|
·
|
Lower loan portfolio
deterioration in 1Q10 vs. 1Q09. New past due loans before
charge-offs in the last quarter were 27% lower than in 1Q09, while
charge-offs decreased 40% in 1Q10 as compared to 4Q09. As a result,
provision charges net of recoveries totaled COP 142 billion in the
quarter, down 53% and 58% as compared to 4Q09 and 1Q10
respectively.
|
|
·
|
Solid non-interest income
throughout the quarter. The combined revenue of net fees and other
operating income totaled COP 564 billion, which represents an increase of
14% as compared to 1Q09. This performance is explained by solid results
from our investment banking unit, higher income from derivatives and solid
fee generation across our
businesses.
|
|
·
|
Moderate expansion in operating
expenses, which totaled COP 731 billion in 1Q10, up 2% as compared
to 1Q09 and stable as compared to
4Q09.
|
|
·
|
Mild recovery of lending
activity in 1Q10. COP denominated loans grew 2% vs.4Q09, while USD
denominated loans were stable.
|
|
·
|
Income from investments was
significantly lower during 1Q10 as it decreased 85% and 70% as
compared to 4Q09 and 1Q09 respectively. These decreases were driven by
mark-to-market losses from our bond portfolio, and also by a base effect
caused by the higher income from investments in 1Q09 and 4Q09, when there
were mark-to-market gains and extraordinary income from
investments.
|
|
·
|
Strong balance sheet:
reserves for loan losses represented 5.8% of total loans and 138%
of past due loans at the end of 1Q10, while capital adequacy finished the
quarter at 13.6% (Tier 1 ratio of 10.8%), higher than the 12.7% (Tier 1
ratio of 9.6%) reported at the end of
1Q09.
|
·
|
Solid liquidity
position: the ratio of net loans to deposits (including borrowings
from development banks) was 92% at the end of
1Q10.
|
Representative
Market Rate: April 1, 2010 COP. 1,921.88= US$ 1
|
Average
Representative Market Rate for 1Q10 COP. 1,944.98 =
US$
|
CONSOLIDATED
BALANCE SHEET
|
||||||||||||||||||
AND
INCOME STATEMENT
|
Quarter
|
Growth
|
||||||||||||||||
(COP
million)
|
1Q
09
|
4Q
09
|
1Q
10
|
1Q
10/4Q 09
|
1Q
10/1Q 09
|
|||||||||||||
ASSETS
|
||||||||||||||||||
Loans
and financial leases, net
|
43,492,984 | 39,610,307 | 39,493,643 | -0.29 | % | -9.20 | % | |||||||||||
Investment
securities, net
|
8,268,653 | 8,914,913 | 8,608,550 | -3.44 | % | 4.11 | % | |||||||||||
Other
assets
|
13,182,624 | 13,339,145 | 12,668,389 | -5.03 | % | -3.90 | % | |||||||||||
Total
assets
|
64,944,261 | 61,864,365 | 60,770,582 | -1.77 | % | -6.43 | % | |||||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||||||||
Deposits
|
43,515,189 | 42,149,330 | 40,113,266 | -4.83 | % | -7.82 | % | |||||||||||
Non-interest
bearing
|
5,071,172 | 6,307,780 | 5,570,111 | -11.69 | % | 9.84 | % | |||||||||||
Interest
bearing
|
38,444,017 | 35,841,550 | 34,543,155 | -3.62 | % | -10.15 | % | |||||||||||
Other
liabilities
|
15,350,824 | 12,682,206 | 13,855,066 | 9.25 | % | -9.74 | % | |||||||||||
Total
liabilities
|
58,866,013 | 54,831,536 | 53,968,332 | -1.57 | % | -8.32 | % | |||||||||||
Shareholders'
equity
|
6,078,248 | 7,032,829 | 6,802,250 | -3.28 | % | 11.91 | % | |||||||||||
Total
liabilities and shareholders' equity
|
64,944,261 | 61,864,365 | 60,770,582 | -1.77 | % | -6.43 | % | |||||||||||
Interest
income
|
