Form 20-F þ | Form 40-F o |
Yes o | No þ |
CONSOLIDATED BALANCE SHEET | Quarter | |||||||||||||||||||
AND INCOME STATEMENT | Proforma | Proforma | Growth | |||||||||||||||||
(Ps millions) | 3Q 06 | 2Q 07 | 3Q 07 | 3Q 07 / 2Q 07 | 3Q 07 / 3Q 06 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Loans and financial leases, net |
28,467,140 | 31,110,145 | 34,188,333 | 9.89 | % | 20.10 | % | |||||||||||||
Investment securities, net |
6,861,448 | 5,517,317 | 5,331,636 | -3.37 | % | -22.30 | % | |||||||||||||
Other assets |
6,933,817 | 8,383,636 | 9,163,991 | 9.31 | % | 32.16 | % | |||||||||||||
Total assets |
42,262,405 | 45,011,098 | 48,683,960 | 8.16 | % | 15.19 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
26,285,109 | 29,540,131 | 30,641,803 | 3.73 | % | 16.57 | % | |||||||||||||
Non-interest bearing |
4,048,438 | 4,499,236 | 4,647,520 | 3.30 | % | 14.80 | % | |||||||||||||
Interest bearing |
22,236,671 | 25,040,895 | 25,994,283 | 3.81 | % | 16.90 | % | |||||||||||||
Other liabilities |
11,923,889 | 11,902,250 | 13,274,738 | 11.53 | % | 11.33 | % | |||||||||||||
Total liabilities |
38,208,998 | 41,442,381 | 43,916,541 | 5.97 | % | 14.94 | % | |||||||||||||
Shareholders equity |
4,053,407 | 3,568,717 | 4,767,419 | 33.59 | % | 17.62 | % | |||||||||||||
Total liabilities and shareholders equity |
42,262,405 | 45,011,098 | 48,683,960 | 8.16 | % | 15.19 | % | |||||||||||||
Interest income |
1,036,919 | 1,152,435 | 1,242,684 | 7.83 | % | 19.84 | % | |||||||||||||
Interest expense |
389,524 | 463,861 | 526,607 | 13.53 | % | 35.19 | % | |||||||||||||
Net interest income |
647,395 | 688,574 | 716,077 | 3.99 | % | 10.61 | % | |||||||||||||
Net provisions |
(106,478 | ) | (123,212 | ) | (192,709 | ) | 56.40 | % | 80.98 | % | ||||||||||
Fees and income from service, net |
273,584 | 271,361 | 283,549 | 4.49 | % | 3.64 | % | |||||||||||||
Other operating income |
1,819 | 47,291 | 95,682 | 102.33 | % | 5160.14 | % | |||||||||||||
Operating expense |
(541,494 | ) | (571,322 | ) | (550,826 | ) | -3.59 | % | 1.72 | % | ||||||||||
Non-operating income, net |
(33,617 | ) | 11,310 | 13,967 | 23.49 | % | 141.55 | % | ||||||||||||
Income tax expense |
(52,689 | ) | (82,703 | ) | (49,007 | ) | -40.74 | % | -6.99 | % | ||||||||||
Net income |
188,520 | 241,299 | 316,733 | 31.26 | % | 68.01 | % | |||||||||||||
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, and are stated in nominal terms and
have not been audited. BANCOLOMBIA maintains accounting records in Colombian
pesos, referred to herein as Ps. There have been no changes to the Banks
principal accounting policies in the 3Q2007. The statements of income for the
3Q2007 are not necessarily indicative of the results that may be expected for
the entire year or any other future interim period. For more information,
please refer to the Companys filings with the Securities and Exchange
Commission, which are available on the Commissions website at
www.sec.gov. |
Contacts |
||||
Sergio Restrepo
|
Jaime A. Velásquez | Juan Esteban Toro | ||
Executive VP
|
Financial VP | IR Manager | ||
Tel.: (574) 5108668
|
Tel.: (574) 5108666 | Tel.: (574) 5108866 |
1. | HIGHLIGHTS: |
| This is the second time BANCOLOMBIA has released consolidated results since the
acquisition of BANAGRÍCOLA S.A. (BANAGRICOLA) that took place during the second quarter
of 2007. This report contains pro forma figures for the second quarter of the present year
and pro forma figures for the third quarter of 2006 as if the acquisition had taken place
on June 30, 2006. All references to numbers for periods prior to second quarter of 2007
were derived from such pro forma consolidated financial statements and are used herein for
the purpose of comparison. Some assumptions were needed in order to complete the pro forma
figures, the purchase transaction was simulated applying the same multiples, used on the
acquisition, to the numbers that BANAGRICOLA had at that time and an issuance of
subordinated bonds and preferred shares were simulated keeping a similar participation on
the banks funding as they did in June 30 2007. BANCOLOMBIAs management strongly
recommends taking this into account before analyzing this financial report. |
||
| Net income for the quarter ended September 30, 2007, totaled Ps 316.7 billion,
representing an increase of 31.3% when compared to Ps 241.3 billion pro forma for the
second quarter of 2007. As of September 30, 2007, the net income for the first nine months
of this year totaled Ps 764.4 billion, an increase of 44% when compared with the pro forma
figure for the same period last year. |
||
| As of September 30, 2007, BANCOLOMBIAs net loans and financial leases totaled Ps 34,188
billion, representing an increase of 9.9% when compared to Ps 31,110 billion for the second
quarter of 2007 and an increase of 20.1% on a year-to-year basis from Ps 28,467 billion pro
forma as of September 30, 2006. |
||
| Net interest income as of September 30, 2007, totaled Ps 2,021 billion representing a
38.0% increase as compared to the pro forma figures for the first nine months of 2006. |
||
| Allowances for Loan losses reached Ps 1,257 billion, increasing 12.5% over the quarter
and 25.5% over the year on a pro forma basis. Net Provisions for the first nine months of
this year increased significantly when compared with the pro forma figure for the same
period of 2006 increasing 83.7%. This increase will be further analysed later on this
report. |
||
| Asset quality measures continue to be on comfortable levels. As of September 30, 2007,
BANCOLOMBIAs ratio of past due loans to total loans was 2.77%, and the ratio of allowances
to past due loans was 131.14%. On the other hand, C,D and E loans as a percentage of total
loans was 2.64% as of September 30, 2007. |
||
| Annualized return on average shareholders equity as of September 30, 2007 is 24.4% and
Efficiency measured as the ratio between operating expenses and net operating income was
55.4% for the same period. |
2
