BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Dec07/Nov07 | Annual | |||||||||||||||||||||
(Ps Millions) | Dec-06 | Nov-07 | Dec-07 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,378,410 | 2,240,048 | 2,181,250 | -58,798 | -2.62 | % | 58.24 | % | ||||||||||||||||
Overnight funds sold |
552,522 | 757,872 | 1,300,330 | 542,458 | 71.58 | % | 135.34 | % | ||||||||||||||||
Total cash and equivalents |
1,930,932 | 2,997,920 | 3,481,580 | 483,660 | 16.13 | % | 80.31 | % | ||||||||||||||||
Debt securities |
4,514,991 | 3,606,492 | 3,852,076 | 245,584 | 6.81 | % | -14.68 | % | ||||||||||||||||
Trading |
2,112,434 | 1,395,018 | 1,551,223 | 156,205 | 11.20 | % | -26.57 | % | ||||||||||||||||
Available for Sale |
1,249,498 | 1,180,001 | 1,274,563 | 94,562 | 8.01 | % | 2.01 | % | ||||||||||||||||
Held to Maturity |
1,153,059 | 1,031,473 | 1,026,290 | -5,183 | -0.50 | % | -10.99 | % | ||||||||||||||||
Equity securities |
876,283 | 1,173,653 | 983,796 | -189,857 | -16.18 | % | 12.27 | % | ||||||||||||||||
Trading |
2,478 | 187,949 | 8,335 | -179,614 | -95.57 | % | 236.36 | % | ||||||||||||||||
Available for Sale |
873,805 | 985,704 | 975,461 | -10,243 | -1.04 | % | 11.63 | % | ||||||||||||||||
Market value allowance |
-44,437 | -29,868 | -29,802 | 66 | -0.22 | % | -32.93 | % | ||||||||||||||||
Net investment securities |
5,346,837 | 4,750,277 | 4,806,070 | 55,793 | 1.17 | % | -10.11 | % | ||||||||||||||||
Commercial loans |
13,511,829 | 17,491,797 | 17,411,943 | -79,854 | -0.46 | % | 28.86 | % | ||||||||||||||||
Consumer loans |
2,669,962 | 3,632,241 | 3,654,977 | 22,736 | 0.63 | % | 36.89 | % | ||||||||||||||||
Small business loans |
91,078 | 110,360 | 111,382 | 1,022 | 0.93 | % | 22.29 | % | ||||||||||||||||
Mortgage loans |
1,376,436 | 1,997,591 | 1,923,883 | -73,708 | -3.69 | % | 39.77 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-606,810 | -853,657 | -933,933 | -80,276 | 9.40 | % | 53.91 | % | ||||||||||||||||
Net total loans and financial leases |
17,042,495 | 22,378,332 | 22,168,252 | -210,080 | -0.94 | % | 30.08 | % | ||||||||||||||||
Accrued interest receivable on loans |
197,655 | 286,348 | 305,561 | 19,213 | 6.71 | % | 54.59 | % | ||||||||||||||||
Allowance for accrued interest losses |
-8,288 | -20,855 | -23,144 | -2,289 | 10.98 | % | 179.25 | % | ||||||||||||||||
Net total interest accrued |
189,367 | 265,493 | 282,417 | 16,924 | 6.37 | % | 49.14 | % | ||||||||||||||||
Customers acceptances and derivatives |
166,438 | 143,531 | 196,565 | 53,034 | 36.95 | % | 18.10 | % | ||||||||||||||||
Net accounts receivable |
355,054 | 291,017 | 403,158 | 112,141 | 38.53 | % | 13.55 | % | ||||||||||||||||
Net premises and equipment |
370,070 | 439,047 | 484,625 | 45,578 | 10.38 | % | 30.95 | % | ||||||||||||||||
Foreclosed assets |
16,567 | 8,016 | 7,656 | -360 | -4.49 | % | -53.79 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
26,261 | 48,561 | 52,271 | 3,710 | 7.64 | % | 99.04 | % | ||||||||||||||||
Goodwill |
40,164 | 14,814 | 12,509 | -2,305 | -15.56 | % | -68.86 | % | ||||||||||||||||
Other |
464,118 | 244,955 | 167,811 | -77,144 | -31.49 | % | -63.84 | % | ||||||||||||||||
