Form 20-F | þ | Form 40-F | o |
Yes | o | No þ |
CONSOLIDATED BALANCE SHEET | ||||||||||||||||||||
AND INCOME STATEMENT | Quarter | Growth | ||||||||||||||||||
(Ps. million) | 3Q07 | 2Q08 | 3Q08 | 3Q08 / 2Q08 | 3Q08 / 3Q07 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Loans and financial leases, net |
34,188,333 | 37,710,491 | 40,474,342 | 7.33 | % | 18.39 | % | |||||||||||||
Investment securities, net |
5,331,636 | 6,168,070 | 6,947,159 | 12.63 | % | 30.30 | % | |||||||||||||
Other assets |
9,163,991 | 10,432,007 | 10,539,537 | 1.03 | % | 15.01 | % | |||||||||||||
Total assets |
48,683,960 | 54,310,568 | 57,961,038 | 6.72 | % | 19.06 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
30,641,803 | 34,538,354 | 37,096,051 | 7.41 | % | 21.06 | % | |||||||||||||
Non-interest bearing |
4,647,520 | 4,764,975 | 4,582,805 | -3.82 | % | -1.39 | % | |||||||||||||
Interest bearing |
25,994,283 | 29,773,379 | 32,513,246 | 9.20 | % | 25.08 | % | |||||||||||||
Other liabilities |
13,274,738 | 14,480,464 | 15,099,981 | 4.28 | % | 13.75 | % | |||||||||||||
Total liabilities |
43,916,541 | 49,018,818 | 52,196,032 | 6.48 | % | 18.85 | % | |||||||||||||
Shareholders equity |
4,767,419 | 5,291,750 | 5,765,006 | 8.94 | % | 20.93 | % | |||||||||||||
Total liabilities and shareholders equity |
48,683,960 | 54,310,568 | 57,961,038 | 6.72 | % | 19.06 | % | |||||||||||||
Interest income |
1,242,684 | 1,494,665 | 1,614,618 | 8.03 | % | 29.93 | % | |||||||||||||
Interest expense |
526,607 | 636,839 | 693,547 | 8.90 | % | 31.70 | % | |||||||||||||
Net interest income |
716,077 | 857,826 | 921,071 | 7.37 | % | 28.63 | % | |||||||||||||
Net provisions |
(192,709 | ) | (241,685 | ) | (243,584 | ) | 0.79 | % | 26.40 | % | ||||||||||
Fees and income from service, net |
280,966 | 298,984 | 346,717 | 15.97 | % | 23.40 | % | |||||||||||||
Other operating income |
106,806 | 195,761 | 130,622 | -33.27 | % | 22.30 | % | |||||||||||||
Total operating expense |
(531,375 | ) | (609,566 | ) | (637,920 | ) | 4.65 | % | 20.05 | % | ||||||||||
Goodwill amortization |
(19,399 | ) | (10,497 | ) | (11,287 | ) | 7.53 | % | -41.82 | % | ||||||||||
Non-operating income, net |
5,374 | 29,883 | (14,229 | ) | -147.62 | % | -364.77 | % | ||||||||||||
Income tax expense |
(49,007 | ) | (145,359 | ) | (124,423 | ) | -14.40 | % | 153.89 | % | ||||||||||
Net income |
316,733 | 375,347 | 366,967 | -2.23 | % | 15.86 | % | |||||||||||||
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. or COP.
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 September 30, 2008. The statements of income for the quarter ended September 30,
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: |
| Net interest income that totaled Ps. 921.1 billion in 3Q08, resulting in an
increase of 28.6%. |
||
| Net fees and income from services that amounted to Ps. 346.7 billion in 3Q08,
representing an increase of 23.4%. |
||
| Total other operating income that amounted to Ps. 130.6 billion in 3Q08,
representing an increase of 22.3%. |
||
| Total net provisions that amounted to Ps. 243.6 billion for 3Q08, representing an
increase of 26.4%. |
||
| Income tax expense totaling Ps 124.4 billion in 3Q08, representing an increase of
153.9%. |
2
Quarter | As of | |||||||||||||||||||
KEY FINANCIAL HIGHLIGHTS | 3Q07 | 2Q08 | 3Q08 | Sep-07 | Sep-08 | |||||||||||||||
Net Income (Ps millions) |
316,733 | 375,347 | 366,967 | 764,427 | 996,190 | |||||||||||||||
Basic and
Diluted net income per ADS US$ |
0.80 | 0.99 | 0.85 | 1.92 | 2.32 | |||||||||||||||
Basic and Diluted net income per share COP (7) |
402.03 | 476.43 | 465.80 | 970.30 | 1,264.48 | |||||||||||||||
Return on average total assets (1) |
2.70 | % | 2.86 | % | 2.66 | % | 2.24 | % | 2.49 | % | ||||||||||
