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 March 31, 2009. The
statements of income for the quarter ended March 31, 2009 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. |
| The Banks capital position was strengthened; basic capital (tier 1) increased Ps.
573 billion, or 11.5%, as compared to the previous quarter due to higher appropriation
of legal reserves and retained earnings, and additional capital (tier 2) increased Ps.
519 billion, or 40.7% as compared to 4Q08, driven by the successfully issuance and
offering of subordinated notes in the local market for an aggregate principal amount of
Ps. 400 billion on March 4, 2009. As a result, technical capital reached Ps. 7,337
billion while capital adequacy (Tier 1+ 2 Capital ratio) finished 1Q09 at 12.7%, up
from the 11.2% presented the previous quarter. |
||
| The balance sheet was strengthened as allowances for loan losses increased to Ps.
2,351 billion by the end of 1Q09 (5.1% of total loans), while coverage, measured by the
ratio of allowances for loans and accrued interest losses to past due loans (overdue
more than 30 days), ended 1Q09 at 131.7%. |
| BANCOLOMBIA continued experiencing a favorable evolution of deposit growth during
the quarter, strengthening its solid liquidity position. As of March 31, 2009,
BANCOLOMBIAs deposits reached Ps. 43,515 billion, increasing 7.7% as compared to 4Q08
and 30.7% as compared to 1Q08, while the ratio of net loans to deposits (including
borrowings from development banks) decreased, reaching 92% at the end of 1Q09. |
||
| The Banks efforts have resulted in market share gains in most of its operations.
According to ASOBANCARIA (Colombias national banking association), BANCOLOMBIAs
market share as of March 31, 2009, was as follows: 21.7% of total loans, up from 21.4%
compared to March 31, 2008, and 19.1% of total deposits, compared to 18.3% market share
at the end of 1Q08. According to ABANSA (El Salvadors national banking association),
the market share of BANCOLOMBIAs subsidiary Banco Agricola as of March 31, 2009
amounted to 30.1% of total loans, up from 28.6% as of March 31, 2008, and 30.4% of
deposits, compared to 29.6% as of March 31, 2008. |
CONSOLIDATED BALANCE SHEET | ||||||||||||||||||||
AND INCOME STATEMENT | Quarter | Growth | ||||||||||||||||||
(Ps millions) | 1Q 08 | 4Q 08 | 1Q 09 | 1Q 09 / 4Q 08 | 1Q 09 / 1Q 08 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Loans and financial leases, net |
36,607,315 | 42,508,210 | 43,492,984 | 2.32 | % | 18.81 | % | |||||||||||||
Investment securities, net |
5,899,352 | 7,278,276 | 8,268,653 | 13.61 | % | 40.16 | % | |||||||||||||
Other assets |
9,228,530 | 11,996,593 | 13,182,624 | 9.89 | % | 42.85 | % | |||||||||||||
Total assets |
51,735,197 | 61,783,079 | 64,944,261 | 5.12 | % | 25.53 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
33,299,951 | 40,384,400 | 43,515,189 | 7.75 | % | 30.68 | % | |||||||||||||
Non-interest bearing |
4,676,607 | 5,723,460 | 5,071,172 | -11.40 | % | 8.44 | % | |||||||||||||
Interest bearing |
28,623,344 | 34,660,940 | 38,444,017 | 10.91 | % | 34.31 | % | |||||||||||||
Other liabilities |
13,514,534 | 15,281,834 | 15,350,824 | 0.45 | % | 13.59 | % | |||||||||||||
Total liabilities |
46,814,485 | 55,666,234 | 58,866,013 | 5.75 | % | 25.74 | % | |||||||||||||
Shareholders equity |
4,920,712 | 6,116,845 | 6,078,248 | -0.63 | % | 23.52 | % | |||||||||||||
Total liabilities and shareholders equity |
51,735,197 | 61,783,079 | 64,944,261 | 5.12 | % | 25.53 | % | |||||||||||||
Interest income |
1,419,605 | 1,784,855 | 1,790,817 | 0.33 | % | 26.15 | % | |||||||||||||
Interest expense |
623,160 | 799,795 | 805,646 | 0.73 | % | 29.28 | % | |||||||||||||
Net interest income |
796,445 | 985,060 | 985,171 | 0.01 | % | 23.70 | % | |||||||||||||
Net provisions |
(173,234 | ) | (474,664 | ) | (339,913 | ) | -28.39 | % | 96.22 | % | ||||||||||
Fees and income from service, net |
306,941 | 361,000 | 367,047 | 1.68 | % | 19.58 | % | |||||||||||||
Other operating income |
134,743 | 189,316 | 126,372 | -33.25 | % | -6.21 | % | |||||||||||||
Total operating expense |
(584,078 | ) | (735,284 | ) | (716,667 | ) | -2.53 | % | 22.70 | % | ||||||||||
Goodwill amortization |
(16,561 | ) | (34,804 | ) | (20,193 | ) | -41.98 | % | 21.93 | % | ||||||||||