2. | CONSOLIDATED BALANCE SHEET |
2.1. | Assets |
|
BANCOLOMBIAs total assets reached Ps 48,684 billion as of September 30, 2007, up 15.2% when
compared to Ps 42,262 billion pro forma as of September 2006. This growth is mainly due to
the Ps 5,721 billion increase in net loans and financial leases estimated from the pro forma
mentioned above. |
||
2.1.1. | Loan Portfolio |
|
Total loans and financial leases represented 70.2% of assets as of September 30, 2007,
amounting Ps 34,188 billion, a 9.89% increase when compared to June 30, 2007 and a 20.1%
increase when compared to the pro forma figures as of September 30, 2006. Dynamic Loan
portfolio growth continues among all segments as a result of the good performance of
Colombian economy, the Banks primary market. |
||
Corporate loans were the most dynamic segment over the quarter, reaching Ps 17,871 billion
as of September 30, 2007, representing a 12.9% increase as compared to Ps 15,835 billion as
of June 30, 2007 and a 16.9% increase as compared to Ps 15,288 billion pro forma as of
September 30, 2006. |
||
Retail and small and medium-sized enterprise (SME) loans amounted to Ps 10,224 billion as
of September 30, 2007, representing an 8.2% increase as compared to Ps 9,447 billion as of
June 30, 2007 and a 32.5% increase as compared to Ps 7,714 billion pro forma as of September
30, 2006. |
||
Financial leases amounted to Ps 4,333 billion as of September 30, 2007, representing an
increase of 8.6% as compared to June 30, 2007, and an increase of 29.8% as compared to the
pro forma figures as of September 30, 2006. |
||
Mortgage loans, amounted to Ps 3,017 billion as of September 30, 2007. The increase in
mortgage loans including past securitizations was 7.0% and 23.8% when compared to June 30,
2007 and the pro forma figures as of September 30, 2006 respectively. BANCOLOMBIA
securitized Ps 289 billion mortgage loans on July 4, 2007. It is important to highlight that
the bank purchases some of the securities product of these securitizations, which account
for debt investment securities on the investment portfolio. This does not represent an
increase on the risk appetite of the Bank as these securities are backed by mortgage loans
originated by BANCOLOMBIA, therefore, meeting the Banks credit risk standards. |
3
LOAN PORTFOLIO | As of | Growth | ||||||||||||||||||
(Ps millions) | 30-Sep-06 | 30-Jun-07 | 30-Sep-07 | Sep-07/Jun-07 | Sep-07/Sep-06 | |||||||||||||||
Proforma | ||||||||||||||||||||
CORPORATE |
||||||||||||||||||||
Working capital loans |
13,806,340 | 14,058,294 | 15,719,266 | 11.81 | % | 13.86 | % | |||||||||||||
Loans funded by domestic development banks |
493,854 | 608,272 | 852,098 | 40.09 | % | 72.54 | % | |||||||||||||
Trade Financing |
817,328 | 945,679 | 1,002,428 | 6.00 | % | 22.65 | % | |||||||||||||
Overdrafts |
110,658 | 145,706 | 140,692 | -3.44 | % | 27.14 | % | |||||||||||||
Credit Cards |
59,504 | 76,867 | 156,576 | 103.70 | % | 163.14 | % | |||||||||||||
TOTAL CORPORATE |
15,287,684 | 15,834,818 | 17,871,060 | 12.86 | % | 16.90 | % | |||||||||||||
RETAIL AND SMEs |
||||||||||||||||||||
Working capital loans |
2,039,747 | 2,680,255 | 2,874,562 | 7.25 | % | 40.93 | % | |||||||||||||
Personal loans |
3,255,735 | 3,780,146 | 3,554,436 | -5.97 | % | 9.17 | % | |||||||||||||
Loans funded by
domestic development banks |
383,801 | 439,583 | 553,915 | 26.01 | % | 44.32 | % | |||||||||||||
Credit Cards |
926,065 | 1,126,592 | 1,701,169 | 51.00 | % | 83.70 | % | |||||||||||||
Overdrafts |
166,404 | 218,921 | 234,653 | 7.19 | % | 41.01 | % | |||||||||||||
Automobile loans |
861,847 | 1,121,268 | 1,214,440 | 8.31 | % | 40.91 | % | |||||||||||||
Trade Financing |
80,239 | 80,230 | 90,820 | 13.20 | % | 13.19 | % | |||||||||||||
TOTAL RETAIL AND SMEs |
7,713,838 | 9,446,995 | 10,223,995 | 8.22 | % | 32.54 | % | |||||||||||||
MORTGAGE |
3,129,387 | 2,955,711 | 3,017,151 | 2.08 | % | -3.59 | % | |||||||||||||
FINANCIAL LEASES |
3,337,680 | 3,989,953 | 4,332,769 | 8.59 | % | 29.81 | % | |||||||||||||
Total loans and financial leases |
29,468,589 | 32,227,477 | 35,444,975 | 9.98 | % | 20.28 | % | |||||||||||||
Allowance for loan losses and financial
leases |
(1,001,449 | ) | (1,117,332 | ) | (1,256,642 | ) | 12.47 | % | 25.48 | % | ||||||||||
Total loans and financial leases, net |
28,467,140 | 31,110,145 | 34,188,333 | 9.89 | % | 20.10 | % | |||||||||||||
2.1.2. | Investment Portfolio |
|
As of September 30, 2007, BANCOLOMBIAs net investment securities amounted to Ps 5,332
billion, representing a decrease of 3.4% when compared to June 30, 2007, and a decrease of
22.3% when compared to the pro forma figures as of September 30, 2006. As of September 30,
2007, investments in debt securities represented 97.0% of BANCOLOMBIAs net investment
securities. |
||
BANCOLOMBIAs investments in debt securities amounted to Ps 5,174 billion (10.6% of total
assets) by the end of the third quarter, decreasing 3.5% when compared to June 30, 2007 when
such investments amounted to Ps 5,363 billion (11.9% of total assets) and 22.5% as compared
to the pro-forma figures as of September 30, 2006, when such investments amounted to Ps
6,676 billion (15.8% of total assets). As explained in previous quarters the low exposure
in debt securities is a result of the growth in the loan. |
||
The next table discloses the composition of the portfolio by type of issuer where TIPS is
the name given in Colombia to the mortgage backed securities, which are originated by
BANCOLOMBIA according to its credit policies. |
Govertment | Govertment | MBS | Corporate | |||||||||||||
Debt Securities | (Colombia) | (Others) | (TIPS) | (Others) | ||||||||||||
Trading |
14 | % | 4 | % | 8 | % | 5 | % | ||||||||
Available for sale |
16 | % | 0 | % | 3 | % | 15 | % | ||||||||
Held to Maturity |
10 | % | 12 | % | 7 | % | 7 | % | ||||||||
Total |
40 | % | 16 | % | 18 | % | 27 | % | ||||||||
4
2.1.3. | Asset Quality |
|
As of September 30, 2007, the Banks past due loans accounted for 2.77% of total loans.