Return on average shareholders equity (2) |
28.81 | % | 29.48 | % | 26.66 | % | 24.35 | % | 25.14 | % | ||||||||||
P/BV ADS (3) |
2.90 | 2.24 | 2.12 | |||||||||||||||||
P/BV Local (4) (5) |
2.71 | 2.12 | 2.14 | |||||||||||||||||
P/E (6) |
10.45 | 7.62 | 8.38 | |||||||||||||||||
ADR price |
34.65 | 31.30 | 28.45 | |||||||||||||||||
Common share price (7) |
16,400 | 14,220 | 15,640 | |||||||||||||||||
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. |
|
(7) | Prices by the end of the respective quarter. |
2. | CONSOLIDATED BALANCE SHEET |
2.1. | Assets |
| Corporate loans represented 47.9%. |
||
| Retail and SMEs segment comprised 31.6%. |
||
| Financial leases represented 12.5%. |
||
| Mortgage loans represented 8.0%. |
3
LOAN PORTFOLIO | As of | Growth | ||||||||||||||||||
(Ps. million) | 30-Sep-07 | 30-Jun-08 | 30-Sep-08 | Sep-08 / Jun-08 | Sep-08 / Sep-07 | |||||||||||||||
CORPORATE |
||||||||||||||||||||
Working capital loans |
15,719,266 | 16,147,393 | 17,339,568 | 7.38 | % | 10.31 | % | |||||||||||||
Loans funded by
domestic development banks |
852,098 | 983,613 | 950,134 | -3.40 | % | 11.51 | % | |||||||||||||
Trade Financing |
1,002,428 | 993,021 | 1,817,194 | 83.00 | % | 81.28 | % | |||||||||||||
Overdrafts |
140,692 | 227,848 | 111,717 | -50.97 | % | -20.59 | % | |||||||||||||
Credit Cards |
156,576 | 43,414 | 49,510 | 14.04 | % | -68.38 | % | |||||||||||||
TOTAL CORPORATE |
17,871,060 | 18,395,289 | 20,268,123 | 10.18 | % | 13.41 | % | |||||||||||||
RETAIL AND SMEs |
||||||||||||||||||||
Working capital loans |
2,874,562 | 3,913,770 | 4,096,301 | 4.66 | % | 42.50 | % | |||||||||||||
Personal loans |
3,554,436 | 3,982,508 | 4,242,273 | 6.52 | % | 19.35 | % | |||||||||||||
Loans funded by
domestic development banks |
553,915 | 807,006 | 861,001 | 6.69 | % | 55.44 | % | |||||||||||||
Credit Cards |
1,701,169 | 2,220,956 | 2,376,832 | 7.02 | % | 39.72 | % | |||||||||||||
Overdrafts |
234,653 | 306,272 | 313,605 | 2.39 | % | 33.65 | % | |||||||||||||
Automobile loans |
1,214,440 | 1,358,355 | 1,340,500 | -1.31 | % | 10.38 | % | |||||||||||||
Trade Financing |
90,820 | 96,566 | 127,259 | 31.78 | % | 40.12 | % | |||||||||||||
TOTAL RETAIL AND SMEs |
10,223,995 | 12,685,433 | 13,357,771 | 5.30 | % | 30.65 | % | |||||||||||||
MORTGAGE |
3,017,151 | 3,149,911 | 3,373,317 | 7.09 | % | 11.80 | % | |||||||||||||
FINANCIAL LEASES |
4,332,769 | 5,096,379 | 5,289,495 | 3.79 | % | 22.08 | % | |||||||||||||
Total loans and financial leases |
35,444,975 | 39,327,012 | 42,288,706 | 7.53 | % | 19.31 | % | |||||||||||||
Allowance for loan losses and
financial leases |
(1,256,642 | ) | (1,616,521 | ) | (1,814,364 | ) | 12.24 | % | 44.38 | % | ||||||||||
Total loans and financial leases, net |
34,188,333 | 37,710,491 | 40,474,342 | 7.33 | % | 18.39 | % | |||||||||||||
4
2.1.2. | Investment Portfolio |
2.1.3. | Asset Quality |
Past due loans / Gross loans as of | ||||||||||||
LOAN CLASSIFICATION | % of loan portfolio | 30-Jun-08 | 30-Sep-08 | |||||||||
Commercial loans |
61.7 | % | 2.1 | % | 2.3 | % | ||||||
Consumer loans |
17.4 | % | 6.2 | % | 5.8 | % | ||||||
Small business loans |
0.3 | % | 10.2 | % | 9.9 | % | ||||||
Mortgage loans |
8.0 | % | 7.5 | % | 8.5 | % | ||||||
Finance lease |
12.5 | % | 3.7 | % | 3.1 | % | ||||||
TOTAL LOAN PORTFOLIO |
100 | % | 3.5 | % | 3.5 | % | ||||||
LOANS AND FINANCIAL LEASES CLASSIFICATION | ||||||||||||||||||||||||
(Ps. million) | As of 30-Sep-07 | As of 30-Jun-08 | As of 30-Sep-08 | |||||||||||||||||||||
A Normal |
33,732,877 | 95.1 | % | 36,597,476 | 93.1 | % | 39,112,111 | 92.5 | % | |||||||||||||||
B Subnormal |
776,157 | 2.2 | % | 1,417,227 | 3.6 | % | 1,641,326 | 3.9 | % | |||||||||||||||
C Deficient |
