BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Oct07/Sep07 | Annual | |||||||||||||||||||||
(Ps Millions) | Oct-06 | Sep-07 | Oct-07 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,275,187 | 1,701,333 | 1,665,391 | -35,942 | -2.11 | % | 30.60 | % | ||||||||||||||||
Overnight funds sold |
20,315 | 1,318,620 | 1,148,607 | -170,013 | -12.89 | % | 5553.98 | % | ||||||||||||||||
Total cash and equivalents |
1,295,502 | 3,019,953 | 2,813,998 | -205,955 | -6.82 | % | 117.21 | % | ||||||||||||||||
Debt securities |
4,481,634 | 3,503,794 | 3,497,446 | -6,348 | -0.18 | % | -21.96 | % | ||||||||||||||||
Trading |
2,025,601 | 1,446,611 | 1,452,416 | 5,805 | 0.40 | % | -28.30 | % | ||||||||||||||||
Available for Sale |
1,137,225 | 1,020,265 | 1,020,022 | -243 | -0.02 | % | -10.31 | % | ||||||||||||||||
Held to Maturity |
1,318,808 | 1,036,918 | 1,025,008 | -11,910 | -1.15 | % | -22.28 | % | ||||||||||||||||
Equity securities |
896,455 | 994,526 | 989,794 | -4,732 | -0.48 | % | 10.41 | % | ||||||||||||||||
Trading |
2,852 | 10,368 | 6,513 | -3,855 | -37.18 | % | 128.37 | % | ||||||||||||||||
Available for Sale |
893,603 | 984,158 | 983,281 | -877 | -0.09 | % | 10.04 | % | ||||||||||||||||
Market value allowance |
-39,548 | -29,865 | -29,866 | -1 | 0.00 | % | -24.48 | % | ||||||||||||||||
Net investment securities |
5,338,541 | 4,468,455 | 4,457,374 | -11,081 | -0.25 | % | -16.51 | % | ||||||||||||||||
Commercial loans |
13,094,632 | 16,831,357 | 16,972,398 | 141,041 | 0.84 | % | 29.61 | % | ||||||||||||||||
Consumer loans |
2,495,260 | 3,444,270 | 3,533,380 | 89,110 | 2.59 | % | 41.60 | % | ||||||||||||||||
Small business loans |
95,136 | 97,819 | 107,528 | 9,709 | 9.93 | % | 13.03 | % | ||||||||||||||||
Mortgage loans |
1,493,370 | 2,061,183 | 2,165,068 | 103,885 | 5.04 | % | 44.98 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-602,379 | -798,954 | -831,787 | -32,833 | 4.11 | % | 38.08 | % | ||||||||||||||||
Net total loans and financial leases |
16,576,019 | 21,635,675 | 21,946,587 | 310,912 | 1.44 | % | 32.40 | % | ||||||||||||||||
Accrued interest receivable on loans |
187,158 | 281,315 | 290,578 | 9,263 | 3.29 | % | 55.26 | % | ||||||||||||||||
Allowance for accrued interest losses |
-7,929 | -21,725 | -20,098 | 1,627 | -7.49 | % | 153.47 | % | ||||||||||||||||
Net total interest accrued |
179,229 | 259,590 | 270,480 | 10,890 | 4.20 | % | 50.91 | % | ||||||||||||||||
Customers acceptances and derivatives |
158,802 | 176,935 | 167,943 | -8,992 | -5.08 | % | 5.76 | % | ||||||||||||||||
Net accounts receivable |
266,807 | 413,235 | 357,562 | -55,673 | -13.47 | % | 34.02 | % | ||||||||||||||||
Net premises and equipment |
363,637 | 408,227 | 421,951 | 13,724 | 3.36 | % | 16.04 | % | ||||||||||||||||
Foreclosed assets |
19,159 | 10,208 | 8,188 | -2,020 | -19.79 | % | -57.26 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
39,682 | 43,062 | 55,543 | 12,481 | 28.98 | % | 39.97 | % | ||||||||||||||||
Goodwill |
44,773 | 19,423 | 17,118 | -2,305 | -11.87 | % | -61.77 | % | ||||||||||||||||
Other |
