BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Jun07/May07 | Annual | |||||||||||||||||||||
(Ps Millions) | Jun-06 | May-07 | Jun-07 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
936,386 | 1,414,014 | 1,894,783 | 480,769 | 34.00 | % | 102.35 | % | ||||||||||||||||
Overnight funds sold |
532,689 | 431,209 | 494,651 | 63,442 | 14.71 | % | -7.14 | % | ||||||||||||||||
Total cash and equivalents |
1,469,075 | 1,845,223 | 2,389,434 | 544,211 | 29.49 | % | 62.65 | % | ||||||||||||||||
Debt securities |
6,035,334 | 3,995,659 | 3,718,886 | -276,773 | -6.93 | % | -38.38 | % | ||||||||||||||||
Trading |
3,336,797 | 1,839,681 | 1,674,978 | -164,703 | -8.95 | % | -49.80 | % | ||||||||||||||||
Available for Sale |
1,459,238 | 1,067,918 | 973,651 | -94,267 | -8.83 | % | -33.28 | % | ||||||||||||||||
Held to Maturity |
1,239,299 | 1,088,060 | 1,070,257 | -17,803 | -1.64 | % | -13.64 | % | ||||||||||||||||
Equity securities |
920,907 | 955,158 | 961,667 | 6,509 | 0.68 | % | 4.43 | % | ||||||||||||||||
Trading |
2,811 | 597 | 5,602 | 5,005 | 838.36 | % | 99.29 | % | ||||||||||||||||
Available for Sale |
918,096 | 954,561 | 956,065 | 1,504 | 0.16 | % | 4.14 | % | ||||||||||||||||
Market value allowance |
-40,507 | -29,789 | -29,833 | -44 | 0.15 | % | -26.35 | % | ||||||||||||||||
Net investment securities |
6,915,734 | 4,921,028 | 4,650,720 | -270,308 | -5.49 | % | -32.75 | % | ||||||||||||||||
Commercial loans |
11,475,783 | 15,038,857 | 15,223,340 | 184,483 | 1.23 | % | 32.66 | % | ||||||||||||||||
Consumer loans |
2,280,338 | 2,940,779 | 3,068,543 | 127,764 | 4.34 | % | 34.57 | % | ||||||||||||||||
Small business loans |
73,968 | 116,163 | 112,840 | -3,323 | -2.86 | % | 52.55 | % | ||||||||||||||||
Mortgage loans |
1,708,818 | 1,924,507 | 2,031,531 | 107,024 | 5.56 | % | 18.89 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-548,244 | -673,673 | -720,858 | -47,185 | 7.00 | % | 31.48 | % | ||||||||||||||||
Net total loans and financial leases |
14,990,663 | 19,346,633 | 19,715,396 | 368,763 | 1.91 | % | 31.52 | % | ||||||||||||||||
Accrued interest receivable on loans |
148,921 | 217,828 | 234,818 | 16,990 | 7.80 | % | 57.68 | % | ||||||||||||||||
Allowance for accrued interest losses |
-7,234 | -9,437 | -10,562 | -1,125 | 11.92 | % | 46.00 | % | ||||||||||||||||
Net total interest accrued |
141,687 | 208,391 | 224,256 | 15,865 | 7.61 | % | 58.28 | % | ||||||||||||||||
Customers acceptances and derivatives |
56,096 | 242,748 | 237,090 | -5,658 | -2.33 | % | 322.65 | % | ||||||||||||||||
Net accounts receivable |
215,477 | 321,557 | 365,428 | 43,871 | 13.64 | % | 69.59 | % | ||||||||||||||||
Net premises and equipment |
341,602 | 374,029 | 375,485 | 1,456 | 0.39 | % | 9.92 | % | ||||||||||||||||
Foreclosed assets |
23,855 | 14,122 | 13,185 | -937 | -6.64 | % | -44.73 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
27,108 | 36,972 | 30,324 | -6,648 | -17.98 | % | 11.86 | % | ||||||||||||||||
Goodwill |
53,991 | 28,641 | 26,336 | -2,305 | -8.05 | % | -51.22 | % | ||||||||||||||||
Other |
