AND SMEs
|
13,293,655 | 16,041,271 | 17,231,275 | 7.42 | % | 29.62 | % | 30.02 | % | 100.00 | % | |||||||||||||||||
MORTGAGE
|
3,672,243 | 4,143,652 | 4,542,280 | 9.62 | % | 23.69 | % | 7.91 | % | 100.00 | % | |||||||||||||||||
FINANCIAL LEASES
|
5,502,055 | 6,315,210 | 6,756,251 | 6.98 | % | 22.80 | % | 11.77 | % | 100.00 | % | |||||||||||||||||
Total loans and financial leases
|
45,367,605 | 53,248,829 | 57,398,989 | 7.79 | % | 26.52 | % | 100.00 | % | 100.00 | % | |||||||||||||||||
Allowance for loan losses
|
(2,475,981 | ) | (2,539,101 | ) | (2,653,723 | ) | 4.51 | % | 7.18 | % | ||||||||||||||||||
Total loans and financial leases, net
|
42,891,624 | 50,709,728 | 54,745,266 | 7.96 | % | 27.64 | % |
1.3.
|
Investment Portfolio
|
1.4.
|
Goodwill
|
1.5.
|
Funding
|
DEPOSIT MIX
|
3Q10 | 2Q11 | 3Q11 | |||||||||||||||||||||
COP Million
|
%
|
%
|
%
|
|||||||||||||||||||||
Checking accounts
|
8,159,806 | 19.30 | % | 9,242,949 | 19.99 | % | 9,819,942 | 20.26 | % | |||||||||||||||
Saving accounts
|
16,821,175 | 39.78 | % | 19,484,245 | 42.14 | % | 20,290,667 | 41.86 | % | |||||||||||||||
Time deposits
|
16,880,463 | 39.92 | % | 17,012,101 | 36.79 | % | 17,787,650 | 36.70 | % | |||||||||||||||
Other
|
427,041 | 1.01 | % | 498,450 | 1.08 | % | 573,819 | 1.18 | % | |||||||||||||||
Total deposits
|
42,288,485 | 46,237,745 | 48,472,078 |
1.6.
|
Shareholders’ Equity and Regulatory Capital
|
TECHNICAL CAPITAL RISK WEIGHTED ASSETS
|
||||||||||||||||||||||||
Consolidated (COP millions)
|
3Q 10
|
%
|
2Q 11
|
%
|
3Q 11
|
%
|
||||||||||||||||||
Basic capital (Tier I)
|
6,117,948 | 10.60 | % | 6,717,062 | 9.95 | % | 6,817,714 | 9.31 | % | |||||||||||||||
Additional capital (Tier II)
|
2,637,611 | 4.57 | % | 2,526,745 | 3.74 | % | 2,684,736 | 3.67 | % | |||||||||||||||
Technical capital (1)
|
8,755,559 | 9,243,807 | 9,502,451 | |||||||||||||||||||||
Risk weighted assets included market risk
|
57,727,371 | 67,511,195 | 73,237,366 | |||||||||||||||||||||
CAPITAL ADEQUACY (2)
|
15.17 | % | 13.69 | % | 12.97 | % |
2.
|
INCOME STATEMENT
|
2.1.
|
Net Interest Income
|
Annualized Interest
|
||||||||||||||||||||||||||||
Margin
|
1Q10 | 2Q10 | 3Q10 | 4Q10 | 1Q11 | 2Q11 | 3Q11 | |||||||||||||||||||||
Loans´Interest margin
|
7.1 | % | 7.1 | % | 6.7 | % | 6.6 | % | 6.4 | % | 6.3 | % | 6.3 | % | ||||||||||||||
Debt investments´margin
|
1.4 | % | 3.1 | % | 3.6 | % | 2.3 | % | 3.0 | % | 5.1 | % | 4.3 | % | ||||||||||||||
Net interest margin
|
6.2 | % | 6.4 | % | 6.2 | % | 6.0 | % | 5.9 | % | 6.2 | % | 6.0 | % |
Deposits' weighted
|
||||||||||||
average cost
|
3Q10
|
2Q11
|
3Q11
|
|||||||||
Checking accounts
|
0.42 | % | 0.37 | % | 0.44 | % | ||||||
Time deposits
|
4.01 | % | 3.94 | % | 4.18 | % | ||||||
Saving accounts
|
1.70 | % | 2.26 | % | 2.63 | % | ||||||
Total deposits
|
2.32 | % | 2.46 | % | 2.73 | % |
2.2.