248,459 | 0.7 | % | 374,663 | 1.0 | % | 507,581 | 1.2 | % | |||||||||||||||
D Doubtful recovery |
456,216 | 1.3 | % | 621,091 | 1.5 | % | 738,867 | 1.7 | % | |||||||||||||||
E Unrecoverable |
231,266 | 0.7 | % | 316,555 | 0.8 | % | 288,821 | 0.7 | % | |||||||||||||||
Total |
35,444,975 | 100 | % | 39,327,012 | 100 | % | 42,288,706 | 100 | % | |||||||||||||||
Loans and financial leases classified as C, D and E
as a percentage of total loans and financial leases |
2.6 | % | 3.3 | % | 3.6 | % | ||||||||||||||||||
5
ASSET QUALITY | As of | Growth | ||||||||||||||||||
(Ps. million) | Sep-07 | Jun-08 | Sep-08 | 3Q08 / 2Q08 | 3Q08 / 3Q07 | |||||||||||||||
Total performing past due loans (1) |
435,868 | 589,206 | 615,605 | 4.48 | % | 41.24 | % | |||||||||||||
Total non-performing past due loans |
544,985 | 786,658 | 880,600 | 11.94 | % | 61.58 | % | |||||||||||||
Total past due loans |
980,853 | 1,375,864 | 1,496,205 | 8.75 | % | 52.54 | % | |||||||||||||
Allowance for loans and accrued interest losses |
1,286,330 | 1,652,491 | 1,856,606 | 12.35 | % | 44.33 | % | |||||||||||||
Past due loans to total loans |
2.77 | % | 3.50 | % | 3.54 | % | ||||||||||||||
Non-performing loans as a percentage of total loans |
1.54 | % | 2.00 | % | 2.08 | % | ||||||||||||||
C, D and E loans as a percentage of total loans |
2.64 | % | 3.34 | % | 3.63 | % | ||||||||||||||
Allowances to past due loans (2) |
131.14 | % | 120.11 | % | 124.09 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of C, D and E loans (2) |
137.44 | % | 125.92 | % | 120.93 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of non-performing loans (2) |
236.03 | % | 210.06 | % | 210.83 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of total loans |
3.63 | % | 4.20 | % | 4.39 | % | ||||||||||||||
Percentage of performing loans to total loans |
98.46 | % | 98.00 | % | 97.92 | % |
(1) | Performing past due loans are loans upon which the Bank continues to recognize income although interest
in respect of such loans has not been received. Mortgage loans cease to accumulate interest on the statement of operations
when they are more than 60 days past due. For all other loans and financial leasing operations of any type, interest is no
longer accumulated after they are more than 30 days past due. |
|
(2) | Under Colombian Bank regulations, a loan is past due when it is at least 31 days past the actual due date. |
2.2. | Liabilities |
6
Sep-07 | Participation | Jun-08 | Participation | Sep-08 | Participation | |||||||||||||||||||
Checking Accounts |
5,472,186 | 17.9 | % | 5,892,512 | 17.1 | % | 6,031,361 | 16.3 | % | |||||||||||||||
Time Deposits |
12,952,902 | 42.3 | % | 16,097,667 | 46.6 | % | 17,431,652 | 47.0 | % | |||||||||||||||
Savings deposits |
11,737,909 | 38.3 | % | 12,150,236 | 35.2 | % | 13,260,107 | 35.7 | % | |||||||||||||||
Other |
478,806 | 1.6 | % | 397,939 | 1.2 | % | 372,931 | 1.0 | % | |||||||||||||||
Total Deposits |
30,641,803 | 100 | % | 34,538,354 | 100 | % | 37,096,051 | 100 | % | |||||||||||||||
2.3. | Shareholders Equity |
TECHNICAL CAPITAL RISK WEIGHTED ASSETS | ||||||||||||
Consolidated (Ps. million) | Sep-07 | Jun-08 | Sep-08 | |||||||||
Basic capital (Tier I) |
4,526,042 | 4,569,691 | 4,805,333 | |||||||||
Additional capital (Tier II) |
1,124,654 | 1,122,139 | 1,198,724 | |||||||||
Technical capital (1) |
5,650,696 | 5,691,830 | 6,004,058 | |||||||||
Risk weighted assets included market risk |
42,549,517 | 48,139,875 | 52,784,581 | |||||||||
CAPITAL ADEQUACY (2) |
13.28 | % | 11.82 | % | 11.37 | % | ||||||
(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 |
7
3.1. | Net Interest Income |
3.2. | Provisions |
3.3. | Fees and Income from Services |
8
ACCUMULATED CREDIT CARD BILLING | % | 2008 | ||||||||||||||