426,998 | 370,598 | 256,118 | -114,480 | -30.89 | % | -40.02 | % | ||||||||||||||||
Reappraisal of assets |
668,858 | 853,640 | 896,405 | 42,765 | 5.01 | % | 34.02 | % | ||||||||||||||||
Total assets |
25,331,144 | 28,563,582 | 29,180,177 | 616,595 | 2.16 | % | 15.19 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
3,434,429 | 3,896,674 | 3,895,143 | -1,531 | -0.04 | % | 13.41 | % | ||||||||||||||||
Checking accounts |
3,149,113 | 3,606,203 | 3,578,721 | -27,482 | -0.76 | % | 13.64 | % | ||||||||||||||||
Other |
285,316 | 290,471 | 316,422 | 25,951 | 8.93 | % | 10.90 | % | ||||||||||||||||
Interest bearing |
12,288,793 | 14,420,880 | 14,715,170 | 294,290 | 2.04 | % | 19.74 | % | ||||||||||||||||
Checking accounts |
303,297 | 293,438 | 294,808 | 1,370 | 0.47 | % | -2.80 | % | ||||||||||||||||
Time deposits |
3,286,884 | 3,561,845 | 4,096,939 | 535,094 | 15.02 | % | 24.65 | % | ||||||||||||||||
Savings deposits |
8,698,612 | 10,565,597 | 10,323,423 | -242,174 | -2.29 | % | 18.68 | % | ||||||||||||||||
Total deposits |
15,723,222 | 18,317,554 | 18,610,313 | 292,759 | 1.60 | % | 18.36 | % | ||||||||||||||||
Overnight funds |
1,348,952 | 439,938 | 1,685,057 | 1,245,119 | 283.02 | % | 24.92 | % | ||||||||||||||||
Bank acceptances outstanding |
60,726 | 50,323 | 56,289 | 5,966 | 11.86 | % | -7.31 | % | ||||||||||||||||
Interbank borrowings |
1,892,777 | 1,266,191 | 1,018,073 | -248,118 | -19.60 | % | -46.21 | % | ||||||||||||||||
Borrowings from domestic development banks |
864,606 | 918,425 | 976,077 | 57,652 | 6.28 | % | 12.89 | % | ||||||||||||||||
Accounts payable |
796,737 | 2,099,373 | 1,239,422 | -859,951 | -40.96 | % | 55.56 | % | ||||||||||||||||
Accrued interest payable |
130,942 | 119,431 | 130,618 | 11,187 | 9.37 | % | -0.25 | % | ||||||||||||||||
Other liabilities |
271,014 | 275,230 | 271,966 | -3,264 | -1.19 | % | 0.35 | % | ||||||||||||||||
Bonds |
979,686 | 1,285,030 | 1,285,585 | 555 | 0.04 | % | 31.22 | % | ||||||||||||||||
Accrued expenses |
261,236 | 389,576 | 384,867 | -4,709 | -1.21 | % | 47.33 | % | ||||||||||||||||
Total liabilities |
22,329,898 | 25,161,071 | 25,658,267 | 497,196 | 1.98 | % | 14.91 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 363,914 | 365,375 | 1,461 | 0.40 | % | 0.40 | % | ||||||||||||||||
Retained earnings |
1,519,876 | 1,740,870 | 1,824,365 | 83,495 | 4.80 | % | 20.03 | % | ||||||||||||||||
Appropiated |
1,228,943 | 1,424,104 | 1,467,077 | 42,973 | 3.02 | % | 19.38 | % | ||||||||||||||||
Unappropiated |
290,933 | 316,766 | 357,288 | 40,522 | 12.79 | % | 22.81 | % | ||||||||||||||||
Reappraisal and others |
1,145,247 | 1,312,589 | 1,355,357 | 42,768 | 3.26 | % | 18.35 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
(27,791 | ) | (14,862 | ) | (23,187 | ) | (8,325 | ) | 56.02 | % | -16.57 | % | ||||||||||||
Total shareholders equity |
3,001,246 | 3,402,511 | 3,521,910 | 119,399 | 3.51 | % | 17.35 | % | ||||||||||||||||
Total liabilities and shareholders equity |
25,331,144 | 28,563,582 | 29,180,177 | 616,595 | 2.16 | % | 15.19 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Jun-06 | Jun-07 | % | May-07 | Jun-07 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