|
Fees and Income from Services
|
ACCUMULATED CREDIT CARD BILLING
|
%
|
|||||||||||||||
(COP millions)
|
Sep-10
|
Sep-11
|
Growth
|
Market Share
|
||||||||||||
Bancolombia VISA
|
1,382,599 | 1,637,652 | 18.45 | % | 7.93 | % | ||||||||||
Bancolombia Mastercard
|
1,684,311 | 1,958,465 | 16.28 | % | 9.49 | % | ||||||||||
Bancolombia American Express
|
1,732,061 | 2,140,391 | 23.57 | % | 10.37 | % | ||||||||||
Total Bancolombia
|
4,798,972 | 5,736,508 | 19.54 | % | 27.79 | % | ||||||||||
Colombian Credit Card Market
|
17,548,325 | 20,638,874 | 17.61 | % | ||||||||||||
Source: Credibanco y Redeban multicolor
|
||||||||||||||||
CREDIT CARD MARKET SHARE
|
%
|
|||||||||||||||
(Outstanding credit cards)
|
Sep-10
|
Sep-11
|
Growth
|
Market Share
|
||||||||||||
Bancolombia VISA
|
322,907 | 366,823 | 13.60 | % | 5.93 | % | ||||||||||
Bancolombia Mastercard
|
348,392 | 384,465 | 10.35 | % | 6.21 | % | ||||||||||
Bancolombia American Express
|
415,208 | 544,087 | 31.04 | % | 8.79 | % | ||||||||||
Total Bancolombia
|
1,086,507 | 1,295,375 | 19.22 | % | 20.94 | % | ||||||||||
Colombian Credit Card Market
|
5,385,165 | 6,187,457 | 14.90 | % | ||||||||||||
Source: Credibanco y Redeban multicolor
|
2.3.
|
Other Operating Income
|
2.4.
|
Asset Quality, Provision Charges and Balance Sheet Strength
|
ASSET QUALITY
|
As of |
Growth
|
||||||||||||||||||
( COP millions)
|
Sep-10
|
Jun-11
|
Sep-11
|
3Q11/2Q11
|
3Q11/3Q10
|
|||||||||||||||
Total performing past due loans (1)
|
545,724 | 512,210 | 518,331 | 1.20 | % | -5.02 | % | |||||||||||||
Total non-performing past due loans
|
974,779 | 847,988 | 921,055 | 8.62 | % | -5.51 | % | |||||||||||||
Total past due loans
|
1,520,503 | 1,360,198 | 1,439,386 | 5.82 | % | -5.33 | % | |||||||||||||
Allowance for loans interest losses
|
2,475,981 | 2,539,101 | 2,653,723 | 4.51 | % | 7.18 | % | |||||||||||||
Past due loans to total loans
|
3.35 | % | 2.55 | % | 2.51 | % | ||||||||||||||
Non-performing loans as a percentage of total loans
|
2.15 | % | 1.59 | % | 1.60 | % | ||||||||||||||
“C”, “D” and “E” loans as a percentage of total loans
|
4.62 | % | 4.12 | % | 3.92 | % | ||||||||||||||
Allowances to past due loans (2)
|
162.84 | % | 186.67 | % | 184.36 | % | ||||||||||||||
Allowance for loan losses as a percentage of “C”, “D” and “E” loans (2)
|
118.08 | % | 115.67 | % | 117.91 | % | ||||||||||||||
Allowance for loan losses as a percentage of non-performing loans (2)
|
254.00 | % | 299.43 | % | 288.12 | % | ||||||||||||||
Allowance for loan losses as a percentage of total loans
|
5.46 | % | 4.77 | % | 4.62 | % | ||||||||||||||
Percentage of performing loans to total loans
|
97.85 | % | 98.41 | % | 98.40 | % |
PDL Per Category (30 days)
|
||||||||||||||||
% Of loan Portfolio
|
3Q10 | 2Q11 | 3Q11 | |||||||||||||
Commercial loans
|
62.27 | % | 2.4 | % | 1.71 | % | 1.8 | % | ||||||||
Consumer loans
|
17.50 | % | 4.3 | % | 3.27 | % | 3.5 | % | ||||||||
Microcredit
|
0.55 | % | 8.6 | % | 9.16 | % | 9.2 | % | ||||||||
Mortgage loans
