BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Feb-08 / Jan-08 | Annual | |||||||||||||||||||||
(Ps Millions) | Feb-07 | Jan-08 | Feb-08 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,373,879 | 2,209,744 | 2,468,874 | 259,130 | 11.73 | % | 79.70 | % | ||||||||||||||||
Overnight funds sold |
254,997 | 1,109,539 | 445,273 | -664,266 | -59.87 | % | 74.62 | % | ||||||||||||||||
Total cash and equivalents |
1,628,876 | 3,319,283 | 2,914,147 | -405,136 | -12.21 | % | 78.91 | % | ||||||||||||||||
Debt securities |
4,536,137 | 3,674,684 | 3,778,519 | 103,835 | 2.83 | % | -16.70 | % | ||||||||||||||||
Trading |
2,134,951 | 1,422,004 | 1,567,694 | 145,690 | 10.25 | % | -26.57 | % | ||||||||||||||||
Available for Sale |
1,277,563 | 1,231,703 | 1,205,217 | -26,486 | -2.15 | % | -5.66 | % | ||||||||||||||||
Held to Maturity |
1,123,623 | 1,020,977 | 1,005,608 | -15,369 | -1.51 | % | -10.50 | % | ||||||||||||||||
Equity securities |
871,446 | 982,569 | 975,961 | -6,608 | -0.67 | % | 11.99 | % | ||||||||||||||||
Trading |
2,500 | 8,921 | 8,458 | -463 | -5.19 | % | 238.32 | % | ||||||||||||||||
Available for Sale |
868,946 | 973,648 | 967,503 | -6,145 | -0.63 | % | 11.34 | % | ||||||||||||||||
Market value allowance |
-30,326 | -29,844 | -29,892 | -48 | 0.16 | % | -1.43 | % | ||||||||||||||||
Net investment securities |
5,377,257 | 4,627,409 | 4,724,588 | 97,179 | 2.10 | % | -12.14 | % | ||||||||||||||||
Commercial loans |
13,508,509 | 17,621,710 | 17,595,161 | -26,549 | -0.15 | % | 30.25 | % | ||||||||||||||||
Consumer loans |
2,761,331 | 3,697,606 | 3,694,201 | -3,405 | -0.09 | % | 33.78 | % | ||||||||||||||||
Small business loans |
108,008 | 110,377 | 107,871 | -2,506 | -2.27 | % | -0.13 | % | ||||||||||||||||
Mortgage loans |
1,599,278 | 2,011,694 | 2,100,975 | 89,281 | 4.44 | % | 31.37 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-641,479 | -963,202 | -936,957 | 26,245 | -2.72 | % | 46.06 | % | ||||||||||||||||
Net total loans and financial leases |
17,335,647 | 22,478,185 | 22,561,251 | 83,066 | 0.37 | % | 30.14 | % | ||||||||||||||||
Accrued interest receivable on loans |
194,235 | 301,753 | 304,069 | 2,316 | 0.77 | % | 56.55 | % | ||||||||||||||||
Allowance for accrued interest losses |
-8,518 | -24,418 | -19,113 | 5,305 | -21.73 | % | 124.38 | % | ||||||||||||||||
Net total interest accrued |
185,717 | 277,335 | 284,956 | 7,621 | 2.75 | % | 53.44 | % | ||||||||||||||||
Customers acceptances and derivatives |
164,355 | 272,284 | 293,525 | 21,241 | 7.80 | % | 78.59 | % | ||||||||||||||||
Net accounts receivable |
306,157 | 361,950 | 306,086 | -55,864 | -15.43 | % | -0.02 | % | ||||||||||||||||
Net premises and equipment |
363,020 | 485,535 | 490,450 | 4,915 | 1.01 | % | 35.10 | % | ||||||||||||||||
Foreclosed assets |
14,490 | 7,356 | 7,707 | 351 | 4.77 | % | -46.81 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
24,830 | 60,445 | 55,706 | -4,739 | -7.84 | % | 124.35 | % | ||||||||||||||||
Goodwill |
35,555 | 10,204 | 7,900 | -2,304 | -22.58 | % | -77.78 | % | ||||||||||||||||
Other |
