Form 20-F þ | Form 40-F o |
Yes o | No þ |
BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Jan08/Dec07 | Annual | |||||||||||||||||||||
(Ps Millions) | Jan-07 | Dec-07 | Jan-08 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,379,329 | 2,181,250 | 2,209,744 | 28,494 | 1.31 | % | 60.20 | % | ||||||||||||||||
Overnight funds sold |
225,111 | 1,300,330 | 1,109,539 | -190,791 | -14.67 | % | 392.89 | % | ||||||||||||||||
Total cash and equivalents |
1,604,440 | 3,481,580 | 3,319,283 | -162,297 | -4.66 | % | 106.88 | % | ||||||||||||||||
Debt securities |
4,545,663 | 3,852,076 | 3,674,684 | -177,392 | -4.61 | % | -19.16 | % | ||||||||||||||||
Trading |
2,175,646 | 1,551,223 | 1,422,004 | -129,219 | -8.33 | % | -34.64 | % | ||||||||||||||||
Available for Sale |
1,237,926 | 1,274,563 | 1,231,703 | -42,860 | -3.36 | % | -0.50 | % | ||||||||||||||||
Held to Maturity |
1,132,091 | 1,026,290 | 1,020,977 | -5,313 | -0.52 | % | -9.81 | % | ||||||||||||||||
Equity securities |
894,940 | 983,796 | 982,569 | -1,227 | -0.12 | % | 9.79 | % | ||||||||||||||||
Trading |
2,490 | 8,335 | 8,921 | 586 | 7.03 | % | 258.27 | % | ||||||||||||||||
Available for Sale |
892,450 | 975,461 | 973,648 | -1,813 | -0.19 | % | 9.10 | % | ||||||||||||||||
Market value allowance |
-44,458 | -29,802 | -29,844 | -42 | 0.14 | % | -32.87 | % | ||||||||||||||||
Net investment securities |
5,396,145 | 4,806,070 | 4,627,409 | -178,661 | -3.72 | % | -14.25 | % | ||||||||||||||||
Commercial loans |
13,302,274 | 17,411,943 | 17,621,710 | 209,767 | 1.20 | % | 32.47 | % | ||||||||||||||||
Consumer loans |
2,702,960 | 3,654,977 | 3,697,606 | 42,629 | 1.17 | % | 36.80 | % | ||||||||||||||||
Small business loans |
112,106 | 111,382 | 110,377 | -1,005 | -0.90 | % | -1.54 | % | ||||||||||||||||
Mortgage loans |
1,491,166 | 1,923,883 | 2,011,694 | 87,811 | 4.56 | % | 34.91 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-620,701 | -933,933 | -963,202 | -29,269 | 3.13 | % | 55.18 | % | ||||||||||||||||
Net total loans and financial leases |
16,987,805 | 22,168,252 | 22,478,185 | 309,933 | 1.40 | % | 32.32 | % | ||||||||||||||||
Accrued interest receivable on loans |
191,017 | 305,561 | 301,753 | -3,808 | -1.25 | % | 57.97 | % | ||||||||||||||||
Allowance for accrued interest losses |
-8,654 | -23,144 | -24,418 | -1,274 | 5.50 | % | 182.16 | % | ||||||||||||||||
Net total interest accrued |
182,363 | 282,417 | 277,335 | -5,082 | -1.80 | % | 52.08 | % | ||||||||||||||||
Customers acceptances and derivatives |
157,695 | 196,565 | 272,284 | 75,719 | 38.52 | % | 72.66 | % | ||||||||||||||||
Net accounts receivable |
266,119 | 403,158 | 361,950 | -41,208 | -10.22 | % | 36.01 | % | ||||||||||||||||
Net premises and equipment |
367,036 | 484,625 | 485,535 | 910 | 0.19 | % | 32.29 | % | ||||||||||||||||
Foreclosed assets |
14,681 | 7,656 | 7,356 | -300 | -3.92 | % | -49.89 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
32,147 | 52,271 | 60,445 | 8,174 | 15.64 | % | 88.03 | % | ||||||||||||||||
Goodwill |
37,859 | 12,509 | 10,204 | -2,305 | -18.43 | % | -73.05 | % | ||||||||||||||||