(Ps. million) | Sep-07 | Sep-08 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
1,042,111 | 1,264,825 | 21.37 | % | 8.19 | % | ||||||||||
Bancolombia Mastercard |
1,426,638 | 1,642,889 | 15.16 | % | 10.64 | % | ||||||||||
Bancolombia American Express |
686,136 | 1,085,270 | 58.17 | % | 7.03 | % | ||||||||||
Total Bancolombia |
3,154,884 | 3,992,984 | 26.57 | % | 25.85 | % | ||||||||||
Colombian Credit Card Market |
14,007,469 | 15,447,396 | 10.28 | % |
CREDIT CARD MARKET SHARE | % | 2008 | ||||||||||||||
(Outstanding credit cards) | Sep-07 | Sep-08 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
287,666 | 311,769 | 8.38 | % | 5.94 | % | ||||||||||
Bancolombia Mastercard |
335,430 | 364,703 | 8.73 | % | 6.94 | % | ||||||||||
Bancolombia American Express |
184,701 | 288,170 | 56.02 | % | 5.49 | % | ||||||||||
Total Bancolombia |
807,797 | 964,642 | 19.42 | % | 18.37 | % | ||||||||||
Colombian Credit Card Market |
5,088,774 | 5,251,945 | 3.21 | % |
3.4. | Other Operating Income |
| The sale of Multienlace S.A. in 2Q08 impacted positively other operating income
for 2Q08 results. Specifically, the Bank received dividend income from Multienlace
that totaled Ps. 15 billion and reported a gain on investment securities of Ps. 37
billion. |
||
| The forward contract and derivatives line was affected by a negative
mark-to-market valuation on the cross-currency swap portfolio as a result of the
recent performance of some benchmark interest rates. |
||
| Net foreign exchange gains reached Ps. 83.7 billion for 3Q08, driven by the COP
depreciation presented over the quarter. This line aggregates the net gains of the
COP conversion of U.S. dollar denominated assets and liabilities, trading and
foreign currency exchange gains. |
9
3.5. | Operating expenses |
| Increases in personnel expenses (the sum of salaries and employee benefits,
bonus plan payment and compensation) for nine months period ended September 30,
2008, which totaled Ps 786.2 billion, representing a 14.3% increase as compared to
the same period last year and were mainly caused by bonus plan payments. However,
on a quarter over quarter perspective, personnel expenses for 3Q08 decreased 0.7%
as compared to 2Q08 and increased 14.9% as compared to figures for 3Q07. |
||
| Increases in administrative and other expenses which totaled Ps. 900.2 billion
for the nine months period ended September 30, 2008, increasing 12.6% as compared
to the same period last year. Administrative and other expenses increased 7.8% as
compared to 2Q08 and 22.3% as compared to the figures for 3Q07. |
3.6. | Income tax expense |
PRINCIPAL RATIOS | Quarter | As of | ||||||||||||||||||
PROFITABILITY | 3Q07 | 2Q08 | 3Q08 | Sep-07 | Sep-08 | |||||||||||||||
Net interest margin (1) |
6.99 | % | 7.51 | % | 7.69 | % | 6.76 | % | 7.40 | % | ||||||||||
Return on average total assets (2) |
2.70 | % | 2.86 | % | 2.66 | % | 2.24 | % | 2.49 | % | ||||||||||
Return on average shareholders equity (3) |
28.81 | % | 29.48 | % | 26.66 | % | 24.35 | % | 25.14 | % | ||||||||||
EFFICIENCY |
||||||||||||||||||||
Operating expenses to net operating income (4) |
50.29 | % | 45.84 | % | 46.42 | % | 55.35 | % | 46.88 | % | ||||||||||
Operating expenses to average total assets (5) |
4.70 | % | 4.72 | % | 4.70 | % | 4.89 | % | 4.68 | % | ||||||||||
CAPITAL ADEQUACY |
||||||||||||||||||||
Shareholders equity to total assets |
9.79 | % | 9.74 | % | 9.95 | % | ||||||||||||||
Technical capital to risk weighted assets |
13.28 | % | 11.82 | % | 11.37 | % |
(1) | Calculated taking into account an average between the figures as of
March 2008 and as of June 2008. Its defined as net interest income divided by
monthly average interest-earning assets. |