Reappraisal of assets |
735,445 | 1,050,453 | 1,132,917 | 82,464 | 7.85 | % | 54.05 | % | ||||||||||||||||
Total assets |
26,683,748 | 32,632,416 | 33,195,831 | 563,415 | 1.73 | % | 24.40 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
4,937,964 | 4,473,836 | 5,296,429 | 822,593 | 18.39 | % | 7.26 | % | ||||||||||||||||
Checking accounts |
4,475,036 | 4,143,122 | 4,816,714 | 673,592 | 16.26 | % | 7.64 | % | ||||||||||||||||
Other |
462,928 | 330,714 | 479,715 | 149,001 | 45.05 | % | 3.63 | % | ||||||||||||||||
Interest bearing |
13,806,018 | 16,327,167 | 15,832,665 | -494,502 | -3.03 | % | 14.68 | % | ||||||||||||||||
Checking accounts |
352,211 | 385,349 | 515,370 | 130,021 | 33.74 | % | 46.32 | % | ||||||||||||||||
Time deposits |
3,481,386 | 4,454,076 | 4,590,843 | 136,767 | 3.07 | % | 31.87 | % | ||||||||||||||||
Savings deposits |
9,972,421 | 11,487,742 | 10,726,452 | -761,290 | -6.63 | % | 7.56 | % | ||||||||||||||||
Total deposits |
18,743,982 | 20,801,003 | 21,129,094 | 328,091 | 1.58 | % | 12.72 | % | ||||||||||||||||
Overnight funds |
837,663 | 384,477 | 1,164,019 | 779,542 | 202.75 | % | 38.96 | % | ||||||||||||||||
Bank acceptances outstanding |
62,168 | 52,694 | 53,724 | 1,030 | 1.95 | % | -13.58 | % | ||||||||||||||||
Interbank borrowings |
1,010,340 | 725,639 | 733,986 | 8,347 | 1.15 | % | -27.35 | % | ||||||||||||||||
Borrowings from domestic development banks |
717,669 | 1,530,773 | 1,551,102 | 20,329 | 1.33 | % | 116.13 | % | ||||||||||||||||
Accounts payable |
746,176 | 1,641,398 | 1,287,010 | -354,388 | -21.59 | % | 72.48 | % | ||||||||||||||||
Accrued interest payable |
118,838 | 143,317 | 146,134 | 2,817 | 1.97 | % | 22.97 | % | ||||||||||||||||
Other liabilities |
268,124 | 251,168 | 326,911 | 75,743 | 30.16 | % | 21.93 | % | ||||||||||||||||
Bonds |
702,256 | 1,653,984 | 1,625,704 | -28,280 | -1.71 | % | 131.50 | % | ||||||||||||||||
Accrued expenses |
99,267 | 540,111 | 111,749 | -428,362 | -79.31 | % | 12.57 | % | ||||||||||||||||
Total liabilities |
23,306,483 | 27,724,564 | 28,129,433 | 404,869 | 1.46 | % | 20.69 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | 0 | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,811,308 | 3,030,285 | 3,110,017 | 79,732 | 2.63 | % | 71.70 | % | ||||||||||||||||
Appropiated |
1,228,943 | 2,305,756 | 2,305,756 | 0 | 0.00 | % | 87.62 | % | ||||||||||||||||
Unappropiated |
582,365 | 724,529 | 804,261 | 79,732 | 11.00 | % | 38.10 | % | ||||||||||||||||
Reappraisal and others |
1,194,210 | 1,509,663 | 1,592,129 | 82,466 | 5.46 | % | 33.32 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
7,833 | (26,010 | ) | (29,662 | ) | -3,652 | 14.04 | % | -478.68 | % | ||||||||||||||
Total shareholders equity |
3,377,265 | 4,907,852 | 5,066,398 | 158,546 | 3.23 | % | 50.01 | % | ||||||||||||||||
Total liabilities and shareholders equity |
26,683,748 | 32,632,416 | 33,195,831 | 563,415 | 1.73 | % | 24.40 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Dec-06 | Dec-07 | % | Nov-07 | Dec-07 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