374,364 | 170,658 | 208,979 | 38,321 | 22.45 | % | -44.18 | % | ||||||||||||||||
Reappraisal of assets |
803,505 | 1,128,492 | 1,082,309 | -46,183 | -4.09 | % | 34.70 | % | ||||||||||||||||
Total assets |
26,613,773 | 33,199,136 | 32,937,604 | -261,532 | -0.79 | % | 23.76 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
3,970,158 | 4,223,782 | 4,188,216 | -35,566 | -0.84 | % | 5.49 | % | ||||||||||||||||
Checking accounts |
3,718,436 | 3,918,762 | 3,917,877 | -885 | -0.02 | % | 5.36 | % | ||||||||||||||||
Other |
251,722 | 305,020 | 270,339 | -34,681 | -11.37 | % | 7.40 | % | ||||||||||||||||
Interest bearing |
13,860,273 | 16,654,620 | 17,504,742 | 850,122 | 5.10 | % | 26.29 | % | ||||||||||||||||
Checking accounts |
317,032 | 376,123 | 376,144 | 21 | 0.01 | % | 18.65 | % | ||||||||||||||||
Time deposits |
3,337,017 | 4,819,431 | 5,167,372 | 347,941 | 7.22 | % | 54.85 | % | ||||||||||||||||
Savings deposits |
10,206,224 | 11,459,066 | 11,961,226 | 502,160 | 4.38 | % | 17.20 | % | ||||||||||||||||
Total deposits |
17,830,431 | 20,878,402 | 21,692,958 | 814,556 | 3.90 | % | 21.66 | % | ||||||||||||||||
Overnight funds |
1,734,703 | 620,896 | 659,964 | 39,068 | 6.29 | % | -61.96 | % | ||||||||||||||||
Bank acceptances outstanding |
61,255 | 72,217 | 67,239 | -4,978 | -6.89 | % | 9.77 | % | ||||||||||||||||
Interbank borrowings |
967,545 | 584,154 | 579,339 | -4,815 | -0.82 | % | -40.12 | % | ||||||||||||||||
Borrowings from domestic development banks |
679,980 | 1,548,562 | 1,543,226 | -5,336 | -0.34 | % | 126.95 | % | ||||||||||||||||
Accounts payable |
607,421 | 2,079,093 | 908,614 | -1,170,479 | -56.30 | % | 49.59 | % | ||||||||||||||||
Accrued interest payable |
107,064 | 156,921 | 163,343 | 6,422 | 4.09 | % | 52.57 | % | ||||||||||||||||
Other liabilities |
268,006 | 317,029 | 308,981 | -8,048 | -2.54 | % | 15.29 | % | ||||||||||||||||
Bonds |
567,403 | 1,588,198 | 1,545,046 | -43,152 | -2.72 | % | 172.30 | % | ||||||||||||||||
Accrued expenses |
243,965 | 257,434 | 355,334 | 97,900 | 38.03 | % | 45.65 | % | ||||||||||||||||
Total liabilities |
23,067,773 | 28,102,906 | 27,824,044 | -278,862 | -0.99 | % | 20.62 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,922,951 | 3,157,065 | 3,222,322 | 65,257 | 2.07 | % | 67.57 | % | ||||||||||||||||
Appropiated |
1,811,308 | 3,110,017 | 3,110,017 | | 0.00 | % | 71.70 | % | ||||||||||||||||
Unappropiated |
111,643 | 47,048 | 112,305 | 65,257 | 138.70 | % | 0.59 | % | ||||||||||||||||
Reappraisal and others |
1,262,382 | 1,587,748 | 1,541,567 | -46,181 | -2.91 | % | 22.12 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
(3,247 | ) | (42,497 | ) | (44,243 | ) | -1,746 | 4.11 | % | 1262.58 | % | |||||||||||||
Total shareholders equity |
3,546,000 | 5,096,230 | 5,113,560 | 17,330 | 0.34 | % | 44.21 | % | ||||||||||||||||
Total liabilities and shareholders equity |
26,613,773 | 33,199,136 | 32,937,604 | -261,532 | -0.79 | % | 23.76 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Feb-07 | Feb-08 | % | Jan-08 | Feb-08 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