Non-operating income, net |
(53,429 | ) | 51,152 | 27,181 | -46.86 | % | 150.87 | % | ||||||||||||
Income tax expense |
(156,951 | ) | (47,323 | ) | (117,873 | ) | 149.08 | % | -24.90 | % | ||||||||||
Net income |
253,876 | 294,453 | 311,125 | 5.66 | % | 22.55 | % | |||||||||||||
Quarter | ||||||||||||
PRINCIPAL RATIOS | 1Q08 | 4Q08 | 1Q09 | |||||||||
PROFITABILITY |
||||||||||||
Net interest margin (1) |
7.03 | % | 7.49 | % | 7.06 | % | ||||||
Return on average total assets (2) |
1.950 | % | 1.949 | % | 1.95 | % | ||||||
Return on
average shareholders equity
(3) |
19.67 | % | 19.80 | % | 19.95 | % | ||||||
EFFICIENCY |
||||||||||||
Operating expenses to net operating income |
48.51 | % | 50.16 | % | 49.84 | % | ||||||
Operating expenses to average total assets |
4.62 | % | 5.10 | % | 4.61 | % | ||||||
CAPITAL ADEQUACY |
||||||||||||
Shareholders equity to total assets |
9.51 | % | 9.90 | % | 9.36 | % | ||||||
Technical capital to risk weighted assets |
11.91 | % | 11.24 | % | 12.73 | % | ||||||
KEY FINANCIAL HIGHLIGHTS |
||||||||||||
Net income per ADS (USD) |
0.70 | 0.67 | 0.62 | |||||||||
Net income per share $COP |
322.25 | 373.75 | 394.92 | |||||||||
P/BV ADS (4) |
2.60 | 1.69 | 1.61 | |||||||||
P/BV Local (5) (6) |
2.36 | 1.70 | 1.58 | |||||||||
P/E (7) |
11.86 | 8.81 | 7.77 | |||||||||
ADR price (8) |
35.46 | 23.35 | 19.47 | |||||||||
Common price (8) |
14,760 | 13,200 | 12,220 | |||||||||
Shares
outstanding (9) |
787,827,003 | 787,827,003 | 787,827,003 | |||||||||
US Dollar exchange rate (quarter end) |
1,835 | 2,244 | 2,544 |
(1) | It is defined as net interest income divided by monthly average
interest-earning assets. (2) Net income divided by monthly average assets. (3)
Net income divided by monthly average shareholders equity. (4) Defined as ADS
price divided by ADS book value. (5) Defined as share price divided by share
book value. (6) Share prices on the Colombian Stock Exchange; (7) Defined as
market capitalization divided by annualized quarter results. (8) Prices by the
end of the respective quarter. (9) Common and preferred. |
1.1. | Assets |
|
As of March 31, 2009, BANCOLOMBIAs assets totaled Ps. 64,944 billion, representing an
increase of 5.1% and 25.5% as compared to the figures presented at the end of 4Q08 and 1Q08
respectively. |
||
Asset structure presented small changes during 1Q09 as follows: net loans and financial
leases decreased its participation in assets to 67.0% from 68.8% in previous quarter, while
net investments securities increased to 12.7% from 11.8%, and cash and equivalents increased
to 10.0% from 9.1% as compared to 4Q08. |
||
1.1.1. | Loan Portfolio |
|
As of March 31, 2009, BANCOLOMBIAs gross loans totaled Ps. 45,844 billion,
increasing 2.7% as compared to 4Q08 and 20.4% as compared to 1Q08, primarily driven by
the Colombian peso (COP) depreciation presented during 1Q09 (COP depreciated 13.4%
against the U.S. dollar in 1Q09). As U.S. dollar denominated loans represented 30% of
the loan book by the end of 1Q09, COP depreciation significantly impacted the COP
conversion of the U.S. dollar denominated loans. |
||
In fact, the slower pace of economic activity in the economies where the Bank
operates, combined with a more selective approach towards lending,, offers a more
precise explanation behind the forces driving the dynamics of the loan book. COP
denominated loans remained stable in 1Q09 slightly decreasing 0.2% as compared to 4Q08
while increasing 13.7% as compared to 1Q08. On the other hand, U.S. dollar
denominated loans decreased 3.1% compared to 4Q08 and slightly increased 0.6% compared
to 1Q08when measured in U.S. dollars. |
||
Likewise, loan growth per segment figures were affected by the COP depreciation in 1Q09. In
particular, no significant loan growth was recorded in the Corporate and Retail and
SMEs segments when measured in their original currency. However, COP denominated
mortgage loans and financial leases increased 2.4% and 2.3% in 1Q09 as compared to 4Q08
respectively. The mortgage loans increase takes into account securitized mortgages as
the Bank continued to sell mortgages for securitization purposes (Ps. 218.8 billion in
mortgage loans were securitized in 1Q09). |
LOAN PORTFOLIO | As of | Growth | ||||||||||||||||||