1,790,817 | 1,534,321 | 1,178,240 | -23.21 | % | -34.21 | % | |||||||||||
Interest
expense
|
805,646 | 492,819 | 408,565 | -17.10 | % | -49.29 | % | |||||||||||
Net
interest income
|
985,171 | 1,041,502 | 769,675 | -26.10 | % | -21.87 | % | |||||||||||
Net
provisions
|
(339,913 | ) | (300,737 | ) | (142,498 | ) | -52.62 | % | -58.08 | % | ||||||||
Fees
and income from service, net
|
367,047 | 390,907 | 374,411 | -4.22 | % | 2.01 | % | |||||||||||
Other
operating income
|
126,372 | 131,927 | 189,846 | 43.90 | % | 50.23 | % | |||||||||||
Total
operating expense
|
(716,667 | ) | (731,789 | ) | (730,854 | ) | -0.13 | % | 1.98 | % | ||||||||
Goodwill
amortization
|
(20,193 | ) | (15,320 | ) | (15,142 | ) | -1.16 | % | -25.01 | % | ||||||||
Non-operating
income, net
|
27,181 | 5,772 | 37,968 | 557.80 | % | 39.69 | % | |||||||||||
Income
tax expense
|
(117,873 | ) | (150,858 | ) | (142,422 | ) | -5.59 | % | 20.83 | % | ||||||||
Net
income
|
311,125 | 371,404 | 340,984 | -8.19 | % | 9.60 | % |
PRINCIPAL
RATIOS
|
Quarter
|
As of
|
|||||||||||||||
1Q 09
|
4Q 09
|
1Q 10
|
Mar-09
|
Mar-10
|
|||||||||||||
PROFITABILITY
|
|||||||||||||||||
Net interest margin (1)
|
7.06 | % | 7.89 | % | 5.84 | % | 7.06 | % | 5.84 | % | |||||||
Return on average total assets
(2)
|
1.95 | % | 2.44 | % | 2.22 | % | 1.95 | % | 2.22 | % | |||||||
Return on average shareholders´
equity (3)
|
20.0 | % | 21.78 | % | 19.4 | % | 19.95 | % | 19.44 | % | |||||||
EFFICIENCY
|
|||||||||||||||||
Operating expenses to net
operating income
|
49.84 | % | 47.76 | % | 55.92 | % | 49.84 | % | 55.92 | % | |||||||
Operating expenses to average
total assets
|
4.61 | % | 4.91 | % | 4.86 | % | 4.61 | % | 4.86 | % | |||||||
CAPITAL
ADEQUACY
|
|||||||||||||||||
Shareholders' equity to total
assets
|
9.36 | % | 11.37 | % | 11.19 | % | 9.36 | % | 11.19 | % | |||||||
Technical capital to risk weighted
assets
|
12.73 | % | 13.23 | % | 13.62 | % | 12.73 | % | 13.62 | % | |||||||
KEY
FINANCIAL HIGHLIGHTS
|
|||||||||||||||||
Net income per ADS
(USD)
|
0.62 | 0.92 | 0.90 | ||||||||||||||
Net income per share
$COP
|
395 | 471 | 433 | ||||||||||||||
P/BV ADS
(4)
|
1.61 | 2.61 | 2.54 | ||||||||||||||
P/BV Local (5)
(6)
|
1.58 | 2.59 | 2.58 | ||||||||||||||
P/E (7)
|
7.77 | 12.29 | 12.80 | ||||||||||||||
ADR price (8)
|
19.47 | 45.51 | 45.66 | ||||||||||||||
Common share price (8)
|
12,220 | 23,140 | 22,280 | ||||||||||||||
Shares outstanding (9)
|
787,827,003 | 787,827,003 | 787,827,003 | ||||||||||||||
USD exchange rate (quarter
end)
|
2,544.24 | 2,044.23 | 1,921.88 |
1.
|
CONSOLIDATED BALANCE
SHEET
|
1.1.
|
Assets
|
1.2.
|
Loan
Portfolio
|
LOAN PORTFOLIO
|
As of
|
Growth
|
||||||||||||||||||
(COP million)
|
1Q09
|
4Q09
|
1Q10
|
1Q10/4Q09
|
1Q10/1Q09
|
|||||||||||||||
CORPORATE
|
||||||||||||||||||||
Working capital
loans
|
19,912,726 | 18,513,872 | 18,155,416 | -1.94 | % | -8.83 | % | |||||||||||||
Funded by domestic development
banks
|
1,139,681 | 527,723 | 416,809 | -21.02 | % | -63.43 | % | |||||||||||||
Trade
Financing
|
1,759,618 | 1,174,295 | 1,419,113 | 20.85 | % | -19.35 | % | |||||||||||||
Overdrafts
|
106,149 | 50,602 | 86,468 | 70.88 | % | -18.54 | % | |||||||||||||
Credit
Cards
|
45,081 | 35,409 | 38,798 | 9.57 | % | -13.94 | % | |||||||||||||
TOTAL
CORPORATE
|
22,963,255 | 20,301,901 | 20,116,604 | -0.91 | % | -12.40 | % | |||||||||||||
RETAIL AND
SMEs