1,896,467 | 2,703,612 | 42.56 | % | 260,382 | 270,974 | 4.07 | % | ||||||||||||||||
Interest on investment securities |
166,753 | 250,624 | 50.30 | % | 17,010 | 20,437 | 20.15 | % | ||||||||||||||||
Overnight funds |
29,049 | 58,100 | 100.01 | % | 6,473 | 5,650 | -12.71 | % | ||||||||||||||||
Total interest income |
2,092,269 | 3,012,336 | 43.97 | % | 283,865 | 297,061 | 4.65 | % | ||||||||||||||||
Interest expense |
||||||||||||||||||||||||
Checking accounts |
7,797 | 16,880 | 116.49 | % | 1,738 | 1,409 | -18.93 | % | ||||||||||||||||
Time deposits |
219,760 | 304,948 | 38.76 | % | 31,829 | 32,016 | 0.59 | % | ||||||||||||||||
Savings deposits |
264,087 | 457,703 | 73.32 | % | 44,954 | 41,853 | -6.90 | % | ||||||||||||||||
Total interest on deposits |
491,644 | 779,531 | 58.56 | % | 78,521 | 75,278 | -4.13 | % | ||||||||||||||||
Interbank borrowings |
95,536 | 62,103 | -35.00 | % | 3,026 | 3,523 | 16.42 | % | ||||||||||||||||
Borrowings from domestic development banks |
55,193 | 70,439 | 27.62 | % | 8,012 | 8,344 | 4.14 | % | ||||||||||||||||
Overnight funds |
65,179 | 88,831 | 36.29 | % | 4,998 | 7,133 | 42.72 | % | ||||||||||||||||
Bonds |
75,866 | 92,459 | 21.87 | % | 11,964 | 11,887 | -0.64 | % | ||||||||||||||||
Total interest expense |
783,418 | 1,093,363 | 39.56 | % | 106,521 | 106,165 | -0.33 | % | ||||||||||||||||
Net interest income |
1,308,851 | 1,918,973 | 46.62 | % | 177,344 | 190,896 | 7.64 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(173,890 | ) | (424,362 | ) | 144.04 | % | (20,702 | ) | (84,767 | ) | 309.46 | % | ||||||||||||
Recovery of charged-off loans |
64,879 | 63,490 | -2.14 | % | 4,955 | 6,281 | 26.76 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(34,132 | ) | (27,556 | ) | -19.27 | % | (8,129 | ) | 357 | -104.39 | % | |||||||||||||
Recovery of provisions for foreclosed assets and other assets |
81,511 | 70,462 | -13.56 | % | 11,800 | 10,830 | -8.22 | % | ||||||||||||||||
Total net provisions |
(61,632 | ) | (317,966 | ) | 415.91 | % | (12,076 | ) | (67,299 | ) | 457.30 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
1,247,219 | 1,601,007 | 28.37 | % | 165,268 | 123,597 | -25.21 | % | ||||||||||||||||
Commissions from banking services and other services |
83,167 | 112,252 | 34.97 | % | 10,648 | 18,817 | 76.72 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
85,049 | 73,972 | -13.02 | % | 6,496 | 7,687 | 18.33 | % | ||||||||||||||||
Branch network services, net |
62,403 | 98,811 | 58.34 | % | 8,449 | 9,234 | 9.29 | % | ||||||||||||||||
Collections and payments fees, net |
74,708 | 112,617 | 50.74 | % | 10,287 | 11,305 | 9.90 | % | ||||||||||||||||
Credit card merchant fees, net |
8,150 | 19,572 | 140.15 | % | 1,708 | 3,248 | 90.16 | % | ||||||||||||||||
Credit and debit card fees, net |
238,898 | 257,131 | 7.63 | % | 23,586 | 24,793 | 5.12 | % | ||||||||||||||||
Checking fees, net |
60,261 | 66,885 | 10.99 | % | 5,325 | 6,370 | 19.62 | % | ||||||||||||||||
Check remittance, net |
11,040 | 10,316 | -6.56 | % | 851 | 959 | 12.69 | % | ||||||||||||||||
International operations, net |
28,089 | 33,091 | 17.81 | % | 2,617 | 2,955 | 12.92 | % | ||||||||||||||||