|
7.91 | % | 8.8 | % | 7.16 | % | 6.7 | % | ||||||||
Finance lease
|
11.77 | % | 3.2 | % | 2.61 | % | 1.9 | % | ||||||||
PDL TOTAL
|
100.00 | % | 3.35 | % | 2.55 | % | 2.51 | % | ||||||||
PDL Per Category (90 days)
|
||||||||||||||||
% Of loan Portfolio
|
3Q10 | 2Q11 | 3Q11 | |||||||||||||
Commercial loans
|
62.27 | % | 1.7 | % | 1.25 | % | 1.3 | % | ||||||||
Consumer loans
|
17.50 | % | 2.0 | % | 1.49 | % | 1.6 | % | ||||||||
Microcredit
|
0.55 | % | 4.8 | % | 5.39 | % | 5.8 | % | ||||||||
Mortgage loans
|
7.91 | % | 4.0 | % | 3.39 | % | 3.2 | % | ||||||||
Finance lease
|
11.77 | % | 2.0 | % | 1.26 | % | 1.2 | % | ||||||||
TOTAL LOAN PORTFOLIO
|
100.00 | % | 2.0 | % | 1.48 | % | 1.48 | % |
LOANS AND FINANCIAL LEASES CLASSIFICATION
( COP millions)
|
Sep-10
|
Jun-11
|
Sep-11
|
|||||||||||||||||||||
¨A¨ Normal
|
41,698,504 | 91.9 | % | 49,789,864 | 93.5 | % | 53,822,788 | 93.8 | % | |||||||||||||||
¨B¨ Subnormal
|
1,572,259 | 3.5 | % | 1,263,852 | 2.4 | % | 1,325,637 | 2.3 | % | |||||||||||||||
¨C¨ Deficient
|
606,209 | 1.3 | % | 772,764 | 1.4 | % | 797,671 | 1.4 | % | |||||||||||||||
¨D¨ Doubtful recovery
|
1,035,384 | 2.3 | % | 892,671 | 1.7 | % | 865,523 | 1.5 | % | |||||||||||||||
¨E¨ Unrecoverable
|
455,249 | 1.0 | % | 529,678 | 1.0 | % | 587,370 | 1.0 | % | |||||||||||||||
Total
|
45,367,605 | 100 | % | 53,248,829 | 100 | % | 57,398,989 | 100 | % | |||||||||||||||
Loans and financial leases classified as C, D and E as a percentage of total loans and financial leases
|
4.6 | % | 4.1 | % | 3.9 | % |
2.5.
|
Operating Expenses
|
3.
|
BANCOLOMBIA Company Description (NYSE: CIB)
|
(COP million)
|
Sep-10
|
Jun-11
|
Sep-11
|
Last
Quarter
|
Annual
|
% of
Assets
|
% of
Liabilities
|
|||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||
Cash and due from banks
|
4,636,088 | 5,068,394 | 5,278,593 | 4.15 | % | 13.86 | % | 6.55 | % | |||||||||||||||||||
Overnight funds sold
|
781,401 | 690,974 | 806,053 | 16.65 | % | 3.15 | % | 1.00 | % | |||||||||||||||||||
Total cash and equivalents
|
5,417,489 | 5,759,368 | 6,084,646 | 5.65 | % | 12.31 | % | 7.55 | % | |||||||||||||||||||
Debt securities
|
8,785,254 | 9,664,733 | 10,165,627 | 5.18 | % | 15.71 | % | 12.61 | % | |||||||||||||||||||
Trading
|
3,235,613 | 4,288,308 | 4,780,614 | 11.48 | % | 47.75 | % | 5.93 | % | |||||||||||||||||||
Available for Sale
|
2,315,513 | 1,822,591 | 1,756,172 | -3.64 | % | -24.16 | % | 2.18 | % | |||||||||||||||||||
Held to Maturity
|
3,234,128 | 3,553,834 | 3,628,841 | 2.11 | % | 12.20 | % | 4.50 | % | |||||||||||||||||||
Equity securities
|
451,628 | 631,411 | 906,053 | 43.50 | % | 100.62 | % | 1.12 | % | |||||||||||||||||||
Trading
|
207,177 | 282,865 | 296,487 | 4.82 | % | 43.11 | % | 0.37 | % | |||||||||||||||||||
Available for Sale
|
244,451 | 348,546 | 609,566 | 74.89 | % | 149.36 | % | 0.76 | % | |||||||||||||||||||
Market value allowance
|
-84,673 | -64,901 | -59,194 | -8.79 | % | -30.09 | % | -0.07 | % | |||||||||||||||||||
Net investment securities