|
(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. |
10
BALANCE SHEET | Last | |||||||||||||||||||
(Ps. million) | Sep-07 | Jun-08 | Sep-08 | Quarter | Annual | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
2,846,131 | 4,203,606 | 3,943,274 | -6.19 | % | 38.55 | % | |||||||||||||
Overnight funds sold |
1,691,508 | 820,588 | 570,307 | -30.50 | % | -66.28 | % | |||||||||||||
Total cash and equivalents |
4,537,639 | 5,024,194 | 4,513,581 | -10.16 | % | -0.53 | % | |||||||||||||
Debt securities |
5,173,644 | 6,013,604 | 6,705,148 | 11.50 | % | 29.60 | % | |||||||||||||
Trading |
1,745,887 | 1,954,381 | 2,125,396 | 8.75 | % | 21.74 | % | |||||||||||||
Available for Sale |
1,549,168 | 1,883,080 | 2,135,482 | 13.40 | % | 37.85 | % | |||||||||||||
Held to Maturity |
1,878,589 | 2,176,143 | 2,444,270 | 12.32 | % | 30.11 | % | |||||||||||||
Equity securities |
235,401 | 227,372 | 307,403 | 35.20 | % | 30.59 | % | |||||||||||||
Trading |
77,272 | 51,726 | 132,996 | 157.12 | % | 72.11 | % | |||||||||||||
Available for Sale |
158,129 | 175,646 | 174,407 | -0.71 | % | 10.29 | % | |||||||||||||
Market value allowance |
-77,409 | -72,906 | -65,392 | -10.31 | % | -15.52 | % | |||||||||||||
Net investment securities |
5,331,636 | 6,168,070 | 6,947,159 | 12.63 | % | 30.30 | % | |||||||||||||
Commercial loans |
21,789,482 | 24,022,762 | 26,109,332 | 8.69 | % | 19.83 | % | |||||||||||||
Consumer loans |
6,189,229 | 6,925,338 | 7,375,132 | 6.49 | % | 19.16 | % | |||||||||||||
Small business loans |
116,344 | 132,622 | 141,430 | 6.64 | % | 21.56 | % | |||||||||||||
Mortgage loans |
3,017,151 | 3,149,911 | 3,373,317 | 7.09 | % | 11.80 | % | |||||||||||||
Finance lease |
4,332,769 | 5,096,379 | 5,289,495 | 3.79 | % | 22.08 | % | |||||||||||||
Allowance for loan losses |
-1,256,642 | -1,616,521 | -1,814,364 | 12.24 | % | 44.38 | % | |||||||||||||
Net total loans and financial leases |
34,188,333 | 37,710,491 | 40,474,342 | 7.33 | % | 18.39 | % | |||||||||||||
Accrued interest receivable on loans |
400,825 | 482,991 | 525,401 | 8.78 | % | 31.08 | % | |||||||||||||
Allowance for accrued interest losses |
-29,688 | -35,970 | -42,242 | 17.44 | % | 42.29 | % | |||||||||||||
Net total interest accrued |
371,137 | 447,021 | 483,159 | 8.08 | % | 30.18 | % | |||||||||||||
Customers acceptances and derivatives |
178,461 | 100,081 | 235,133 | 134.94 | % | 31.76 | % | |||||||||||||
Net accounts receivable |
676,696 | 855,548 | 840,638 | -1.74 | % | 24.23 | % | |||||||||||||
Net premises and equipment |
806,688 | 885,666 | 937,993 | 5.91 | % | 16.28 | % | |||||||||||||
Foreclosed assets, net |
27,893 | 23,672 | 24,179 | 2.14 | % | -13.32 | % | |||||||||||||
Prepaid expenses and deferred charges |
133,953 | 135,071 | 141,609 | 4.84 | % | 5.72 | % | |||||||||||||
Goodwill |
917,025 | 909,121 | 1,019,732 | 12.17 | % | 11.20 | % | |||||||||||||
Operating leases, net |
414,959 | 630,942 | 651,759 | 3.30 | % | 57.07 | % | |||||||||||||
Other |
739,947 | 904,895 | 1,141,433 | 26.14 | % | 54.26 | % | |||||||||||||
Reappraisal of assets |
359,593 | 515,796 | 550,321 | 6.69 | % | 53.04 | % | |||||||||||||
Total assets |
48,683,960 | 54,310,568 | 57,961,038 | 6.72 | % | 19.06 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||
Non-interest bearing |
4,647,520 | 4,764,975 | 4,582,805 | -3.82 | % | -1.39 | % | |||||||||||||
Checking accounts |
4,168,714 | 4,367,036 | 4,209,874 | -3.60 | % | 0.99 | % | |||||||||||||
Other |
478,806 | 397,939 | 372,931 | -6.28 | % | -22.11 | % | |||||||||||||
Interest bearing |
25,994,283 | 29,773,379 | 32,513,246 | 9.20 | % | 25.08 | % | |||||||||||||
Checking accounts |
1,303,472 | 1,525,476 | 1,821,487 | 19.40 | % | 39.74 | % | |||||||||||||