Loans classified as C, D and E comprised 2.64% of total loans. In addition, the ratio of
allowances to past due loans at the end of the quarter was 131.14%, while the ratio of
allowances to loans classified as C, D and E at the end of the quarter was 137.44%. |
LOANS AND FINANCIAL LEASES CLASSIFICATION | As of 30-Sep-06 | As of 30-Jun-07 | As of 30-Sep-07 | |||||||||||||||||||||
(Ps millions) | Proforma | |||||||||||||||||||||||
¨A¨ Normal |
27,852,177 | 94.4 | % | 30,307,013 | 94.1 | % | 33,732,877 | 95.1 | % | |||||||||||||||
¨B¨ Subnormal |
843,051 | 2.9 | % | 1,101,821 | 3.4 | % | 776,157 | 2.2 | % | |||||||||||||||
¨C¨ Deficient |
283,384 | 1.0 | % | 260,297 | 0.8 | % | 248,459 | 0.7 | % | |||||||||||||||
¨D¨ Doubtful recovery |
284,414 | 1.0 | % | 295,430 | 0.9 | % | 456,216 | 1.3 | % | |||||||||||||||
¨E¨ Unrecoverable |
205,563 | 0.7 | % | 262,916 | 0.8 | % | 231,266 | 0.7 | % | |||||||||||||||
Total |
29,468,589 | 100 | % | 32,227,477 | 100 | % | 35,444,975 | 100 | % | |||||||||||||||
Loans and financial leases classified as C, D and E
as a percentage of total loans and financial leases |
2.6 | % | 2.5 | % | 2.6 | % | ||||||||||||||||||
As of | ||||||||||||||||||||
ASSET QUALITY | Proforma | Growth | ||||||||||||||||||
(Ps millions) | 30-Sep-06 | 30-Jun-07 | 30-Sep-07 | 3Q 07 / 2Q 07 | 3Q 07 / 3Q 06 | |||||||||||||||
Total performing past due loans (1) |
452,232 | 387,295 | 435,868 | 12.54 | % | -3.62 | % | |||||||||||||
Total non-performing past due loans |
321,038 | 486,762 | 544,985 | 11.96 | % | 69.76 | % | |||||||||||||
Total past due loans |
773,270 | 874,057 | 980,853 | 12.22 | % | 26.84 | % | |||||||||||||
Allowance for loans and accrued interest losses |
1,014,792 | 1,133,380 | 1,286,330 | 13.50 | % | 26.76 | % | |||||||||||||
Past due loans to total loans |
2.62 | % | 2.71 | % | 2.77 | % | ||||||||||||||
Non-performing loans as a percentage of total loans |
1.09 | % | 1.51 | % | 1.54 | % | ||||||||||||||
C, D and E loans as a percentage of total loans |
2.62 | % | 2.54 | % | 2.64 | % | ||||||||||||||
Allowances to past due loans (2) |
131.23 | % | 129.67 | % | 131.14 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of C, D and E loans (2) |
131.22 | % | 138.45 | % | 137.44 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of non-performing loans (2) |
316.10 | % | 232.84 | % | 236.03 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of total loans |
3.44 | % | 3.52 | % | 3.63 | % | ||||||||||||||
Percentage of performing loans to total loans |
98.91 | % | 98.49 | % | 98.46 | % |
(1) | Performing past due loans are loans upon which the Bank continues to
recognize income although interest has not been received for the periods
indicated. Once interest is unpaid on accrual loans for a longer period than
is specified above, the loan is classified as non-performing. Under Colombian
Banking regulations, a loan is past due when it is at least 31 days
past the actual due date. |
|
(2) | Allowance means allowances for
loan and accrued interest losses |
2.2. | Liabilities |
|
As of September 30, 2007, BANCOLOMBIAs total deposits amounted to Ps 30,642 billion,
representing an increase of 3.7% as compared to June 30, 2007, and an increase of 16.6% as
compared to the pro forma figures as of September 30, 2006. The composition of the deposits
did not change much on this quarter. However time deposits increased their share over total
deposits to 42.3%. and savings deposits, observed a slight decrease representing 38.3% of
total deposits. Checking accounts and other represented 17.9% and 1.6% respectively of the
total deposits. |
5
sep-06 | Part . | jun-07 | Part . | sep-07 | Part . | |||||||||||||||||||
Checking accounts |
5.175.363 | 19,7 | % | 5.206.905 | 17,6 | % | 5.472.186 | 17,9 | % | |||||||||||||||
Time deposits |
10.190.834 | 38,8 | % | 12.045.703 | 40,8 | % | 12.952.902 | 42,3 | % | |||||||||||||||
Savings deposits |
10.563.713 | 40,2 | % | 11.938.893 | 40,4 | % | 11.737.909 | 38,3 | % | |||||||||||||||
Other |
355.199 | 1,4 | % | 348.630 | 1,2 | % | 478.806 | 1,6 | % | |||||||||||||||
Total Deposits |
26.285.109 | 100 | % | 29.540.131 | 100 | % | 30.641.803 | 100 | % | |||||||||||||||
As of September 30, 2007, checking accounts and time deposits increased 23.4% and 7.5%,
respectively as compared to June 30, 2007, whereas savings deposits decreased 1.7% on the
same period. When compared to the pro forma figures as of September 30, 2006, savings
deposits and time deposits increased 11.1% and 27.1% respectively, whereas checking accounts
decreased 12.0% on the same period. The dynamic observed is highly influenced by the
marginal reserve requirement imposed by the Colombian central bank on the first quarter of
this year, which requires a marginal reserve of 27% on checking and savings accounts and 5%
on marginal time deposits, producing a logical preference for time deposits over other kind
of deposits. |
||
2.3. | Shareholders Equity |
|
As of September 30, 2007 BANCOLOMBIAs shareholders equity amounted to Ps 4,767 billion,
representing an increase of 33.6% when compared to June 30, 2007. The increase is mainly
explained by the stock issuance that took place on July. As a result of the issuance of
59,999,998 preferred shares the Bank increased its capital on an aggregate amount of Ps
927.6 billion. |
||
Unrealized losses on available-for-sale debt securities amounted to Ps 33.8 billion as of
September 30, 2007. This result is due to the price decrease of Colombian government and
corporate bonds. |
||
Also as of September 30, 2007, the Banks consolidated ratio of technical capital to
risk-weighted assets was 13.28%, a major increase from the 11.85% as of June 30, 2007, and
