BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Aug07/Jul07 | Annual | |||||||||||||||||||||
(Ps Millions) | Aug-06 | Jul-07 | Aug-07 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
1,053,492 | 1,547,506 | 1,818,226 | 270,720 | 17.49 | % | 72.59 | % | ||||||||||||||||
Overnight funds sold |
23,746 | 570,413 | 497,174 | -73,239 | -12.84 | % | 1993.72 | % | ||||||||||||||||
Total cash and equivalents |
1,077,238 | 2,117,919 | 2,315,400 | 197,481 | 9.32 | % | 114.94 | % | ||||||||||||||||
Debt securities |
4,556,902 | 4,220,900 | 3,984,761 | -236,139 | -5.59 | % | -12.56 | % | ||||||||||||||||
Trading |
1,819,818 | 2,060,990 | 1,878,621 | -182,369 | -8.85 | % | 3.23 | % | ||||||||||||||||
Available for Sale |
1,490,744 | 1,088,385 | 1,052,785 | -35,600 | -3.27 | % | -29.38 | % | ||||||||||||||||
Held to Maturity |
1,246,340 | 1,071,525 | 1,053,355 | -18,170 | -1.70 | % | -15.48 | % | ||||||||||||||||
Equity securities |
922,509 | 1,023,736 | 970,166 | -53,570 | -5.23 | % | 5.17 | % | ||||||||||||||||
Trading |
2,834 | 65,684 | 6,318 | -59,366 | -90.38 | % | 122.94 | % | ||||||||||||||||
Available for Sale |
919,675 | 958,052 | 963,848 | 5,796 | 0.60 | % | 4.80 | % | ||||||||||||||||
Market value allowance |
-39,548 | -29,851 | -29,866 | -15 | 0.05 | % | -24.48 | % | ||||||||||||||||
Net investment securities |
5,439,863 | 5,214,785 | 4,925,061 | -289,724 | -5.56 | % | -9.46 | % | ||||||||||||||||
Commercial loans |
12,444,342 | 15,786,275 | 16,385,808 | 599,533 | 3.80 | % | 31.67 | % | ||||||||||||||||
Consumer loans |
2,386,689 | 3,288,415 | 3,376,285 | 87,870 | 2.67 | % | 41.46 | % | ||||||||||||||||
Small business loans |
92,974 | 110,069 | 100,986 | -9,083 | -8.25 | % | 8.62 | % | ||||||||||||||||
Mortgage loans |
1,863,601 | 1,857,966 | 1,965,423 | 107,457 | 5.78 | % | 5.46 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-562,659 | -764,192 | -787,983 | -23,791 | 3.11 | % | 40.05 | % | ||||||||||||||||
Net total loans and financial leases |
16,224,947 | 20,278,533 | 21,040,519 | 761,986 | 3.76 | % | 29.68 | % | ||||||||||||||||
Accrued interest receivable on loans |
179,105 | 246,801 | 260,110 | 13,309 | 5.39 | % | 45.23 | % | ||||||||||||||||
Allowance for accrued interest losses |
-7,613 | -14,966 | -15,946 | -980 | 6.55 | % | 109.46 | % | ||||||||||||||||
Net total interest accrued |
171,492 | 231,835 | 244,164 | 12,329 | 5.32 | % | 42.38 | % | ||||||||||||||||
Customers acceptances and derivatives |
152,612 | 273,863 | 105,313 | -168,550 | -61.55 | % | -30.99 | % | ||||||||||||||||
Net accounts receivable |
211,884 | 380,353 | 412,011 | 31,658 | 8.32 | % | 94.45 | % | ||||||||||||||||
Net premises and equipment |
365,060 | 388,117 | 393,418 | 5,301 | 1.37 | % | 7.77 | % | ||||||||||||||||
Foreclosed assets |
19,261 | 14,284 | 12,055 | -2,229 | -15.60 | % | -37.41 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
37,731 | 39,768 | 38,327 | -1,441 | -3.62 | % | 1.58 | % | ||||||||||||||||
Goodwill |
49,382 | 24,032 | 21,727 | -2,305 | -9.59 | % | -56.00 | % | ||||||||||||||||
Other |