|
9,152,209 | 10,231,243 | 11,012,486 | 7.64 | % | 20.33 | % | 13.66 | % | |||||||||||||||||||
Commercial loans
|
28,353,190 | 33,166,893 | 35,744,366 | 7.77 | % | 26.07 | % | 44.34 | % | |||||||||||||||||||
Consumer loans
|
7,589,110 | 9,356,075 | 10,042,690 | 7.34 | % | 32.33 | % | 12.46 | % | |||||||||||||||||||
Microcredit
|
251,007 | 267,064 | 313,539 | 17.40 | % | 24.91 | % | 0.39 | % | |||||||||||||||||||
Mortgage loans
|
3,672,243 | 4,143,587 | 4,542,143 | 9.62 | % | 23.69 | % | 5.63 | % | |||||||||||||||||||
Finance lease
|
5,502,055 | 6,315,210 | 6,756,251 | 6.98 | % | 22.80 | % | 8.38 | % | |||||||||||||||||||
Allowance for loan losses
|
-2,475,981 | -2,539,101 | -2,653,723 | 4.51 | % | 7.18 | % | -3.29 | % | |||||||||||||||||||
Net total loans and financial leases
|
42,891,624 | 50,709,728 | 54,745,266 | 7.96 | % | 27.64 | % | 67.90 | % | |||||||||||||||||||
Accrued interest receivable on loans
|
382,908 | 405,441 | 464,760 | 14.63 | % | 21.38 | % | 0.58 | % | |||||||||||||||||||
Allowance for accrued interest losses
|
-43,246 | -40,925 | -40,427 | -1.22 | % | -6.52 | % | -0.05 | % | |||||||||||||||||||
Net total interest accrued
|
339,662 | 364,516 | 424,333 | 16.41 | % | 24.93 | % | 0.53 | % | |||||||||||||||||||
Customers' acceptances and derivatives
|
914,322 | 1,046,411 | 930,191 | -11.11 | % | 1.74 | % | 1.15 | % | |||||||||||||||||||
Net accounts receivable
|
667,351 | 761,779 | 840,161 | 10.29 | % | 25.89 | % | 1.04 | % | |||||||||||||||||||
Net premises and equipment
|
1,068,890 | 1,444,712 | 1,595,994 | 10.47 | % | 49.31 | % | 1.98 | % | |||||||||||||||||||
Foreclosed assets, net
|
71,334 | 56,450 | 53,461 | -5.29 | % | -25.06 | % | 0.07 | % | |||||||||||||||||||
Prepaid expenses and deferred charges
|
271,879 | 784,297 | 759,692 | -3.14 | % | 179.42 | % | 0.94 | % | |||||||||||||||||||
Goodwill
|
719,442 | 672,169 | 718,637 | 6.91 | % | -0.11 | % | 0.89 | % | |||||||||||||||||||
Operating leases, net
|
970,838 | 1,119,393 | 1,193,919 | 6.66 | % | 22.98 | % | 1.48 | % | |||||||||||||||||||
Other
|
1,365,721 | 1,443,053 | 1,482,911 | 2.76 | % | 8.58 | % | 1.84 | % | |||||||||||||||||||
Reappraisal of assets
|
819,008 | 763,793 | 780,512 | 2.19 | % | -4.70 | % | 0.97 | % | |||||||||||||||||||
Total assets
|
64,669,769 | 75,156,912 | 80,622,209 | 7.27 | % | 24.67 | % | 100.00 | % | |||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||||||||||
DEPOSITS
|
||||||||||||||||||||||||||||
Non-interest bearing
|
5,873,306 | 6,972,139 | 7,290,767 | 4.57 | % | 24.13 | % | 9.04 | % | 10.10 | % | |||||||||||||||||
Checking accounts
|
5,446,265 | 6,473,689 | 6,716,948 | 3.76 | % | 23.33 | % | 8.33 | % | 9.31 | % | |||||||||||||||||
Other
|
427,041 | 498,450 | 573,819 | 15.12 | % | 34.37 | % | 0.71 | % | 0.80 | % | |||||||||||||||||
Interest bearing
|
36,415,179 | 39,265,606 | 41,181,311 | 4.88 | % | 13.09 | % | 51.08 | % | 57.07 | % | |||||||||||||||||
Checking accounts
|
