BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Nov07/Oct07 | Annual | |||||||||||||||||||||
(Ps Millions) | Nov-06 | Oct-07 | Nov-07 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,051,474 | 1,665,391 | 2,240,048 | 574,657 | 34.51 | % | 113.04 | % | ||||||||||||||||
Overnight funds sold |
231,186 | 1,148,607 | 757,872 | -390,735 | -34.02 | % | 227.82 | % | ||||||||||||||||
Total cash and equivalents |
1,282,660 | 2,813,998 | 2,997,920 | 183,922 | 6.54 | % | 133.73 | % | ||||||||||||||||
Debt securities |
4,226,693 | 3,497,446 | 3,606,492 | 109,046 | 3.12 | % | -14.67 | % | ||||||||||||||||
Trading |
1,989,971 | 1,452,416 | 1,395,018 | -57,398 | -3.95 | % | -29.90 | % | ||||||||||||||||
Available for Sale |
1,059,056 | 1,020,022 | 1,180,001 | 159,979 | 15.68 | % | 11.42 | % | ||||||||||||||||
Held to Maturity |
1,177,666 | 1,025,008 | 1,031,473 | 6,465 | 0.63 | % | -12.41 | % | ||||||||||||||||
Equity securities |
895,807 | 989,794 | 1,173,653 | 183,859 | 18.58 | % | 31.02 | % | ||||||||||||||||
Trading |
2,466 | 6,513 | 187,949 | 181,436 | 2785.75 | % | 7521.61 | % | ||||||||||||||||
Available for Sale |
893,341 | 983,281 | 985,704 | 2,423 | 0.25 | % | 10.34 | % | ||||||||||||||||
Market value allowance |
-39,548 | -29,866 | -29,868 | -2 | 0.01 | % | -24.48 | % | ||||||||||||||||
Net investment securities |
5,082,952 | 4,457,374 | 4,750,277 | 292,903 | 6.57 | % | -6.54 | % | ||||||||||||||||
Commercial loans |
13,421,696 | 16,972,398 | 17,491,797 | 519,399 | 3.06 | % | 30.32 | % | ||||||||||||||||
Consumer loans |
2,592,230 | 3,533,380 | 3,632,241 | 98,861 | 2.80 | % | 40.12 | % | ||||||||||||||||
Small business loans |
94,760 | 107,528 | 110,360 | 2,832 | 2.63 | % | 16.46 | % | ||||||||||||||||
Mortgage loans |
1,592,664 | 2,165,068 | 1,997,591 | -167,477 | -7.74 | % | 25.42 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-611,937 | -831,787 | -853,657 | -21,870 | 2.63 | % | 39.50 | % | ||||||||||||||||
Net total loans and financial leases |
17,089,413 | 21,946,587 | 22,378,332 | 431,745 | 1.97 | % | 30.95 | % | ||||||||||||||||
Accrued interest receivable on loans |
198,639 | 290,578 | 286,348 | -4,230 | -1.46 | % | 44.15 | % | ||||||||||||||||
Allowance for accrued interest losses |
-8,145 | -20,098 | -20,855 | -757 | 3.77 | % | 156.05 | % | ||||||||||||||||
Net total interest accrued |
190,494 | 270,480 | 265,493 | -4,987 | -1.84 | % | 39.37 | % | ||||||||||||||||
Customers acceptances and derivatives |
193,931 | 167,943 | 143,531 | -24,412 | -14.54 | % | -25.99 | % | ||||||||||||||||
Net accounts receivable |
284,726 | 357,562 | 291,017 | -66,545 | -18.61 | % | 2.21 | % | ||||||||||||||||
Net premises and equipment |
362,322 | 421,951 | 439,047 | 17,096 | 4.05 | % | 21.18 | % | ||||||||||||||||
Foreclosed assets |
16,952 | 8,188 | 8,016 | -172 | -2.10 | % | -52.71 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
28,326 | 55,543 | 48,561 | -6,982 | -12.57 | % | 71.44 | % | ||||||||||||||||
Goodwill |
42,468 | 17,118 | 14,814 | -2,304 | -13.46 | % | -65.12 | % | ||||||||||||||||
Other |
530,041 | 241,148 | 244,955 | 3,807 | 1.58 | % | -53.79 | % | ||||||||||||||||
Reappraisal of assets |