547,697 | 260,038 | 257,541 | -2,497 | -0.96 | % | -52.98 | % | ||||||||||||||||
Reappraisal of assets |
686,919 | 916,541 | 1,019,259 | 102,718 | 11.21 | % | 48.38 | % | ||||||||||||||||
Total assets |
24,984,086 | 30,140,068 | 30,784,795 | 644,727 | 2.14 | % | 23.22 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
3,422,212 | 3,957,638 | 4,071,583 | 113,945 | 2.88 | % | 18.98 | % | ||||||||||||||||
Checking accounts |
3,134,287 | 3,639,092 | 3,849,449 | 210,357 | 5.78 | % | 22.82 | % | ||||||||||||||||
Other |
287,925 | 318,546 | 222,134 | -96,412 | -30.27 | % | -22.85 | % | ||||||||||||||||
Interest bearing |
12,438,858 | 15,107,140 | 15,090,559 | -16,581 | -0.11 | % | 21.32 | % | ||||||||||||||||
Checking accounts |
269,778 | 382,347 | 262,015 | -120,332 | -31.47 | % | -2.88 | % | ||||||||||||||||
Time deposits |
3,452,220 | 4,074,363 | 4,502,849 | 428,486 | 10.52 | % | 30.43 | % | ||||||||||||||||
Savings deposits |
8,716,860 | 10,650,430 | 10,325,695 | -324,735 | -3.05 | % | 18.46 | % | ||||||||||||||||
Total deposits |
15,861,070 | 19,064,778 | 19,162,142 | 97,364 | 0.51 | % | 20.81 | % | ||||||||||||||||
Overnight funds |
1,662,025 | 820,153 | 1,628,849 | 808,696 | 98.60 | % | -2.00 | % | ||||||||||||||||
Bank acceptances outstanding |
73,165 | 66,137 | 67,365 | 1,228 | 1.86 | % | -7.93 | % | ||||||||||||||||
Interbank borrowings |
1,284,543 | 742,986 | 700,928 | -42,058 | -5.66 | % | -45.43 | % | ||||||||||||||||
Borrowings from domestic development banks |
800,322 | 1,215,190 | 1,330,385 | 115,195 | 9.48 | % | 66.23 | % | ||||||||||||||||
Accounts payable |
576,447 | 1,663,221 | 1,073,878 | -589,343 | -35.43 | % | 86.29 | % | ||||||||||||||||
Accrued interest payable |
121,572 | 142,110 | 145,266 | 3,156 | 2.22 | % | 19.49 | % | ||||||||||||||||
Other liabilities |
226,562 | 274,945 | 278,828 | 3,883 | 1.41 | % | 23.07 | % | ||||||||||||||||
Bonds |
925,311 | 1,262,278 | 1,341,154 | 78,876 | 6.25 | % | 44.94 | % | ||||||||||||||||
Accrued expenses |
312,078 | 397,422 | 407,534 | 10,112 | 2.54 | % | 30.59 | % | ||||||||||||||||
Total liabilities |
21,843,095 | 25,649,220 | 26,136,329 | 487,109 | 1.90 | % | 19.65 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 393,914 | 393,914 | 0 | 0.00 | % | 8.24 | % | ||||||||||||||||
Retained earnings |
1,597,430 | 2,748,153 | 2,811,153 | 63,000 | 2.29 | % | 75.98 | % | ||||||||||||||||
Appropiated |
1,228,943 | 2,321,716 | 2,305,756 | -15,960 | -0.69 | % | 87.62 | % | ||||||||||||||||
Unappropiated |
368,487 | 426,437 | 505,397 | 78,960 | 18.52 | % | 37.15 | % | ||||||||||||||||
Reappraisal and others |
1,169,820 | 1,375,533 | 1,478,252 | 102,719 | 7.47 | % | 26.37 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
9,827 | (26,752 | ) | (34,853 | ) | -8,101 | 30.28 | % | -454.67 | % | ||||||||||||||
Total shareholders equity |
3,140,991 | 4,490,848 | 4,648,466 | 157,618 | 3.51 | % | 47.99 | % | ||||||||||||||||
Total liabilities and shareholders equity |
24,984,086 | 30,140,068 | 30,784,795 | 644,727 | 2.14 | % | 23.22 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(Ps Millions) | Aug-06 | Aug-07 | % | Jul-07 | Aug-07 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