2,713,541 | 2,769,260 | 3,102,994 | 12.05 | % | 14.35 | % | 3.85 | % | 4.30 | % | |||||||||||||||||
Time deposits
|
16,880,463 | 17,012,101 | 17,787,650 | 4.56 | % | 5.37 | % | 22.06 | % | 24.65 | % | |||||||||||||||||
Savings deposits
|
16,821,175 | 19,484,245 | 20,290,667 | 4.14 | % | 20.63 | % | 25.17 | % | 28.12 | % | |||||||||||||||||
Total deposits
|
42,288,485 | 46,237,745 | 48,472,078 | 4.83 | % | 14.62 | % | 60.12 | % | 67.18 | % | |||||||||||||||||
Overnight funds
|
1,530,865 | 2,444,591 | 3,089,294 | 26.37 | % | 101.80 | % | 3.83 | % | 4.28 | % | |||||||||||||||||
Bank acceptances outstanding
|
772,779 | 840,863 | 707,342 | -15.88 | % | -8.47 | % | 0.88 | % | 0.98 | % | |||||||||||||||||
Interbank borrowings
|
938,735 | 2,843,177 | 3,465,631 | 21.89 | % | 269.18 | % | 4.30 | % | 4.80 | % | |||||||||||||||||
Borrowings from domestic development banks
|
2,532,858 | 2,716,078 | 2,988,391 | 10.03 | % | 17.98 | % | 3.71 | % | 4.14 | % | |||||||||||||||||
Accounts payable
|
1,661,115 | 1,920,536 | 1,740,716 | -9.36 | % | 4.79 | % | 2.16 | % | 2.41 | % | |||||||||||||||||
Accrued interest payable
|
315,505 | 319,721 | 363,090 | 13.56 | % | 15.08 | % | 0.45 | % | 0.50 | % | |||||||||||||||||
Other liabilities
|
728,622 | 570,210 | 573,814 | 0.63 | % | -21.25 | % | 0.71 | % | 0.80 | % | |||||||||||||||||
Bonds
|
5,390,862 | 8,387,065 | 9,666,416 | 15.25 | % | 79.31 | % | 11.99 | % | 13.40 | % | |||||||||||||||||
Accrued expenses
|
891,276 | 807,135 | 1,024,702 | 26.96 | % | 14.97 | % | 1.27 | % | 1.42 | % | |||||||||||||||||
Minority interest in consolidated subsidiaries
|
69,558 | 62,190 | 64,743 | 4.11 | % | -6.92 | % | 0.08 | % | 0.09 | % | |||||||||||||||||
Total liabilities
|
57,120,660 | 67,149,311 | 72,156,217 | 7.46 | % | 26.32 | % | 89.50 | % | 100.00 | % | |||||||||||||||||
SHAREHOLDERS' EQUITY
|
0.00 | % | ||||||||||||||||||||||||||
Subscribed and paid in capital
|
393,914 | 393,914 | 393,914 | 0.00 | % | 0.00 | % | 0.49 | % | |||||||||||||||||||
Retained earnings
|
6,008,980 | 6,613,749 | 7,117,518 | 7.62 | % | 18.45 | % | 8.83 | % | |||||||||||||||||||
Appropiated
|
5,001,613 | 5,878,139 | 5,957,466 | 1.35 | % | 19.11 | % | 7.39 | % | |||||||||||||||||||
Unappropiated
|
1,007,367 | 735,610 | 1,160,052 | 57.70 | % | 15.16 | % | 1.44 | % | |||||||||||||||||||
Reappraisal and others
|
1,103,111 | 989,760 | 952,303 | -3.78 | % | -13.67 | % | 1.18 | % | |||||||||||||||||||
Gross unrealized gain or loss on debt securities
|
43,104 | 10,178 | 2,257 | -77.82 | % | -94.76 | % | 0.00 | % | |||||||||||||||||||
Total shareholder's equity
|
7,549,109 | 8,007,601 | 8,465,992 | 5.72 | % | 12.15 | % | 10.50 | % |
INCOME STATEMENT
|
As of
|
Growth
|
Growth
|
|||||||||||||||||||||||||||||
(COP million)
|
Sep-10
|
Sep-11
|
Sep-11/Sep-10
|
3Q10
|
2Q11
|
3Q11
|
3Q11/2Q11
|
3Q11/3Q10
|
||||||||||||||||||||||||
Interest income and expenses
|
||||||||||||||||||||||||||||||||
Interest on loans
|
2,900,639 | 3,320,969 | 14.49 | % | 959,837 | 1,100,638 | 1,200,725 | 9.09 | % | 25.10 | % | |||||||||||||||||||||