(Ps millions) | 31-Mar-08 | 31-Dec-08 | 31-Mar-09 | Mar-09/Dec-08 | Mar-09/Mar-08 | |||||||||||||||
CORPORATE |
||||||||||||||||||||
Working capital loans |
15,825,682 | 19,332,292 | 19,912,726 | 3.00 | % | 25.83 | % | |||||||||||||
Loans funded by
domestic development banks |
851,755 | 1,022,764 | 1,139,681 | 11.43 | % | 33.80 | % | |||||||||||||
Trade Financing |
1,229,712 | 1,768,964 | 1,759,618 | -0.53 | % | 43.09 | % | |||||||||||||
Overdrafts |
141,521 | 63,508 | 106,149 | 67.14 | % | -24.99 | % | |||||||||||||
Credit Cards |
37,949 | 42,366 | 45,081 | 6.41 | % | 18.79 | % | |||||||||||||
TOTAL CORPORATE |
18,086,619 | 22,229,894 | 22,963,255 | 3.30 | % | 26.96 | % | |||||||||||||
RETAIL AND SMEs |
||||||||||||||||||||
Working capital loans |
3,691,082 | 4,138,373 | 4,180,779 | 1.02 | % | 13.27 | % | |||||||||||||
Personal loans |
3,835,763 | 4,287,515 | 4,390,615 | 2.40 | % | 14.47 | % | |||||||||||||
Loans funded by
domestic development banks |
752,106 | 896,282 | 887,381 | -0.99 | % | 17.99 | % | |||||||||||||
Credit Cards |
2,123,973 | 2,518,991 | 2,495,335 | -0.94 | % | 17.48 | % | |||||||||||||
Overdrafts |
288,780 | 229,212 | 300,937 | 31.29 | % | 4.21 | % | |||||||||||||
Automobile loans |
1,333,066 | 1,320,409 | 1,313,282 | -0.54 | % | -1.48 | % | |||||||||||||
Trade Financing |
73,653 | 123,826 | 119,932 | -3.14 | % | 62.83 | % | |||||||||||||
TOTAL RETAIL AND SMEs |
12,098,423 | 13,514,608 | 13,688,261 | 1.28 | % | 13.14 | % | |||||||||||||
MORTGAGE |
3,066,537 | 3,391,326 | 3,521,499 | 3.84 | % | 14.84 | % | |||||||||||||
FINANCIAL LEASES |
4,814,395 | 5,506,742 | 5,670,912 | 2.98 | % | 17.79 | % | |||||||||||||
Total loans and financial leases |
38,065,974 | 44,642,570 | 45,843,927 | 2.69 | % | 20.43 | % | |||||||||||||
Allowance for loan losses and financial leases |
(1,458,659 | ) | (2,134,360 | ) | (2,350,943 | ) | 10.15 | % | 61.17 | % | ||||||||||
Total loans and financial leases, net |
36,607,315 | 42,508,210 | 43,492,984 | 2.32 | % | 18.81 | % | |||||||||||||
1.1.2. | Investment Portfolio |
|
As of March 31, 2009, BANCOLOMBIAs net investment securities amounted to Ps. 8,269 billion,
representing a 13.6% increase when compared to the figures as of December 31, 2008, and an
increase of 40.2% when compared to the figures as of March 31, 2008. Net investment
securities are primarily comprised of investments in debt securities which represented 97.6%
of BANCOLOMBIAs net investment securities portfolio by the end of 1Q09 and 12.4% of total
assets, increasing its relative size from the 11.1% of assets represented by the end of
2008. |
||
1.2. | Funding |
|
As of March 31, 2009, BANCOLOMBIAs liabilities reached Ps. 58,866 billion, increasing 5.7%
as compared to 4Q08 and 25.7% as compared to 1Q08. Liabilities denominated in COP, which
represent 67.3% of total liabilities, increased 2.0% over the quarter and 18.3% as compared
to 1Q08. |
||
During the last few months, the Colombian Central Bank has begun an expansionist monetary
cycle in an effort to support economic activity given the current economic slowdown and a
more favorable inflationary outlook for 2009. Specifically, the Colombian Central Bank
overnight lending rate has been reduced in 400 basis points since December 2008, leaving
such rate at 6.00%. As a result of these measures, the Colombian monetary markets liquidity
has been ample. Moreover, capital markets continue to grow deeper in the country as shown by
an increasing number of successful bond issuances by Colombian companies. In fact, as of
April 28, 2009 Ps. 4,984 billion (approximately U.S. dollars 2,1 billion) had been
successfully issued in the local capital market in Colombia during 2009, increasing 307% as
compared to the figure presented as of the same period last year. |
As mentioned in previous quarterly reports, BANCOLOMBIA has maintained a focus on preserving
a solid liquidity position. In fact, the Bank increased itsmarket share of deposits within
Colombias banking system from 18.3% in March 2008 to 19.0% as of March 2009. In El Salvador, through its subsidiary Banco Agricola, the Bank increased market share of
deposits from 29.6% as March 2008 to 30.4% as of March 2009. In particular, the Bank
continued to experience a positive evolution of deposit growth in 1Q09; deposits reached Ps.