1,187,872 | 1,661,095 | 39.84 | % | 230,908 | 242,458 | 5.00 | % | ||||||||||||||||
Interest on investment securities |
41,506 | 175,444 | 322.70 | % | 14,961 | 17,668 | 18.09 | % | ||||||||||||||||
Overnight funds |
18,132 | 34,944 | 92.72 | % | 4,228 | 6,486 | 53.41 | % | ||||||||||||||||
Total interest income |
1,247,510 | 1,871,483 | 50.02 | % | 250,097 | 266,612 | 6.60 | % | ||||||||||||||||
Interest expense
Checking accounts |
5,139 | 11,801 | 129.64 | % | 1,319 | 2,084 | 58.00 | % | ||||||||||||||||
Time deposits |
140,756 | 180,562 | 28.28 | % | 26,814 | 30,008 | 11.91 | % | ||||||||||||||||
Savings deposits |
159,654 | 289,021 | 81.03 | % | 40,136 | 39,345 | -1.97 | % | ||||||||||||||||
Total interest on deposits |
305,549 | 481,384 | 57.55 | % | 68,269 | 71,437 | 4.64 | % | ||||||||||||||||
Interbank borrowings |
72,783 | 49,756 | -31.64 | % | 4,684 | 3,582 | -23.53 | % | ||||||||||||||||
Borrowings from domestic development banks |
38,161 | 39,249 | 2.85 | % | 5,897 | 6,665 | 13.02 | % | ||||||||||||||||
Overnight funds |
40,667 | 55,472 | 36.41 | % | 6,848 | 11,226 | 63.93 | % | ||||||||||||||||
Bonds |
53,626 | 47,046 | -12.27 | % | 8,503 | 8,633 | 1.53 | % | ||||||||||||||||
Total interest expense |
510,786 | 672,907 | 31.74 | % | 94,201 | 101,543 | 7.79 | % | ||||||||||||||||
Net interest income |
736,724 | 1,198,576 | 62.69 | % | 155,896 | 165,069 | 5.88 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(115,937 | ) | (247,424 | ) | 113.41 | % | (50,708 | ) | (26,012 | ) | -48.70 | % | ||||||||||||
Recovery of charged-off loans |
39,690 | 43,190 | 8.82 | % | 9,864 | 4,285 | -56.56 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(19,946 | ) | (15,393 | ) | -22.83 | % | (1,293 | ) | (3,214 | ) | 148.57 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
60,312 | 40,178 | -33.38 | % | 2,955 | 784 | -73.47 | % | ||||||||||||||||
Total net provisions |
(35,881 | ) | (179,449 | ) | 400.12 | % | (39,182 | ) | (24,157 | ) | -38.35 | % | ||||||||||||
Net interest income after provision for loans
and accrued interest losses |
700,843 | 1,019,127 | 45.41 | % | 116,714 | 140,912 | 20.73 | % | ||||||||||||||||
Commissions from banking services and other services |
53,716 | 61,792 | 15.03 | % | 10,040 | 9,627 | -4.11 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
57,371 | 47,393 | -17.39 | % | 6,375 | 6,595 | 3.45 | % | ||||||||||||||||
Branch network services, net |
35,529 | 64,558 | 81.71 | % | 8,131 | 8,411 | 3.44 | % | ||||||||||||||||
Collections and payments fees, net |
45,829 | 71,075 | 55.09 | % | 9,409 | 9,757 | 3.70 | % | ||||||||||||||||
Credit card merchant fees, net |
5,324 | 12,987 | 143.93 | % | 1,736 | 1,022 | -41.13 | % | ||||||||||||||||
Credit and debit card fees, net |
161,470 | 162,869 | 0.87 | % | 21,942 | 21,231 | -3.24 | % | ||||||||||||||||
Checking fees, net |
39,530 | 44,075 | 11.50 | % | 5,351 | 5,913 | 10.50 | % | ||||||||||||||||
Check remittance, net |
7,428 | 6,798 | -8.48 | % | 864 | 910 | 5.32 | % | ||||||||||||||||
International operations, net |