Time deposits |
12,952,902 | 16,097,667 | 17,431,652 | 8.29 | % | 34.58 | % | |||||||||||||
Savings deposits |
11,737,909 | 12,150,236 | 13,260,107 | 9.13 | % | 12.97 | % | |||||||||||||
Total deposits |
30,641,803 | 34,538,354 | 37,096,051 | 7.41 | % | 21.06 | % | |||||||||||||
Overnight funds |
2,127,637 | 2,772,806 | 2,252,672 | -18.76 | % | 5.88 | % | |||||||||||||
Bank acceptances outstanding |
52,378 | 36,536 | 49,507 | 35.50 | % | -5.48 | % | |||||||||||||
Interbank borrowings |
1,170,339 | 1,493,083 | 1,704,714 | 14.17 | % | 45.66 | % | |||||||||||||
Borrowings from domestic development banks |
3,270,537 | 3,718,117 | 3,682,014 | -0.97 | % | 12.58 | % | |||||||||||||
Accounts payable |
2,191,160 | 2,059,164 | 1,660,001 | -19.38 | % | -24.24 | % | |||||||||||||
Accrued interest payable |
269,085 | 334,435 | 401,357 | 20.01 | % | 49.16 | % | |||||||||||||
Other liabilities |
479,070 | 521,447 | 539,330 | 3.43 | % | 12.58 | % | |||||||||||||
Bonds |
2,937,268 | 2,767,762 | 3,801,313 | 37.34 | % | 29.42 | % | |||||||||||||
Accrued expenses |
606,235 | 688,604 | 919,320 | 33.50 | % | 51.64 | % | |||||||||||||
Minority interest in consolidated subsidiaries |
171,029 | 88,510 | 89,753 | 1.40 | % | -47.52 | % | |||||||||||||
Total liabilities |
43,916,541 | 49,018,818 | 52,196,032 | 6.48 | % | 18.85 | % | |||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||
Subscribed and paid in capital |
393,914 | 393,914 | 393,914 | 0.00 | % | 0.00 | % | |||||||||||||
Retained earnings |
3,789,802 | 4,223,649 | 4,658,803 | 10.30 | % | 22.93 | % | |||||||||||||
Appropiated |
3,025,375 | 3,594,426 | 3,662,613 | 1.90 | % | 21.06 | % | |||||||||||||
Unappropiated |
764,427 | 629,223 | 996,190 | 58.32 | % | 30.32 | % | |||||||||||||
Reappraisal and others |
617,514 | 737,842 | 770,102 | 4.37 | % | 24.71 | % | |||||||||||||
Gross unrealized gain or loss on debt securities |
-33,811 | -63,655 | -57,813 | -9.18 | % | 70.99 | % | |||||||||||||
Total shareholders equity |
4,767,419 | 5,291,750 | 5,765,006 | 8.94 | % | 20.93 | % | |||||||||||||
11
INCOME STATEMENT | As of | Growth | Growth | |||||||||||||||||||||||||||||
(Ps. million) | Sep-07 | Sep-08 | Sep-08 / Sep-07 | 3Q07 | 2Q08 | 3Q08 | 3Q08 / 2Q08 | 3Q08 / 3Q07 | ||||||||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||||||||||
Interest on loans |
2,636,236 | 3,572,916 | 35.53 | % | 971,352 | 1,174,262 | 1,265,216 | 7.75 | % | 30.25 | % | |||||||||||||||||||||
Interest on investment securities |
310,728 | 315,660 | 1.59 | % | 92,996 | 111,136 | 124,821 | 12.31 | % | 34.22 | % | |||||||||||||||||||||
Overnight funds |
86,008 | 74,982 | -12.82 | % | 29,540 | 20,528 | 25,651 | 24.96 | % | -13.17 | % | |||||||||||||||||||||
Leasing |
401,735 | 565,330 | 40.72 | % | 148,796 | 188,739 | 198,930 | 5.40 | % | 33.69 | % | |||||||||||||||||||||
Total interest income |
3,434,707 | 4,528,888 | 31.86 | % | 1,242,684 | 1,494,665 | 1,614,618 | 8.03 | % | 29.93 | % | |||||||||||||||||||||
Interest expense |
||||||||||||||||||||||||||||||||
Checking accounts |
28,481 | 27,168 | -4.61 | % | 9,126 | 8,745 | 9,604 | 9.82 | % | 5.24 | % | |||||||||||||||||||||
Time deposits |
566,399 | 906,775 | 60.09 | % | 219,594 | 301,342 | 328,607 | 9.05 | % | 49.64 | % | |||||||||||||||||||||
Savings deposits |
331,535 | 413,329 | 24.67 | % | 119,021 | 132,763 | 141,685 | 6.72 | % | 19.04 | % | |||||||||||||||||||||
Total interest on deposits |
926,415 | 1,347,272 | 45.43 | % | 347,741 | 442,850 | 479,896 | 8.37 | % | 38.00 | % | |||||||||||||||||||||
Interbank borrowings |
91,068 | 49,462 | -45.69 | % | 20,966 | 13,268 | 19,527 | 47.17 | % | -6.86 | % | |||||||||||||||||||||
Borrowings from domestic development banks |