an even bigger increase from the 11.24% pro forma as of September 30, 2006. This increase
was due particularly to the capital increase that took place during the month of July. |
TECHNICAL CAPITAL RISK WEIGHTED ASSETS | Proforma | |||||||||||
Consolidated (Ps millions) | Sep-06 | Jun-07 | Sep-07 | |||||||||
Basic capital (Tier I) |
3,692,370 | 3,382,308 | 4,526,042 | |||||||||
Additional capital (Tier II) |
495,858 | 1,297,599 | 1,124,654 | |||||||||
Technical capital (1) |
4,188,228 | 4,679,907 | 5,650,696 | |||||||||
Risk weighted assets included market risk |
37,268,789 | 39,507,368 | 42,549,517 | |||||||||
CAPITAL ADEQUACY (2) |
11.24 | % | 11.85 | % | 13.28 | % | ||||||
(1) | Technical capital is the sum of basic capital and additional capital |
|
(2) | Capital Adequacy is technical capital divided by risk weighted assets |
6
3. | INCOME STATEMENT |
|
Despite higher provision charges BANCOLOMBIAs net income presented solid results for
the third quarter of the present year amounting Ps 316.7 billion on the period ended
September 30, 2007, this figure represents an increase of 31.3% when compared to Ps 241.3
billion for the previous quarter and 68.0% when compared to Ps 188.5 billion pro forma for
the third quarter of 2006. |
||
3.1. | Net Interest Income |
|
Interest on loans totaled Ps 971.4 billion for the third quarter of 2007, increasing 12.0%
when compared to Ps 866.9 billion pro forma for the previous quarter and 33.4% when compared
to Ps 728.3 billion pro forma for the third quarter of 2006. |
||
The interest derived from the financial leases reached Ps 148.8 billion on the quarter
increasing 12.3% over the quarter and 50.6% over the year in a demonstration of the good
dynamic shown by this business line. |
||
Interest on investment securities amounted to Ps 93.0 billion, which represents a decrease
of 21.2% when compared to the previous quarter and a decrease of 50.7% when compared to the
third quarter pro forma figures of 2006. This is a consequence of a lower investment
securities amount, combined with lower Colombian bond prices on the third quarter. This
decrease is even more noticeable when the figures are compared with the performance of the
third quarter of last year when Colombian bonds prices had some appreciation as they
recovered part of the losses presented on the second quarter of 2006. |
||
The total interest income had a solid performance increasing 7.8% when compared to last
quarters results and 19.8% when compared with the third quarter of 2006. This growth can be
explained mainly by the loan portfolio growth, the higher interest rates that the Bank
captures through the variable rate portfolio and the re-pricing of short terms loans and was
partly offset by the interest of investment securities for the reasons explained above. |
||
Interest expenses increased 13.5% over the quarter and 35.2% over the year as deposits
interest rates catch up with the tightening cycle. However it is important to highlight
that despite that fact, net interest margin remains above the levels seen during the year
2006, what can be understood comparing the growth on theirs accumulated figures for the nine
months period; total interest income increased 34.8% over the year while total interest
expense increase at a lower pace being up a 30.5% over the same period. |
||
Net interest margin was 6.99% when calculated for the quarter and 6.76% when calculated for
the first nine months of 2007. BANCOLOMBIA expects net interest margin to be reduced in a
moderate pace as competition for funding would keep adding pressure on the cost of deposits
in Colombia, BANCOLOMBIAs biggest market. |
||
3.2. | Provisions |
|
During the third quarter of 2007, provisions for loan and interest losses amounted to Ps
203.0 billion, increasing 35.4% compared to the pro forma figures for the previous quarter
and 62.4% when compared with the third quarter of 2006. |
||
To analyze the behavior of provisions charges is necessary to make an overview of,
Colombias regulatory evolution on the matter, which is the one applied for the consolidated
results of
BANCOLOMBIA, meaning that even BANAGRÍCOLAs provision charges are calculated under these
requirements2. |
7
| Probability of default. |
||
| Exposure at default. |
||
| Loss given Default. |
2 | Additional information can be found on
the form 20 F for 2006, item 4 section E.3, that can be downloaded from
BANCOLOMBIA investor relations website:
http://www.grupobancolombia.com/investorRelations/index.asp.
Superintendency of finances External Circular 039 of june, 2007,
Superintendency of finances External Circular 040 of june, 2007. |
8
The adjustment of BANAGRÍCOLAs allowances to Colombias regulatory frame has continued,
meaning additional non recurrent provisions on the third quarter of 2007, beside the
recurrent provisions derived from its operation. It should be noted that these non recurrent
provisions are only charged for consolidation purposes. |
||
In short, beside the current provisions charges due to the normal development of the credit
business, the variation on provisions charges on the quarter are explained in a good extent
to the implementation of the legal requirements on the subject. Specifically, the
application of the reference model for commercial loans and the changes on the applicable
percentage of allowances for consumer loans and the provisions generated from BANAGRICOLAs
allowances adjustment to Colombian regulation, combined with the loan growth and its direct
effect on provisions charged on the period. |
||
3.3. | Fees and Income from Services |
|
Net fees and income from services amounted to Ps 283.55 billion during the third quarter of
2007, increasing 4.5% when compared to the pro forma figures for the second quarter of 2007.
