BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Mar08/Feb08 | Annual | |||||||||||||||||||||
(Ps Millions) | Mar-07 | Feb-08 | Mar-08 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,619,057 | 2,468,874 | 2,056,748 | -412,126 | -16.69 | % | 27.03 | % | ||||||||||||||||
Overnight funds sold |
1,003,168 | 445,273 | 715,029 | 269,756 | 60.58 | % | -28.72 | % | ||||||||||||||||
Total cash and equivalents |
2,622,225 | 2,914,147 | 2,771,777 | -142,370 | -4.89 | % | 5.70 | % | ||||||||||||||||
Debt securities |
4,217,210 | 3,778,519 | 3,655,174 | -123,345 | -3.26 | % | -13.33 | % | ||||||||||||||||
Trading |
1,840,863 | 1,567,694 | 1,459,485 | -108,209 | -6.90 | % | -20.72 | % | ||||||||||||||||
Available for Sale |
1,260,883 | 1,205,217 | 1,199,091 | -6,126 | -0.51 | % | -4.90 | % | ||||||||||||||||
Held to Maturity |
1,115,464 | 1,005,608 | 996,598 | -9,010 | -0.90 | % | -10.66 | % | ||||||||||||||||
Equity securities |
1,081,727 | 975,961 | 1,147,992 | 172,031 | 17.63 | % | 6.13 | % | ||||||||||||||||
Trading |
120,934 | 8,458 | 68,608 | 60,150 | 711.16 | % | -43.27 | % | ||||||||||||||||
Available for Sale |
960,793 | 967,503 | 1,079,384 | 111,881 | 11.56 | % | 12.34 | % | ||||||||||||||||
Market value allowance |
-29,614 | -29,892 | -30,002 | -110 | 0.37 | % | 1.31 | % | ||||||||||||||||
Net investment securities |
5,269,323 | 4,724,588 | 4,773,164 | 48,576 | 1.03 | % | -9.42 | % | ||||||||||||||||
Commercial loans |
13,620,491 | 17,595,161 | 17,652,014 | 56,853 | 0.32 | % | 29.60 | % | ||||||||||||||||
Consumer loans |
2,824,068 | 3,694,201 | 3,727,004 | 32,803 | 0.89 | % | 31.97 | % | ||||||||||||||||
Small business loans |
123,044 | 107,871 | 108,010 | 139 | 0.13 | % | -12.22 | % | ||||||||||||||||
Mortgage loans |
1,705,501 | 2,100,975 | 2,185,157 | 84,182 | 4.01 | % | 28.12 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-656,995 | -936,957 | -915,438 | 21,519 | -2.30 | % | 39.34 | % | ||||||||||||||||
Net total loans and financial leases |
17,616,109 | 22,561,251 | 22,756,747 | 195,496 | 0.87 | % | 29.18 | % | ||||||||||||||||
Accrued interest receivable on loans |
186,482 | 304,069 | 309,433 | 5,364 | 1.76 | % | 65.93 | % | ||||||||||||||||
Allowance for accrued interest losses |
-8,948 | -19,113 | -19,352 | -239 | 1.25 | % | 116.27 | % | ||||||||||||||||
Net total interest accrued |
177,534 | 284,956 | 290,081 | 5,125 | 1.80 | % | 63.39 | % | ||||||||||||||||
Customers acceptances and derivatives |
173,456 | 293,525 | 271,925 | -21,600 | -7.36 | % | 56.77 | % | ||||||||||||||||
Net accounts receivable |
383,756 | 306,086 | 436,782 | 130,696 | 42.70 | % | 13.82 | % | ||||||||||||||||
Net premises and equipment |
364,712 | 490,450 | 505,212 | 14,762 | 3.01 | % | 38.52 | % | ||||||||||||||||
Foreclosed assets |
17,310 | 7,707 | 7,284 | -423 | -5.49 | % | -57.92 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
21,256 | 55,706 | 51,441 | -4,265 | -7.66 | % | 142.01 | % | ||||||||||||||||
Goodwill |
33,250 | 7,900 | 5,595 | -2,305 | -29.18 | % | -83.17 | % | ||||||||||||||||
Other |