Other |
475,378 | 167,811 | 170,658 | 2,847 | 1.70 | % | -64.10 | % | ||||||||||||||||
Reappraisal of assets |
780,444 | 1,132,917 | 1,128,492 | -4,425 | -0.39 | % | 44.60 | % | ||||||||||||||||
Total assets |
26,302,112 | 33,195,831 | 33,199,136 | 3,305 | 0.01 | % | 26.22 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
4,137,238 | 5,296,429 | 4,223,782 | -1,072,647 | -20.25 | % | 2.09 | % | ||||||||||||||||
Checking accounts |
3,761,672 | 4,816,714 | 3,918,762 | -897,952 | -18.64 | % | 4.18 | % | ||||||||||||||||
Other |
375,566 | 479,715 | 305,020 | -174,695 | -36.42 | % | -18.78 | % | ||||||||||||||||
Interest bearing |
13,235,170 | 15,832,665 | 16,654,620 | 821,955 | 5.19 | % | 25.84 | % | ||||||||||||||||
Checking accounts |
307,216 | 515,370 | 376,123 | -139,247 | -27.02 | % | 22.43 | % | ||||||||||||||||
Time deposits |
3,428,377 | 4,590,843 | 4,819,431 | 228,588 | 4.98 | % | 40.57 | % | ||||||||||||||||
Savings deposits |
9,499,577 | 10,726,452 | 11,459,066 | 732,614 | 6.83 | % | 20.63 | % | ||||||||||||||||
Total deposits |
17,372,408 | 21,129,094 | 20,878,402 | -250,692 | -1.19 | % | 20.18 | % | ||||||||||||||||
Overnight funds |
2,027,843 | 1,164,019 | 620,896 | -543,123 | -46.66 | % | -69.38 | % | ||||||||||||||||
Bank acceptances outstanding |
57,385 | 53,724 | 72,217 | 18,493 | 34.42 | % | 25.85 | % | ||||||||||||||||
Interbank borrowings |
967,049 | 733,986 | 584,154 | -149,832 | -20.41 | % | -39.59 | % | ||||||||||||||||
Borrowings from domestic development banks |
681,491 | 1,551,102 | 1,548,562 | -2,540 | -0.16 | % | 127.23 | % | ||||||||||||||||
Accounts payable |
488,188 | 1,287,010 | 2,079,093 | 792,083 | 61.54 | % | 325.88 | % | ||||||||||||||||
Accrued interest payable |
121,087 | 146,134 | 156,921 | 10,787 | 7.38 | % | 29.59 | % | ||||||||||||||||
Other liabilities |
257,492 | 326,911 | 317,029 | -9,882 | -3.02 | % | 23.12 | % | ||||||||||||||||
Bonds |
678,379 | 1,625,704 | 1,588,198 | -37,506 | -2.31 | % | 134.12 | % | ||||||||||||||||
Accrued expenses |
205,589 | 111,749 | 257,434 | 145,685 | 130.37 | % | 25.22 | % | ||||||||||||||||
Total liabilities |
22,856,911 | 28,129,433 | 28,102,906 | -26,527 | -0.09 | % | 22.95 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | 0 | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,842,946 | 3,110,017 | 3,157,065 | 47,048 | 1.51 | % | 71.31 | % | ||||||||||||||||
Appropiated |
1,811,308 | 2,305,756 | 3,110,017 | 804,261 | 34.88 | % | 71.70 | % | ||||||||||||||||
Unappropiated |
31,638 | 804,261 | 47,048 | -757,213 | -94.15 | % | 48.71 | % | ||||||||||||||||
Reappraisal and others |
1,239,320 | 1,592,129 | 1,587,748 | -4,381 | -0.28 | % | 28.11 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
(979 | ) | (29,662 | ) | (42,497 | ) | -12,835 | 43.27 | % | 4240.86 | % | |||||||||||||
Total shareholders equity |
3,445,201 | 5,066,398 | 5,096,230 | 29,832 | 0.59 | % | 47.92 | % | ||||||||||||||||
Total liabilities and shareholders equity |