354,789 | 556,478 | 56.85 | % | 273,929 | 282,549 | 3.15 | % | ||||||||||||||||
Interest on investment securities |
30,751 | 23,764 | -22.72 | % | 2,118 | 21,646 | 922.00 | % | ||||||||||||||||
Overnight funds |
6,717 | 11,745 | 74.85 | % | 6,054 | 5,691 | -6.00 | % | ||||||||||||||||
Total interest income |
392,257 | 591,987 | 50.92 | % | 282,101 | 309,886 | 9.85 | % | ||||||||||||||||
Interest expense |
||||||||||||||||||||||||
Checking accounts |
3,228 | 2,466 | -23.61 | % | 1,398 | 1,068 | -23.61 | % | ||||||||||||||||
Time deposits |
38,001 | 69,643 | 83.27 | % | 33,952 | 35,691 | 5.12 | % | ||||||||||||||||
Savings deposits |
55,884 | 90,362 | 61.70 | % | 44,744 | 45,618 | 1.95 | % | ||||||||||||||||
Total interest on deposits |
97,113 | 162,471 | 67.30 | % | 80,094 | 82,377 | 2.85 | % | ||||||||||||||||
Interbank borrowings |
9,780 | 5,516 | -43.60 | % | 3,161 | 2,355 | -25.50 | % | ||||||||||||||||
Borrowings from domestic development banks |
7,829 | 17,111 | 118.56 | % | 8,616 | 8,495 | -1.40 | % | ||||||||||||||||
Overnight funds |
15,494 | 12,212 | -21.18 | % | 6,075 | 6,137 | 1.02 | % | ||||||||||||||||
Bonds |
8,865 | 23,186 | 161.55 | % | 11,860 | 11,326 | -4.50 | % | ||||||||||||||||
Total interest expense |
139,081 | 220,496 | 58.54 | % | 109,806 | 110,690 | 0.81 | % | ||||||||||||||||
Net interest income |
253,176 | 371,491 | 46.73 | % | 172,295 | 199,196 | 15.61 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(34,017 | ) | (57,821 | ) | 69.98 | % | (33,095 | ) | (24,726 | ) | -25.29 | % | ||||||||||||
Recovery of charged-off loans |
9,305 | 9,934 | 6.76 | % | 6,457 | 3,477 | -46.15 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(2,655 | ) | (3,046 | ) | 14.73 | % | (1,316 | ) | (1,730 | ) | 31.46 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other
assets |
21,452 | 6,495 | -69.72 | % | 5,495 | 1,000 | -81.80 | % | ||||||||||||||||
Total net provisions |
(5,915 | ) | (44,438 | ) | 651.28 | % | (22,459 | ) | (21,979 | ) | -2.14 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
247,261 | 327,053 | 32.27 | % | 149,836 | 177,217 | 18.27 | % | ||||||||||||||||
Commissions from banking services and other services |
12,292 | 16,857 | 37.14 | % | 8,735 | 8,122 | -7.02 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
11,451 | 13,031 | 13.80 | % | 6,838 | 6,193 | -9.43 | % | ||||||||||||||||
Branch network services, net |
15,553 | 15,362 | -1.23 | % | 7,639 | 7,723 | 1.10 | % | ||||||||||||||||
Collections and payments fees, net |
15,964 | 22,317 | 39.80 | % | 9,992 | 12,325 | 23.35 | % | ||||||||||||||||
Credit card merchant fees, net |
4,646 | 2,677 | -42.38 | % | 1,287 | 1,390 | 8.00 | % | ||||||||||||||||
Credit and debit card fees, net |
40,508 | 51,342 | 26.75 | % | 25,007 | 26,335 | 5.31 | % | ||||||||||||||||
Checking fees, net |
10,290 | 9,601 | -6.70 | % | 5,016 | 4,585 | -8.59 | % | ||||||||||||||||
Check remittance, net |
1,836 | 1,874 | 2.07 | % | 825 | 1,049 | 27.15 | % | ||||||||||||||||
International operations, net |