366,404 | 208,979 | 240,235 | 31,256 | 14.96 | % | -34.43 | % | ||||||||||||||||
Reappraisal of assets |
666,123 | 1,082,309 | 917,431 | -164,878 | -15.23 | % | 37.73 | % | ||||||||||||||||
Total assets |
27,711,458 | 32,937,604 | 33,027,674 | 90,070 | 0.27 | % | 19.18 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
4,243,345 | 4,188,216 | 4,143,128 | -45,088 | -1.08 | % | -2.36 | % | ||||||||||||||||
Checking accounts |
3,806,841 | 3,917,877 | 3,762,618 | -155,259 | -3.96 | % | -1.16 | % | ||||||||||||||||
Other |
436,504 | 270,339 | 380,510 | 110,171 | 40.75 | % | -12.83 | % | ||||||||||||||||
Interest bearing |
14,651,045 | 17,504,742 | 16,649,687 | -855,055 | -4.88 | % | 13.64 | % | ||||||||||||||||
Checking accounts |
340,987 | 376,144 | 382,590 | 6,446 | 1.71 | % | 12.20 | % | ||||||||||||||||
Time deposits |
3,556,292 | 5,167,372 | 5,138,163 | -29,209 | -0.57 | % | 44.48 | % | ||||||||||||||||
Savings deposits |
10,753,766 | 11,961,226 | 11,128,934 | -832,292 | -6.96 | % | 3.49 | % | ||||||||||||||||
Total deposits |
18,894,390 | 21,692,958 | 20,792,815 | -900,143 | -4.15 | % | 10.05 | % | ||||||||||||||||
Overnight funds |
546,452 | 659,964 | 1,179,123 | 519,159 | 78.66 | % | 115.78 | % | ||||||||||||||||
Bank acceptances outstanding |
53,284 | 67,239 | 59,194 | -8,045 | -11.96 | % | 11.09 | % | ||||||||||||||||
Interbank borrowings |
1,581,683 | 579,339 | 576,306 | -3,033 | -0.52 | % | -63.56 | % | ||||||||||||||||
Borrowings from domestic development banks |
749,447 | 1,543,226 | 1,562,893 | 19,667 | 1.27 | % | 108.54 | % | ||||||||||||||||
Accounts payable |
1,533,197 | 908,614 | 1,748,326 | 839,712 | 92.42 | % | 14.03 | % | ||||||||||||||||
Accrued interest payable |
114,746 | 163,343 | 161,467 | -1,876 | -1.15 | % | 40.72 | % | ||||||||||||||||
Other liabilities |
258,525 | 308,981 | 314,794 | 5,813 | 1.88 | % | 21.77 | % | ||||||||||||||||
Bonds |
560,185 | 1,545,046 | 1,530,912 | -14,134 | -0.91 | % | 173.29 | % | ||||||||||||||||
Accrued expenses |
290,666 | 355,334 | 384,379 | 29,045 | 8.17 | % | 32.24 | % | ||||||||||||||||
Total liabilities |
24,582,575 | 27,824,044 | 28,310,209 | 486,165 | 1.75 | % | 15.16 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,647,070 | 3,222,322 | 2,994,457 | -227,865 | -7.07 | % | 81.81 | % | ||||||||||||||||
Appropiated |
1,424,104 | 3,110,017 | 2,662,531 | -447,486 | -14.39 | % | 86.96 | % | ||||||||||||||||
Unappropiated |
222,966 | 112,305 | 331,926 | 219,621 | 195.56 | % | 48.87 | % | ||||||||||||||||
Reappraisal and others |
1,125,001 | 1,541,567 | 1,376,689 | -164,878 | -10.70 | % | 22.37 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
(7,102 | ) | (44,243 | ) | (47,595 | ) | -3,352 | 7.58 | % | 570.16 | % | |||||||||||||
Total shareholders equity |
3,128,883 | 5,113,560 | 4,717,465 | -396,095 | -7.75 | % | 50.77 | % | ||||||||||||||||
Total liabilities and shareholders equity |
27,711,458 | 32,937,604 | 33,027,674 | 90,070 | 0.27 | % | 19.18 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Mar-07 | Mar-08 | % | Feb-08 | Mar-08 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