26,302,112 | 33,195,831 | 33,199,136 | 3,305 | 0.01 | % | 26.22 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Jan-07 | Jan-08 | % | Dec-07 | Jan-08 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
175,750 | 273,929 | 55.86 | % | 270,974 | 273,929 | 1.09 | % | ||||||||||||||||
Interest on investment securities |
14,612 | 2,118 | -85.51 | % | 20,437 | 2,118 | -89.64 | % | ||||||||||||||||
Overnight funds |
3,836 | 6,054 | 57.82 | % | 5,650 | 6,054 | 7.15 | % | ||||||||||||||||
Total interest income |
194,198 | 282,101 | 45.26 | % | 297,061 | 282,101 | -5.04 | % | ||||||||||||||||
Interest expense
Checking accounts |
1,752 | 1,398 | -20.21 | % | 1,409 | 1,398 | -0.78 | % | ||||||||||||||||
Time deposits |
19,201 | 33,952 | 76.82 | % | 32,016 | 33,952 | 6.05 | % | ||||||||||||||||
Savings deposits |
28,708 | 44,744 | 55.86 | % | 41,853 | 44,744 | 6.91 | % | ||||||||||||||||
Total interest on deposits |
49,661 | 80,094 | 61.28 | % | 75,278 | 80,094 | 6.40 | % | ||||||||||||||||
Interbank borrowings |
5,151 | 3,161 | -38.63 | % | 3,523 | 3,161 | -10.28 | % | ||||||||||||||||
Borrowings from domestic development banks |
3,914 | 8,616 | 120.13 | % | 8,344 | 8,616 | 3.26 | % | ||||||||||||||||
Overnight funds |
6,629 | 6,075 | -8.36 | % | 7,133 | 6,075 | -14.83 | % | ||||||||||||||||
Bonds |
4,776 | 11,860 | 148.32 | % | 11,887 | 11,860 | -0.23 | % | ||||||||||||||||
Total interest expense |
70,131 | 109,806 | 56.57 | % | 106,165 | 109,806 | 3.43 | % | ||||||||||||||||
Net interest income |
124,067 | 172,295 | 38.87 | % | 190,896 | 172,295 | -9.74 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(13,049 | ) | (33,095 | ) | 153.62 | % | (84,767 | ) | (33,095 | ) | -60.96 | % | ||||||||||||
Recovery of charged-off loans |
4,999 | 6,457 | 29.17 | % | 6,281 | 6,457 | 2.80 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(1,225 | ) | (1,316 | ) | 7.43 | % | 357 | (1,316 | ) | -468.63 | % | |||||||||||||
Recovery of provisions for foreclosed assets and other assets |
5,077 | 5,495 | 8.23 | % | 10,830 | 5,495 | -49.26 | % | ||||||||||||||||
Total net provisions |
(4,198 | ) | (22,459 | ) | 434.99 | % | (67,299 | ) | (22,459 | ) | -66.63 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
119,869 | 149,836 | 25.00 | % | 123,597 | 149,836 | 21.23 | % | ||||||||||||||||
Commissions from banking services and other services |
6,182 | 8,735 | 41.30 | % | 18,817 | 8,735 | -53.58 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
5,894 | 6,838 | 16.02 | % | 7,687 | 6,838 | -11.04 | % | ||||||||||||||||
Branch network services, net |
7,961 | 7,639 | -4.04 | % | 9,234 | 7,639 | -17.27 | % | ||||||||||||||||
Collections and payments fees, net |
7,967 | 9,992 | 25.42 | % | 11,305 | 9,992 | -11.61 | % | ||||||||||||||||
Credit card merchant fees, net |
2,665 | 1,287 | -51.71 | % | 3,248 | 1,287 | -60.38 | % | ||||||||||||||||
Credit and debit card fees, net |
20,442 | 25,007 | 22.33 | % | 24,793 | 25,007 | 0.86 | % | ||||||||||||||||
Checking fees, net |
5,352 | 5,016 | -6.28 | % | 6,370 | 5,016 | -21.26 | % | ||||||||||||||||
Check remittance, net |
866 | 825 | -4.73 | % | 959 | 825 | -13.97 | % | ||||||||||||||||