43,515 billion, an increase of Ps. 3,131 billion, or 7.7% as compared to 4Q08 and an
increase of 30.7% as compared to 1Q08. COP denominated deposits, 69.3% of BANCOLOMBIAs
total deposits, increased 2.6% and 23.0% as compared to 4Q08 and 1Q08 respectively. |
||
Non-interest bearing deposits decreased 11.4% over the quarter reaching Ps. 5,071 billion
driven primarily by seasonal behavior of this type of deposit. On a yearly basis,
non-interest
bearing deposits increased 8.4% from the figure presented as of the end of 1Q08. On the
other hand, interest bearing deposits growth was dynamic during the quarter increasing 10.9%
as compared to 4Q08. Overall, time deposits increased their relative size in the funding mix
to 50.9% from 46.2% in the previous quarter, while demand deposits decreased to 48.1% from
52.7% presented by the end of 4Q08. |
||
Dollar denominated deposits increased 7.0% during 1Q09 as compared to 4Q08 (measured in U.S.
dollars), as the Banks off-shore banking franchises continue to benefit from underlying
growth, particularly from increasing client fund inflows. As a result of the solid
performance of U.S. dollar denominated deposits, U.S. dollar interbank borrowings decreased
US$ 257.1 million, or 27.8% in 1Q09 as compared to 4Q08. |
||
As of March 31, 2009, liabilities in the form of bonds or notes amounted to Ps. 3,983
billion, an increase of 9.3% as compared to 4Q08 and 50.9% as compared to 1Q08, driven by
BANCOLOMBIAs dynamic activity in local capital markets. On March 4, 2009, the Bank
successfully completed the issuance and offering of subordinated ordinary notes for an
aggregate principal amount of Ps. 400 billion. The subscription for such notes was 1.9 times
the size of the offering and their maturities were 10 years (48% of the issuance) and 15
years (52% of the issuance). |
||
Overall, BANCOLOMBIA notes that regardless of the type of currency, the Bank has maintained
a solid liquidity position. |
DEPOSITS MIX | ||||||||||||||||||||||||
Ps Billion | Mar-08 | % | Dec-08 | % | Mar-09 | % | ||||||||||||||||||
Checking accounts |
5,619,395 | 16.9 | % | 7,301,050 | 18.1 | % | 7,285,850 | 16.7 | % | |||||||||||||||
Time deposits |
14,532,213 | 43.6 | % | 18,652,738 | 46.2 | % | 22,165,667 | 50.9 | % | |||||||||||||||
Savings deposits |
12,739,551 | 38.3 | % | 13,997,070 | 34.7 | % | 13,644,258 | 31.4 | % | |||||||||||||||
Others |
408,792 | 1.2 | % | 433,542 | 1.1 | % | 419,414 | 1.0 | % | |||||||||||||||
Total Deposits |
33,299,951 | 100.0 | % | 40,384,400 | 100.0 | % | 43,515,189 | 100.0 | % | |||||||||||||||
1.3. | Shareholders equity and regulatory capital |
|
Shareholders equity amounted to Ps. 6,078 billion by the end of 1Q09, slightly decreasing
from the Ps. 6,117 billion presented as of the end of 4Q08, due to the Ps. 491.6 billion
dividend payout approved by shareholders at the annual general meeting held on March 2,
2009, although this decrease was offset by the Banks quarterly earnings. On a yearly basis,
shareholders equity increased 23.5% as compared to the figure by the end of 1Q08. |
||
During 1Q09, BANCOLOMBIA strengthened its capital position. Basic capital (tier 1) increased
11.5% over the quarter, due to higher appropriation of legal reserves and retained earnings,
while additional capital (tier 2) increased 40.7% over the same period, driven by the
issuance and offering of subordinated ordinary notes in the local market in March 2009,
described above. |
As a result, technical capital reached Ps. 7,337 billion while capital
adequacy (tier 1+ 2 capital ratio) finished 1Q09 at 12.7% up from 11.2% presented on 4Q08. |
TECHNICAL CAPITAL RISK WEIGHTED ASSETS | ||||||||||||||||||||||||
Consolidated (Ps. millions) | Mar-08 | % | Dec-08 | % | Mar-09 | % | ||||||||||||||||||
Basic capital (Tier I) |
4,386,709 | 9.54 | % | 4,971,755 | 8.95 | % | 5,544,550 | 9.62 | % | |||||||||||||||
Additional capital (Tier II) |
1,088,900 | 2.37 | % | 1,273,869 | 2.29 | % | 1,792,719 | 3.11 | % | |||||||||||||||
Technical capital (1) |
5,475,609 | 11.91 | % | 6,245,624 | 11.24 | % | 7,337,270 | 12.73 | % | |||||||||||||||
Risk weighted assets included market risk |
45,978,130 | 55,542,485 | 57,657,657 | |||||||||||||||||||||
CAPITAL ADEQUACY (2) |
11.91 | % | 11.24 | % | 12.73 | % |
(1) | Technical capital is the sum of basic and additional capital. |
|
(2) | Capital adequacy is technical capital divided by risk weighted assets. |
2. | INCOME STATEMENT |
|
BANCOLOMBIA reported net income of Ps. 311.1 billion for the quarter ended March 31, 2009
(Ps. 394.92 per share and U.S.$ 0.62 per ADR), representing an increase of 5.7% compared to
the quarter ended December 31, 2008 and 22.6% compared to the quarter ended March 31, 2008. |
||
Annualized ROE for 1Q09 was 19.95%, a slight increase from the 19.80% and 19.67% annualized
