CONSOLIDATED BALANCE SHEET | Quarter | |||||||||||||||||||
AND INCOME STATEMENT | Pro forma | Growth | ||||||||||||||||||
(Ps. millions) | 1Q 07 | 4Q 07 | 1Q 08 | 1Q 08 / 4Q 07 | 1Q 08 / 1Q 07 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Loans and financial leases, net |
30,256,035 | 36,245,473 | 36,607,315 | 1.00 | % | 20.99 | % | |||||||||||||
Investment securities, net |
6,537,483 | 5,774,251 | 5,899,352 | 2.17 | % | -9.76 | % | |||||||||||||
Other assets |
8,282,094 | 10,131,925 | 9,228,530 | -8.92 | % | 11.43 | % | |||||||||||||
Total assets |
45,075,612 | 52,151,649 | 51,735,197 | -0.80 | % | 14.77 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
29,513,334 | 34,374,150 | 33,299,951 | -3.13 | % | 12.83 | % | |||||||||||||
Non-interest bearing |
4,633,023 | 5,804,724 | 4,676,607 | -19.43 | % | 0.94 | % | |||||||||||||
Interest bearing |
24,880,311 | 28,569,426 | 28,623,344 | 0.19 | % | 15.04 | % | |||||||||||||
Other liabilities |
11,472,591 | 12,578,229 | 13,514,534 | 7.44 | % | 17.80 | % | |||||||||||||
Total liabilities |
40,985,925 | 46,952,379 | 46,814,485 | -0.29 | % | 14.22 | % | |||||||||||||
Shareholders equity |
4,089,687 | 5,199,270 | 4,920,712 | -5.36 | % | 20.32 | % | |||||||||||||
Total liabilities and shareholders equity |
45,075,612 | 52,151,649 | 51,735,197 | -0.80 | % | 14.77 | % | |||||||||||||
Interest income |
1,039,588 | 1,375,701 | 1,419,605 | 3.19 | % | 36.55 | % | |||||||||||||
Interest expense |
423,273 | 588,349 | 623,160 | 5.92 | % | 47.22 | % | |||||||||||||
Net interest income |
616,315 | 787,352 | 796,445 | 1.15 | % | 29.23 | % | |||||||||||||
Net provisions |
(70,395 | ) | (210,719 | ) | (173,234 | ) | -17.79 | % | 146.09 | % | ||||||||||
Fees and income from service, net |
266,061 | 348,778 | 306,941 | -12.00 | % | 15.36 | % | |||||||||||||
Other operating income |
32,305 | 132,207 | 134,743 | 1.92 | % | 317.10 | % | |||||||||||||
Operating expense |
(547,843 | ) | (601,721 | ) | (600,639 | ) | -0.18 | % | 9.64 | % | ||||||||||
Non-operating income, net |
2,903 | 3,821 | (53,429 | ) | -1498.30 | % | -1940.48 | % | ||||||||||||
Income tax expense |
(92,951 | ) | (137,222 | ) | (156,951 | ) | 14.38 | % | 68.85 | % | ||||||||||
Net income |
206,395 | 322,496 | 253,876 | -21.28 | % | 23.00 | % | |||||||||||||
1 | This report corresponds to the consolidated financial
statements of BANCOLOMBIA and its affiliates of which it owns, directly or
indirectly more than 50% of the voting capital stock. These financial
statements have been prepared in accordance with generally accepted accounting
principles in Colombia and the regulations of Superintendency of Finance in
Colombia, collectively COL GAAP. BANCOLOMBIA maintains accounting records in
Colombian pesos, referred to herein as Ps.. Certain monetary amounts,
percentages and other figures included in this report have been subject to
rounding adjustments. There have been no changes to the Banks principal
accounting policies in the quarter ended March 31, 2008. The statements of
income for the quarter ended March 31, 2008 are not necessarily indicative of
the results for any other future interim period. For more information, please
refer to the Banks filings with the Securities and Exchange Commission, which
are available on the Commissions website at www.sec.gov. |
1
1. | SUMMARY: |
During the quarter ended March 31, 2008 (1Q08) BANCOLOMBIA recorded net income of Ps. 253.9
billion, an increase of 23.0% as compared to the pro forma Ps. 206.4 billion for the quarter
ended March 31, 2007 (1Q07). This increase was mainly driven by: |
| Net interest income that amounted to Ps. 796.4 billion in 1Q08, resulting in an
increase of 29.2% as compared to the pro forma figures for 1Q07. |
| Net fees and income from services that amounted to Ps. 306.9 billion in 1Q08,
representing an increase of 15.4% as compared to the pro forma figures for 1Q07. |
| Other operating income that amounted to Ps. 134.7 billion in 1Q08, representing an
increase of 317.1% as compared to the pro forma figures for 1Q07. |
| Total operating expenses that amounted to Ps. 584.1 billion in 1Q08. This represents
an increase in total operating expenses of 0.4% as compared to the quarter ended
December 31 2007 (4Q07) and 9.8% as compared to the pro forma figures for 1Q07. |
| The Banks efficiency ratio that amounted to 48.5% for 1Q08. Efficiency is measured
as the ratio between operating expenses and net operating income. The efficiency ratio
for 1Q08 compares favorably to the 59.9% pro forma efficiency ratio for 1Q07. |
The operating results for 1Q08 were partially off-set by: |
| Provisions for loan and accrued interest losses that amounted to Ps. 193.9 billion
for 1Q08. This represents an increase of 99.7% when compared to the pro forma figures
for 1Q07. |
| Income tax expense for 1Q08 that amounted to Ps 156.9 billion. This represents an
increase of 14.4% as compared to 4Q07 and 68.8% as compared to the pro forma figures for
1Q07. |
As of March 31, 2008, BANCOLOMBIAs net loans totaled Ps. 36,607 billion, increasing 21.0% as
compared to the pro forma Ps. 30,256 billion as of March 31, 2007. The lower loan growth rate
correlates with the higher interest rates implemented by Colombian Central Bank (the Central
