BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Sep07/Aug07 | Annual | |||||||||||||||||||||
(Ps Millions) | Sep-06 | Aug-07 | Sep-07 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,417,398 | 1,818,226 | 1,701,333 | -116,893 | -6.43 | % | 20.03 | % | ||||||||||||||||
Overnight funds sold |
39,554 | 497,174 | 1,318,620 | 821,446 | 165.22 | % | 3233.72 | % | ||||||||||||||||
Total cash and equivalents |
1,456,952 | 2,315,400 | 3,019,953 | 704,553 | 30.43 | % | 107.28 | % | ||||||||||||||||
Debt securities |
4,002,437 | 3,984,761 | 3,503,794 | -480,967 | -12.07 | % | -12.46 | % | ||||||||||||||||
Trading |
2,008,523 | 1,878,621 | 1,446,611 | -432,010 | -23.00 | % | -27.98 | % | ||||||||||||||||
Available for Sale |
1,166,161 | 1,052,785 | 1,020,265 | -32,520 | -3.09 | % | -12.51 | % | ||||||||||||||||
Held to Maturity |
827,753 | 1,053,355 | 1,036,918 | -16,437 | -1.56 | % | 25.27 | % | ||||||||||||||||
Equity securities |
922,094 | 970,166 | 994,526 | 24,360 | 2.51 | % | 7.86 | % | ||||||||||||||||
Trading |
2,845 | 6,318 | 10,368 | 4,050 | 64.10 | % | 264.43 | % | ||||||||||||||||
Available for Sale |
919,249 | 963,848 | 984,158 | 20,310 | 2.11 | % | 7.06 | % | ||||||||||||||||
Market value allowance |
-39,548 | -29,866 | -29,865 | 1 | 0.00 | % | -24.48 | % | ||||||||||||||||
Net investment securities |
4,884,983 | 4,925,061 | 4,468,455 | -456,606 | -9.27 | % | -8.53 | % | ||||||||||||||||
Commercial loans |
12,636,451 | 16,385,808 | 16,831,357 | 445,549 | 2.72 | % | 33.20 | % | ||||||||||||||||
Consumer loans |
2,466,936 | 3,376,285 | 3,444,270 | 67,985 | 2.01 | % | 39.62 | % | ||||||||||||||||
Small business loans |
94,532 | 100,986 | 97,819 | -3,167 | -3.14 | % | 3.48 | % | ||||||||||||||||
Mortgage loans |
1,970,598 | 1,965,423 | 2,061,183 | 95,760 | 4.87 | % | 4.60 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-584,401 | -787,983 | -798,954 | -10,971 | 1.39 | % | 36.71 | % | ||||||||||||||||
Net total loans and financial leases |
16,584,116 | 21,040,519 | 21,635,675 | 595,156 | 2.83 | % | 30.46 | % | ||||||||||||||||
Accrued interest receivable on loans |
176,424 | 260,110 | 281,315 | 21,205 | 8.15 | % | 59.45 | % | ||||||||||||||||
Allowance for accrued interest losses |
-7,505 | -15,946 | -21,725 | -5,779 | 36.24 | % | 189.47 | % | ||||||||||||||||
Net total interest accrued |
168,919 | 244,164 | 259,590 | 15,426 | 6.32 | % | 53.68 | % | ||||||||||||||||
Customers acceptances and derivatives |
128,997 | 105,313 | 176,935 | 71,622 | 68.01 | % | 37.16 | % | ||||||||||||||||
Net accounts receivable |
218,702 | 412,011 | 413,235 | 1,224 | 0.30 | % | 88.95 | % | ||||||||||||||||
Net premises and equipment |
364,470 | 393,418 | 408,227 | 14,809 | 3.76 | % | 12.01 | % | ||||||||||||||||
Foreclosed assets |
23,185 | 12,055 | 10,208 | -1,847 | -15.32 | % | -55.97 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
29,551 | 38,327 | 43,062 | 4,735 | 12.35 | % | 45.72 | % | ||||||||||||||||
Goodwill |
47,077 | 21,727 | 19,423 | -2,304 | -10.60 | % | -58.74 | % | ||||||||||||||||
Other |