It is important to highlight this good performance on the quarters figure as the annualized
rate of increase has returned to levels not seen in recent quarters. On the other hand, the
year over year comparison, was affected by the sale of ALMACENAR S.A., as the bank is no
longer accounting any income from its warehouse services. Additionally, brokerages fees have
not had the performance expected this year. |
||
During the third quarter of 2007, BANCOLOMBIAs accumulated unconsolidated credit card
billing increased 32.8%, resulting in a 22.5% market share of the Colombian credit card
business. In addition, the number of outstanding credit cards issued by BANCOLOMBIA
increased 25.2%, resulting in a 15.9% market share. |
ACCUMULATED CREDIT CARD BILLING | % | 2007 | ||||||||||||||
(Millions of pesos as of September 30, 2007) | September-06 | September-07 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
764,809 | 1,042,111 | 36.26 | % | 7.44 | % | ||||||||||
Bancolombia Mastercard |
1,148,472 | 1,426,638 | 24.22 | % | 10.18 | % | ||||||||||
Bancolombia American Express |
462,701 | 686,136 | 48.29 | % | 4.90 | % | ||||||||||
Total Bancolombia |
2,375,982 | 3,154,884 | 32.78 | % | 22.52 | % | ||||||||||
Colombian Credit Card Market |
11,342,122 | 14,007,441 | 23.50 | % | ||||||||||||
CREDIT CARD MARKET SHARE | % | 2007 | ||||||||||||||
(Outstanding credit cards as of September 30, 2007) | September-06 | September-07 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
225,827 | 287,666 | 27.38 | % | 5.65 | % | ||||||||||
Bancolombia Mastercard |
285,188 | 335,430 | 17.62 | % | 6.59 | % | ||||||||||
Bancolombia American Express |
134,081 | 184,701 | 37.75 | % | 3.63 | % | ||||||||||
Total Bancolombia |
645,096 | 807,797 | 25.22 | % | 15.87 | % | ||||||||||
Colombian Credit Card Market |
4,277,497 | 5,088,776 | 18.97 | % | ||||||||||||
3.4. | Other Operating Income |
|
Total other operating income amounted to Ps 95.7 billion during the third quarter of 2007,
increasing 102.3% when compared to the pro forma figures for the second quarter of 2007.
This solid performance is mainly due to trading gains on foreign exchange operations and
forward contracts. |
9
3.5. | Operating expenses and efficiency ratios |
|
BANCOLOMBIAs total operating expenses decreased 4.4% as compared to the pro forma figures
from the previous quarter, amounting to Ps 531.43 billion, which also represents a 3.7%
increase as compared to Ps 512.41 billion for the third quarter 2006 pro forma. |
||
Personnel related expenses understood as the sum of salaries and employee benefit, Bonus
plan payments and compensation decreased 1.3% over the quarter and increased 9.7% over the
year when compared with the pro forma figures for second quarter of 2007 and third quarter
of 2006 respectively. Administrative and other expenses decreased 5.2% on the quarter and
increase 2.5% when compared to last years third quarter pro forma number for that line of
expense. |
||
BANCOLOMBIAs ratio of operating expenses to net operating income improved reaching 50.3%
when compared with the pro forma figures ratio of 56.72% from the previous quarter and 58.7%
on last years pro forma figures. On a nine-month accumulated basis, the income efficiency
ratio reached 55.3%. |
||
The Banks efficiency measured as operating expenses over average total assets was 4.70% as
compared to the 5.07% from the pro forma figures of the previous quarter and 4.89% during
the first nine months of 2007. |
PRINCIPAL RATIOS | Quarter | As of | ||||||||||||||||||
3Q 06(1) | 2Q 07(2) | 3Q 07(3) | Sep-06(4) | Sep-07(5) | ||||||||||||||||
PROFITABILITY | Proforma | Proforma | Proforma | |||||||||||||||||
Net interest margin (6) |
6.93 | % | 7.02 | % | 6.99 | % | 5.23 | % | 6.76 | % | ||||||||||
Return on average total assets (7) |
1.77 | % | 2.14 | % | 2.70 | % | 1.66 | % | 2.24 | % | ||||||||||
Return on average shareholders equity (8) |
18.99 | % | 25.21 | % | 28.81 | % | 17.82 | % | 24.35 | % | ||||||||||
EFFICIENCY |
||||||||||||||||||||
Operating expenses to net operating income (9) |
58.68 | % | 56.72 | % | 50.29 | % | 62.17 | % | 55.35 | % | ||||||||||
Operating expenses to average total assets |
5.09 | % | 5.07 | % | 4.70 | % | 4.77 | % | 4.89 | % | ||||||||||
CAPITAL ADEQUACY |
||||||||||||||||||||
Shareholders equity to total assets |
9.59 | % | 7.93 | % | 9.79 | % | ||||||||||||||
Technical capital to risk weighted assets |
11.24 | % | 11.85 | % | 13.28 | % |
(1) | Calculated taking into account an average between the figures as of June 2006
and as of September 2006 |
|
(2) | Calculated takin into account an average
between the figures as of March 2006 and as of June 2006 |
|
(3) | Calculated taking into account an average between the figures of June 2007, July
2007, August 2007 and September 2007 |
|
(4) | Calculated with the figures at the
end of September 2006 |
|
(5) | Calculated with the average of Dec-06, Mar-07, Jun-07, Sep-07 |
|
(6) | Net interest income divided by monthly average interest-earning assets |
|
(7) | Net income by monthly average assets |