192,806 | 252,238 | 30.82 | % | 73,029 | 84,469 | 83,104 | -1.62 | % | 13.80 | % | |||||||||||||||||||||
Overnight funds |
92,570 | 114,431 | 23.62 | % | 39,166 | 35,270 | 36,964 | 4.80 | % | -5.62 | % | |||||||||||||||||||||
Bonds |
110,882 | 190,143 | 71.48 | % | 45,705 | 60,982 | 74,056 | 21.44 | % | 62.03 | % | |||||||||||||||||||||
Total interest expense |
1,413,741 | 1,953,546 | 38.18 | % | 526,607 | 636,839 | 693,547 | 8.90 | % | 31.70 | % | |||||||||||||||||||||
Net interest income |
2,020,966 | 2,575,342 | 27.43 | % | 716,077 | 857,826 | 921,071 | 7.37 | % | 28.63 | % | |||||||||||||||||||||
Provision for loan and accrued interest losses, net |
(450,008 | ) | (743,333 | ) | 65.18 | % | (203,047 | ) | (255,225 | ) | (294,226 | ) | 15.28 | % | 44.91 | % | ||||||||||||||||
Recovery of charged-off loans |
65,472 | 68,108 | 4.03 | % | 24,222 | 18,607 | 27,660 | 48.65 | % | 14.19 | % | |||||||||||||||||||||
Provision for foreclosed assets and other assets |
(53,721 | ) | (32,388 | ) | -39.71 | % | (22,963 | ) | (13,700 | ) | (8,072 | ) | -41.08 | % | -64.85 | % | ||||||||||||||||
Recovery of provisions for foreclosed assets and other assets |
51,941 | 49,110 | -5.45 | % | 9,079 | 8,633 | 31,054 | 259.71 | % | 242.04 | % | |||||||||||||||||||||
Total net provisions |
(386,316 | ) | (658,503 | ) | 70.46 | % | (192,709 | ) | (241,685 | ) | (243,584 | ) | 0.79 | % | 26.40 | % | ||||||||||||||||
Net interest income after provision for loans
and accrued interest losses |
1,634,650 | 1,916,839 | 17.26 | % | 523,368 | 616,141 | 677,487 | 9.96 | % | 29.45 | % | |||||||||||||||||||||
Commissions from banking services and other services |
176,439 | 178,185 | 0.99 | % | 86,090 | 56,937 | 67,872 | 19.21 | % | -21.16 | % | |||||||||||||||||||||
Electronic services and ATM fees |
58,081 | 63,250 | 8.90 | % | 20,955 | 21,171 | 20,687 | -2.29 | % | -1.28 | % | |||||||||||||||||||||
Branch network services |
76,595 | 75,713 | -1.15 | % | 25,869 | 25,166 | 26,680 | 6.02 | % | 3.14 | % | |||||||||||||||||||||
Collections and payments fees |
93,496 | 115,380 | 23.41 | % | 32,937 | 38,753 | 39,731 | 2.52 | % | 20.63 | % | |||||||||||||||||||||
Credit card merchant fees |
28,106 | 20,305 | -27.76 | % | 8,800 | 5,906 | 6,321 | 7.03 | % | -28.17 | % | |||||||||||||||||||||
Credit and debit card annual fees |
201,963 | 327,822 | 62.32 | % | 52,523 | 108,029 | 119,293 | 10.43 | % | 127.13 | % | |||||||||||||||||||||
Checking fees |
49,646 | 50,859 | 2.44 | % | 16,546 | 16,726 | 17,783 | 6.32 | % | 7.48 | % | |||||||||||||||||||||
Fiduciary activities |
49,956 | 68,603 | 37.33 | % | 17,161 | 22,176 | 26,623 | 20.05 | % | 55.14 | % | |||||||||||||||||||||
Pension plan administration |
62,179 | 60,758 | -2.29 | % | 20,912 | 19,143 | 20,761 | 8.45 | % | -0.72 | % | |||||||||||||||||||||
Brokerage fees |
42,488 | 42,593 | 0.25 | % | 12,539 | 16,329 | 12,137 | -25.67 | % | -3.21 | % | |||||||||||||||||||||
Check remittance |
16,798 | 18,945 | 12.78 | % | 5,672 | 6,333 | 5,934 | -6.30 | % | 4.62 | % | |||||||||||||||||||||
International operations |
31,189 | 32,450 | 4.04 | % | 10,357 | 9,872 | 12,485 | 26.47 | % | 20.55 | % | |||||||||||||||||||||
Fees and other service income |
886,936 | 1,054,863 | 18.93 | % | 310,361 | 346,541 | 376,307 | 8.59 | % | 21.25 | % | |||||||||||||||||||||
Fees and other service expenses |
(73,255 | ) | (102,221 | ) | 39.54 | % | (29,395 | ) | (47,557 | ) | (29,590 | ) | -37.78 | % | 0.66 | % | ||||||||||||||||
Total fees and income from services, net |
813,681 | 952,642 | 17.08 | % | 280,966 | 298,984 | 346,717 | 15.97 | % | 23.40 | % | |||||||||||||||||||||
Other operating income |
||||||||||||||||||||||||||||||||
Net foreign exchange gains |