578,341 | 257,541 | 250,014 | -7,527 | -2.92 | % | -56.77 | % | ||||||||||||||||
Reappraisal of assets |
726,297 | 1,019,259 | 1,016,183 | -3,076 | -0.30 | % | 39.91 | % | ||||||||||||||||
Total assets |
25,211,590 | 30,784,795 | 31,720,960 | 936,165 | 3.04 | % | 25.82 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
3,461,152 | 4,071,583 | 4,262,622 | 191,039 | 4.69 | % | 23.16 | % | ||||||||||||||||
Checking accounts |
3,135,895 | 3,849,449 | 3,809,616 | -39,833 | -1.03 | % | 21.48 | % | ||||||||||||||||
Other |
325,257 | 222,134 | 453,006 | 230,872 | 103.93 | % | 39.28 | % | ||||||||||||||||
Interest bearing |
12,620,917 | 15,090,559 | 14,714,872 | -375,687 | -2.49 | % | 16.59 | % | ||||||||||||||||
Checking accounts |
240,404 | 262,015 | 286,672 | 24,657 | 9.41 | % | 19.25 | % | ||||||||||||||||
Time deposits |
3,680,652 | 4,502,849 | 4,336,592 | -166,257 | -3.69 | % | 17.82 | % | ||||||||||||||||
Savings deposits |
8,699,861 | 10,325,695 | 10,091,608 | -234,087 | -2.27 | % | 16.00 | % | ||||||||||||||||
Total deposits |
16,082,069 | 19,162,142 | 18,977,494 | -184,648 | -0.96 | % | 18.00 | % | ||||||||||||||||
Overnight funds |
1,484,188 | 1,628,849 | 1,768,772 | 139,923 | 8.59 | % | 19.17 | % | ||||||||||||||||
Bank acceptances outstanding |
77,527 | 67,365 | 50,974 | -16,391 | -24.33 | % | -34.25 | % | ||||||||||||||||
Interbank borrowings |
1,260,197 | 700,928 | 475,720 | -225,208 | -32.13 | % | -62.25 | % | ||||||||||||||||
Borrowings from domestic development banks |
787,393 | 1,330,385 | 1,360,640 | 30,255 | 2.27 | % | 72.80 | % | ||||||||||||||||
Accounts payable |
722,420 | 1,073,878 | 1,822,070 | 748,192 | 69.67 | % | 152.22 | % | ||||||||||||||||
Accrued interest payable |
122,387 | 145,266 | 149,688 | 4,422 | 3.04 | % | 22.31 | % | ||||||||||||||||
Other liabilities |
247,884 | 278,828 | 273,242 | -5,586 | -2.00 | % | 10.23 | % | ||||||||||||||||
Bonds |
891,868 | 1,341,154 | 1,680,428 | 339,274 | 25.30 | % | 88.42 | % | ||||||||||||||||
Accrued expenses |
339,764 | 407,534 | 445,687 | 38,153 | 9.36 | % | 31.18 | % | ||||||||||||||||
Total liabilities |
22,015,697 | 26,136,329 | 27,004,715 | 868,386 | 3.32 | % | 22.66 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | 0 | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,622,829 | 2,811,153 | 2,878,250 | 67,097 | 2.39 | % | 77.36 | % | ||||||||||||||||
Appropiated |
1,228,943 | 2,305,756 | 2,305,756 | 0 | 0.00 | % | 87.62 | % | ||||||||||||||||
Unappropiated |
393,886 | 505,397 | 572,494 | 67,097 | 13.28 | % | 45.35 | % | ||||||||||||||||
Reappraisal and others |
1,208,358 | 1,478,252 | 1,475,177 | -3,075 | -0.21 | % | 22.08 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
792 | (34,853 | ) | (31,096 | ) | 3,757 | -10.78 | % | -4026.26 | % | ||||||||||||||
Total shareholders equity |
3,195,893 | 4,648,466 | 4,716,245 | 67,779 | 1.46 | % | 47.57 | % | ||||||||||||||||
Total liabilities and shareholders equity |
25,211,590 | 30,784,795 | 31,720,960 | 936,165 | 3.04 | % | 25.82 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Sep-06 | Sep-07 | % | Aug-07 | Sep-07 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