Bank) as part of a more restrictive monetary policy intended to maintain sustainable long
term growth for the Colombian economy. |
||
BANCOLOMBIAs ratio of past due loans to total loans as of March 31, 2008 increased to 3.4%
as compared to 2.9% in 4Q07 and to 2.9% in 1Q07. An increased number of delinquencies during
1Q08 affected this ratio. |
2
Quarter | ||||||||||||
Pro forma | ||||||||||||
KEY FINANCIAL HIGHLIGHTS | 1Q 07 | 4Q 07 | 1Q 08 | |||||||||
Net Income (Ps. millions) |
206,395 | 322,496 | 253,876 | |||||||||
Basic and Diluted net income per ADS |
0.478 | 0.813 | 0.702 | |||||||||
Return on average total assets (1) |
1.87 | % | 2.57 | % | 1.95 | % | ||||||
Return on average shareholders equity (2) |
19.65 | % | 25.99 | % | 19.67 | % | ||||||
P/BV ADS (3) |
2.92 | 2.61 | 2.60 | |||||||||
P/BV Local (4) (5) |
2.89 | 2.56 | 2.36 | |||||||||
P/E (6) |
14.37 | 10.39 | 11.86 | |||||||||
ADR price |
27.69 | 34.20 | 35.46 | |||||||||
Weighted average of Preferred and Common Shares outstanding |
787,827,003 | 787,827,003 | 787,827,003 |
(1) | Defined as annualized quarterly net income divided by monthly average assets. |
|
(2) | Defined as annualized quarterly net income divided by monthly average equity. |
|
(3) | Defined as ADS price divided by ADS book value. |
|
(4) | Defined as share price divided by share book value. |
|
(5) | Share prices on the Colombian Stock Exchange |
|
(6) | Defined as market capitalization divided by annualized quarter results |
2. | CONSOLIDATED BALANCE SHEET |
2.1. | Assets |
|
BANCOLOMBIAs total assets amounted to Ps. 51,735 billion as of March 31, 2008, a decrease of
0.8% as compared to Ps. 52,152 billion as of December 31, 2007 and an increase of 14.8% as
compared to the pro forma Ps. 45,076 billion as of March 31, 2007. |
||
2.1.1. | Loan Portfolio |
|
Net loans and financial leases represented 70.8% of assets as of March 31, 2008,
amounting to Ps. 36,607 billion. Loan growth was moderate in 1Q08, registering a 1.0%
increase as compared to 4Q07 and 21.0% as compared to the pro forma figures for 1Q07,
driven by the following factors: |
| As a consequence of the more restrictive monetary policy implemented by the
Central Bank since the first quarter of 2006, higher interest rates have generally
slowed the loan growth of Colombian financial institutions, including BANCOLOMBIA. |
||
| A strong appreciation of the Colombian peso against the U.S. dollar in 1Q08 (8.9%
nominal appreciation) affected the loan growth because of a lower Colombian peso
conversion of the U.S. dollar denominated loans; which comprise 26.3% of the Banks
gross loan portfolio as of March 31, 2008. Colombian peso denominated loans grew 3.0%
as compared to 4Q07 and 29.0% as compared to pro forma figures for 1Q07. For the same
periods, the U.S. dollar denominated loans grew 3.8% and 18.7% U.S dollar terms
respectively, but overall growth was impacted by U.S. dollar depreciation. |
3
LOAN PORTFOLIO | Mar-07 | As of | Growth | |||||||||||||||||
(Ps. millions) | Pro forma | Dec-07 | Mar-08 | Mar-08/Dec-07 | Mar-08/Mar-07 | |||||||||||||||
CORPORATE |
||||||||||||||||||||
Working capital loans |
14,321,116 | 16,099,499 | 15,825,682 | -1.70 | % | 10.51 | % | |||||||||||||
Loans funded by
domestic development banks |
425,181 | 882,715 | 851,755 | -3.51 | % | 100.33 | % | |||||||||||||
Trade Financing |
862,772 | 1,159,546 | 1,229,712 | 6.05 | % | 42.53 | % | |||||||||||||
Overdrafts |
136,225 | 59,146 | 141,521 | 139.27 | % | 3.89 | % | |||||||||||||
Credit Cards |
57,488 | 43,159 | 37,949 | -12.07 | % | -33.99 | % | |||||||||||||
TOTAL CORPORATE |
15,802,782 | 18,244,065 | 18,086,619 | -0.86 | % | 14.45 | % | |||||||||||||
RETAIL AND SMEs |
||||||||||||||||||||
Working capital loans |
2,458,697 | 3,729,344 | 3,691,082 | -1.03 | % | 50.12 | % | |||||||||||||
Personal loans |
3,752,791 | 3,778,558 | 3,835,763 | 1.51 | % | 2.21 | % | |||||||||||||
Loans funded by
domestic development banks |
386,862 | 719,211 | 752,106 | 4.57 | % | 94.41 | % | |||||||||||||
Credit Cards |
1,020,386 | 2,020,611 | 2,123,973 | 5.12 | % | 108.15 | % | |||||||||||||
Overdrafts |
199,369 | 218,006 | 288,780 | 32.46 | % | 44.85 | % | |||||||||||||
Automobile loans |
1,047,345 | 1,312,396 | 1,333,066 | 1.57 | % | 27.28 | % | |||||||||||||
Trade Financing |
67,615 | 97,978 | 73,653 | -24.83 | % | 8.93 | % | |||||||||||||
TOTAL RETAIL AND SMEs |
8,933,065 | 11,876,104 | 12,098,423 | 1.87 | % | 35.43 | % | |||||||||||||
MORTGAGE |
2,752,105 | 2,883,628 | 3,066,537 | 6.34 | % | 11.43 | % | |||||||||||||
FINANCIAL LEASES |
3,832,573 | 4,698,827 | 4,814,395 | 2.46 | % | 25.62 | % | |||||||||||||
Total loans and financial leases |
31,320,525 | 37,702,624 | 38,065,974 | 0.96 | % | 21.54 | % | |||||||||||||
Allowance for loan losses and financial leases |
(1,064,490 | ) | (1,457,151 | ) | (1,458,659 | ) | 0.10 | % | 37.03 | % | ||||||||||
Total loans and financial leases, net |
30,256,035 | 36,245,473 | 36,607,315 | 1.00 | % | 20.99 | % | |||||||||||||
Corporate loans amounted to Ps. 18,087 billion as of March 31, 2008, decreasing 0.9% as
compared to 4Q07 and increasing 14.4% as compared to pro forma Ps. 15,803 billion for 1Q07.