Total fees and other service income |
651,765 | 784,647 | 20.39 | % | 69,967 | 85,368 | 22.01 | % | ||||||||||||||||
Other fees and service expenses |
(83,345 | ) | (96,452 | ) | 15.73 | % | (7,305 | ) | (6,362 | ) | -12.91 | % | ||||||||||||
Total fees and income from services, net |
568,420 | 688,195 | 21.07 | % | 62,662 | 79,006 | 26.08 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
65,383 | 38,296 | -41.43 | % | 57,604 | (24,969 | ) | -143.35 | % | |||||||||||||||
Forward contracts in foreign currency |
48,787 | 139,700 | 186.35 | % | (45,294 | ) | 72,294 | -259.61 | % | |||||||||||||||
Gains(Loss) on sales of investments on equity securities |
63,913 | (13,254 | ) | -120.74 | % | | | 0.00 | % | |||||||||||||||
Gains on sale of mortgage loan |
14,371 | 7,304 | -49.18 | % | 2,983 | 3,464 | 16.12 | % | ||||||||||||||||
Dividend income |
128,188 | 122,127 | -4.73 | % | | (1 | ) | 0.00 | % | |||||||||||||||
Communication, rent payments and others |
1,565 | 1,398 | -10.67 | % | 114 | 116 | 1.75 | % | ||||||||||||||||
Total other operating income |
322,207 | 295,571 | -8.27 | % | 15,407 | 50,904 | 230.40 | % | ||||||||||||||||
Total income |
2,137,846 | 2,584,773 | 20.91 | % | 243,337 | 253,507 | 4.18 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
555,075 | 608,013 | 9.54 | % | 50,295 | 56,594 | 12.52 | % | ||||||||||||||||
Bonus plan payments |
28,858 | 54,614 | 89.25 | % | 5,290 | 13,158 | 148.73 | % | ||||||||||||||||
Compensation |
5,680 | 22,244 | 291.62 | % | 2,104 | 1,590 | -24.43 | % | ||||||||||||||||
Administrative and other expenses |
672,213 | 734,553 | 9.27 | % | 64,702 | 48,295 | -25.36 | % | ||||||||||||||||
Deposit security, net |
57,331 | 40,673 | -29.06 | % | 3,057 | 3,446 | 12.72 | % | ||||||||||||||||
Donation expenses |
22,479 | 11,129 | -50.49 | % | 33 | 10,725 | 32400.00 | % | ||||||||||||||||
Depreciation |
80,042 | 76,861 | -3.97 | % | 6,840 | 6,944 | 1.52 | % | ||||||||||||||||
Total operating expenses |
1,421,678 | 1,548,087 | 8.89 | % | 132,321 | 140,752 | 6.37 | % | ||||||||||||||||
Net operating income |
716,168 | 1,036,686 | 44.75 | % | 111,016 | 112,755 | 1.57 | % | ||||||||||||||||
Merger expenses |
35,779 | | 0.00 | % | | | 0.00 | % | ||||||||||||||||
Goodwill amortization |
25,814 | 27,655 | 7.13 | % | 2,305 | 2,305 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
160,795 | 95,582 | -40.56 | % | 6,513 | 16,290 | 150.12 | % | ||||||||||||||||
Other expense |
(133,601 | ) | (65,102 | ) | -51.27 | % | (10,385 | ) | (5,940 | ) | -42.80 | % | ||||||||||||
Total non-operating income |
27,194 | 30,480 | 12.08 | % | (3,872 | ) | 10,350 | -367.30 | % | |||||||||||||||
Income before income taxes |
681,769 | 1,039,511 | 52.47 | % | 104,837 | 120,800 | 15.23 | % | ||||||||||||||||
Income tax expense |
(99,404 | ) | (235,250 | ) | 136.66 | % | (30,963 | ) | (41,068 | ) | 32.64 | % | ||||||||||||
Net income |
582,365 | 804,261 | 38.10 | % | 73,874 | 79,732 | 7.93 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: December 22, 2008 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||