|
(8) | Net income by monthly average shareholders equity |
|
(9) | Operating expenses divided by monthly average assets |
10
BALANCE SHEET | Proforma | |||||||||||||||||||
Last | ||||||||||||||||||||
(Millones de pesos) | Sep-06 | Jun-07 | Sep-07 | Quarter | Annual | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
2,629,746 | 3,405,203 | 2,846,131 | -16.42 | % | 8.23 | % | |||||||||||||
Overnight funds sold |
394,873 | 513,713 | 1,691,508 | 229.27 | % | 328.37 | % | |||||||||||||
Total cash and equivalents |
3,024,619 | 3,918,916 | 4,537,639 | 15.79 | % | 50.02 | % | |||||||||||||
Debt securities |
6,675,601 | 5,363,253 | 5,173,644 | -3.54 | % | -22.50 | % | |||||||||||||
Trading |
2,567,227 | 1,999,470 | 1,745,887 | -12.68 | % | -31.99 | % | |||||||||||||
Available for Sale |
1,980,665 | 1,447,851 | 1,549,168 | 7.00 | % | -21.79 | % | |||||||||||||
Held to Maturity |
2,127,709 | 1,915,932 | 1,878,589 | -1.95 | % | -11.71 | % | |||||||||||||
Equity securities |
256,764 | 231,115 | 235,401 | 1.85 | % | -8.32 | % | |||||||||||||
Trading |
54,005 | 70,613 | 77,272 | 9.43 | % | 43.08 | % | |||||||||||||
Available for Sale |
202,759 | 160,502 | 158,129 | -1.48 | % | -22.01 | % | |||||||||||||
Market value allowance |
-70,917 | -77,051 | -77,409 | 0.46 | % | 9.15 | % | |||||||||||||
Net investment securities |
6,861,448 | 5,517,317 | 5,331,636 | -3.37 | % | -22.30 | % | |||||||||||||
Commercial loans |
18,204,824 | 19,581,261 | 21,789,482 | 11.28 | % | 19.69 | % | |||||||||||||
Consumer loans |
4,677,851 | 5,569,558 | 6,189,229 | 11.13 | % | 32.31 | % | |||||||||||||
Small business loans |
118,847 | 130,994 | 116,344 | -11.18 | % | -2.11 | % | |||||||||||||
Mortgage loans |
3,129,387 | 2,955,711 | 3,017,151 | 2.08 | % | -3.59 | % | |||||||||||||
Finance lease |
3,337,680 | 3,989,953 | 4,332,769 | 8.59 | % | 29.81 | % | |||||||||||||
Allowance for loan losses |
-1,001,449 | -1,117,332 | -1,256,642 | 12.47 | % | 25.48 | % | |||||||||||||
Net total loans and financial leases |
28,467,140 | 31,110,145 | 34,188,333 | 9.89 | % | 20.10 | % | |||||||||||||
Accrued interest receivable on loans |
277,793 | 326,995 | 400,825 | 22.58 | % | 44.29 | % | |||||||||||||
Allowance for accrued interest losses |
-13,343 | -16,048 | -29,688 | 85.00 | % | 122.50 | % | |||||||||||||
Net total interest accrued |
264,450 | 310,947 | 371,137 | 19.36 | % | 40.34 | % | |||||||||||||
Customers acceptances and derivatives |
132,016 | 237,126 | 178,461 | -24.74 | % | 35.18 | % | |||||||||||||
Net accounts receivable |
470,638 | 625,336 | 676,696 | 8.21 | % | 43.78 | % | |||||||||||||
Net premises and equipment |
872,847 | 885,393 | 806,688 | -8.89 | % | -7.58 | % | |||||||||||||
Foreclosed assets, net |
56,719 | 40,688 | 27,893 | -31.45 | % | -50.82 | % | |||||||||||||
Prepaid expenses and deferred charges |
99,956 | 119,440 | 133,953 | 12.15 | % | 34.01 | % | |||||||||||||
Goodwill |
740,752 | 873,854 | 917,025 | 4.94 | % | 23.80 | % | |||||||||||||
Operating leases, net |
160,077 | 345,446 | 414,959 | 20.12 | % | 159.22 | % | |||||||||||||
Other |
730,782 | 662,265 | 739,947 | 11.73 | % | 1.25 | % | |||||||||||||
Reappraisal of assets |
380,961 | 364,225 | 359,593 | -1.27 | % | -5.61 | % | |||||||||||||
Total assets |
42,262,405 | 45,011,098 | 48,683,960 | 8.16 | % | 15.19 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||
Non-interest bearing |
4,048,438 | 4,499,236 | 4,647,520 | 3.30 | % | 14.80 | % | |||||||||||||
Checking accounts |
3,693,239 | 4,150,606 | 4,168,714 | 0.44 | % | 12.87 | % | |||||||||||||
Other |
355,199 | 348,630 | 478,806 | 37.34 | % | 34.80 | % | |||||||||||||
Interest bearing |
22,236,671 | 25,040,895 | 25,994,283 | 3.81 | % | 16.90 | % | |||||||||||||
Checking accounts |
1,482,124 | 1,056,299 | 1,303,472 | 23.40 | % | -12.05 | % | |||||||||||||
Time deposits |
10,190,834 | 12,045,703 | 12,952,902 | 7.53 | % | 27.10 | % | |||||||||||||
Savings deposits |
10,563,713 | 11,938,893 | 11,737,909 | -1.68 | % | 11.12 | % | |||||||||||||
Total deposits |
26,285,109 | 29,540,131 | 30,641,803 | 3.73 | % | 16.57 | % | |||||||||||||
Overnight funds |
1,672,061 | 1,882,290 | 2,127,637 | 13.03 | % | 27.25 | % | |||||||||||||
Bank acceptances outstanding |
78,987 | 57,071 | 52,378 | -8.22 | % | -33.69 | % | |||||||||||||
Interbank borrowings |
2,461,016 | 1,752,518 | 1,170,339 | -33.22 | % | -52.44 | % | |||||||||||||
Borrowings from domestic development banks |
2,505,204 | 2,780,660 | 3,270,537 | 17.62 | % | 30.55 | % | |||||||||||||
Accounts payable |
938,196 | 1,573,156 | 2,191,160 | 39.28 | % | 133.55 | % | |||||||||||||
Accrued interest payable |
249,172 | 228,875 | 269,085 | 17.57 | % | 7.99 | % | |||||||||||||
Other liabilities |
495,531 | 486,007 | 479,070 | -1.43 | % | -3.32 | % | |||||||||||||
Bonds |
2,721,872 | 2,438,909 | 2,937,268 | 20.43 | % | 7.91 | % | |||||||||||||
Accrued expenses |
511,779 | 516,710 | 606,235 | 17.33 | % | 18.46 | % | |||||||||||||
Minority interest in consolidated subsidiaries |
290,071 | 186,054 | 171,029 | -8.08 | % | -41.04 | % | |||||||||||||