553,033 | 849,068 | 53.53 | % | 282,549 | 292,590 | 3.55 | % | ||||||||||||||||
Interest on investment securities |
57,653 | 54,877 | -4.82 | % | 21,646 | 31,113 | 43.74 | % | ||||||||||||||||
Overnight funds |
10,162 | 15,449 | 52.03 | % | 5,691 | 3,704 | -34.91 | % | ||||||||||||||||
Total interest income |
620,848 | 919,394 | 48.09 | % | 309,886 | 327,407 | 5.65 | % | ||||||||||||||||
Interest expense |
||||||||||||||||||||||||
Checking accounts |
4,701 | 3,652 | -22.31 | % | 1,068 | 1,186 | 11.05 | % | ||||||||||||||||
Time deposits |
57,847 | 107,386 | 85.64 | % | 35,691 | 37,743 | 5.75 | % | ||||||||||||||||
Savings deposits |
93,581 | 136,496 | 45.86 | % | 45,618 | 46,134 | 1.13 | % | ||||||||||||||||
Total interest on deposits |
156,129 | 247,534 | 58.54 | % | 82,377 | 85,063 | 3.26 | % | ||||||||||||||||
Interbank borrowings |
14,945 | 8,140 | -45.53 | % | 2,355 | 2,624 | 11.42 | % | ||||||||||||||||
Borrowings from domestic development banks |
11,894 | 25,851 | 117.34 | % | 8,495 | 8,740 | 2.88 | % | ||||||||||||||||
Overnight funds |
21,766 | 21,540 | -1.04 | % | 6,137 | 9,328 | 52.00 | % | ||||||||||||||||
Bonds |
12,810 | 34,608 | 170.16 | % | 11,326 | 11,422 | 0.85 | % | ||||||||||||||||
Total interest expense |
217,544 | 337,673 | 55.22 | % | 110,690 | 117,177 | 5.86 | % | ||||||||||||||||
Net interest income |
403,304 | 581,721 | 44.24 | % | 199,196 | 210,230 | 5.54 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(51,698 | ) | (119,593 | ) | 131.33 | % | (24,726 | ) | (61,772 | ) | 149.83 | % | ||||||||||||
Recovery of charged-off loans |
13,335 | 13,647 | 2.34 | % | 3,477 | 3,713 | 6.79 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(4,522 | ) | (4,993 | ) | 10.42 | % | (1,730 | ) | (1,947 | ) | 12.54 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
25,923 | 7,632 | -70.56 | % | 1,000 | 1,137 | 13.70 | % | ||||||||||||||||
Total net provisions |
(16,962 | ) | (103,307 | ) | 509.05 | % | (21,979 | ) | (58,869 | ) | 167.84 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
386,342 | 478,414 | 23.83 | % | 177,217 | 151,361 | -14.59 | % | ||||||||||||||||
Commissions from banking services and other services |
20,207 | 24,521 | 21.35 | % | 8,122 | 7,664 | -5.64 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
17,489 | 19,622 | 12.20 | % | 6,193 | 6,591 | 6.43 | % | ||||||||||||||||
Branch network services, net |
24,087 | 22,520 | -6.51 | % | 7,723 | 7,158 | -7.32 | % | ||||||||||||||||
Collections and payments fees, net |
24,927 | 32,623 | 30.87 | % | 12,325 | 10,306 | -16.38 | % | ||||||||||||||||
Credit card merchant fees, net |
6,119 | 3,351 | -45.24 | % | 1,390 | 674 | -51.51 | % | ||||||||||||||||
Credit and debit card fees, net |
56,547 | 77,270 | 36.65 | % | 26,335 | 25,928 | -1.55 | % | ||||||||||||||||
Checking fees, net |
16,285 | 16,234 | -0.31 | % | 4,585 | 6,633 | 44.67 | % | ||||||||||||||||
Check remittance, net |
2,698 | 2,929 | 8.56 | % | 1,049 | 1,055 | 0.57 | % | ||||||||||||||||
International operations, net |
8,171 | 7,946 | -2.75 | % | 2,551 | 2,541 | -0.39 | % | ||||||||||||||||