ROE presented in 4Q08 and 1Q08 respectively. |
||
2.1. | Net Interest Income |
|
During 1Q09, interest on loans reached Ps. 1,394 billion, decreasing 2.3% as compared to
4Q08, due to lower margins in the loan portfolio as a result of the decreasing interest
rates environment in Colombia. On a yearly basis, interest on loans increased Ps. 260.8
billion in 1Q09, or 23.0% as compared to the Ps. 1,133 billion recorded in 1Q08. |
||
Interest on financial leases reached Ps. 214.3 billion increasing 1.5% and 20.6% as compared
to 4Q08 and 1Q08 respectively. |
||
Interest on investment securities amounted to Ps 154.1 billion increasing Ps. 38.1 billion,
or 32.9% in 1Q09 as compared to 4Q08 and Ps. 74.4 billion, or 93.3% as compared to 1Q08,
driven by the larger debt securities portfolio (an increase of 42.0% as compared to 1Q08)
and higher bond prices in Colombia which positively impacted debt securities mark to market
valuation. |
||
Overall, total interest income was Ps. 1,791 billion and interest expenses were Ps. 805.6
billion, remaining stable as compared to 4Q08. Consequently, net interest income for 1Q09
was Ps. 985.2 billion, remaining stable compared to previous quarter but 23.7% higher than
net interest income presented for 1Q08. |
||
2.2. | Fees and Income from Services |
|
During 1Q09 BANCOLOMBIA generated record net fees and income from services for a total of
Ps. 367.0 billion, increasing 1.7% as compared to 4Q08, and 19.6% as compared to 1Q08,
driven by the solid performance of credit and debit annual fees, fiduciary activities,
collection and payments fees and commission from banking and card services and other
services. |
||
In particular, credit and debit card annual fees were Ps. 137.2 billion, up 36.5% from 1Q08.
Commissions from banking services and other services were Ps. 61.7 billion, up 15.5%
compared with 1Q08. Collections and payments fees were Ps. 42.9 billion, increasing 16.2%
compared to 1Q08. Fiduciary activities had a solid quarter reaching Ps. 38.9 billion almost
doubling the results in 1Q08 (an increase of 96.6%). Branch network services were Ps. 26.6
billion, up 11.4% from 1Q08. Pension plan administration fees were Ps. 26.2 billion, up
25.5% as compared to 1Q08. The remaining fee categories: checking, electronic services and
ATM, international operations, brokerage, credit card merchant, check remittances fees had
aggregated revenue of Ps. 67.3 billion, decreasing 12.2% as from 1Q08. |
||
Fees and other service related expenses totaled Ps. 33.7 billion in 1Q09, increasing 3.1% as
compared to 4Q08. On a yearly basis, fees and other service expenses increased Ps 8.6
billion, or 34.5% as compared to 1Q08, driven by the inclusion of expenses related to
contact center services which used to be eliminated in the consolidation process as such
services were provided by former subsidiary Multienlace S.A., a company sold during 2Q08.
|
The following table summarizes BANCOLOMBIAs participation in the credit card business in
Colombia. |
ACCUMULATED CREDIT CARD BILLING | % | 2009 | ||||||||||||||
(Ps. millions) | Mar-08 | Mar-09 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
397,163 | 427,102 | 7.54 | % | 8.53 | % | ||||||||||
Bancolombia Mastercard |
508,245 | 553,604 | 8.92 | % | 11.06 | % | ||||||||||
Bancolombia American Express |
345,805 | 417,041 | 20.60 | % | 8.33 | % | ||||||||||
Total Bancolombia |
1,251,214 | 1,397,746 | 11.71 | % | 27.92 | % | ||||||||||
Colombian Credit Card Market |
4,897,204 | 5,006,820 | 2.24 | % | ||||||||||||
Source: Credibanco and Redeban Multicolor |
CREDIT CARD MARKET SHARE | % | 2009 | ||||||||||||||
(Outstanding credit cards) | Mar-08 | Mar-09 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
308,118 | 310,577 | 0.80 | % | 5.79 | % | ||||||||||
Bancolombia Mastercard |
338,239 | 361,764 | 6.96 | % | 6.74 | % | ||||||||||
Bancolombia American Express |
263,737 | 329,394 | 24.89 | % | 6.14 | % | ||||||||||
Total Bancolombia |
910,094 | 1,001,735 | 10.07 | % | 18.67 | % | ||||||||||
Colombian Credit Card Market |
5,257,267 | 5,364,387 | 2.04 | % | ||||||||||||
Source: Credibanco and Redeban Multicolor |
||
2.3. | Other Operating Income |
|
Total other operating income totaled Ps. 126.4 billion for 1Q09, decreasing 33.2% compared
to 4Q08 and 6.2% when compared to the figures for 1Q08. |
||
The combined revenue related to net foreign exchange gains and derivative financial
instruments totaled Ps. 19.2 billion in 1Q09 decreasing Ps. 39.2 billion, or 67.1% as
compared to 4Q08 and Ps. 36.7 billion, or 65.6% as compared to 1Q08. In particular, this
combined revenue was impacted by the adoption during the second half of 2008 of certain rule
changes concerning valuation methodologies for derivative instruments. These changes in