|
||||||||||||||||||||
Working capital
loans
|
4,180,779 | 4,371,046 | 5,578,831 | 27.63 | % | 33.44 | % | |||||||||||||
Personal
loans
|
4,390,615 | 3,774,768 | 3,611,806 | -4.32 | % | -17.74 | % | |||||||||||||
Loans funded
by
|
||||||||||||||||||||
domestic development
banks
|
887,381 | 801,847 | 772,129 | -3.71 | % | -12.99 | % | |||||||||||||
Credit
Cards
|
2,495,335 | 2,389,059 | 2,379,969 | -0.38 | % | -4.62 | % | |||||||||||||
Overdrafts
|
300,937 | 188,613 | 251,934 | 33.57 | % | -16.28 | % | |||||||||||||
Automobile
loans
|
1,313,282 | 1,222,017 | 129,248 | -89.42 | % | -90.16 | % | |||||||||||||
Trade
Financing
|
119,932 | 53,298 | 74,424 | 39.64 | % | -37.94 | % | |||||||||||||
TOTAL RETAIL AND
SMEs
|
13,688,261 | 12,800,648 | 12,798,341 | -0.02 | % | -6.50 | % | |||||||||||||
MORTGAGE
|
3,521,499 | 3,469,424 | 3,603,657 | 3.87 | % | 2.33 | % | |||||||||||||
FINANCIAL
LEASES
|
5,670,912 | 5,470,001 | 5,427,246 | -0.78 | % | -4.30 | % | |||||||||||||
Total loans and financial
leases
|
45,843,927 | 42,041,974 | 41,945,848 | -0.23 | % | -8.50 | % | |||||||||||||
Allowance for loan
losses
|
(2,350,943 | ) | (2,431,667 | ) | (2,452,205 | ) | 0.84 | % | 4.31 | % | ||||||||||
Total loans and financial leases,
net
|
43,492,984 | 39,610,307 | 39,493,643 | -0.29 | % | -9.20 | % |
1.3.
|
Investment
Portfolio
|
1.4.
|
Goodwill
|
1.5.
|
Funding
|
DEPOSIT MIX
|
1Q09
|
4Q09
|
1Q10
|
|||||||||||||||||||||
COP Million
|
%
|
%
|
%
|
|||||||||||||||||||||
Checking
accounts
|
7,285,850 | 16.7 | % | 8,224,948 | 19.5 | % | 7,594,986 | 18.9 | % | |||||||||||||||
Saving
accounts
|
13,644,258 | 31.4 | % | 15,143,781 | 35.9 | % | 15,428,560 | 38.5 | % | |||||||||||||||
Time
deposits
|
22,165,667 | 50.9 | % | 18,331,488 | 43.5 | % | 16,687,250 | 41.6 | % | |||||||||||||||
Other
|
419,414 | 1.0 | % | 449,113 | 1.1 | % | 402,470 | 1.0 | % | |||||||||||||||
Total
deposits
|
43,515,189 | 42,149,330 | 40,113,266 |
1.6.
|
Shareholders’
Equity and
Regulatory Capital
|
TECHNICAL
CAPITAL RISK WEIGHTED ASSETS
|
||||||||||||||||||||||||
Consolidated
(COP millions)
|
||||||||||||||||||||||||
1Q
09
|
%
|
4Q
09
|
%
|
1Q
10
|
%
|
|||||||||||||||||||
Basic
capital (Tier I)
|
5,544,550 | 9.62 | % | 5,726,318 | 10.40 | % | 5,877,736 | 10.84 | % | |||||||||||||||
Additional
capital (Tier II)
|
1,792,719 | 3.11 | % | 1,559,978 | 2.83 | % | 1,503,888 | 2.77 | % | |||||||||||||||
Technical
capital (1)
|
7,337,270 | 7,286,296 | 7,381,624 | |||||||||||||||||||||
Risk
weighted assets included market
risk
|
57,657,657 | 55,084,655 | 54,207,462 | |||||||||||||||||||||
CAPITAL
ADEQUACY (2)
|
12.73 | % | 13.23 | % | 13.62 | % |
2.
|
INCOME
STATEMENT
|
2.1.
|
Net
Interest
Income
|
Annualized
Interest
|
||||||||||||||||||||
Margin
|
1Q09
|
2Q09
|
3Q09
|
4Q09
|
1Q10
|
|||||||||||||||
Loans´Interest
margin
|
7.8 | % | 7.4 | % | 7.0 | % | 7.3 | % | 7.1 | % | ||||||||||
Debt
investments´margin
|
2.5 | % | 2.0 | % | 2.3 | % | 11.1 | % | -0.9 | % | ||||||||||
Net interest
margin
|
7.1 | % | 6.7 | % | 6.3 | % | 7.9 | % | 5.8 | % |
Deposits'
weighted
|
||||||||||||
average
cost
|
1Q09
|
4Q09
|
1Q10
|
|||||||||
Checking
accounts
|
0.7 | % | 0.5 | % | 0.4 | % | ||||||
Time
deposits
|
8.1 | % | 5.3 | % | 4.4 | % | ||||||
Saving
accounts
|
4.2 | % | 2.4 | % | 2.1 | % | ||||||
Total
deposits
|
5.4 | % | 3.4 | % | 2.7 | % |
2.2.