569,510 | 250,014 | 241,148 | -8,866 | -3.55 | % | -57.66 | % | ||||||||||||||||
Reappraisal of assets |
745,983 | 1,016,183 | 1,022,278 | 6,095 | 0.60 | % | 37.04 | % | ||||||||||||||||
Total assets |
25,597,644 | 31,720,960 | 31,780,170 | 59,210 | 0.19 | % | 24.15 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
3,426,173 | 4,262,622 | 4,086,179 | -176,443 | -4.14 | % | 19.26 | % | ||||||||||||||||
Checking accounts |
3,187,943 | 3,809,616 | 3,791,158 | -18,458 | -0.48 | % | 18.92 | % | ||||||||||||||||
Other |
238,230 | 453,006 | 295,021 | -157,985 | -34.87 | % | 23.84 | % | ||||||||||||||||
Interest bearing |
13,182,220 | 14,714,872 | 15,951,060 | 1,236,188 | 8.40 | % | 21.00 | % | ||||||||||||||||
Checking accounts |
288,333 | 286,672 | 429,665 | 142,993 | 49.88 | % | 49.02 | % | ||||||||||||||||
Time deposits |
3,929,486 | 4,336,592 | 4,658,132 | 321,540 | 7.41 | % | 18.54 | % | ||||||||||||||||
Savings deposits |
8,964,401 | 10,091,608 | 10,863,263 | 771,655 | 7.65 | % | 21.18 | % | ||||||||||||||||
Total deposits |
16,608,393 | 18,977,494 | 20,037,239 | 1,059,745 | 5.58 | % | 20.65 | % | ||||||||||||||||
Overnight funds |
1,765,456 | 1,768,772 | 1,406,115 | -362,657 | -20.50 | % | -20.35 | % | ||||||||||||||||
Bank acceptances outstanding |
80,522 | 50,974 | 46,576 | -4,398 | -8.63 | % | -42.16 | % | ||||||||||||||||
Interbank borrowings |
938,620 | 475,720 | 519,830 | 44,110 | 9.27 | % | -44.62 | % | ||||||||||||||||
Borrowings from domestic development banks |
768,553 | 1,360,640 | 1,458,624 | 97,984 | 7.20 | % | 89.79 | % | ||||||||||||||||
Accounts payable |
546,631 | 1,822,070 | 963,224 | -858,846 | -47.14 | % | 76.21 | % | ||||||||||||||||
Accrued interest payable |
129,838 | 149,688 | 161,866 | 12,178 | 8.14 | % | 24.67 | % | ||||||||||||||||
Other liabilities |
269,557 | 273,242 | 259,714 | -13,528 | -4.95 | % | -3.65 | % | ||||||||||||||||
Bonds |
872,140 | 1,680,428 | 1,639,039 | -41,389 | -2.46 | % | 87.93 | % | ||||||||||||||||
Accrued expenses |
359,855 | 445,687 | 485,488 | 39,801 | 8.93 | % | 34.91 | % | ||||||||||||||||
Total liabilities |
22,339,565 | 27,004,715 | 26,977,715 | -27,000 | -0.10 | % | 20.76 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | 0 | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,686,209 | 2,878,250 | 2,956,411 | 78,161 | 2.72 | % | 75.33 | % | ||||||||||||||||
Appropiated |
1,228,943 | 2,305,756 | 2,305,756 | 0 | 0.00 | % | 87.62 | % | ||||||||||||||||
Unappropiated |
457,266 | 572,494 | 650,655 | 78,161 | 13.65 | % | 42.29 | % | ||||||||||||||||
Reappraisal and others |
1,204,745 | 1,475,177 | 1,481,273 | 6,096 | 0.41 | % | 22.95 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
3,211 | (31,096 | ) | (29,143 | ) | 1,953 | -6.28 | % | -1007.60 | % | ||||||||||||||
Total shareholders equity |
3,258,079 | 4,716,245 | 4,802,455 | 86,210 | 1.83 | % | 47.40 | % | ||||||||||||||||
Total liabilities and shareholders equity |
25,597,644 | 31,720,960 | 31,780,170 | 59,210 | 0.19 | % | 24.15 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Oct-06 | Oct-07 | % | Sep-07 | Oct-07 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