Corporate loans represent 47.5% of BANCOLOMBIAs gross loan portfolio. |
||
Retail and small and medium-sized enterprise (SME) loans amounted to Ps. 12,098 billion as
of March 31, 2008. This represents an increase of 1.9% as compared to 4Q07 and 35.4% as
compared to the pro forma figures for 1Q07. Retail and SMEs loans represent 31.8% of
BANCOLOMBIAs gross loan portfolio. |
||
Financial leases amounted to Ps. 4,814 billion, increasing 2.5% as compared to 4Q07 and 25.6%
as compared to pro forma figures for 1Q07. Financial leases represent 12.6% of the gross loan
portfolio. |
||
Mortgage loans, which represent 8.1% of the gross loan portfolio, were the most dynamic
segment in 1Q08 amounting Ps. 3,066 billion. Despite that BANCOLOMBIA did not securitize any
mortgage loans in 1Q08, securitizations of this type of loans were significant in 2007 when
the Bank securitized 50% of the loans originated. Mortgage loans, including past
securitizations, recorded an increase of 17.3% compared to the pro forma figures for 1Q07 and
5.4% as compared to 4Q07. |
||
2.1.2. | Investment Portfolio |
|
As of March 31, 2008, BANCOLOMBIAs net investment securities amounted to Ps. 5,899 billion
and represented an increase of 2.2% when compared to the figures as of December 31, 2007, and
a decrease of 9.8% when compared to the pro forma figures as of March 31, 2007. |
||
As of March 31, 2008, investments in debt securities amounted to Ps. 5,688 billion and
represented 96.4% of BANCOLOMBIAs net investment securities, maintaining a stable relative
size comprising 11.0% of total assets. Debt securities increased 1.6% as compared to December
31, 2007, when debt securities amounted to Ps. 5,597 billion and represented 10.7% of total
assets, and a decrease of 9.1% as compared to the Ps. 6,259 billion pro forma figure as of
March 31, 2007 which represented 14.5% of total assets. |
4
Government | Government | Corporate | ||||||||||||||||||
Debt Securities | (Colombia) | (Others) | MBS (TIPS) | (Others) | Total | |||||||||||||||
Trading |
20 | % | 0 | % | 2 | % | 15 | % | 37 | % | ||||||||||
Available for sale |
11 | % | 5 | % | 11 | % | 7 | % | 34 | % | ||||||||||
Held to Maturity |
10 | % | 10 | % | 7 | % | 3 | % | 29 | % | ||||||||||
Total |
40 | % | 15 | % | 19 | % | 25 | % | 100 | % | ||||||||||
* | Govrnt includes debt securities issued or backed by governments, Corp means debt securities
issued by corporations and MBS means Colombian mortgage backed securities or TIPS. |
| Lower loan growth rates and the maturing of some of the Banks recently
originated loans. |
||
| Higher interest rates affecting the loan portfolio and the economy directly
impact the level of delinquencies and contribute to the deterioration trend. |
LOANS AND FINANCIAL LEASES CLASSIFICATION | Mar-07 | |||||||||||||||||||||||
(Ps. millions) | Pro forma | Dec-07 | Mar-08 | |||||||||||||||||||||
A Normal |
29,653,758 | 94.7 | % | 35,397,502 | 93.9 | % | 35,780,026 | 94.0 | % | |||||||||||||||
B Subnormal |
818,101 | 2.6 | % | 1,135,023 | 3.0 | % | 1,152,247 | 3.0 | % | |||||||||||||||
C Deficient |
323,033 | 1.0 | % | 300,085 | 0.8 | % | 301,742 | 0.8 | % | |||||||||||||||
D Doubtful recovery |
266,480 | 0.9 | % | 604,034 | 1.6 | % | 518,490 | 1.4 | % | |||||||||||||||
E Unrecoverable |
259,153 | 0.8 | % | 265,980 | 0.7 | % | 313,469 | 0.8 | % | |||||||||||||||
Total |
31,320,525 | 100 | % | 37,702,624 | 100 | % | 38,065,974 | 100 | % | |||||||||||||||
Loans and financial leases classified as C, D and E
as a percentage of total loans and financial leases |
2.7 | % | 3.1 | % | 3.0 | % | ||||||||||||||||||
5
As of | ||||||||||||||||||||
ASSET QUALITY | Pro forma | Growth | ||||||||||||||||||