|
Fees
and Income from
Services
|
ACCUMULATED CREDIT CARD
BILLING
|
%
|
2010
|
||||||||||||||
(COP
millions)
|
Mar-09
|
Mar-10
|
Growth
|
Market
Share
|
||||||||||||
Bancolombia
VISA
|
427,102 | 429,357 | 0.53 | % | 7.80 | % | ||||||||||
Bancolombia
Mastercard
|
553,604 | 542,318 | -2.04 | % | 9.85 | % | ||||||||||
Bancolombia American
Express
|
417,041 | 481,371 | 15.43 | % | 8.74 | % | ||||||||||
Total
Bancolombia
|
1,397,746 | 1,453,046 | 3.96 | % | 26.39 | % | ||||||||||
Colombian Credit Card
Market
|
5,052,564 | 5,505,586 | 8.97 | % |
CREDIT CARD MARKET
SHARE
|
%
|
2010
|
||||||||||||||
(Outstanding credit
cards)
|
Mar-09
|
Mar-10
|
Growth
|
Market
Share
|
||||||||||||
Bancolombia
VISA
|
311,968 | 314,433 | 0.79 | % | 6.01 | % | ||||||||||
Bancolombia
Mastercard
|
358,442 | 350,519 | -2.21 | % | 6.70 | % | ||||||||||
Bancolombia American
Express
|
328,630 | 358,746 | 9.16 | % | 6.86 | % | ||||||||||
Total
Bancolombia
|
999,040 | 1,023,698 | 2.47 | % | 19.58 | % | ||||||||||
Colombian Credit Card
Market
|
5,342,306 | 5,228,680 | -2.13 | % |
2.3.
|
Other
Operating Income
|
2.4.
|
Asset
Quality, Provision Charges and
Balance
Sheet
Strength
|
ASSET
QUALITY
|
As
of
|
Growth
|
||||||||||||||||||
(
COP million)
|
1Q09
|
4Q09
|
1Q10
|
QoQ
|
YoY
|
|||||||||||||||
Total
performing past due loans (1)
|
752,104 | 659,894 | 723,348 | 9.62 | % | -3.82 | % | |||||||||||||
Total
non-performing past due loans
|
1,077,823 | 967,368 | 1,052,315 | 8.78 | % | -2.37 | % | |||||||||||||
Total
past due loans
|
1,829,927 | 1,627,262 | 1,775,663 | 9.12 | % | -2.97 | % | |||||||||||||
Allowance
for loans interest losses
|
2,350,943 | 2,431,667 | 2,452,205 | 0.84 | % | 4.31 | % | |||||||||||||
Past
due loans to total loans
|
3.99 | % | 3.87 | % | 4.23 | % | ||||||||||||||
Non-performing
loans as a percentage of total loans
|
2.35 | % | 2.30 | % | 2.51 | % | ||||||||||||||
“C”,
“D” and “E” loans as a percentage of total
loans
|
4.18 | % | 5.11 | % | 5.25 | % | ||||||||||||||
Allowances
to past due loans (2)
|
128.47 | % | 149.43 | % | 138.10 | % | ||||||||||||||
Allowances
as a percentage of C,D and E loans (2)
|
122.67 | % | 113.12 | % | 111.29 | % | ||||||||||||||
Allowances
as a percentage of non-perfor. loans (2)
|
218.12 | % | 251.37 | % | 233.03 | % | ||||||||||||||
Allowances
as a percentage of total loans
|
5.13 | % | 5.78 | % | 5.85 | % | ||||||||||||||
Percentage
of performing loans to total loans
|
97.65 | % | 97.70 | % | 97.49 | % |
PDL Per
Category
|
||||||||||||||||
% Of loan
Portfolio
|
1Q09
|
4Q09
|
1Q10
|
|||||||||||||
Commercial
loans
|
61.7 | % | 2.7 | % | 2.9 | % | 3.3 | % | ||||||||
Consumer
loans
|
16.3 | % | 6.5 | % | 5.4 | % | 6.2 | % | ||||||||
Microcredit
|
0.5 | % | 12.8 | % | 8.5 | % | 10.0 | % | ||||||||
Mortgage
loans
|
8.6 | % | 8.9 | % | 9.0 | % | 8.4 | % | ||||||||
Finance
lease
|
12.9 | % | 3.8 | % | 3.3 | % | 3.2 | % | ||||||||
PDL TOTAL
|
4.0 | % | 3.9 | % | 4.2 | % |
LOANS
AND FINANCIAL LEASES CLASSIFICATION
|
1Q09
|
4Q09
|
1Q10
|
|||||||||||||||||||||
(
COP millions)
|
||||||||||||||||||||||||
¨A¨
Normal
|
41,996,277 | 91.6 | % | 38,180,626 | 90.8 | % | 37,845,118 | 90.2 | % | |||||||||||||||
¨B¨
Subnormal
|
1,931,128 | 4.2 | % | 1,711,661 | 4.1 | % | 1,897,276 | 4.5 | % | |||||||||||||||
¨C¨
Deficient
|
587,394 | 1.3 | % | 703,054 | 1.7 | % | 739,608 | 1.8 | % | |||||||||||||||
¨D¨
Doubtful recovery
|
957,631 | 2.1 | % | 1,105,441 | 2.6 | % | 1,125,766 | 2.7 | % | |||||||||||||||
¨E¨
Unrecoverable
|
371,497 | 0.8 | % | 341,192 | 0.8 | % | 338,080 | 0.8 | % | |||||||||||||||
Total
|
45,843,927 | 100 | % | 42,041,974 | 100 | % | 41,945,848 | 100 | % | |||||||||||||||
Loans
and financial leases classified as C, D and
E
|
||||||||||||||||||||||||
as
a percentage of total loans and financial
leases
|
4.2 | % | 5.1 | % | 5.3 | % |
2.5.