International operations, net |
2,788 | 2,854 | 2.37 | % | 2,955 | 2,854 | -3.42 | % | ||||||||||||||||
Total fees and other service income |
60,117 | 68,193 | 13.43 | % | 85,368 | 68,193 | -20.12 | % | ||||||||||||||||
Other fees and service expenses |
(6,845 | ) | (7,551 | ) | 10.31 | % | (6,362 | ) | (7,551 | ) | 18.69 | % | ||||||||||||
Total fees and income from services, net |
53,272 | 60,642 | 13.83 | % | 79,006 | 60,642 | -23.24 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
5,889 | (46,088 | ) | -882.61 | % | (24,969 | ) | (46,088 | ) | 84.58 | % | |||||||||||||
Forward contracts in foreign currency |
(5,449 | ) | 57,299 | -1151.55 | % | 72,294 | 57,299 | -20.74 | % | |||||||||||||||
Gains(Loss) on sales of investments on equity securities |
856 | | * | | | 0.00 | % | |||||||||||||||||
Gains on sale of mortgage loan |
| | 0.00 | % | 3,464 | | * | |||||||||||||||||
Dividend income |
29 | 31 | 6.90 | % | (1 | ) | 31 | -3200.00 | % | |||||||||||||||
Communication, rent payments and others |
132 | 113 | -14.39 | % | 116 | 113 | -2.59 | % | ||||||||||||||||
Total other operating income |
1,457 | 11,355 | 679.34 | % | 50,904 | 11,355 | -77.69 | % | ||||||||||||||||
Total income |
174,598 | 221,833 | 27.05 | % | 253,507 | 221,833 | -12.49 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
47,339 | 49,227 | 3.99 | % | 56,594 | 49,227 | -13.02 | % | ||||||||||||||||
Bonus plan payments |
2,270 | 2,803 | 23.48 | % | 13,158 | 2,803 | -78.70 | % | ||||||||||||||||
Compensation |
2,917 | 3,061 | 4.94 | % | 1,590 | 3,061 | 92.52 | % | ||||||||||||||||
Administrative and other expenses |
56,975 | 70,097 | 23.03 | % | 48,295 | 70,097 | 45.14 | % | ||||||||||||||||
Deposit security, net |
3,527 | 3,750 | 6.32 | % | 3,446 | 3,750 | 8.82 | % | ||||||||||||||||
Donation expenses |
42 | 35 | -16.67 | % | 10,725 | 35 | -99.67 | % | ||||||||||||||||
Depreciation |
5,958 | 6,017 | 0.99 | % | 6,944 | 6,017 | -13.35 | % | ||||||||||||||||
Total operating expenses |
119,028 | 134,990 | 13.41 | % | 140,752 | 134,990 | -4.09 | % | ||||||||||||||||
Net operating income |
55,570 | 86,843 | 56.28 | % | 112,755 | 86,843 | -22.98 | % | ||||||||||||||||
Merger expenses |
5,602 | | 0.00 | % | | | 0.00 | % | ||||||||||||||||
Goodwill amortization |
2,305 | 2,305 | 0.00 | % | 2,305 | 2,305 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
6,976 | 5,844 | -16.23 | % | 16,290 | 5,844 | -64.13 | % | ||||||||||||||||
Other expense |
(6,657 | ) | (32,218 | ) | 383.97 | % | (5,940 | ) | (32,218 | ) | 442.39 | % | ||||||||||||
Total non-operating income |
319 | (26,374 | ) | -8367.71 | % | 10,350 | (26,374 | ) | -354.82 | % | ||||||||||||||
Income before income taxes |
47,982 | 58,164 | 21.22 | % | 120,800 | 58,164 | -51.85 | % | ||||||||||||||||
Income tax expense |
(16,344 | ) | (11,116 | ) | -31.99 | % | (41,068 | ) | (11,116 | ) | -72.93 | % | ||||||||||||
Net income |
31,638 | 47,048 | 48.71 | % | 79,732 | 47,048 | -40.99 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: February 13, 2008 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||