739,942 | 1,022,278 | 1,050,453 | 28,175 | 2.76 | % | 41.96 | % | ||||||||||||||||
Total assets |
25,844,227 | 31,780,170 | 32,632,416 | 852,246 | 2.68 | % | 26.27 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
3,781,653 | 4,086,179 | 4,473,836 | 387,657 | 9.49 | % | 18.30 | % | ||||||||||||||||
Checking accounts |
3,465,836 | 3,791,158 | 4,143,122 | 351,964 | 9.28 | % | 19.54 | % | ||||||||||||||||
Other |
315,817 | 295,021 | 330,714 | 35,693 | 12.10 | % | 4.72 | % | ||||||||||||||||
Interest bearing |
13,586,348 | 15,951,060 | 16,327,167 | 376,107 | 2.36 | % | 20.17 | % | ||||||||||||||||
Checking accounts |
309,010 | 429,665 | 385,349 | -44,316 | -10.31 | % | 24.70 | % | ||||||||||||||||
Time deposits |
3,590,911 | 4,658,132 | 4,454,076 | -204,056 | -4.38 | % | 24.04 | % | ||||||||||||||||
Savings deposits |
9,686,427 | 10,863,263 | 11,487,742 | 624,479 | 5.75 | % | 18.60 | % | ||||||||||||||||
Total deposits |
17,368,001 | 20,037,239 | 20,801,003 | 763,764 | 3.81 | % | 19.77 | % | ||||||||||||||||
Overnight funds |
752,069 | 1,406,115 | 384,477 | -1,021,638 | -72.66 | % | -48.88 | % | ||||||||||||||||
Bank acceptances outstanding |
98,948 | 46,576 | 52,694 | 6,118 | 13.14 | % | -46.75 | % | ||||||||||||||||
Interbank borrowings |
1,083,073 | 519,830 | 725,639 | 205,809 | 39.59 | % | -33.00 | % | ||||||||||||||||
Borrowings from domestic development banks |
723,525 | 1,458,624 | 1,530,773 | 72,149 | 4.95 | % | 111.57 | % | ||||||||||||||||
Accounts payable |
1,062,255 | 963,224 | 1,641,398 | 678,174 | 70.41 | % | 54.52 | % | ||||||||||||||||
Accrued interest payable |
122,451 | 161,866 | 143,317 | -18,549 | -11.46 | % | 17.04 | % | ||||||||||||||||
Other liabilities |
203,437 | 259,714 | 251,168 | -8,546 | -3.29 | % | 23.46 | % | ||||||||||||||||
Bonds |
750,854 | 1,639,039 | 1,653,984 | 14,945 | 0.91 | % | 120.28 | % | ||||||||||||||||
Accrued expenses |
386,090 | 485,488 | 540,111 | 54,623 | 11.25 | % | 39.89 | % | ||||||||||||||||
Total liabilities |
22,550,703 | 26,977,715 | 27,724,564 | 746,849 | 2.77 | % | 22.94 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
0.00 | % | 0.00 | % | ||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | 0 | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,730,058 | 2,956,411 | 3,030,285 | 73,874 | 2.50 | % | 75.16 | % | ||||||||||||||||
Appropiated |
1,228,943 | 2,305,756 | 2,305,756 | 0 | 0.00 | % | 87.62 | % | ||||||||||||||||
Unappropiated |
501,115 | 650,655 | 724,529 | 73,874 | 11.35 | % | 44.58 | % | ||||||||||||||||
Reappraisal and others |
1,198,704 | 1,481,273 | 1,509,663 | 28,390 | 1.92 | % | 25.94 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
848 | (29,143 | ) | (26,010 | ) | 3,133 | -10.75 | % | -3167.22 | % | ||||||||||||||
Total shareholders equity |
3,293,524 | 4,802,455 | 4,907,852 | 105,397 | 2.19 | % | 49.02 | % | ||||||||||||||||
Total liabilities and shareholders equity |
25,844,227 | 31,780,170 | 32,632,416 | 852,246 | 2.68 | % | 26.27 | % | ||||||||||||||||
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 |
1,706,692 | 2,432,638 | 42.54 | % | 264,078 | 260,382 | -1.40 | % | ||||||||||||||||
Interest on investment securities |