5,538 | 5,405 | -2.40 | % | 2,854 | 2,551 | -10.62 | % | ||||||||||||||||
Total fees and other service income |
118,078 | 138,466 | 17.27 | % | 68,193 | 70,273 | 3.05 | % | ||||||||||||||||
Other fees and service expenses |
(14,559 | ) | (15,630 | ) | 7.36 | % | (7,551 | ) | (8,079 | ) | 6.99 | % | ||||||||||||
Total fees and income from services, net |
103,519 | 122,836 | 18.66 | % | 60,642 | 62,194 | 2.56 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
(4,599 | ) | (101,902 | ) | 2115.74 | % | (46,088 | ) | (55,814 | ) | 21.10 | % | ||||||||||||
Forward contracts in foreign currency |
3,258 | 125,148 | 3741.25 | % | 57,299 | 67,849 | 18.41 | % | ||||||||||||||||
Gains(Loss) on sales of investments on equity securities |
(13,319 | ) | 4,757 | -135.72 | % | | 4,757 | * | ||||||||||||||||
Gains on sale of mortgage loan |
| 5,363 | * | | 5,363 | * | ||||||||||||||||||
Dividend income |
55,387 | 13,097 | -76.35 | % | 31 | 13,066 | 42048.39 | % | ||||||||||||||||
Communication, rent payments and others |
245 | 222 | -9.39 | % | 113 | 109 | -3.54 | % | ||||||||||||||||
Total other operating income |
40,972 | 46,685 | 13.94 | % | 11,355 | 35,330 | 211.14 | % | ||||||||||||||||
Total income |
391,752 | 496,574 | 26.76 | % | 221,833 | 274,741 | 23.85 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
98,269 | 104,717 | 6.56 | % | 49,227 | 55,490 | 12.72 | % | ||||||||||||||||
Bonus plan payments |
7,356 | 7,991 | 8.63 | % | 2,803 | 5,188 | 85.09 | % | ||||||||||||||||
Compensation |
4,884 | 4,577 | -6.29 | % | 3,061 | 1,516 | -50.47 | % | ||||||||||||||||
Administrative and other expenses |
126,393 | 136,455 | 7.96 | % | 70,097 | 66,358 | -5.33 | % | ||||||||||||||||
Deposit security, net |
7,054 | 8,076 | 14.49 | % | 3,750 | 4,326 | 15.36 | % | ||||||||||||||||
Donation expenses |
70 | 200 | 185.71 | % | 35 | 165 | 371.43 | % | ||||||||||||||||
Depreciation |
12,033 | 12,273 | 1.99 | % | 6,017 | 6,256 | 3.97 | % | ||||||||||||||||
Total operating expenses |
256,059 | 274,289 | 7.12 | % | 134,990 | 139,299 | 3.19 | % | ||||||||||||||||
Net operating income |
135,693 | 222,285 | 63.81 | % | 86,843 | 135,442 | 55.96 | % | ||||||||||||||||
Merger expenses |
| | 0.00 | % | | | 0.00 | % | ||||||||||||||||
Goodwill amortization |
4,610 | 4,610 | 0.00 | % | 2,305 | 2,305 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
16,228 | 10,463 | -35.53 | % | 5,844 | 4,619 | -20.96 | % | ||||||||||||||||
Other expense |
(10,168 | ) | (54,472 | ) | 435.72 | % | (32,218 | ) | (22,254 | ) | -30.93 | % | ||||||||||||
Total non-operating income |
6,060 | (44,009 | ) | -826.22 | % | (26,374 | ) | (17,635 | ) | -33.13 | % | |||||||||||||
Income before income taxes |
137,143 | 173,666 | 26.63 | % | 58,164 | 115,502 | 98.58 | % | ||||||||||||||||
Income tax expense |
(25,500 | ) | (61,361 | ) | 140.63 | % | (11,116 | ) | (50,245 | ) | 352.01 | % | ||||||||||||
Net income |
111,643 | 112,305 | 0.59 | % | 47,048 | 65,257 | 38.70 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: March 12, 2008 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||