1,532,156 | 2,172,256 | 41.78 | % | 247,083 | 264,078 | 6.88 | % | ||||||||||||||||
Interest on investment securities |
113,335 | 213,177 | 88.09 | % | 21,326 | 16,407 | -23.07 | % | ||||||||||||||||
Overnight funds |
22,491 | 45,977 | 104.42 | % | 4,634 | 6,399 | 38.09 | % | ||||||||||||||||
Total interest income |
1,667,982 | 2,431,410 | 45.77 | % | 273,043 | 286,884 | 5.07 | % | ||||||||||||||||
Interest expense
Checking accounts |
6,304 | 13,733 | 117.85 | % | 791 | 1,141 | 44.25 | % | ||||||||||||||||
Time deposits |
179,909 | 241,103 | 34.01 | % | 29,716 | 30,825 | 3.73 | % | ||||||||||||||||
Savings deposits |
207,146 | 370,896 | 79.05 | % | 39,406 | 42,469 | 7.77 | % | ||||||||||||||||
Total interest on deposits |
393,359 | 625,732 | 59.07 | % | 69,913 | 74,435 | 6.47 | % | ||||||||||||||||
Interbank borrowings |
86,695 | 55,554 | -35.92 | % | 3,213 | 2,585 | -19.55 | % | ||||||||||||||||
Borrowings from domestic development banks |
46,975 | 54,083 | 15.13 | % | 7,148 | 7,686 | 7.53 | % | ||||||||||||||||
Overnight funds |
54,045 | 76,700 | 41.92 | % | 9,966 | 11,262 | 13.00 | % | ||||||||||||||||
Bonds |
65,460 | 68,608 | 4.81 | % | 9,273 | 12,289 | 32.52 | % | ||||||||||||||||
Total interest expense |
646,534 | 880,677 | 36.22 | % | 99,513 | 108,257 | 8.79 | % | ||||||||||||||||
Net interest income |
1,021,448 | 1,550,733 | 51.82 | % | 173,530 | 178,627 | 2.94 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(168,646 | ) | (318,893 | ) | 89.09 | % | (42,116 | ) | (29,353 | ) | -30.30 | % | ||||||||||||
Recovery of charged-off loans |
51,160 | 52,254 | 2.14 | % | 3,505 | 5,559 | 58.60 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(24,920 | ) | (19,784 | ) | -20.61 | % | (3,084 | ) | (1,307 | ) | -57.62 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
64,026 | 47,832 | -25.29 | % | 4,443 | 3,211 | -27.73 | % | ||||||||||||||||
Total net provisions |
(78,380 | ) | (238,591 | ) | 204.40 | % | (37,252 | ) | (21,890 | ) | -41.24 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
943,068 | 1,312,142 | 39.14 | % | 136,278 | 156,737 | 15.01 | % | ||||||||||||||||
Commissions from banking services and other services |
67,179 | 82,787 | 23.23 | % | 9,395 | 11,600 | 23.47 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
72,024 | 59,789 | -16.99 | % | 6,171 | 6,225 | 0.88 | % | ||||||||||||||||
Branch network services, net |
45,156 | 81,128 | 79.66 | % | 7,968 | 8,602 | 7.96 | % | ||||||||||||||||
Collections and payments fees, net |
58,175 | 91,025 | 56.47 | % | 9,297 | 10,653 | 14.59 | % | ||||||||||||||||
Credit card merchant fees, net |
6,642 | 14,616 | 120.05 | % | 1,049 | 580 | -44.71 | % | ||||||||||||||||
Credit and debit card fees, net |
201,364 | 208,752 | 3.67 | % | 22,416 | 23,467 | 4.69 | % | ||||||||||||||||
Checking fees, net |
49,217 | 55,190 | 12.14 | % | 5,156 | 5,959 | 15.57 | % | ||||||||||||||||
Check remittance, net |
9,348 | 8,506 | -9.01 | % | 818 | 890 | 8.80 | % | ||||||||||||||||
International operations, net |