valuation methodologies of derivatives were required by external circulars 025, 030, 044 and
063 issued by the Colombian Superintendency of Finance and resulted in a reduction in the
carrying value of derivatives which negatively impacted the income from derivative financial
instruments in Ps 98.0 billion during 4Q08. An additional reduction of Ps. 59.9 billion in
the carrying value of derivatives occurred in 1Q09 which negatively impacted the income from
derivative financial instruments in this period. |
||
Communication, postage, rent and others (primarily comprised of income related to operating
leases and commercial discounts) totaled Ps. 36.4 billion in 1Q09, almost twice as much as
compared to 1Q08. Dividend income, primarily obtained from investments in non-subsidiaries:
Protección S.A. (a Colombian pension fund administrator), Titularizadora Colombiana S.A. (an
entity that specializes in securitization of assets), Redeban S.A. (an entity that
specializes in managing credit, debit, voucher and private label cards transactions in
Colombia) and ACH S.A (an automatic clearing house) totaled Ps. 16.6 billion, down 19.1% as
compared to 1Q08. The remaining other operating income categories (i.e. gains(losses) on
sales of investments on equity securities, securitization income, revenues from commercial
subsidiaries and insurance income) had an aggregated revenue of Ps. 54.1 billion, decreasing
Ps. 42.8 billion, or 44.1% as compared to 4Q08. This decrease is primarily due to a lower
income from gains on sales of investments on equity securities recorded in 1Q09 since in
4Q08 BANCOLOMBIA recorded non-recurring gains on sales of investment securities for Ps. 55.6
billion related to the sale of the Banks interest in Multienlace S.A, a company that
provides business process outsourcing and contact center services to corporate clients. On a
yearly basis, the remaining other
operating income categories posted an increase of Ps. 14.3 billion, or 35.8% as compared
to 1Q08 driven the solid performance of insurance income. |
2.4. | Provision charges |
|
For explanation of the trends driving the current level of provisions charges, please see
the section entitled Asset Quality in this report. |
||
2.5. | Operating expenses |
|
During 1Q09, operating expenses totaled Ps. 716.7 billion, decreasing 2.5% as compared to
4Q08, but increasing 22.7% as compared to the figures for 1Q08, due to higher administrative
and other expenses and larger personnel expenses. |
||
Administrative and other expenses totaled Ps. 366.2 billion in 1Q09, decreasing 0.7% as
compared to 4Q08 and increasing Ps. 76.7 billion, or 26.5% driven by an increase in taxes
(different from income tax) and increased fees paid in connection to software development
and IT upgrades. |
||
Personnel expenses (the sum of salaries and employee benefits, bonus plan payments and
compensation) totaled Ps 285.5 billion in 1Q09, decreasing 2.1% as compared to 4Q08 and
increasing 16.6% as compared to 1Q08, due to the wage increases that are typically
undertaken during the first quarter of each year as well as a larger number of employees at
the Bank. |
||
Despite the higher operating expenses, efficiency, measured as the ratio of operating
expenses to net operating income, presented a slight improvement as this ratio decreased to
49.8% from 50.2% the previous quarter. In addition, operating expenses for 1Q09 represented
4.6% of total assets, the same figure presented as of the end of 1Q08. |
||
2.6. | Net Non-Operating Income |
|
Total non-operating income totaled Ps. 27.2 billion in 1Q09, compared with a loss of Ps.
53.4 billion in 1Q08. The increase was driven by: |
| Higher non-operating income which amounted to Ps. 62.8 billion in 1Q09. |
||
| Lower non-operating expenses which totaled Ps. 30.4 billion in 1Q09, down 57.7%,
due to the lower charges made in connection with pending litigation allowances. |
2.7. | Income Tax Expense |
|
Income tax expense totaled Ps. 117.9 billion decreasing 24.9% as compared to 1Q08. The
income tax expense decreased in 1Q09 because: |
||
In 1Q09 BANCOLOMBIA received more non-taxable dividends than in 1Q08. These non-taxable
dividends were paid by BANCOLOMBIAs subsidiaries and were taxed at the subsidiary level but
not at the parent level. Additionally, during 1Q08 the Banks income was negatively affected
by higher non-deductible charges as compared to 1Q09. |
3. | Asset Quality |
|
Provision charges continued to remain high due to the deterioration of asset quality. As of
March, 31, 2009 past due loans (PDLs), that is, those overdue more than 30 days, reached
Ps. 1,829.9 increasing Ps. 205.9 billion, or 12.7% as compared to PDLs by the end of 4Q08
and representing 4.0% of total loans (up from 3.6% in 4Q08), while net loans charge-offs
were Ps.