134,867 | 230,187 | 70.68 | % | 16,407 | 17,010 | 3.68 | % | ||||||||||||||||
Overnight funds |
24,887 | 52,450 | 110.75 | % | 6,399 | 6,473 | 1.16 | % | ||||||||||||||||
Total interest income |
1,866,446 | 2,715,275 | 45.48 | % | 286,884 | 283,865 | -1.05 | % | ||||||||||||||||
Interest expense |
0.00 | % | | 0.00 | % | |||||||||||||||||||
Checking accounts |
6,858 | 15,471 | 125.59 | % | 1,141 | 1,738 | 52.32 | % | ||||||||||||||||
Time deposits |
203,013 | 272,932 | 34.44 | % | 30,825 | 31,829 | 3.26 | % | ||||||||||||||||
Savings deposits |
233,131 | 415,850 | 78.38 | % | 42,469 | 44,954 | 5.85 | % | ||||||||||||||||
Total interest on deposits |
443,002 | 704,253 | 58.97 | % | 74,435 | 78,521 | 5.49 | % | ||||||||||||||||
Interbank borrowings |
90,024 | 58,580 | -34.93 | % | 2,585 | 3,026 | 17.06 | % | ||||||||||||||||
Borrowings from domestic development banks |
51,146 | 62,095 | 21.41 | % | 7,686 | 8,012 | 4.24 | % | ||||||||||||||||
Overnight funds |
60,663 | 81,698 | 34.68 | % | 11,262 | 4,998 | -55.62 | % | ||||||||||||||||
Bonds |
70,933 | 80,572 | 13.59 | % | 12,289 | 11,964 | -2.64 | % | ||||||||||||||||
Total interest expense |
715,768 | 987,198 | 37.92 | % | 108,257 | 106,521 | -1.60 | % | ||||||||||||||||
Net interest income |
1,150,678 | 1,728,077 | 50.18 | % | 178,627 | 177,344 | -0.72 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(175,590 | ) | (339,595 | ) | 93.40 | % | (29,353 | ) | (20,702 | ) | -29.47 | % | ||||||||||||
Recovery of charged-off loans |
59,830 | 57,209 | -4.38 | % | 5,559 | 4,955 | -10.87 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(36,539 | ) | (27,913 | ) | -23.61 | % | (1,307 | ) | (8,129 | ) | 521.96 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
68,515 | 59,632 | -12.97 | % | 3,211 | 11,800 | 267.49 | % | ||||||||||||||||
Total net provisions |
(83,784 | ) | (250,667 | ) | 199.18 | % | (21,890 | ) | (12,076 | ) | -44.83 | % | ||||||||||||
Net interest income after provision for loans |
0.00 | % | | 0.00 | % | |||||||||||||||||||
and accrued interest losses |
1,066,894 | 1,477,410 | 38.48 | % | 156,737 | 165,268 | 5.44 | % | ||||||||||||||||
Commissions from banking services and other services |
73,441 | 93,435 | 27.22 | % | 11,600 | 10,648 | -8.21 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
77,778 | 66,285 | -14.78 | % | 6,225 | 6,496 | 4.35 | % | ||||||||||||||||
Branch network services, net |
53,219 | 89,577 | 68.32 | % | 8,602 | 8,449 | -1.78 | % | ||||||||||||||||
Collections and payments fees, net |
66,201 | 101,312 | 53.04 | % | 10,653 | 10,287 | -3.44 | % | ||||||||||||||||
Credit card merchant fees, net |
7,173 | 16,324 | 127.58 | % | 580 | 1,708 | 194.48 | % | ||||||||||||||||
Credit and debit card fees, net |
222,473 | 232,338 | 4.43 | % | 23,467 | 23,586 | 0.51 | % | ||||||||||||||||
Checking fees, net |
54,347 | 60,515 | 11.35 | % | 5,959 | 5,325 | -10.64 | % | ||||||||||||||||
Check remittance, net |
10,203 | 9,357 | -8.29 | % | 890 | 851 | -4.38 | % | ||||||||||||||||
International operations, net |
25,514 | 30,136 | 18.12 | % | 3,056 | 2,617 | -14.37 | % | ||||||||||||||||
Total fees and other service income |
590,349 | 699,279 | 18.45 | % | 71,032 | 69,967 | -1.50 | % | ||||||||||||||||