862,587 | 1,187,729 | 37.69 | % | 210,428 | 219,160 | 4.15 | % | ||||||||||||||||
Interest on investment securities |
(46,148 | ) | 142,815 | 409.47 | % | 24,223 | 31,108 | 28.42 | % | |||||||||||||||
Overnight funds |
12,243 | 24,230 | 97.91 | % | 4,804 | 4,632 | -3.58 | % | ||||||||||||||||
Total interest income |
828,682 | 1,354,774 | 63.49 | % | 239,455 | 254,900 | 6.45 | % | ||||||||||||||||
Interest expense
Checking accounts |
3,910 | 8,398 | 114.78 | % | 995 | 1,439 | 44.62 | % | ||||||||||||||||
Time deposits |
104,977 | 123,740 | 17.87 | % | 21,336 | 23,582 | 10.53 | % | ||||||||||||||||
Savings deposits |
111,632 | 209,540 | 87.71 | % | 39,821 | 37,160 | -6.68 | % | ||||||||||||||||
Total interest on deposits |
220,519 | 341,678 | 54.94 | % | 62,152 | 62,181 | 0.05 | % | ||||||||||||||||
Interbank borrowings |
56,118 | 41,490 | -26.07 | % | 10,624 | 5,951 | -43.99 | % | ||||||||||||||||
Borrowings from domestic development banks |
29,003 | 26,687 | -7.99 | % | 4,914 | 5,183 | 5.47 | % | ||||||||||||||||
Overnight funds |
28,165 | 37,398 | 32.78 | % | 4,064 | 8,476 | 108.56 | % | ||||||||||||||||
Bonds |
41,574 | 29,910 | -28.06 | % | 4,794 | 8,501 | 77.33 | % | ||||||||||||||||
Total interest expense |
375,379 | 477,163 | 27.11 | % | 86,548 | 90,292 | 4.33 | % | ||||||||||||||||
Net interest income |
453,303 | 877,611 | 93.60 | % | 152,907 | 164,608 | 7.65 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(76,954 | ) | (170,704 | ) | 121.83 | % | (41,745 | ) | (48,347 | ) | 15.82 | % | ||||||||||||
Recovery of charged-off loans |
29,528 | 29,041 | -1.65 | % | 6,990 | 4,782 | -31.59 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(14,212 | ) | (10,886 | ) | -23.40 | % | (1,508 | ) | (1,961 | ) | 30.04 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
57,434 | 36,439 | -36.56 | % | 7,047 | 23 | -99.67 | % | ||||||||||||||||
Total net provisions |
(4,204 | ) | (116,110 | ) | 2661.89 | % | (29,216 | ) | (45,503 | ) | 55.75 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
449,099 | 761,501 | 69.56 | % | 123,691 | 119,105 | -3.71 | % | ||||||||||||||||
Commissions from banking services and other services |
38,693 | 42,125 | 8.87 | % | 7,702 | 8,087 | 5.00 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
42,550 | 34,423 | -19.10 | % | 5,839 | 6,404 | 9.68 | % | ||||||||||||||||
Branch network services, net |
26,151 | 48,016 | 83.61 | % | 8,449 | 8,018 | -5.10 | % | ||||||||||||||||
Collections and payments fees, net |
33,844 | 51,909 | 53.38 | % | 9,232 | 9,404 | 1.86 | % | ||||||||||||||||
Credit card merchant fees, net |
4,314 | 10,229 | 137.11 | % | 1,598 | 712 | -55.44 | % | ||||||||||||||||
Credit and debit card fees, net |
118,251 | 119,696 | 1.22 | % | 19,917 | 22,648 | 13.71 | % | ||||||||||||||||
Checking fees, net |
29,080 | 32,811 | 12.83 | % | 5,930 | 5,414 | -8.70 | % | ||||||||||||||||
Check remittance, net |
5,589 | 5,024 | -10.11 | % | 665 | 842 | 26.62 | % | ||||||||||||||||
International operations, net |