182.8 billion in 1Q09, reflecting a weakening credit environment derived from lower economic
activity. |
||
Nonetheless, addition to reserves for loan losses
during 1Q09 was crucial as Bancolombias
management continued to focus on balance sheet strength. Allowances for loan losses reached
Ps. 2,350.9 billion, or 5.1% of total loans, while coverage, measured by the ratio of
allowances for loans and accrued interest losses to past due loans (overdue more than 30
days), ended 1Q09 at 131.7%a stronger coverage as compared with 115.2% for 1Q08. |
||
As a result, provision charges for 1Q09 were Ps. 339.9 billion increasing 96.2% compared
with 1Q08, although decreasing 28.4% as compared to 4Q08. Annualized 1Q09 provision charges
represented 3.0% of average loans, compared with 4.4% and 1.8% presented in 4Q08 and 1Q08
respectively. |
||
The following tables present key metrics for asset quality: |
ASSET QUALITY | As of | Growth | ||||||||||||||||||
(Ps millions) | Mar-08 | Dec-08 | Mar-09 | 1Q 09 / 4Q 08 | 1Q 09 / 1Q 08 | |||||||||||||||
Total performing past due loans (1) |
584,416 | 696,529 | 752,104 | 7.98 | % | 28.69 | % | |||||||||||||
Total non-performing past due loans |
708,370 | 927,476 | 1,077,823 | 16.21 | % | 52.16 | % | |||||||||||||
Total past due loans |
1,292,786 | 1,624,005 | 1,829,927 | 12.68 | % | 41.55 | % | |||||||||||||
Allowance for loans and accrued interest losses |
1,489,572 | 2,188,683 | 2,409,784 | 10.10 | % | 61.78 | % | |||||||||||||
Past due loans to total loans |
3.40 | % | 3.64 | % | 3.99 | % | ||||||||||||||
Non-performing loans as a percentage of total loans |
1.86 | % | 2.08 | % | 2.35 | % | ||||||||||||||
C, D and E loans as a percentage of total loans |
2.98 | % | 3.98 | % | 4.18 | % | ||||||||||||||
Allowances to past due loans (2) |
115.22 | % | 134.77 | % | 131.69 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of C, D and E loans (2) |
131.39 | % | 123.26 | % | 125.74 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of non-performing loans (2) |
210.28 | % | 235.98 | % | 223.58 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of total loans |
3.91 | % | 4.90 | % | 5.26 | % | ||||||||||||||
Percentage of performing loans to total loans |
98.14 | % | 97.92 | % | 97.65 | % |
(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. |
PDL/ total Loans as Of | ||||||||||||||||
LOAN CLASSIFICATION | % Of loan Portfolio | 31-Mar-08 | 31-Dec-08 | 31-Mar-09 | ||||||||||||
Commercial loans |
62.9 | % | 2.0 | % | 2.5 | % | 2.7 | % | ||||||||
Consumer loans |
16.8 | % | 6.1 | % | 5.9 | % | 6.5 | % | ||||||||
Microcredit loans |
0.3 | % | 9.9 | % | 12.3 | % | 12.8 | % | ||||||||
Mortgage loans |
7.7 | % | 8.4 | % | 8.4 | % | 8.9 | % | ||||||||
Finance lease |
12.4 | % | 2.6 | % | 3.0 | % | 3.8 | % | ||||||||
TOTAL LOAN PORTFOLIO |
100.0 | % | 3.4 | % | 3.6 | % | 4.0 | % | ||||||||
(Ps millions) | As of 31-Mar-08 | As of 31-Dec-08 | As of 31-Mar-09 | |||||||||||||||||||||
¨A¨ Normal |
35,780,026 | 94.0 | % | 40,650,096 | 91.0 | % | 41,996,277 | 91.6 | % | |||||||||||||||
¨B¨ Subnormal |
1,152,247 | 3.0 | % | 2,216,831 | 5.0 | % | 1,931,128 | 4.2 | % | |||||||||||||||
¨C¨ Deficient |
301,742 | 0.8 | % | 576,557 | 1.3 | % | 587,394 | 1.3 | % | |||||||||||||||
¨D¨ Doubtful recovery |
518,490 | 1.4 | % | 871,893 | 2.0 | % | 957,631 | 2.1 | % | |||||||||||||||
¨E¨ Unrecoverable |
313,469 | 0.8 | % | 327,193 | 0.7 | % | 371,497 | 0.8 | % | |||||||||||||||
Total |
38,065,974 | 100 | % | 44,642,570 | 100 | % | 45,843,927 | 100 | % | |||||||||||||||
Loans classified as C, D and E
as a percentage of total loans |
3.0 | % | 4.0 | % | 4.2 | % |
4. | BANCOLOMBIA Company Description (NYSE: CIB) |
|
BANCOLOMBIA is a full service financial institution incorporated in Colombia that offers a
wide range of banking products and services to a diversified individual and corporate
customer base of more than 6.4 million customers. BANCOLOMBIA delivers its product and
services via its regional network comprised of Colombias largest non-government owned
banking network, central Americas presence through El Salvadors leading financial
conglomerate (Banagricola S.A.), off-shore banking subsidiaries in Panama, Cayman and Puerto