( Ps. millions) | Mar-07 | Dec-07 | Mar-08 | 1Q 08 / 4Q 07 | 1Q 08 / 1Q 07 | |||||||||||||||
Total performing past due loans (1) |
406,028 | 438,566 | 584,416 | 33.26 | % | 43.93 | % | |||||||||||||
Total non-performing past due loans |
484,475 | 666,367 | 708,370 | 6.30 | % | 46.21 | % | |||||||||||||
Total past due loans |
890,503 | 1,104,933 | 1,292,786 | 17.00 | % | 45.17 | % | |||||||||||||
Allowance for loans and accrued interest losses |
1,080,312 | 1,490,454 | 1,489,572 | -0.06 | % | 37.88 | % | |||||||||||||
Past due loans to total loans |
2.84 | % | 2.93 | % | 3.40 | % | ||||||||||||||
Non-performing loans as a percentage of total loans |
1.55 | % | 1.77 | % | 1.86 | % | ||||||||||||||
C, D and E loans as a percentage of total loans |
2.71 | % | 3.10 | % | 2.98 | % | ||||||||||||||
Allowances to past due loans (2) |
121.31 | % | 134.89 | % | 115.22 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of C, D and E loans (2) |
127.30 | % | 127.38 | % | 131.39 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of non-performing loans (2) |
222.99 | % | 223.67 | % | 210.28 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of total loans |
3.45 | % | 3.95 | % | 3.91 | % | ||||||||||||||
Percentage of performing loans to total loans |
98.45 | % | 98.23 | % | 98.14 | % |
(1) | Performing past due loans are loans upon which the Bank continues to recognize income although interests have not been received for those periods. Once interest is unpaid on accrual loans, the loan is classified as non-performing. To check the periods where a loan is past due or non-performing please read the foot note on page 136 of the Banks 2006 20-F. Under Colombian Banking regulations, a loan is past due when it is at least 31 days past the actual due date. |
|
(2) | Allowance means allowances for loan and accrued interest losses. |
2.2 | Liabilities |
Mar-07 | Participation | Dec-07 | Participation | Mar-08 | Participation | |||||||||||||||||||
Checking Accounts |
5,795,816 | 19.6 | % | 6,868,275 | 20.0 | % | 5,619,395 | 16.9 | % | |||||||||||||||
Time Deposits |
10,869,612 | 36.8 | % | 14,304,727 | 41.6 | % | 14,532,213 | 43.6 | % | |||||||||||||||
Savings deposits |
12,376,325 | 41.9 | % | 12,697,288 | 36.9 | % | 12,739,551 | 38.3 | % | |||||||||||||||
Other |
471,581 | 1.6 | % | 503,860 | 1.5 | % | 408,792 | 1.2 | % | |||||||||||||||
Total Deposits |
29,513,334 | 100 | % | 34,374,150 | 100 | % | 33,299,951 | 100 | % | |||||||||||||||
2.3 | Shareholders Equity |
6
TECHNICAL CAPITAL RISK WEIGHTED ASSETS | Pro forma | |||||||||||
Consolidated (Ps. millions) | Mar-07 | Dec-07 | Mar-08 | |||||||||
Basic capital (Tier I) |
3,975,804 | 4,729,101 | 4,386,709 | |||||||||
Additional capital (Tier II) |
488,576 | 1,179,216 | 1,088,900 | |||||||||
Technical capital (1) |
4,464,380 | 5,908,317 | 5,475,609 | |||||||||
Risk weighted assets included market risk |
39,344,974 | 46,628,036 | 45,978,130 | |||||||||
CAPITAL ADEQUACY (2) |
11.35 | % | 12.67 | % | 11.91 | % | ||||||
(1) | Technical capital is the sum of basic capital and additional capital. |
|
(2) | Capital Adequacy is technical capital divided by risk weighted assets. |
3. | INCOME STATEMENT |
3.1. | Net Interest Income |
7
3.2. | Provisions |
|
Total net provisions for 1Q08 amounted to Ps. 173.2 billion, increasing 146.1% as compared
to the pro forma figures for 1Q07 and decreasing 17.8% as compared to 4Q07. Specifically,
provisions for loans and accrued interest losses increased 99.7% in 1Q08 as compared to pro
forma 1Q07 driven by a larger loan portfolio, stricter regulatory requirements to regulation
and a higher level of past due loans in 1Q08 as compared to the pro forma figures of 1Q07.