|
Operating
expenses
|
3.
|
BANCOLOMBIA
Company Description
(NYSE: CIB)
|
(COP
million)
|
1Q09
|
4Q09
|
1Q10
|
QoQ
|
YoY
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and due from
banks
|
4,227,630 | 4,983,569 | 4,592,302 | -7.85 | % | 8.63 | % | |||||||||||||
Overnight funds
sold
|
2,241,330 | 2,388,790 | 1,736,629 | -27.30 | % | -22.52 | % | |||||||||||||
Total cash and
equivalents
|
6,468,960 | 7,372,359 | 6,328,931 | -14.15 | % | -2.16 | % | |||||||||||||
Debt
securities
|
8,073,275 | 8,436,244 | 8,222,999 | -2.53 | % | 1.85 | % | |||||||||||||
Trading
|
2,748,186 | 3,037,819 | 2,866,781 | -5.63 | % | 4.32 | % | |||||||||||||
Available for
Sale
|
2,261,753 | 2,175,494 | 2,217,319 | 1.92 | % | -1.96 | % | |||||||||||||
Held to
Maturity
|
3,063,336 | 3,222,931 | 3,138,899 | -2.61 | % | 2.47 | % | |||||||||||||
Equity
securities
|
264,098 | 580,214 | 474,600 | -18.20 | % | 79.71 | % | |||||||||||||
Trading
|
71,000 | 330,840 | 230,441 | -30.35 | % | 224.56 | % | |||||||||||||
Available for
Sale
|
193,098 | 249,374 | 244,159 | -2.09 | % | 26.44 | % | |||||||||||||
Market value
allowance
|
-68,720 | -101,545 | -89,049 | -12.31 | % | 29.58 | % | |||||||||||||
Net investment
securities
|
8,268,653 | 8,914,913 | 8,608,550 | -3 | % | 4 | % | |||||||||||||
Commercial
loans
|
28,823,076 | 26,011,915 | 25,871,666 | -0.54 | % | -10.24 | % | |||||||||||||
Consumer
loans
|
7,683,969 | 6,888,615 | 6,824,949 | -0.92 | % | -11.18 | % | |||||||||||||
Microcredit
|
144,471 | 202,019 | 218,330 | 8.07 | % | 51.12 | % | |||||||||||||
Mortgage
loans
|
3,521,499 | 3,469,424 | 3,603,657 | 3.87 | % | 2.33 | % | |||||||||||||
Finance
lease
|
5,670,912 | 5,470,001 | 5,427,246 | -0.78 | % | -4.30 | % | |||||||||||||
Allowance for loan
losses
|
-2,350,943 | -2,431,667 | -2,452,205 | 0.84 | % | 4.31 | % | |||||||||||||
Net total loans and financial
leases
|
43,492,984 | 39,610,307 | 39,493,643 | -0.29 | % | -9.20 | % | |||||||||||||
Accrued interest receivable on
loans
|
604,388 | 384,542 | 382,918 | -0.42 | % | -36.64 | % | |||||||||||||
Allowance for accrued interest
losses
|
-58,841 | -45,937 | -48,052 | 4.60 | % | -18.34 | % | |||||||||||||
Net total interest
accrued
|
545,547 | 338,605 | 334,866 | -1.10 | % | -38.62 | % | |||||||||||||
Customers' acceptances and
derivatives
|
87,781 | 205,367 | 628,622 | 206.10 | % | 616.13 | % | |||||||||||||
Net accounts
receivable
|
728,475 | 806,885 | 681,351 | -15.56 | % | -6.47 | % | |||||||||||||
Net premises and
equipment
|
1,269,341 | 992,041 | 1,022,101 | 3.03 | % | -19.48 | % | |||||||||||||
Foreclosed assets,
net
|
30,914 | 80,668 | 80,000 | -0.83 | % | 158.78 | % | |||||||||||||
Prepaid expenses and deferred
charges
|
295,294 | 185,811 | 210,944 | 13.53 | % | -28.56 | % | |||||||||||||
Goodwill
|
1,123,093 | 855,724 | 795,640 | -7.02 | % | -29.16 | % | |||||||||||||
Operating leases,
net
|
781,411 | 843,054 | 864,839 | 2.58 | % | 10.68 | % | |||||||||||||
Other
|
1,185,864 | 922,265 | 1,020,466 | 10.65 | % | -13.95 | % | |||||||||||||
Reappraisal of
assets
|
665,944 | 736,366 | 700,629 | -4.85 | % | 5.21 | % | |||||||||||||