Total liabilities |
38,208,998 | 41,442,381 | 43,916,541 | 5.97 | % | 14.94 | % | |||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||
Subscribed and paid in capital |
383,446 | 365,375 | 393,914 | 7.81 | % | 2.73 | % | |||||||||||||
Retained earnings |
3,051,109 | 2,612,363 | 3,789,802 | 45.07 | % | 24.21 | % | |||||||||||||
Appropiated |
2,520,448 | 2,164,669 | 3,025,375 | 39.76 | % | 20.03 | % | |||||||||||||
Unappropiated |
530,661 | 447,694 | 764,427 | 70.75 | % | 44.05 | % | |||||||||||||
Reappraisal and others |
615,511 | 614,218 | 617,514 | 0.54 | % | 0.33 | % | |||||||||||||
Gross unrealized gain or loss on debt securities |
3,341 | -23,239 | -33,811 | 45.49 | % | -1112.00 | % | |||||||||||||
Total shareholders equity |
4,053,407 | 3,568,717 | 4,767,419 | 33.59 | % | 17.62 | % | |||||||||||||
11
INCOME STATEMENT | Proforma | Proforma | Proforma | Proforma | Proforma | Proforma | ||||||||||||||||||||||||||
(Millones de pesos) | Sep-06 | Sep-07 | Sep-06/Sept-07 | 3Q 06 | 2Q 07 | 3Q 07 | 3Q 07/2Q 07 | 3Q 07/3Q 06 | ||||||||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||||||||||
Interest on loans |
2,029,323 | 2,636,236 | 29.91 | % | 728,303 | 866,944 | 971,352 | 12.04 | % | 33.37 | % | |||||||||||||||||||||
Interest on investment securities |
194,416 | 310,728 | 59.83 | % | 188,733 | 118,077 | 92,996 | -21.24 | % | -50.73 | % | |||||||||||||||||||||
Overnight funds |
50,777 | 86,008 | 69.38 | % | 21,100 | 34,922 | 29,540 | -15.41 | % | 40.00 | % | |||||||||||||||||||||
Leasing |
273,670 | 401,735 | 46.80 | % | 98,783 | 132,492 | 148,796 | 12.31 | % | 50.63 | % | |||||||||||||||||||||
Total interest income |
2,548,186 | 3,434,707 | 34.79 | % | 1,036,919 | 1,152,435 | 1,242,684 | 7.83 | % | 19.84 | % | |||||||||||||||||||||
Interest expense |
||||||||||||||||||||||||||||||||
Checking accounts |
29,173 | 28,481 | -2.37 | % | 10,443 | 9,197 | 9,126 | -0.77 | % | -12.61 | % | |||||||||||||||||||||
Time deposits |
408,118 | 566,399 | 38.78 | % | 145,138 | 185,162 | 219,594 | 18.60 | % | 51.30 | % | |||||||||||||||||||||
Savings deposits |
194,016 | 331,535 | 70.88 | % | 75,302 | 117,569 | 119,021 | 1.24 | % | 58.06 | % | |||||||||||||||||||||
Total interest on deposits |
631,307 | 926,415 | 46.75 | % | 230,883 | 311,928 | 347,741 | 11.48 | % | 50.61 | % | |||||||||||||||||||||
Interbank borrowings |
127,710 | 91,068 | -28.69 | % | 39,317 | 38,584 | 20,966 | -45.66 | % | -46.67 | % | |||||||||||||||||||||
Borrowings from domestic development banks |
135,970 | 192,806 | 41.80 | % | 47,572 | 64,267 | 73,029 | 13.63 | % | 53.51 | % | |||||||||||||||||||||
Overnight funds |
74,966 | 92,570 | 23.48 | % | 27,851 | 24,717 | 39,166 | 58.46 | % | 40.63 | % | |||||||||||||||||||||
Bonds |
113,706 | 110,882 | -2.48 | % | 43,901 | 24,365 | 45,705 | 87.58 | % | 4.11 | % | |||||||||||||||||||||
Total interest expense |
1,083,659 | 1,413,741 | 30.46 | % | 389,524 | 463,861 | 526,607 | 13.53 | % | 35.19 | % | |||||||||||||||||||||
Net interest income |
1,464,527 | 2,020,966 | 37.99 | % | 647,395 | 688,574 | 716,077 | 3.99 | % | 10.61 | % | |||||||||||||||||||||
Provision for loan and accrued interest losses, net |
(278,470 | ) | (450,008 | ) | 61.60 | % | (124,989 | ) | (149,901 | ) | (203,047 | ) | 35.45 | % | 62.45 | % | ||||||||||||||||
Recovery of charged-off loans |
60,630 | 65,472 | 7.99 | % | 20,905 | 21,995 | 24,222 | 10.13 | % | 15.87 | % | |||||||||||||||||||||
Provision for foreclosed assets and other assets |
(57,750 | ) | (53,721 | ) | -6.98 | % | (6,446 | ) | (8,747 | ) | (22,963 | ) | 162.52 | % | 256.24 | % | ||||||||||||||||
Recovery of provisions for foreclosed assets and other assets |
65,314 | 51,941 | -20.47 | % | 4,052 | 13,441 | 9,079 | -32.45 | % | 124.06 | % | |||||||||||||||||||||
Total net provisions |
(210,276 | ) | (386,316 | ) | 83.72 | % | (106,478 | ) | (123,212 | ) | (192,709 | ) | 56.40 | % | 80.98 | % | ||||||||||||||||
Net interest income after provision for loans
and accrued interest losses |
1,254,251 | 1,634,650 | 30.33 | % | 540,917 | 565,362 | 523,368 | -7.43 | % | -3.24 | % | |||||||||||||||||||||
Commissions from banking services and other services |
163,022 | 199,947 | 22.65 | % | 60,173 | 63,042 | 75,196 | 19.28 | % | 24.97 | % | |||||||||||||||||||||
Electronic services and ATM fees |
70,007 | 58,081 | -17.04 | % | 23,947 | 18,227 | 20,955 | 14.97 | % | -12.49 | % | |||||||||||||||||||||
Branch network services |
50,019 | 76,595 | 53.13 | % | 16,068 | 25,251 | 25,869 | 2.45 | % | 61.00 | % | |||||||||||||||||||||
Collections and payments fees |
65,536 | 93,496 | 42.66 | % | 22,471 | 31,148 | 32,937 | 5.74 | % | 46.58 | % | |||||||||||||||||||||
Credit card merchant fees |
9,524 | 28,106 | 195.11 | % | 5,210 | 8,608 | 8,800 | 2.23 | % | 68.91 | % | |||||||||||||||||||||
Credit and debit card annual fees |
181,596 | 185,745 | 2.28 | % | 62,434 | 63,161 | 66,000 | 4.49 | % | 5.71 | % | |||||||||||||||||||||
Checking fees |
44,981 | 49,646 | 10.37 | % | 15,575 | 16,653 | 16,546 | -0.64 | % | 6.23 | % | |||||||||||||||||||||