On the other hand, recoveries on provisions for foreclosed assets and other assets decreased
67.9% over the same period, also contributing to the higher level of net provisions. |
||
3.3. | Fees and Income from Services |
|
Net fees and income from services amounted to Ps. 306.9 billion during 1Q08, increasing
15.4% as compared to the pro forma figures as of 1Q07, driven by the performance of credit
and debit cards annual fees, commissions from banking services, fiduciary activities and
collections and payment fees, each registering an increase above 20%. Net fees and income
from services decreased 12% over 4Q07, due to seasonal decline in economic activity in the
first quarter as compared to the typically dynamic fourth quarter. |
||
Credit and debit card annual fees represented the highest share of fees and commissions from
services, amounting to Ps 78.5 billion, an increase of 38.8% as compared to the pro forma
figures for 1Q07. On the other hand, commissions from banking services and other services
decreased 39.4% as compared to 4Q07, again, due to the lower economic activity in the first
quarter. |
||
BANCOLOMBIAs accumulated unconsolidated credit card billing increased 32.0% when compared
to the pro forma figures for 1Q07, resulting in a 25.5% market share of the Colombian credit
card business. In addition, the Banks number of outstanding credit cards increased 30.5%,
resulting in a 17.3% market share of the Colombian total outstanding credit cards at the end
of 1Q08. |
ACCUMULATED CREDIT CARD BILLING | % | 2008 | ||||||||||||||
(Ps. millions) | Mar-07 | Mar-08 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
307,976 | 397,163 | 28.96 | % | 8.11 | % | ||||||||||
Bancolombia Mastercard |
432,118 | 508,245 | 17.62 | % | 10.38 | % | ||||||||||
Bancolombia American Express |
208,065 | 345,805 | 66.20 | % | 7.06 | % | ||||||||||
Total Bancolombia |
948,159 | 1,251,214 | 31.96 | % | 25.55 | % | ||||||||||
Colombian Credit Card Market |
4,370,977 | 4,897,204 | 12.04 | % |
CREDIT CARD MARKET SHARE | % | 2008 | ||||||||||||||
(Outstanding credit cards) | Mar-07 | Mar-08 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
240,093 | 308,118 | 28.33 | % | 5.86 | % | ||||||||||
Bancolombia Mastercard |
297,601 | 338,239 | 13.66 | % | 6.43 | % | ||||||||||
Bancolombia American Express |
159,536 | 263,737 | 65.32 | % | 5.02 | % | ||||||||||
Total Bancolombia |
697,230 | 910,094 | 30.53 | % | 17.31 | % | ||||||||||
Colombian Credit Card Market |
4,752,429 | 5,257,267 | 10.62 | % |
3.4. | Other Operating Income |
|
Total other operating income amounted to Ps. 134.7 billion for 1Q08, continuing the
performance of 4Q07, increasing 1.9% compared to 4Q07. Total other operating income
increased 317.1% as compared to the pro forma figures for 1Q07 driven by foreign currency
forward contracts. Foreign currency forward contracts gains sufficiently offset the currency
exchange loss presented in 1Q08 as a consequence of the Colombian peso and its impact on the
valuation of the Banks net U.S. dollar position. |
8
3.5. | Operating expenses |
|
During 1Q08, operating expenses amounted to Ps. 584.1 billion, posting a slight increase of
0.3% as compared to 4Q07 and an increase of 9.8% as compared to the pro forma figures for
1Q07. |
||
Personnel expenses (the sum of salaries and employee benefits, bonus plan
payment and compensation) for 1Q08 decreased 4.1% as compared to 4Q07 and increased 8.6% as
compared to the pro forma figures for 1Q07. This increase is due primarily to BANCOLOMBIAs
employees salary increase effective from the beginning of the year. Administrative and other
expenses increased 6.6% as compared to 4Q07 and 8.3% as compared to the pro forma figures
for 1Q07. |
||
BANCOLOMBIAs ratio of operating expenses to net operating income improved during 1Q08,
reaching 48.5%, which compares favorably to the 59.9% recorded in the 1Q07 pro forma
figures. The Banks efficiency, measured as operating expenses over average total assets,
was 4.6% for 1Q08, a decline as compared to 5.0% in the pro forma figures for 1Q07 and to
4.8% in 4Q07. |
||
3.6. | Non Operating Income / Expense |
|
As a consequence of the decisions of the Tribunal Superior de Bogota which dismissed
complaints filed by BANCOLOMBIA that sought the annulment of a January 30, 2004 arbitral
award that ordered compensation to a class of minority shareholders of the former Banco de
Colombia, and the annulment of a May 16, 2006 arbitral award that ordered compensation to
the sellers of the former |
||
Banco de Colombia, during 1Q08 the Bank recorded additional allowances that total Ps 52.42
billion, an amount, together with previous allowances, sufficient to cover the entire amount