18,179 | 21,296 | 17.15 | % | 2,321 | 2,673 | 15.17 | % | ||||||||||||||||
Total fees and other service income |
424,376 | 492,843 | 16.13 | % | 66,169 | 66,139 | -0.05 | % | ||||||||||||||||
Other fees and service expenses |
(48,120 | ) | (65,426 | ) | 35.96 | % | (10,248 | ) | (9,654 | ) | -5.80 | % | ||||||||||||
Total fees and income from services, net |
376,256 | 427,417 | 13.60 | % | 55,921 | 56,485 | 1.01 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
99,147 | 134,756 | 35.92 | % | (4,684 | ) | 196,010 | -4284.67 | % | |||||||||||||||
Forward contracts in foreign currency |
(19,500 | ) | (61,394 | ) | 214.84 | % | 16,226 | (184,510 | ) | -1237.13 | % | |||||||||||||
Gains(Loss) on sales of investments on equity securities |
43,128 | (13,254 | ) | -130.73 | % | | (46 | ) | * | |||||||||||||||
Gains on sale of mortgage loan |
| 857 | * | 857 | | * | ||||||||||||||||||
Dividend income |
128,571 | 122,098 | -5.03 | % | 31 | | * | |||||||||||||||||
Communication, rent payments and others |
1,061 | 934 | -11.97 | % | 117 | 115 | -1.71 | % | ||||||||||||||||
Total other operating income |
252,407 | 183,997 | -27.10 | % | 12,547 | 11,569 | -7.79 | % | ||||||||||||||||
Total income |
1,329,506 | 1,630,541 | 22.64 | % | 185,182 | 208,966 | 12.84 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
358,233 | 400,681 | 11.85 | % | 49,088 | 50,251 | 2.37 | % | ||||||||||||||||
Bonus plan payments |
8,713 | 26,616 | 205.47 | % | 2,715 | 3,517 | 29.54 | % | ||||||||||||||||
Compensation |
2,370 | 13,618 | 474.60 | % | 1,825 | 2,121 | 16.22 | % | ||||||||||||||||
Administrative and other expenses |
416,485 | 503,933 | 21.00 | % | 59,258 | 59,887 | 1.06 | % | ||||||||||||||||
Deposit security, net |
36,570 | 27,375 | -25.14 | % | 3,454 | 3,427 | -0.78 | % | ||||||||||||||||
Donation expenses |
131 | 305 | 132.82 | % | 32 | 48 | 50.00 | % | ||||||||||||||||
Depreciation |
48,560 | 50,016 | 3.00 | % | 3,564 | 6,519 | 82.91 | % | ||||||||||||||||
Total operating expenses |
871,062 | 1,022,544 | 17.39 | % | 119,936 | 125,770 | 4.86 | % | ||||||||||||||||
Net operating income |
458,444 | 607,997 | 32.62 | % | 65,246 | 83,196 | 27.51 | % | ||||||||||||||||
Merger expenses |
19,322 | | * | | | 0.00 | % | |||||||||||||||||
Goodwill amortization |
16,596 | 18,435 | 11.08 | % | 2,304 | 2,304 | 0.00 | % | ||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
130,711 | 54,193 | -58.54 | % | 7,728 | 2,188 | -71.69 | % | ||||||||||||||||
Other expense |
(100,983 | ) | (29,249 | ) | -71.04 | % | (2,163 | ) | (3,843 | ) | 77.67 | % | ||||||||||||
Total non-operating income |
29,728 | 24,944 | -16.09 | % | 5,565 | (1,655 | ) | -129.74 | % | |||||||||||||||
Income before income taxes |
452,254 | 614,506 | 35.88 | % | 68,507 | 79,237 | 15.66 | % | ||||||||||||||||
Income tax expense |
(83,767 | ) | (109,109 | ) | 30.25 | % | 642 | (277 | ) | -143.15 | % | |||||||||||||
Net income |
368,487 | 505,397 | 37.15 | % | 69,149 | 78,960 | 14.19 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: September 11, 2007 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||