Other fees and service expenses |
(70,023 | ) | (90,090 | ) | 28.66 | % | (7,606 | ) | (7,305 | ) | -3.96 | % | ||||||||||||
Total fees and income from services, net |
520,326 | 609,189 | 17.08 | % | 63,426 | 62,662 | -1.20 | % | ||||||||||||||||
Other operating income |
0.00 | % | | 0.00 | % | |||||||||||||||||||
Net foreign exchange gains |
85,857 | 63,265 | -26.31 | % | (23,048 | ) | 57,604 | -349.93 | % | |||||||||||||||
Forward contracts in foreign currency |
19,269 | 67,406 | 249.82 | % | 46,718 | (45,294 | ) | -196.95 | % | |||||||||||||||
Gains(Loss) on sales of investments on equity securities |
67,321 | (13,254 | ) | -119.69 | % | | | 0.00 | % | |||||||||||||||
Gains on sale of mortgage loan |
11,651 | 3,840 | -67.04 | % | | 2,983 | 0.00 | % | ||||||||||||||||
Dividend income |
128,188 | 122,128 | -4.73 | % | 30 | | -100.00 | % | ||||||||||||||||
Communication, rent payments and others |
1,450 | 1,282 | -11.59 | % | 124 | 114 | -8.06 | % | ||||||||||||||||
Total other operating income |
313,736 | 244,667 | -22.02 | % | 23,824 | 15,407 | -35.33 | % | ||||||||||||||||
Total income |
1,900,956 | 2,331,266 | 22.64 | % | 243,987 | 243,337 | -0.27 | % | ||||||||||||||||
Operating expenses |
0.00 | % | | 0.00 | % | |||||||||||||||||||
Salaries and employee benefits |
501,989 | 551,419 | 9.85 | % | 49,652 | 50,295 | 1.30 | % | ||||||||||||||||
Bonus plan payments |
26,973 | 41,456 | 53.69 | % | 5,371 | 5,290 | -1.51 | % | ||||||||||||||||
Compensation |
3,658 | 20,654 | 464.63 | % | 2,374 | 2,104 | -11.37 | % | ||||||||||||||||
Administrative and other expenses |
596,514 | 686,258 | 15.04 | % | 61,533 | 64,702 | 5.15 | % | ||||||||||||||||
Deposit security, net |
53,218 | 37,227 | -30.05 | % | 3,368 | 3,057 | -9.23 | % | ||||||||||||||||
Donation expenses |
1,511 | 404 | -73.26 | % | 33 | 33 | 0.00 | % | ||||||||||||||||
Depreciation |
70,458 | 69,917 | -0.77 | % | 6,475 | 6,840 | 5.64 | % | ||||||||||||||||
Total operating expenses |
1,254,321 | 1,407,335 | 12.20 | % | 128,806 | 132,321 | 2.73 | % | ||||||||||||||||
Net operating income |
646,635 | 923,931 | 42.88 | % | 115,181 | 111,016 | -3.62 | % | ||||||||||||||||
Merger expenses |
34,890 | | -100.00 | % | | | 0.00 | % | ||||||||||||||||
Goodwill amortization |
23,510 | 25,350 | 7.83 | % | 2,304 | 2,306 | 0.09 | % | ||||||||||||||||
Non-operating income (expense) |
0.00 | % | | 0.00 | % | |||||||||||||||||||
Other income |
139,702 | 79,292 | -43.24 | % | 7,207 | 6,512 | -9.64 | % | ||||||||||||||||
Other expense |
(120,983 | ) | (59,162 | ) | -51.10 | % | (10,819 | ) | (10,385 | ) | -4.01 | % | ||||||||||||
Total non-operating income |
18,719 | 20,130 | 7.54 | % | (3,612 | ) | (3,873 | ) | 7.23 | % | ||||||||||||||
Income before income taxes |
606,954 | 918,711 | 51.36 | % | 109,265 | 104,837 | -4.05 | % | ||||||||||||||||
Income tax expense |
(105,839 | ) | (194,182 | ) | 83.47 | % | (31,104 | ) | (30,963 | ) | -0.45 | % | ||||||||||||
Net income |
501,115 | 724,529 | 44.58 | % | 78,161 | 73,874 | -5.48 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: December 11, 2007 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||