of both arbitral awards. |
||
3.7. | Income tax expense |
|
Income tax expense for 1Q08 amounted to Ps 156.9 billion increasing 14.4% as compared to
4Q07 and 68.8% as compared to the pro forma figures for 1Q07. The effective tax rate rose in
1Q08 because the tax expense for 1Q08 includes the income tax realized from dividends
received from the Banks subsidiaries; these dividends, however, are not included in income
for 1Q08 because they were recorded in the consolidated results for 2007. |
Quarter | ||||||||||||
PRINCIPAL RATIOS | 1Q 07(1) | |||||||||||
PROFITABILITY | Pro forma | 4Q 07 | 1Q 08 | |||||||||
Net interest margin(2) |
6.34 | % | 7.17 | % | 7.03 | % | ||||||
Return on average total assets(3) |
1.87 | % | 2.57 | % | 1.95 | % | ||||||
Return on average shareholders equity(4) |
19.65 | % | 25.99 | % | 19.67 | % | ||||||
EFFICIENCY |
||||||||||||
Operating expenses to net operating income |
59.89 | % | 47.44 | % | 48.51 | % | ||||||
Operating expenses to average total assets (5) |
4.96 | % | 4.80 | % | 4.62 | % | ||||||
CAPITAL ADEQUACY |
||||||||||||
Shareholders equity to total assets |
9.07 | % | 9.14 | % | 9.51 | % | ||||||
Technical capital to risk weighted assets |
11.35 | % | 12.67 | % | 11.91 | % |
(1) | Calculated taking into account an average between the figures as of December 2006
and as of March 2007. |
|
(2) | Net interest income divided by monthly average interest-earning assets. |
|
(3) | Net income by monthly average assets. |
|
(4) | Net income by monthly average shareholders equity. |
|
(5) | Operating expenses divided by monthly average assets. |
9
BALANCE SHEET | Growth | |||||||||||||||||||
(Ps. Millions) | Mar-07 | Dec-07 | Mar-08 | Quarter | Annual | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
2,720,683 | 3,618,619 | 3,320,974 | -8.23 | % | 22.06 | % | |||||||||||||
Overnight funds sold |
1,656,598 | 1,609,768 | 958,839 | -40.44 | % | -42.12 | % | |||||||||||||
Total cash and equivalents |
4,377,281 | 5,228,387 | 4,279,813 | -18.14 | % | -2.23 | % | |||||||||||||
Debt securities |
6,258,931 | 5,596,051 | 5,687,079 | 1.63 | % | -9.14 | % | |||||||||||||
Trading |
2,470,100 | 1,916,012 | 2,108,656 | 10.05 | % | -14.63 | % | |||||||||||||
Available for Sale |
1,659,142 | 1,954,593 | 1,917,520 | -1.90 | % | 15.57 | % | |||||||||||||
Held to Maturity |
2,129,689 | 1,725,446 | 1,660,903 | -3.74 | % | -22.01 | % | |||||||||||||
Equity securities |
354,969 | 253,747 | 283,679 | 11.80 | % | -20.08 | % | |||||||||||||
Trading |
184,153 | 93,125 | 121,505 | 30.48 | % | -34.02 | % | |||||||||||||
Available for Sale |
170,816 | 160,622 | 162,174 | 0.97 | % | -5.06 | % | |||||||||||||
Market value allowance |
-76,417 | -75,547 | -71,406 | -5.48 | % | -6.56 | % | |||||||||||||
Net investment securities |
6,537,483 | 5,774,251 | 5,899,352 | 2.17 | % | -9.76 | % | |||||||||||||
Commercial loans |
19,233,043 | 23,397,058 | 23,358,467 | -0.16 | % | 21.45 | % | |||||||||||||
Consumer loans |
5,358,972 | 6,593,211 | 6,702,199 | 1.65 | % | 25.07 | % | |||||||||||||
Small business loans |
143,832 | 129,900 | 124,376 | -4.25 | % | -13.53 | % | |||||||||||||
Mortgage loans |
2,752,105 | 2,883,628 | 3,066,537 | 6.34 | % | 11.43 | % | |||||||||||||
Finance lease |
3,832,573 | 4,698,827 | 4,814,395 | 2.46 | % | 25.62 | % | |||||||||||||
Allowance for loan losses |
-1,064,490 | -1,457,151 | -1,458,659 | 0.10 | % | 37.03 | % | |||||||||||||
Net total loans and financial leases |
30,256,035 | 36,245,473 | 36,607,315 | 1.00 | % | 20.99 | % | |||||||||||||
Accrued interest receivable on loans |
297,600 | 431,863 | 457,435 | 5.92 | % | 53.71 | % | |||||||||||||
Allowance for accrued interest losses |
-15,821 | -33,303 | -30,913 | -7.18 | % | 95.39 | % | |||||||||||||
Net total interest accrued |
281,779 | 398,560 | 426,522 | 7.02 | % | 51.37 | % | |||||||||||||
Customers acceptances and derivatives |
177,061 | 196,001 | 269,180 | 37.34 | % | 52.03 | % | |||||||||||||
Net accounts receivable |
639,671 | 716,106 | 699,104 | -2.37 | % | 9.29 | % | |||||||||||||
Net premises and equipment |
859,318 | 855,818 | 840,283 | -1.82 | % | -2.22 | % | |||||||||||||
Foreclosed assets, net |
41,935 | 32,294 | 27,102 | -16.08 | % | -35.37 | % | |||||||||||||
Prepaid expenses and deferred charges |
79,971 | 137,901 | 139,958 | 1.49 | % | 75.01 | % | |||||||||||||
Goodwill |
700,276 | 977,095 | 877,173 | -10.23 | % | 25.26 | % | |||||||||||||
Operating leases, net |
212,565 | 488,333 | 608,014 | 24.51 | % | 186.04 | % | |||||||||||||
Other |
582,127 | 580,642 | 547,956 | -5.63 | % | -5.87 | % | |||||||||||||
Reappraisal of assets |