1,357,502 | 1,908,178 | 40.57 | % | 242,458 | 247,083 | 1.91 | % | ||||||||||||||||
Interest on investment securities |
80,588 | 196,770 | 144.17 | % | 17,668 | 21,326 | 20.70 | % | ||||||||||||||||
Overnight funds |
20,157 | 39,578 | 96.35 | % | 6,486 | 4,634 | -28.55 | % | ||||||||||||||||
Total interest income |
1,458,247 | 2,144,526 | 47.06 | % | 266,612 | 273,043 | 2.41 | % | ||||||||||||||||
Interest expense
Checking accounts |
5,752 | 12,592 | 118.92 | % | 2,084 | 791 | -62.04 | % | ||||||||||||||||
Time deposits |
160,220 | 210,278 | 31.24 | % | 30,008 | 29,716 | -0.97 | % | ||||||||||||||||
Savings deposits |
183,717 | 328,427 | 78.77 | % | 39,345 | 39,406 | 0.16 | % | ||||||||||||||||
Total interest on deposits |
349,689 | 551,297 | 57.65 | % | 71,437 | 69,913 | -2.13 | % | ||||||||||||||||
Interbank borrowings |
80,244 | 52,969 | -33.99 | % | 3,582 | 3,213 | -10.30 | % | ||||||||||||||||
Borrowings from domestic development banks |
42,521 | 46,397 | 9.12 | % | 6,665 | 7,148 | 7.25 | % | ||||||||||||||||
Overnight funds |
46,046 | 65,438 | 42.11 | % | 11,226 | 9,966 | -11.22 | % | ||||||||||||||||
Bonds |
59,498 | 56,319 | -5.34 | % | 8,633 | 9,273 | 7.41 | % | ||||||||||||||||
Total interest expense |
577,998 | 772,420 | 33.64 | % | 101,543 | 99,513 | -2.00 | % | ||||||||||||||||
Net interest income |
880,249 | 1,372,106 | 55.88 | % | 165,069 | 173,530 | 5.13 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(141,713 | ) | (289,540 | ) | 104.31 | % | (26,012 | ) | (42,116 | ) | 61.91 | % | ||||||||||||
Recovery of charged-off loans |
46,028 | 46,695 | 1.45 | % | 4,285 | 3,505 | -18.20 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(19,824 | ) | (18,477 | ) | -6.79 | % | (3,214 | ) | (3,084 | ) | -4.04 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
61,066 | 44,621 | -26.93 | % | 784 | 4,443 | 466.71 | % | ||||||||||||||||
Total net provisions |
(54,443 | ) | (216,701 | ) | 298.03 | % | (24,157 | ) | (37,252 | ) | 54.21 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
825,806 | 1,155,405 | 39.91 | % | 140,912 | 136,278 | -3.29 | % | ||||||||||||||||
Commissions from banking services and other services |
60,010 | 71,187 | 18.63 | % | 9,627 | 9,395 | -2.41 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
64,839 | 53,564 | -17.39 | % | 6,595 | 6,171 | -6.43 | % | ||||||||||||||||
Branch network services, net |
40,296 | 72,526 | 79.98 | % | 8,411 | 7,968 | -5.27 | % | ||||||||||||||||
Collections and payments fees, net |
51,566 | 80,372 | 55.86 | % | 9,757 | 9,297 | -4.71 | % | ||||||||||||||||
Credit card merchant fees, net |
5,994 | 14,036 | 134.17 | % | 1,022 | 1,049 | 2.64 | % | ||||||||||||||||
Credit and debit card fees, net |
180,184 | 185,285 | 2.83 | % | 21,231 | 22,416 | 5.58 | % | ||||||||||||||||
Checking fees, net |
44,511 | 49,231 | 10.60 | % | 5,913 | 5,156 | -12.80 | % | ||||||||||||||||
Check remittance, net |
8,337 | 7,616 | -8.65 | % | 910 | 818 | -10.11 | % | ||||||||||||||||
International operations, net |