Total fees and other service income |
176,530 | 207,016 | 17.27 | % | 70,273 | 68,550 | -2.45 | % | ||||||||||||||||
Other fees and service expenses |
(22,138 | ) | (24,085 | ) | 8.79 | % | (8,079 | ) | (8,455 | ) | 4.65 | % | ||||||||||||
Total fees and income from services, net |
154,392 | 182,931 | 18.48 | % | 62,194 | 60,095 | -3.37 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
(13,336 | ) | (108,980 | ) | 717.19 | % | (55,814 | ) | (7,078 | ) | -87.32 | % | ||||||||||||
Forward contracts in foreign currency |
27,296 | 167,330 | 513.02 | % | 67,849 | 42,182 | -37.83 | % | ||||||||||||||||
Gains(Loss) on sales of investments on equity securities |
(13,319 | ) | 4,757 | -135.72 | % | 4,757 | | * | ||||||||||||||||
Gains on sale of mortgage loan |
| 9,068 | * | 5,363 | 3,705 | -30.92 | % | |||||||||||||||||
Dividend income |
121,931 | 186,840 | 53.23 | % | 13,066 | 173,743 | 1229.73 | % | ||||||||||||||||
Communication, rent payments and others |
362 | 332 | -8.29 | % | 109 | 110 | 0.92 | % | ||||||||||||||||
Total other operating income |
122,934 | 259,347 | 110.96 | % | 35,330 | 212,662 | 501.93 | % | ||||||||||||||||
Total income |
663,668 | 920,692 | 38.73 | % | 274,741 | 424,118 | 54.37 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
147,762 | 159,647 | 8.04 | % | 55,490 | 54,930 | -1.01 | % | ||||||||||||||||
Bonus plan payments |
10,187 | 10,981 | 7.79 | % | 5,188 | 2,990 | -42.37 | % | ||||||||||||||||
Compensation |
5,886 | 6,934 | 17.80 | % | 1,516 | 2,357 | 55.47 | % | ||||||||||||||||
Administrative and other expenses |
191,810 | 201,643 | 5.13 | % | 66,358 | 65,188 | -1.76 | % | ||||||||||||||||
Deposit security, net |
10,581 | 11,456 | 8.27 | % | 4,326 | 3,380 | -21.87 | % | ||||||||||||||||
Donation expenses |
99 | 377 | 280.81 | % | 165 | 177 | 7.27 | % | ||||||||||||||||
Depreciation |
18,030 | 17,968 | -0.34 | % | 6,256 | 5,695 | -8.97 | % | ||||||||||||||||
Total operating expenses |
384,355 | 409,006 | 6.41 | % | 139,299 | 134,717 | -3.29 | % | ||||||||||||||||
Net operating income |
279,313 | 511,686 | 83.19 | % | 135,442 | 289,401 | 113.67 | % | ||||||||||||||||
Merger expenses |
| | 0.00 | % | | | 0.00 | % | ||||||||||||||||
Goodwill amortization |
6,914 | 6,914 | 0.00 | % | 2,305 | 2,305 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
22,236 | 13,170 | -40.77 | % | 4,619 | 2,708 | -41.37 | % | ||||||||||||||||
Other expense |
(15,010 | ) | (65,281 | ) | 334.92 | % | (22,254 | ) | (10,809 | ) | -51.43 | % | ||||||||||||
Total non-operating income |
7,226 | (52,111 | ) | -821.16 | % | (17,635 | ) | (8,101 | ) | -54.06 | % | |||||||||||||
Income before income taxes |
279,625 | 452,661 | 61.88 | % | 115,502 | 278,995 | 141.55 | % | ||||||||||||||||
Income tax expense |
(56,659 | ) | (120,735 | ) | 113.09 | % | (50,245 | ) | (59,374 | ) | 18.17 | % | ||||||||||||
Net income |
222,966 | 331,926 | 48.87 | % | 65,257 | 219,621 | 236.55 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: April 11, 2008 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||