330,110 | 520,788 | 513,425 | -1.41 | % | 55.53 | % | |||||||||||||
TOTAL ASSETS |
45,075,612 | 52,151,649 | 51,735,197 | -0.80 | % | 14.77 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||
Non-interest bearing |
4,633,023 | 5,804,724 | 4,676,607 | -19.43 | % | 0.94 | % | |||||||||||||
Checking accounts |
4,161,442 | 5,300,864 | 4,267,815 | -19.49 | % | 2.56 | % | |||||||||||||
Other |
471,581 | 503,860 | 408,792 | -18.87 | % | -13.31 | % | |||||||||||||
Interest bearing |
24,880,311 | 28,569,426 | 28,623,344 | 0.19 | % | 15.04 | % | |||||||||||||
Checking accounts |
1,634,374 | 1,567,411 | 1,351,580 | -13.77 | % | -17.30 | % | |||||||||||||
Time deposits |
10,869,612 | 14,304,727 | 14,532,213 | 1.59 | % | 33.70 | % | |||||||||||||
Savings deposits |
12,376,325 | 12,697,288 | 12,739,551 | 0.33 | % | 2.93 | % | |||||||||||||
Total deposits |
29,513,334 | 34,374,150 | 33,299,951 | -3.13 | % | 12.83 | % | |||||||||||||
Overnight funds |
719,476 | 2,005,490 | 2,455,473 | 22.44 | % | 241.29 | % | |||||||||||||
Bank acceptances outstanding |
54,912 | 55,208 | 61,698 | 11.76 | % | 12.36 | % | |||||||||||||
Interbank borrowings |
2,599,621 | 1,506,611 | 1,422,573 | -5.58 | % | -45.28 | % | |||||||||||||
Borrowings from domestic development banks |
2,664,219 | 3,344,635 | 3,524,201 | 5.37 | % | 32.28 | % | |||||||||||||
Accounts payable |
1,790,144 | 1,714,418 | 1,999,101 | 16.61 | % | 11.67 | % | |||||||||||||
Accrued interest payable |
238,826 | 286,627 | 324,977 | 13.38 | % | 36.07 | % | |||||||||||||
Other liabilities |
458,036 | 503,433 | 478,117 | -5.03 | % | 4.38 | % | |||||||||||||
Bonds |
2,292,915 | 2,850,730 | 2,638,936 | -7.43 | % | 15.09 | % | |||||||||||||
Accrued expenses |
425,934 | 218,860 | 521,335 | 138.20 | % | 22.40 | % | |||||||||||||
Minority interest in consolidated subsidiaries |
228,508 | 92,217 | 88,123 | -4.44 | % | -61.44 | % | |||||||||||||
TOTAL LIABILITIES |
40,985,925 | 46,952,379 | 46,814,485 | -0.29 | % | 14.22 | % | |||||||||||||
SHAREHOLDERS EQUITY
|
||||||||||||||||||||
Subscribed and paid in capital |
384,088 | 393,914 | 393,914 | 0.00 | % | 2.56 | % | |||||||||||||
Retained earnings |
3,135,405 | 4,082,419 | 3,837,185 | -6.01 | % | 22.38 | % | |||||||||||||
Appropiated |
2,929,010 | 2,995,496 | 3,583,309 | 19.62 | % | 22.34 | % | |||||||||||||
Unappropiated |
206,395 | 1,086,923 | 253,876 | -76.64 | % | 23.00 | % | |||||||||||||
Reappraisal and others |
579,857 | 752,589 | 738,706 | -1.84 | % | 27.39 | % | |||||||||||||
Gross unrealized gain or loss on debt securities |
-9,663 | -29,652 | -49,093 | 65.56 | % | 408.05 | % | |||||||||||||
TOTAL SHAREHOLDERS EQUITY |
4,089,687 | 5,199,270 | 4,920,712 | -5.36 | % | 20.32 | % | |||||||||||||
10
INCOME STATEMENT | Growth | |||||||||||||||||||
(Ps. Millions) | 1Q 07 | 4Q 07 | 1Q 08 | 1Q 08/4Q 07 | 1Q 08/1Q 07 | |||||||||||||||
Interest income and expenses |
||||||||||||||||||||
Interest on loans |
797,940 | 1,071,515 | 1,133,438 | 5.78 | % | 42.05 | % | |||||||||||||
Interest on investment securities |
99,655 | 105,916 | 79,703 | -24.75 | % | -20.02 | % | |||||||||||||
Overnight funds |
21,546 | 29,316 | 28,803 | -1.75 | % | 33.68 | % | |||||||||||||
Leasing |
120,447 | 168,954 | 177,661 | 5.15 | % | 47.50 | % | |||||||||||||
Total interest income |
1,039,588 | 1,375,701 | 1,419,605 | 3.19 | % | 36.55 | % | |||||||||||||
Interest expense |
||||||||||||||||||||
Checking accounts |
10,158 | 10,595 | 8,819 | -16.76 | % | -13.18 | % | |||||||||||||
Time deposits |
161,643 | 250,289 | 276,826 | 10.60 | % | 71.26 | % | |||||||||||||
Savings deposits |
94,945 | 129,902 | 138,881 | 6.91 | % | 46.28 | % | |||||||||||||
Total interest on deposits |
266,746 | 390,786 | 424,526 | 8.63 | % | 59.15 | % | |||||||||||||
Interbank borrowings |
31,518 | 18,775 | 16,667 | -11.23 | % | -47.12 | % | |||||||||||||
Borrowings from domestic development banks |
55,510 | 81,678 | 84,665 | 3.66 | % | 52.52 | % | |||||||||||||
Overnight funds |
28,687 | 38,557 | 42,197 | 9.44 | % | 47.09 | % | |||||||||||||
Bonds |
40,812 | 58,553 | 55,105 | -5.89 | % | 35.02 | % | |||||||||||||
Total interest expense |
423,273 | 588,349 | 623,160 | 5.92 | % | 47.22 | % | |||||||||||||
Net interest income |
616,315 | 787,352 | 796,445 | 1.15 | % | 29.23 | % | |||||||||||||
Provision for loan and accrued interest losses, net |
(97,060 | ) | (257,857 | ) | (193,882 | ) | -24.81 | % | 99.75 | % | ||||||||||
Recovery of charged-off loans |
19,255 | 24,525 | 21,841 | -10.94 | % | 13.43 | % | |||||||||||||
Provision for foreclosed assets and other assets |
(22,011 | ) | (6,810 | ) | (10,616 | ) | 55.89 | % | -51.77 | % | ||||||||||
Recovery of provisions for foreclosed assets and other assets |