Interest on investment securities
|
345,633 | 505,281 | 46.19 | % | 153,394 | 191,992 | 180,678 | -5.89 | % | 17.79 | % | |||||||||||||||||||||
Overnight funds
|
35,304 | 12,245 | -65.32 | % | 6,502 | 4,226 | 3,117 | -26.24 | % | -52.06 | % | |||||||||||||||||||||
Leasing
|
426,063 | 459,950 | 7.95 | % | 139,205 | 151,264 | 164,200 | 8.55 | % | 17.96 | % | |||||||||||||||||||||
Total interest income
|
3,707,639 | 4,298,445 | 15.93 | % | 1,258,938 | 1,448,120 | 1,548,720 | 6.95 | % | 23.02 | % | |||||||||||||||||||||
Interest expense
|
- | - | - | - | - | |||||||||||||||||||||||||||
Checking accounts
|
27,529 | 28,678 | 4.17 | % | 9,666 | 9,045 | 10,955 | 21.12 | % | 13.34 | % | |||||||||||||||||||||
Time deposits
|
533,826 | 491,184 | -7.99 | % | 169,950 | 163,180 | 181,702 | 11.35 | % | 6.91 | % | |||||||||||||||||||||
Savings deposits
|
236,146 | 331,265 | 40.28 | % | 77,051 | 110,477 | 130,515 | 18.14 | % | 69.39 | % | |||||||||||||||||||||
Total interest on deposits
|
797,501 | 851,127 | 6.72 | % | 256,667 | 282,702 | 323,172 | 14.32 | % | 25.91 | % | |||||||||||||||||||||
Interbank borrowings
|
13,614 | 23,940 | 75.85 | % | 4,255 | 8,607 | 8,396 | -2.45 | % | 97.32 | % | |||||||||||||||||||||
Borrowings from domestic development banks
|
107,442 | 114,220 | 6.31 | % | 32,575 | 36,685 | 44,971 | 22.59 | % | 38.05 | % | |||||||||||||||||||||
Overnight funds
|
26,750 | 57,578 | 115.24 | % | 8,219 | 21,010 | 18,460 | -12.14 | % | 124.60 | % | |||||||||||||||||||||
Bonds
|
234,053 | 368,289 | 57.35 | % | 85,408 | 115,467 | 147,970 | 28.15 | % | 73.25 | % | |||||||||||||||||||||
Total interest expense
|
1,179,360 | 1,415,154 | 19.99 | % | 387,124 | 464,471 | 542,969 | 16.90 | % | 40.26 | % | |||||||||||||||||||||
Net interest income
|
2,528,279 | 2,883,291 | 14.04 | % | 871,814 | 983,649 | 1,005,751 | 2.25 | % | 15.36 | % | |||||||||||||||||||||
Provision for loan and accrued interest losses, net
|
(608,874 | ) | (486,588 | ) | -20.08 | % | (187,855 | ) | (176,744 | ) | (173,103 | ) | -2.06 | % | -7.85 | % | ||||||||||||||||
Recovery of charged-off loans
|
179,508 | 186,555 | 3.93 | % | 61,273 | 61,040 | 69,942 | 14.58 | % | 14.15 | % | |||||||||||||||||||||
Provision for foreclosed assets and other assets
|
(55,178 | ) | (77,527 | ) | 40.50 | % | (15,562 | ) | (25,428 | ) | (34,451 | ) | 35.48 | % | 121.38 | % | ||||||||||||||||
Recovery of provisions for foreclosed assets and other assets
|
17,621 | 107,263 | 508.72 | % | 4,366 | 37,192 | 50,947 | 36.98 | % | 1066.90 | % | |||||||||||||||||||||
Total net provisions
|
(466,923 | ) | (270,297 | ) | -42.11 | % | (137,778 | ) | (103,940 | ) | (86,665 | ) | -16.62 | % | -37.10 | % | ||||||||||||||||
Net interest income after provision for loans
|
- | - | - | - | - | |||||||||||||||||||||||||||
and accrued interest losses
|
2,061,356 | 2,612,994 | 26.76 | % | 734,036 | 879,709 | 919,086 | 4.48 | % | 25.21 | % | |||||||||||||||||||||
Commissions from banking services and other services