20,483 | 24,463 | 19.43 | % | 2,673 | 3,167 | 18.48 | % | ||||||||||||||||
Total fees and other service income |
476,220 | 558,280 | 17.23 | % | 66,139 | 65,437 | -1.06 | % | ||||||||||||||||
Other fees and service expenses |
(55,542 | ) | (75,179 | ) | 35.36 | % | (9,654 | ) | (9,753 | ) | 1.03 | % | ||||||||||||
Total fees and income from services, net |
420,678 | 483,101 | 14.84 | % | 56,485 | 55,684 | -1.42 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
103,040 | 28,709 | -72.14 | % | 196,010 | (106,047 | ) | -154.10 | % | |||||||||||||||
Forward contracts in foreign currency |
(26,367 | ) | 65,982 | -350.24 | % | (184,510 | ) | 127,376 | -169.03 | % | ||||||||||||||
Gains(Loss) on sales of investments on equity securities |
43,128 | (13,254 | ) | -130.73 | % | (46 | ) | | * | |||||||||||||||
Gains on sale of mortgage loan |
| 857 | * | | | * | ||||||||||||||||||
Dividend income |
128,571 | 122,098 | -5.03 | % | | | 0.00 | % | ||||||||||||||||
Communication, rent payments and others |
1,189 | 1,044 | -12.20 | % | 115 | 110 | -4.35 | % | ||||||||||||||||
Total other operating income |
249,561 | 205,436 | -17.68 | % | 11,569 | 21,439 | 85.31 | % | ||||||||||||||||
Total income |
1,496,045 | 1,843,942 | 23.25 | % | 208,966 | 213,401 | 2.12 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
404,571 | 451,472 | 11.59 | % | 50,251 | 50,791 | 1.07 | % | ||||||||||||||||
Bonus plan payments |
12,076 | 30,795 | 155.01 | % | 3,517 | 4,179 | 18.82 | % | ||||||||||||||||
Compensation |
2,683 | 16,176 | 502.91 | % | 2,121 | 2,558 | 20.60 | % | ||||||||||||||||
Administrative and other expenses |
474,024 | 560,023 | 18.14 | % | 59,887 | 56,090 | -6.34 | % | ||||||||||||||||
Deposit security, net |
41,638 | 30,802 | -26.02 | % | 3,427 | 3,427 | 0.00 | % | ||||||||||||||||
Donation expenses |
156 | 338 | 116.67 | % | 48 | 33 | -31.25 | % | ||||||||||||||||
Depreciation |
56,258 | 56,602 | 0.61 | % | 6,519 | 6,586 | 1.03 | % | ||||||||||||||||
Total operating expenses |
991,406 | 1,146,208 | 15.61 | % | 125,770 | 123,664 | -1.67 | % | ||||||||||||||||
Net operating income |
504,639 | 697,734 | 38.26 | % | 83,196 | 89,737 | 7.86 | % | ||||||||||||||||
Merger expenses |
26,303 | | * | | | 0.00 | % | |||||||||||||||||
Goodwill amortization |
18,900 | 20,740 | 9.74 | % | 2,304 | 2,304 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
133,866 | 65,573 | -51.02 | % | 2,188 | 11,379 | 420.06 | % | ||||||||||||||||
Other expense |
(110,614 | ) | (37,958 | ) | -65.68 | % | (3,843 | ) | (8,709 | ) | 126.62 | % | ||||||||||||
Total non-operating income |
23,252 | 27,615 | 18.76 | % | (1,655 | ) | 2,670 | -261.33 | % | |||||||||||||||
Income before income taxes |
482,688 | 704,609 | 45.98 | % | 79,237 | 90,103 | 13.71 | % | ||||||||||||||||
Income tax expense |
(88,802 | ) | (132,115 | ) | 48.77 | % | (277 | ) | (23,006 | ) | 8205.42 | % | ||||||||||||
Net income |
393,886 | 572,494 | 45.35 | % | 78,960 | 67,097 | -15.02 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: October 11, 2007 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||