12,689 | 16,302 | 28.47 | % | 2,651 | 2,729 | 2.94 | % | ||||||||||||||||
Total fees and other service income |
311,161 | 360,535 | 15.87 | % | 61,983 | 64,258 | 3.67 | % | ||||||||||||||||
Other fees and service expenses |
(33,727 | ) | (45,524 | ) | 34.98 | % | (7,257 | ) | (8,944 | ) | 23.25 | % | ||||||||||||
Total fees and income from services, net |
277,434 | 315,011 | 13.54 | % | 54,726 | 55,314 | 1.07 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
136,753 | (56,570 | ) | -141.37 | % | (54,135 | ) | 28,029 | -151.78 | % | ||||||||||||||
Forward contracts in foreign currency |
(62,098 | ) | 106,890 | 272.13 | % | 72,015 | (19,893 | ) | -127.62 | % | ||||||||||||||
Gains(Loss) on sales of investments on equity securities |
43,128 | (13,208 | ) | -130.63 | % | | | 0.00 | % | |||||||||||||||
Gains on sale of mortgage loan |
| | 0.00 | % | | | 0.00 | % | ||||||||||||||||
Dividend income |
128,538 | 122,067 | -5.03 | % | 103 | | * | |||||||||||||||||
Communication, rent payments and others |
790 | 702 | -11.14 | % | 120 | 108 | -10.00 | % | ||||||||||||||||
Total other operating income |
247,111 | 159,881 | -35.30 | % | 18,103 | 8,244 | -54.46 | % | ||||||||||||||||
Total income |
973,644 | 1,236,393 | 26.99 | % | 196,520 | 182,663 | -7.05 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
267,713 | 301,342 | 12.56 | % | 50,789 | 53,053 | 4.46 | % | ||||||||||||||||
Bonus plan payments |
4,556 | 20,384 | 347.41 | % | 4,342 | 2,308 | -46.84 | % | ||||||||||||||||
Compensation |
1,256 | 9,672 | 670.06 | % | 763 | 837 | 9.70 | % | ||||||||||||||||
Administrative and other expenses |
307,943 | 384,788 | 24.95 | % | 63,334 | 62,581 | -1.19 | % | ||||||||||||||||
Deposit security, net |
24,293 | 20,494 | -15.64 | % | 4,276 | 3,462 | -19.04 | % | ||||||||||||||||
Donation expenses |
84 | 225 | 167.86 | % | 64 | 33 | -48.44 | % | ||||||||||||||||
Depreciation |
35,203 | 39,933 | 13.44 | % | 7,361 | 8,511 | 15.62 | % | ||||||||||||||||
Total operating expenses |
641,048 | 776,838 | 21.18 | % | 130,929 | 130,785 | -0.11 | % | ||||||||||||||||
Net operating income |
332,596 | 459,555 | 38.17 | % | 65,591 | 51,878 | -20.91 | % | ||||||||||||||||
Merger expenses |
12,478 | | * | | | 0.00 | % | |||||||||||||||||
Goodwill amortization |
11,987 | 13,827 | 15.35 | % | 2,305 | 2,304 | -0.04 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
124,838 | 44,277 | -64.53 | % | 5,963 | 5,223 | -12.41 | % | ||||||||||||||||
Other expense |
(77,350 | ) | (23,243 | ) | -69.95 | % | (3,683 | ) | (1,869 | ) | -49.25 | % | ||||||||||||
Total non-operating income |
47,488 | 21,034 | -55.71 | % | 2,280 | 3,354 | 47.11 | % | ||||||||||||||||
Income before income taxes |
355,619 | 466,762 | 31.25 | % | 65,566 | 52,928 | -19.28 | % | ||||||||||||||||
Income tax expense |
(64,686 | ) | (109,474 | ) | 69.24 | % | (20,199 | ) | (12,406 | ) | -38.58 | % | ||||||||||||
Net income |
290,933 | 357,288 | 22.81 | % | 45,367 | 40,522 | -10.68 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: July 11, 2007 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||