|
222,135 | 280,983 | 26.49 | % | 73,116 | 96,285 | 98,224 | 2.01 | % | 34.34 | % | |||||||||||||||||||||
Electronic services and ATM fees
|
41,020 | 48,578 | 18.43 | % | 13,830 | 17,553 | 17,945 | 2.23 | % | 29.75 | % | |||||||||||||||||||||
Branch network services
|
85,963 | 91,479 | 6.42 | % | 29,825 | 30,657 | 31,930 | 4.15 | % | 7.06 | % | |||||||||||||||||||||
Payment fees
|
164,231 | 164,737 | 0.31 | % | 56,271 | 55,601 | 55,937 | 0.60 | % | -0.59 | % | |||||||||||||||||||||
Credit card merchant fees
|
11,303 | 12,701 | 12.37 | % | 3,410 | 5,870 | 4,064 | -30.77 | % | 19.18 | % | |||||||||||||||||||||
Credit and debit card annual fees
|
424,639 | 448,098 | 5.52 | % | 143,803 | 149,332 | 150,999 | 1.12 | % | 5.00 | % | |||||||||||||||||||||
Checking fees
|
51,803 | 55,839 | 7.79 | % | 17,504 | 18,452 | 19,418 | 5.24 | % | 10.93 | % | |||||||||||||||||||||
Fiduciary activities
|
125,033 | 142,057 | 13.62 | % | 41,610 | 48,429 | 47,449 | -2.02 | % | 14.03 | % | |||||||||||||||||||||
Pension plan administration
|
66,024 | - | -100.00 | % | 19,922 | - | - | 0.00 | % | -100.00 | % | |||||||||||||||||||||
Brokerage fees
|
25,043 | 31,839 | 27.14 | % | 9,182 | 9,462 | 11,476 | 21.29 | % | 24.98 | % | |||||||||||||||||||||
Check remittance
|
12,919 | 14,195 | 9.88 | % | 3,860 | 4,631 | 5,120 | 10.56 | % | 32.64 | % | |||||||||||||||||||||
International operations
|
42,984 | 51,105 | 18.89 | % | 15,890 | 17,939 | 16,437 | -8.37 | % | 3.44 | % | |||||||||||||||||||||
Fees and other service income
|
1,273,097 | 1,341,611 | 5.38 | % | 428,223 | 454,211 | 458,999 | 1.05 | % | 7.19 | % | |||||||||||||||||||||
Fees and other service expenses
|
(112,214 | ) | (140,021 | ) | 24.78 | % | (37,365 | ) | (46,913 | ) | (49,808 | ) | 6.17 | % | 33.30 | % | ||||||||||||||||
Total fees and income from services, net
|
1,160,883 | 1,201,590 | 3.51 | % | 390,858 | 407,298 | 409,191 | 0.46 | % | 4.69 | % | |||||||||||||||||||||
Other operating income
|
- | - | - | - | - | |||||||||||||||||||||||||||
Net foreign exchange gains
|
21,057 | 50,079 | 137.83 | % | (1,912 | ) | (12,200 | ) | 41,171 | 437.47 | % | 2253.29 | % | |||||||||||||||||||
Derivatives Financial Contracts
|
36,311 | 25,024 | -31.08 | % | 14,139 | 31,081 | (5,943 | ) | -119.12 | % | -142.03 | % | ||||||||||||||||||||
Gains(loss) on sales of investments on equity securities
|
43,221 | (17,883 | ) | -141.38 | % | 9,634 | (848 | ) | (16,595 | ) | 1856.96 | % | -272.25 | % | ||||||||||||||||||
Securitization income
|
44,214 | 33,356 | -24.56 | % | 18,698 | 11,790 | 12,715 | 7.85 | % | -32.00 | % | |||||||||||||||||||||
Dividend income
|
32,499 | 26,792 | -17.56 | % | 4,935 | 15,352 | 3,393 | -77.90 | % | -31.25 | % | |||||||||||||||||||||
Revenues from commercial subsidiaries
|
64,465 | 74,024 | 14.83 | % | 20,970 | 23,354 | 25,670 | 9.92 | % | 22.41 | % | |||||||||||||||||||||
Insurance income
|
4,596 | - | -100.00 | % | 15 | - | - | 0.00 | % | -100.00 | % | |||||||||||||||||||||