23,129 | 27,519 | 18.98 | % | 3,167 | 3,056 | -3.50 | % | ||||||||||||||||
Total fees and other service income |
532,234 | 629,312 | 18.24 | % | 65,437 | 71,032 | 8.55 | % | ||||||||||||||||
Other fees and service expenses |
(62,541 | ) | (82,785 | ) | 32.37 | % | (9,753 | ) | (7,606 | ) | -22.01 | % | ||||||||||||
Total fees and income from services, net |
469,693 | 546,527 | 16.36 | % | 55,684 | 63,426 | 13.90 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
79,926 | 5,661 | -92.92 | % | (106,047 | ) | (23,048 | ) | -78.27 | % | ||||||||||||||
Forward contracts in foreign currency |
8,273 | 112,700 | 1262.26 | % | 127,376 | 46,718 | -63.32 | % | ||||||||||||||||
Gains(Loss) on sales of investments on equity securities |
67,321 | (13,254 | ) | -119.69 | % | | | * | ||||||||||||||||
Gains on sale of mortgage loan |
11,651 | 857 | -92.64 | % | | | * | |||||||||||||||||
Dividend income |
128,602 | 122,128 | -5.03 | % | | 30 | * | |||||||||||||||||
Communication, rent payments and others |
1,335 | 1,168 | -12.51 | % | 110 | 124 | 12.73 | % | ||||||||||||||||
Total other operating income |
297,108 | 229,260 | -22.84 | % | 21,439 | 23,824 | 11.12 | % | ||||||||||||||||
Total income |
1,709,869 | 2,087,929 | 22.11 | % | 213,401 | 243,987 | 14.33 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
451,790 | 501,124 | 10.92 | % | 50,791 | 49,652 | -2.24 | % | ||||||||||||||||
Bonus plan payments |
15,035 | 36,166 | 140.55 | % | 4,179 | 5,371 | 28.52 | % | ||||||||||||||||
Compensation |
3,116 | 18,550 | 495.31 | % | 2,558 | 2,374 | -7.19 | % | ||||||||||||||||
Administrative and other expenses |
535,065 | 621,556 | 16.16 | % | 56,090 | 61,533 | 9.70 | % | ||||||||||||||||
Deposit security, net |
47,984 | 34,170 | -28.79 | % | 3,427 | 3,368 | -1.72 | % | ||||||||||||||||
Donation expenses |
183 | 371 | 102.73 | % | 33 | 33 | 0.00 | % | ||||||||||||||||
Depreciation |
62,900 | 63,077 | 0.28 | % | 6,586 | 6,475 | -1.69 | % | ||||||||||||||||
Total operating expenses |
1,116,073 | 1,275,014 | 14.24 | % | 123,664 | 128,806 | 4.16 | % | ||||||||||||||||
Net operating income |
593,796 | 812,915 | 36.90 | % | 89,737 | 115,181 | 28.35 | % | ||||||||||||||||
Merger expenses |
31,715 | | * | | | 0.00 | % | |||||||||||||||||
Goodwill amortization |
21,205 | 23,044 | 8.67 | % | 2,304 | 2,304 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
138,091 | 72,780 | -47.30 | % | 11,379 | 7,207 | -36.66 | % | ||||||||||||||||
Other expense |
(115,859 | ) | (48,777 | ) | -57.90 | % | (8,709 | ) | (10,819 | ) | 24.23 | % | ||||||||||||
Total non-operating income |
22,232 | 24,003 | 7.97 | % | 2,670 | (3,612 | ) | -235.28 | % | |||||||||||||||
Income before income taxes |
563,108 | 813,874 | 44.53 | % | 90,103 | 109,265 | 21.27 | % | ||||||||||||||||
Income tax expense |
(105,842 | ) | (163,219 | ) | 54.21 | % | (23,006 | ) | (31,104 | ) | 35.20 | % | ||||||||||||
Net income |
457,266 | 650,655 | 42.29 | % | 67,097 | 78,161 | 16.49 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: November 13, 2007 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||