Total
assets
|
64,944,261 | 61,864,365 | 60,770,582 | -2 | % | -6 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
||||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||
DEPOSITS
|
||||||||||||||||||||
Non-interest
bearing
|
5,071,172 | 6,307,780 | 5,570,111 | -11.69 | % | 9.84 | % | |||||||||||||
Checking
accounts
|
4,651,758 | 5,858,667 | 5,167,641 | -11.79 | % | 11.09 | % | |||||||||||||
Other
|
419,414 | 449,113 | 402,470 | -10.39 | % | -4.04 | % | |||||||||||||
Interest
bearing
|
38,444,017 | 35,841,550 | 34,543,155 | -3.62 | % | -10.15 | % | |||||||||||||
Checking
accounts
|
2,634,092 | 2,366,281 | 2,427,345 | 2.58 | % | -7.85 | % | |||||||||||||
Time
deposits
|
22,165,667 | 18,331,488 | 16,687,250 | -9 | % | -24.72 | % | |||||||||||||
Savings
deposits
|
13,644,258 | 15,143,781 | 15,428,560 | 1.88 | % | 13.08 | % | |||||||||||||
Total
deposits
|
43,515,189 | 42,149,330 | 40,113,266 | -5 | % | -7.82 | % | |||||||||||||
Overnight
funds
|
1,994,609 | 1,342,201 | 1,894,116 | 41.12 | % | -5.04 | % | |||||||||||||
Bank acceptances
outstanding
|
42,216 | 47,609 | 453,057 | 851.62 | % | 973.19 | % | |||||||||||||
Interbank
borrowings
|
1,701,495 | 1,152,918 | 1,191,429 | 3.34 | % | -29.98 | % | |||||||||||||
Borrowings from domestic
development banks
|
3,676,489 | 2,886,232 | 2,730,401 | -5.40 | % | -25.73 | % | |||||||||||||
Accounts
payable
|
2,040,332 | 1,656,154 | 1,874,519 | 13.19 | % | -8.13 | % | |||||||||||||
Accrued interest
payable
|
469,841 | 411,796 | 293,956 | -28.62 | % | -37.44 | % | |||||||||||||
Other
liabilities
|
662,175 | 665,893 | 622,227 | -6.56 | % | -6.03 | % | |||||||||||||
Bonds
|
3,983,146 | 4,173,622 | 4,127,958 | -1.09 | % | 3.64 | % | |||||||||||||
Accrued
expenses
|
589,587 | 239,400 | 600,646 | 150.90 | % | 1.88 | % | |||||||||||||
Minority interest in consolidated
subsidiaries
|
190,934 | 106,381 | 66,757 | -37.25 | % | -65.04 | % | |||||||||||||
Total
liabilities
|
58,866,013 | 54,831,536 | 53,968,332 | -2 | % | -8 | % | |||||||||||||
SHAREHOLDERS'
EQUITY
|
||||||||||||||||||||
Subscribed and paid in
capital
|
393,914 | 393,914 | 393,914 | 0.00 | % | 0.00 | % | |||||||||||||
Retained
earnings
|
4,869,462 | 5,601,028 | 5,388,839 | -3.79 | % | 10.67 | % | |||||||||||||
Appropiated
|
4,558,337 | 4,344,178 | 5,047,855 | 16.20 | % | 10.74 | % | |||||||||||||
Unappropiated
|
311,125 | 1,256,850 | 340,984 | -72.87 | % | 9.60 | % | |||||||||||||
Reappraisal and
others
|
827,189 | 1,004,293 | 985,147 | -1.91 | % | 19.10 | % | |||||||||||||
Gross unrealized gain or loss on
debt securities
|
-12,317 | 33,594 | 34,350 | 2.25 | % | 378.88 | % | |||||||||||||
Total shareholder's
equity
|
6,078,248 | 7,032,829 | 6,802,250 | -3.28 | % | 11.91 | % |
INCOME
STATEMENT
|
Growth
|
|||||||||||||||||||
(COP
million)
|
1Q 09
|
4Q 09
|
1Q 10
|
QoQ
|
YoY
|
|||||||||||||||
Interest income and
expenses
|
||||||||||||||||||||
Interest on
loans
|
1,394,222 | 1,061,033 | 969,360 | -8.64 | % | -30.47 | % | |||||||||||||
Interest on investment
securities
|
154,063 | 307,931 | 45,622 | -85.18 | % | -70.39 | % | |||||||||||||
Overnight