14,271 | 33,400 | 134.04 | % | 100,996 | 59,760 | 83,726 | 40.10 | % | -17.10 | % | |||||||||||||||||||||
Forward contracts in foreign currency |
69,706 | 164,139 | 135.47 | % | (40,634 | ) | 16,846 | (18,709 | ) | -211.06 | % | -53.96 | % | |||||||||||||||||||
Gains on sales of investments on equity securities |
(15,224 | ) | 36,495 | 339.72 | % | (101 | ) | 37,180 | (589 | ) | -101.58 | % | 483.17 | % | ||||||||||||||||||
Securitization income |
32,427 | 31,557 | -2.68 | % | 11,981 | 12,776 | 9,713 | -23.97 | % | -18.93 | % | |||||||||||||||||||||
Dividend income |
18,606 | 39,497 | 112.28 | % | 2,460 | 15,929 | 3,080 | -80.66 | % | 25.20 | % | |||||||||||||||||||||
Revenues from commercial subsidiaries |
66,369 | 76,437 | 15.17 | % | 22,854 | 25,635 | 24,715 | -3.59 | % | 8.14 | % | |||||||||||||||||||||
Insurance income |
1,493 | 7,499 | 402.28 | % | (676 | ) | 985 | 1,702 | 72.79 | % | 351.78 | % | ||||||||||||||||||||
Rent, communication, postage, and others |
19,200 | 72,102 | 275.53 | % | 9,926 | 26,650 | 26,984 | 1.25 | % | 171.85 | % | |||||||||||||||||||||
Total other operating income |
206,848 | 461,126 | 122.93 | % | 106,806 | 195,761 | 130,622 | -33.27 | % | 22.30 | % | |||||||||||||||||||||
Total income |
2,655,179 | 3,330,607 | 25.44 | % | 911,140 | 1,110,886 | 1,154,826 | 3.96 | % | 26.75 | % | |||||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
618,026 | 659,519 | 6.71 | % | 205,180 | 217,796 | 222,506 | 2.16 | % | 8.44 | % | |||||||||||||||||||||
Bonus plan payments |
52,309 | 107,713 | 105.92 | % | 17,545 | 47,519 | 41,742 | -12.16 | % | 137.91 | % | |||||||||||||||||||||
Compensation |
17,239 | 18,981 | 10.10 | % | 6,826 | 6,301 | 5,447 | -13.55 | % | -20.20 | % | |||||||||||||||||||||
Administrative and other expenses |
799,328 | 900,176 | 12.62 | % | 259,013 | 293,916 | 316,785 | 7.78 | % | 22.30 | % | |||||||||||||||||||||
Deposit security, net |
36,831 | 39,594 | 7.50 | % | 12,515 | 12,354 | 12,916 | 4.55 | % | 3.20 | % | |||||||||||||||||||||
Donation expenses |
2,395 | 4,813 | 100.96 | % | 601 | 546 | 3,294 | 503.30 | % | 448.09 | % | |||||||||||||||||||||
Depreciation |
92,891 | 100,768 | 8.48 | % | 29,695 | 31,134 | 35,230 | 13.16 | % | 18.64 | % | |||||||||||||||||||||
Total operating expenses |
1,619,019 | 1,831,564 | 13.13 | % | 531,375 | 609,566 | 637,920 | 4.65 | % | 20.05 | % | |||||||||||||||||||||
Net operating income |
1,036,160 | 1,499,043 | 44.67 | % | 379,765 | 501,320 | 516,906 | 3.11 | % | 36.11 | % | |||||||||||||||||||||
Goodwill amortization (1) |
50,716 | 38,345 | -24.39 | % | 19,399 | 10,497 | 11,287 | 7.53 | % | -41.82 | % | |||||||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||||||||||
Other income |
76,354 | 94,052 | 23.18 | % | 28,297 | 58,628 | 13,086 | -77.68 | % | -53.75 | % | |||||||||||||||||||||
Minority interest |
(26,072 | ) | (13,150 | ) | -49.56 | % | (2,174 | ) | (6,435 | ) | (2,954 | ) | -54.09 | % | 35.88 | % | ||||||||||||||||
Other expense |
(46,638 | ) | (118,677 | ) | 154.46 | % | (20,749 | ) | (22,310 | ) | (24,361 | ) | 9.19 | % | 17.41 | % | ||||||||||||||||
Total non-operating income |
3,644 | (37,775 | ) | -1136.64 | % | 5,374 | 29,883 | (14,229 | ) | -147.62 | % | -364.77 | % | |||||||||||||||||||
Income before income taxes |
989,088 | 1,422,923 | 43.86 | % | 365,740 | 520,706 | 491,390 | -5.63 | % | 34.36 | % | |||||||||||||||||||||
Income tax expense |
(224,661 | ) | (426,733 | ) | 89.95 | % | (49,007 | ) | (145,359 | ) | (124,423 | ) | -14.40 | % | 153.89 | % | ||||||||||||||||
Net income |
764,427 | 996,190 | 30.32 | % | 316,733 | 375,347 | 366,967 | -2.23 | % | 15.86 | % | |||||||||||||||||||||
12
BANCOLOMBIA S.A. (Registrant) |
||||
Date: November 6, 2008 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||