Communication, postage, rent and others
|
128,349 | 158,288 | 23.33 | % | 44,035 | 52,792 | 56,481 | 6.99 | % | 28.26 | % | |||||||||||||||||||||
Total other operating income
|
374,712 | 349,680 | -6.68 | % | 110,514 | 121,321 | 116,892 | -3.65 | % | 5.77 | % | |||||||||||||||||||||
Total income
|
3,596,951 | 4,164,264 | 15.77 | % | 1,235,408 | 1,408,328 | 1,445,169 | 2.62 | % | 16.98 | % | |||||||||||||||||||||
Operating expenses
|
- | - | - | - | - | |||||||||||||||||||||||||||
Salaries and employee benefits
|
836,195 | 931,727 | 11.42 | % | 282,878 | 312,905 | 313,392 | 0.16 | % | 10.79 | % | |||||||||||||||||||||
Bonus plan payments
|
86,215 | 96,868 | 12.36 | % | 24,289 | 33,533 | 32,077 | -4.34 | % | 32.06 | % | |||||||||||||||||||||
Compensation
|
23,616 | 24,565 | 4.02 | % | 6,229 | 5,529 | 10,148 | 83.54 | % | 62.92 | % | |||||||||||||||||||||
Administrative and other expenses
|
1,069,365 | 1,359,475 | 27.13 | % | 367,891 | 450,047 | 484,122 | 7.57 | % | 31.59 | % | |||||||||||||||||||||
Deposit insurance net
|
62,366 | 66,065 | 5.93 | % | 21,221 | 22,342 | 22,733 | 1.75 | % | 7.13 | % | |||||||||||||||||||||
Donation expenses
|
5,068 | 14,988 | 195.74 | % | 3,565 | 12,197 | 1,379 | -88.69 | % | -61.32 | % | |||||||||||||||||||||
Depreciation
|
146,086 | 157,727 | 7.97 | % | 49,301 | 52,187 | 55,575 | 6.49 | % | 12.73 | % | |||||||||||||||||||||
Total operating expenses
|
2,228,911 | 2,651,415 | 18.96 | % | 755,374 | 888,740 | 919,426 | 3.45 | % | 21.72 | % | |||||||||||||||||||||
Net operating income
|
1,368,040 | 1,512,849 | 10.59 | % | 480,034 | 519,588 | 525,743 | 1.18 | % | 9.52 | % | |||||||||||||||||||||
Goodwill amortization (1)
|
43,006 | 36,213 | -15.80 | % | 12,823 | 11,747 | 11,709 | -0.32 | % | -8.69 | % | |||||||||||||||||||||
Non-operating income (expense)
|
- | - | 0.00 | % | - | - | - | 0.00 | % | 0.00 | % | |||||||||||||||||||||
Other income
|
162,267 | 121,837 | -24.92 | % | 62,788 | 49,082 | 32,937 | -32.89 | % | -47.54 | % | |||||||||||||||||||||
Minority interest
|
(11,101 | ) | (8,219 | ) | -25.96 | % | (6,159 | ) | (2,026 | ) | (3,083 | ) | 52.17 | % | -49.94 | % | ||||||||||||||||
Other expense
|
(85,101 | ) | (93,039 | ) | 9.33 | % | (24,043 | ) | (37,662 | ) | (33,120 | ) | -12.06 | % | 37.75 | % | ||||||||||||||||
Total non-operating income
|
66,065 | 20,579 | -68.85 | % | 32,586 | 9,394 | (3,266 | ) | -134.77 | % | -110.02 | % | ||||||||||||||||||||
Income before income taxes
|
1,391,099 | 1,497,215 | 7.63 | % | 499,797 | 517,235 | 510,768 | -1.25 | % | 2.20 | % | |||||||||||||||||||||
Income tax expense
|
(383,732 | ) | (337,163 | ) | -12.14 | % | (124,664 | ) | (131,708 | ) | (86,326 | ) | -34.46 | % | -30.75 | % | ||||||||||||||||
Net income
|
1,007,367 | 1,160,052 | 15.16 | % | 375,133 | 385,527 | 424,442 | 10.09 | % | 13.14 | % |
BANCOLOMBIA S.A.
(Registrant)
|
||
Date: November 3, 2011
|
By:
|
/s/ JAIME ALBERTO VELÁSQUEZ B.
|
Name: Jaime Alberto Velásquez B.
|
||
Title: Vice President of Finance
|