funds
|
28,258 | 13,498 | 16,747 | 24.07 | % | -40.74 | % | |||||||||||||
Leasing
|
214,274 | 151,859 | 146,511 | -3.52 | % | -31.62 | % | |||||||||||||
Total interest
income
|
1,790,817 | 1,534,321 | 1,178,240 | -23.21 | % | -34.21 | % | |||||||||||||
Interest
expense
|
||||||||||||||||||||
Checking
accounts
|
12,009 | 9,316 | 8,498 | -8.78 | % | -29.24 | % | |||||||||||||
Time
deposits
|
411,442 | 247,352 | 192,963 | -21.99 | % | -53.10 | % | |||||||||||||
Savings
deposits
|
143,893 | 89,315 | 79,543 | -10.94 | % | -44.72 | % | |||||||||||||
Total interest on
deposits
|
567,344 | 345,983 | 281,004 | -18.78 | % | -50.47 | % | |||||||||||||
Interbank
borrowings
|
23,002 | 5,469 | 4,819 | -11.89 | % | -79.05 | % | |||||||||||||
Borrowings from domestic
development banks
|
87,097 | 44,800 | 39,047 | -12.84 | % | -55.17 | % | |||||||||||||
Overnight
funds
|
37,984 | 9,844 | 8,990 | -8.68 | % | -76.33 | % | |||||||||||||
Bonds
|
90,219 | 86,723 | 74,705 | -13.86 | % | -17.20 | % | |||||||||||||
Total interest
expense
|
805,646 | 492,819 | 408,565 | -17.10 | % | -49.29 | % | |||||||||||||
Net interest
income
|
985,171 | 1,041,502 | 769,675 | -26.10 | % | -21.87 | % | |||||||||||||
Provision for loan and accrued
interest losses, net
|
(383,607 | ) | (358,770 | ) | (185,989 | ) | -48.16 | % | -51.52 | % | ||||||||||
Recovery of charged-off
loans
|
33,159 | 78,886 | 55,736 | -29.35 | % | 68.09 | % | |||||||||||||
Provision for foreclosed assets
and other assets
|
(23,311 | ) | (27,007 | ) | (19,164 | ) | -29.04 | % | -17.79 | % | ||||||||||
Recovery of provisions for
foreclosed assets and other assets
|
33,846 | 6,154 | 6,919 | 12.43 | % | -79.56 | % | |||||||||||||
Total net
provisions
|
(339,913 | ) | (300,737 | ) | (142,498 | ) | -52.62 | % | -58.08 | % | ||||||||||
Net interest income after
provision for loans
|
||||||||||||||||||||
and accrued interest
losses
|
645,258 | 740,765 | 627,177 | -15.33 | % | -2.80 | % | |||||||||||||
Commissions from banking services
and other services
|
61,653 | 68,573 | 68,061 | -0.75 | % | 10.39 | % | |||||||||||||
Electronic services and ATM
fees
|
15,463 | 14,776 | 13,775 | -6.77 | % | -10.92 | % | |||||||||||||
Branch network
services
|
26,590 | 29,743 | 27,566 | -7.32 | % | 3.67 | % | |||||||||||||
Collections and payments
fees
|
42,889 | 50,460 | 55,147 | 9.29 | % | 28.58 | % | |||||||||||||
Credit card merchant
fees
|
7,216 | 7,134 | 4,203 | -41.08 | % | -41.75 | % | |||||||||||||
Credit and debit card annual
fees
|
137,205 | 140,206 | 140,008 | -0.14 | % | 2.04 | % | |||||||||||||
Checking
fees
|
16,959 | 17,293 | 17,407 | 0.66 | % | 2.64 | % | |||||||||||||
Fiduciary
activities
|
38,941 | 48,200 | 40,105 | -16.79 | % | 2.99 | % | |||||||||||||
Pension plan
administration
|
26,163 | 24,489 | 22,243 | -9.17 | % | -14.98 | % | |||||||||||||
Brokerage
fees
|
7,902 | 15,593 | 7,477 | -52.05 | % | -5.38 | % | |||||||||||||
Check
remittance
|
6,150 | 6,333 | 4,639 | -26.75 | % | -24.57 | % | |||||||||||||
International
operations
|
13,632 | 3,633 | 11,493 | 216.35 | % | -15.69 | % | |||||||||||||
Fees and other service