Warehouse services (2) |
52,731 | | -100.00 | % | 18,719 | | | 0.00 | % | * | ||||||||||||||||||||||
Fiduciary activities |
44,303 | 49,956 | 12.76 | % | 15,023 | 16,756 | 17,161 | 2.42 | % | 14.23 | % | |||||||||||||||||||||
Pension plan administration |
66,501 | 62,179 | -6.50 | % | 22,366 | 19,444 | 20,912 | 7.55 | % | -6.50 | % | |||||||||||||||||||||
Brokerage fees |
53,163 | 42,488 | -20.08 | % | 16,125 | 15,696 | 12,539 | -20.11 | % | -22.24 | % | |||||||||||||||||||||
Check remittance |
17,283 | 16,798 | -2.81 | % | 5,958 | 5,338 | 5,672 | 6.26 | % | -4.80 | % | |||||||||||||||||||||
International operations |
27,237 | 31,189 | 14.51 | % | 10,136 | 10,270 | 10,357 | 0.85 | % | 2.18 | % | |||||||||||||||||||||
Fees and other service income |
845,903 | 894,226 | 5.71 | % | 294,205 | 293,594 | 312,944 | 6.59 | % | 6.37 | % | |||||||||||||||||||||
Fees and other service expenses |
(51,613 | ) | (73,255 | ) | 41.93 | % | (20,621 | ) | (22,233 | ) | (29,395 | ) | 32.21 | % | 42.55 | % | ||||||||||||||||
Total fees and income from services, net |
794,290 | 820,971 | 3.36 | % | 273,584 | 271,361 | 283,549 | 4.49 | % | 3.64 | % | |||||||||||||||||||||
Other operating income |
||||||||||||||||||||||||||||||||
Net foreign exchange gains |
106,627 | 14,271 | -86.62 | % | (50,126 | ) | (68,951 | ) | 100,996 | 246.48 | % | 301.48 | % | |||||||||||||||||||
Forward contracts in foreign currency |
(26,452 | ) | 69,706 | -363.52 | % | 30,952 | 80,763 | (40,634 | ) | -150.31 | % | -231.28 | % | |||||||||||||||||||
Gains on sales of investments on equity securities |
48,948 | (15,224 | ) | -131.10 | % | 5,933 | 62 | (101 | ) | -262.90 | % | -101.70 | % | |||||||||||||||||||
Gains on sale of mortgage loan |
| 857 | * | | | 857 | * | * | ||||||||||||||||||||||||
Dividend income |
21,631 | 18,606 | -13.98 | % | 1,603 | 1,435 | 2,460 | 71.43 | % | 53.46 | % | |||||||||||||||||||||
Revenues from commercial subsidiaries |
31,223 | 66,369 | 112.56 | % | 9,272 | 27,306 | 22,854 | -16.30 | % | 146.48 | % | |||||||||||||||||||||
Insurance income |
(4,184 | ) | 1,493 | -135.68 | % | 294 | 1,812 | (676 | ) | -137.31 | % | -329.93 | % | |||||||||||||||||||
Communication, postage, rent and others |
11,957 | 19,200 | 60.58 | % | 3,891 | 4,864 | 9,926 | 104.07 | % | 155.10 | % | |||||||||||||||||||||
Total other operating income |
189,750 | 175,278 | -7.63 | % | 1,819 | 47,291 | 95,682 | 102.33 | % | 5160.14 | % | |||||||||||||||||||||
Total income |
2,238,291 | 2,630,899 | 17.54 | % | 816,320 | 884,014 | 902,599 | 2.10 | % | 10.57 | % | |||||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
575,346 | 618,026 | 7.42 | % | 192,953 | 210,646 | 205,180 | -2.59 | % | 6.34 | % | |||||||||||||||||||||
Bonus plan payments |
34,464 | 52,309 | 51.78 | % | 14,630 | 17,511 | 17,545 | 0.19 | % | 19.92 | % | |||||||||||||||||||||
Compensation |
3,394 | 17,239 | 407.93 | % | 1,669 | 4,279 | 6,826 | 59.52 | % | 308.99 | % | |||||||||||||||||||||
Administrative and other expenses |
711,599 | 799,584 | 12.36 | % | 252,817 | 273,364 | 259,065 | -5.23 | % | 2.47 | % | |||||||||||||||||||||
Deposit security, net |
49,535 | 36,831 | -25.65 | % | 20,131 | 12,022 | 12,515 | 4.10 | % | -37.83 | % | |||||||||||||||||||||
Donation expenses |
1,388 | 2,395 | 72.55 | % | 480 | 648 | 601 | -7.25 | % | 25.21 | % | |||||||||||||||||||||
Depreciation |
83,444 | 92,891 | 11.32 | % | 29,727 | 37,550 | 29,695 | -20.92 | % | -0.11 | % | |||||||||||||||||||||
Total operating expenses |
1,459,170 | 1,619,275 | 10.97 | % | 512,407 | 556,020 | 531,427 | -4.42 | % | 3.71 | % | |||||||||||||||||||||
Net operating income |
779,121 | 1,011,624 | 29.84 | % | 303,913 | 327,994 | 371,172 | 13.16 | % | 22.13 | % | |||||||||||||||||||||
Merger expenses |
26,303 | | -100.00 | % | 13,825 | | | 0.00 | % | * | ||||||||||||||||||||||
Goodwill amortization (1) |
36,741 | 50,716 | 38.04 | % | 15,262 | 15,302 | 19,399 | 26.77 | % | 27.11 | % | |||||||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||||||||||
Other income |
108,646 | 101,160 | -6.89 | % | 18,845 | 29,598 | 37,003 | 25.02 | % | 96.35 | % | |||||||||||||||||||||
Minority interest |
(45,463 | ) | (26,072 | ) | -42.65 | % | (10,998 | ) | (16,323 | ) | (2,174 | ) | -86.68 | % | -80.23 | % | ||||||||||||||||
Other expense |
(78,396 | ) | (46,908 | ) | -40.17 | % | (41,464 | ) | (1,965 | ) | (20,862 | ) | 961.68 | % | -49.69 | % | ||||||||||||||||
Total non-operating income |
(15,213 | ) | 28,180 | -285.24 | % | (33,617 | ) | 11,310 | 13,967 | 23.49 | % | 141.55 | % | |||||||||||||||||||
Income before income taxes |
700,864 | 989,088 | 41.12 | % | 241,209 | 324,002 | 365,740 | 12.88 | % | 51.63 | % | |||||||||||||||||||||
Income tax expense |
(170,203 | ) | (224,661 | ) | 32.00 | % | (52,689 | ) | (82,703 | ) | (49,007 | ) | -40.74 | % | -6.99 | % | ||||||||||||||||
Net income |
530,661 | 764,427 | 44.05 | % | 188,520 | 241,299 | 316,733 | 31.26 | % | 68.01 | % | |||||||||||||||||||||
12
BANCOLOMBIA S.A. (Registrant) |
||||
Date: November 7, 2007 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||