29,421 | 29,423 | 9,423 | -67.97 | % | -67.97 | % | |||||||||||||
Total net provisions |
(70,395 | ) | (210,719 | ) | (173,234 | ) | -17.79 | % | 146.09 | % | ||||||||||
Net interest income after provision for loans
and accrued interest losses |
545,920 | 576,633 | 623,211 | 8.08 | % | 14.16 | % | |||||||||||||
Commissions from banking services and other services |
61,709 | 124,405 | 75,357 | -39.43 | % | 22.12 | % | |||||||||||||
Electronic services and ATM fees |
18,899 | 22,630 | 21,392 | -5.47 | % | 13.19 | % | |||||||||||||
Branch network services |
25,475 | 28,006 | 23,867 | -14.78 | % | -6.31 | % | |||||||||||||
Collections and payments fees |
29,411 | 36,925 | 36,896 | -0.08 | % | 25.45 | % | |||||||||||||
Credit card merchant fees |
10,698 | 11,085 | 8,078 | -27.13 | % | -24.49 | % | |||||||||||||
Credit and debit card annual fees |
56,584 | 73,192 | 78,520 | 7.28 | % | 38.77 | % | |||||||||||||
Checking fees |
16,447 | 17,792 | 16,350 | -8.10 | % | -0.59 | % | |||||||||||||
Warehouse services (2) |
| | | * | * | |||||||||||||||
Fiduciary activities |
16,039 | 19,244 | 19,804 | 2.91 | % | 23.47 | % | |||||||||||||
Pension plan administration |
21,823 | 20,274 | 20,854 | 2.86 | % | -4.44 | % | |||||||||||||
Brokerage fees |
14,253 | 20,005 | 14,126 | -29.39 | % | -0.89 | % | |||||||||||||
Check remittance |
5,788 | 5,964 | 6,678 | 11.97 | % | 15.38 | % | |||||||||||||
International operations |
10,562 | 12,454 | 10,093 | -18.96 | % | -4.44 | % | |||||||||||||
Fees and other service income |
287,688 | 391,976 | 332,015 | -15.30 | % | 15.41 | % | |||||||||||||
Fees and other service expenses |
(21,627 | ) | (43,198 | ) | (25,074 | ) | -41.96 | % | 15.94 | % | ||||||||||
Total fees and income from services, net |
266,061 | 348,778 | 306,941 | -12.00 | % | 15.36 | % | |||||||||||||
Other operating income |
||||||||||||||||||||
Net foreign exchange gains |
(17,774 | ) | 13,313 | (110,086 | ) | -926.91 | % | 519.37 | % | |||||||||||
Forward contracts in foreign currency |
29,577 | 72,224 | 166,002 | 129.84 | % | 461.25 | % | |||||||||||||
Gains on sales of investments on equity securities |
(15,185 | ) | 190 | (96 | ) | -150.53 | % | -99.37 | % | |||||||||||
Gains on sale of mortgage loan |
| 6,447 | 9,068 | 40.65 | % | 0.00 | % | |||||||||||||
Dividend income |
14,711 | 362 | 20,488 | 5559.67 | % | 39.27 | % | |||||||||||||
Revenues from commercial subsidiaries |
16,209 | 34,779 | 26,087 | -24.99 | % | 60.94 | % | |||||||||||||
Insurance income |
357 | 6,520 | 4,812 | -26.20 | % | 1247.90 | % | |||||||||||||
Communication, postage, rent and others |
4,410 | (1,628 | ) | 18,468 | 1234.40 | % | 318.78 | % | ||||||||||||
Total other operating income |
32,305 | 132,207 | 134,743 | 1.92 | % | 317.10 | % | |||||||||||||
Total income |
844,286 | 1,057,618 | 1,064,895 | 0.69 | % | 26.13 | % | |||||||||||||
Operating expenses |
||||||||||||||||||||
Salaries and employee benefits |
202,200 | 217,124 | 219,217 | 0.96 | % | 8.42 | % | |||||||||||||
Bonus plan payments |
17,253 | 31,917 | 18,452 | -42.19 | % | 6.95 | % | |||||||||||||
Compensation |
6,134 | 6,224 | 7,233 | 16.21 | % | 17.92 | % | |||||||||||||
Administrative and other expenses |
267,155 | 271,555 | 289,475 | 6.60 | % | 8.35 | % | |||||||||||||
Deposit security, net |
12,294 | 12,282 | 14,324 | 16.63 | % | 16.51 | % | |||||||||||||
Donation expenses |
1,146 | 12,980 | 973 | -92.50 | % | -15.10 | % | |||||||||||||
Depreciation |
25,646 | 29,944 | 34,404 | 14.89 | % | 34.15 | % | |||||||||||||
Total operating expenses |
531,828 | 582,026 | 584,078 | 0.35 | % | 9.82 | % | |||||||||||||
Net operating income |
312,458 | 475,592 | 480,817 | 1.10 | % | 53.88 | % | |||||||||||||
Merger expenses |
| | | * | * | |||||||||||||||
Goodwill amortization (1) |
16,015 | 19,695 | 16,561 | -15.91 | % | 3.41 | % | |||||||||||||
Non-operating income (expense) |
||||||||||||||||||||
Other income |
34,559 | 25,636 | 22,338 | -12.86 | % | -35.36 | % | |||||||||||||
Minority interest |
(7,575 | ) | 12,826 | (3,761 | ) | -129.32 | % | -50.35 | % | |||||||||||
Other expense |
(24,081 | ) | (34,641 | ) | (72,006 | ) | 107.86 | % | 199.02 | % | ||||||||||
Total non-operating income |
2,903 | 3,821 | (53,429 | ) | -1498.30 | % | -1940.48 | % | ||||||||||||
Income before income taxes |
299,346 | 459,718 | 410,827 | -10.63 | % | 37.24 | % | |||||||||||||
Income tax expense |
(92,951 | ) | (137,222 | ) | (156,951 | ) | 14.38 | % | 68.85 | % | ||||||||||
Net income |
206,395 | 322,496 | 253,876 | -21.28 | % | 23.00 | % | |||||||||||||
11
BANCOLOMBIA S.A. (Registrant) |
||||
Date: May 7, 2008 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||