income
|
400,763 | 426,433 | 412,124 | -3.36 | % | 2.83 | % | |||||||||||||
Fees and other service
expenses
|
(33,716 | ) | (35,526 | ) | (37,713 | ) | 6.16 | % | 11.85 | % | ||||||||||
Total fees and income from
services, net
|
367,047 | 390,907 | 374,411 | -4.22 | % | 2.01 | % | |||||||||||||
Other operating
income
|
||||||||||||||||||||
Net foreign exchange
gains
|
205,295 | 51,124 | 5,098 | -90.03 | % | -97.52 | % | |||||||||||||
Derivatives Financial
Contracts
|
(186,065 | ) | 17,971 | 58,499 | 225.52 | % | 131.44 | % | ||||||||||||
Gains(loss) on sales of
investments on equity securities
|
6 | (25 | ) | 34,212 | * | * | ||||||||||||||
Securitization
income
|
13,668 | 12,341 | 9,876 | -19.97 | % | -27.74 | % | |||||||||||||
Dividend
income
|
16,570 | 89 | 16,069 | 17955.06 | % | -3.02 | % | |||||||||||||
Revenues from commercial
subsidiaries
|
28,656 | 20,968 | 23,148 | 10.40 | % | -19.22 | % | |||||||||||||
Insurance
income
|
11,811 | (10,106 | ) | 1,540 | 115.24 | % | -86.96 | % | ||||||||||||
Communication, postage, rent and
others
|
36,431 | 39,565 | 41,404 | 4.65 | % | 13.65 | % | |||||||||||||
Total other operating
income
|
126,372 | 131,927 | 189,846 | 43.90 | % | 50.23 | % | |||||||||||||
Total
income
|
1,138,677 | 1,263,599 | 1,191,434 | -5.71 | % | 4.63 | % | |||||||||||||
Operating
expenses
|
||||||||||||||||||||
Salaries and employee
benefits
|
254,652 | 257,271 | 270,414 | 5.11 | % | 6.19 | % | |||||||||||||
Bonus plan
payments
|
26,023 | 37,340 | 37,422 | 0.22 | % | 43.80 | % | |||||||||||||
Compensation
|
4,834 | 5,513 | 9,889 | 79.38 | % | 104.57 | % | |||||||||||||
Administrative and other
expenses
|
366,188 | 366,411 | 345,090 | -5.82 | % | -5.76 | % | |||||||||||||
Deposit security,
net
|
19,617 | 16,846 | 19,427 | 15.32 | % | -0.97 | % | |||||||||||||
Donation
expenses
|
706 | 1,402 | 864 | -38.37 | % | 22.38 | % | |||||||||||||
Depreciation
|
44,647 | 47,006 | 47,748 | 1.58 | % | 6.95 | % | |||||||||||||
Total operating
expenses
|
716,667 | 731,789 | 730,854 | -0.13 | % | 1.98 | % | |||||||||||||
Net operating
income
|
422,010 | 531,810 | 460,580 | -13.39 | % | 9.14 | % | |||||||||||||
Goodwill amortization (1)
|
20,193 | 15,320 | 15,142 | -1.16 | % | -25.01 | % | |||||||||||||
Non-operating income
(expense)
|
||||||||||||||||||||
Other
income
|
62,766 | 16,924 | 72,176 | 326.47 | % | 14.99 | % | |||||||||||||
Minority
interest
|
(5,136 | ) | 4,294 | (2,702 | ) | -162.93 | % | -47.39 | % | |||||||||||
Other
expense
|
(30,449 | ) | (15,446 | ) | (31,506 | ) | 103.98 | % | 3.47 | % | ||||||||||
Total non-operating
income
|
27,181 | 5,772 | 37,968 | 557.80 | % | 39.69 | % | |||||||||||||
Income before income
taxes
|
428,998 | 522,262 | 483,406 | -7.44 | % | 12.68 | % | |||||||||||||
Income tax
expense
|
(117,873 | ) | (150,858 | ) | (142,422 | ) | -5.59 | % | 20.83 | % | ||||||||||
Net income
|
311,125 | 371,404 | 340,984 | -8.19 | % | 9.60 | % |
BANCOLOMBIA
S.A.
(Registrant)
|
||||
Date: May
7, 2010
|
By:
|
/s/ JAIME ALBERTO VELÁSQUEZ
B.
|
||
Name:
|
Jaime
Alberto Velásquez B.
|
|||
Title:
|
Vice
President of Finance
|
|||