Rico, as well as an agency in Miami. Together, BANCOLOMBIA and its subsidiaries provide
stock brokerage, investment banking, leasing, factoring, consumer finance, fiduciary and
trust services, asset management, pension fund administration, and insurance, among others. |
Contacts Sergio Restrepo |
Jaime A. Velásquez |
Juan E. Toro |
||
Executive VP
|
Financial VP | IR Manager | ||
Tel.: (574) 4041424
|
Tel.: (574) 4042199 | Tel.: (574) 4041837 |
Annexs |
||
6.1 | Balance Sheet |
BALANCE SHEET | ||||||||||||||||||||
(Ps millions) | Last | |||||||||||||||||||
Mar-08 | Dec-08 | Mar-09 | Quarter | Annual | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
3.320.974 | 3.870.927 | 4.227.630 | 9,21 | % | 27,30 | % | |||||||||||||
Overnight funds sold |
958.839 | 1.748.648 | 2.241.330 | 28,18 | % | 133,75 | % | |||||||||||||
Total cash and equivalents |
4.279.813 | 5.619.575 | 6.468.960 | 15,11 | % | 51,15 | % | |||||||||||||
Debt securities |
5.687.079 | 6.840.596 | 8.073.275 | 18,02 | % | 41,96 | % | |||||||||||||
Trading |
2.108.656 | 2.385.564 | 2.748.186 | 15,20 | % | 30,33 | % | |||||||||||||
Available for Sale |
1.917.520 | 2.000.588 | 2.261.753 | 13,05 | % | 17,95 | % | |||||||||||||
Held to Maturity |
1.660.903 | 2.454.444 | 3.063.336 | 24,81 | % | 84,44 | % | |||||||||||||
Equity securities |
283.679 | 503.861 | 264.098 | -47,59 | % | -6,90 | % | |||||||||||||
Trading |
121.505 | 331.398 | 71.000 | -78,58 | % | -41,57 | % | |||||||||||||
Available for Sale |
162.174 | 172.463 | 193.098 | 11,96 | % | 19,07 | % | |||||||||||||
Market value allowance |
-71.406 | -66.181 | -68.720 | 3,84 | % | -3,76 | % | |||||||||||||
Net investment securities |
5.899.352 | 7.278.276 | 8.268.653 | 13,61 | % | 40,16 | % | |||||||||||||
Commercial loans |
23.358.467 | 28.068.731 | 28.823.076 | 2,69 | % | 23,39 | % | |||||||||||||
Consumer loans |
6.702.199 | 7.532.649 | 7.683.969 | 2,01 | % | 14,65 | % | |||||||||||||
Microcredit |
124.376 | 143.122 | 144.471 | 0,94 | % | 16,16 | % | |||||||||||||
Mortgage loans |
3.066.537 | 3.391.326 | 3.521.499 | 3,84 | % | 14,84 | % | |||||||||||||
Finance lease |
4.814.395 | 5.506.742 | 5.670.912 | 2,98 | % | 17,79 | % | |||||||||||||
Allowance for loan losses |
-1.458.659 | -2.134.360 | -2.350.943 | 10,15 | % | 61,17 | % | |||||||||||||
Net total loans and financial leases |
36.607.315 | 42.508.210 | 43.492.984 | 2,32 | % | 18,81 | % | |||||||||||||
Accrued interest receivable on loans |
457.435 | 559.981 | 604.388 | 7,93 | % | 32,13 | % | |||||||||||||
Allowance for accrued interest losses |
-30.913 | -54.323 | -58.841 | 8,32 | % | 90,34 | % | |||||||||||||
Net total interest accrued |
426.522 | 505.658 | 545.547 | 7,89 | % | 27,91 | % | |||||||||||||
Customers acceptances and derivatives |
269.180 | 272.458 | 87.781 | -67,78 | % | -67,39 | % | |||||||||||||
Net accounts receivable |
699.104 | 828.817 | 728.475 | -12,11 | % | 4,20 | % | |||||||||||||
Net premises and equipment |
840.283 | 1.171.117 | 1.269.341 | 8,39 | % | 51,06 | % | |||||||||||||
Foreclosed assets, net |
27.102 | 24.653 | 30.914 | 25,40 | % | 14,07 | % | |||||||||||||
Prepaid expenses and deferred charges |
139.958 | 132.881 | 295.294 | 122,22 | % | 110,99 | % | |||||||||||||
Goodwill |
877.173 | 1.008.639 | 1.123.093 | 11,35 | % | 28,04 | % | |||||||||||||
Operating leases, net |
608.014 | 726.262 | 781.411 | 7,59 | % | 28,52 | % | |||||||||||||
Other |
547.956 | 1.093.850 | 1.185.864 | 8,41 | % | 116,42 | % | |||||||||||||
Reappraisal of assets |
513.425 | 612.683 | 665.944 | 8,69 | % | 29,71 | % | |||||||||||||
Total assets |
51.735.197 | 61.783.079 | 64.944.261 | 5,12 | % | 25,53 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||
Non-interest bearing |
4.676.607 | 5.723.460 | 5.071.172 | -11,40 | % | 8,44 | % | |||||||||||||
Checking accounts |
4.267.815 | 5.289.918 | 4.651.758 | -12,06 | % | 9,00 | % | |||||||||||||
Other |
408.792 | 433.542 | 419.414 | -3,26 | % | 2,60 | % | |||||||||||||
Interest bearing |
28.623.344 | 34.660.940 | 38.444.017 | 10,91 | % | 34,31 | % | |||||||||||||
Checking accounts |
1.351.580 | 2.011.132 | 2.634.092 | 30,98 | % | 94,89 | % | |||||||||||||
Time deposits |
14.532.213 | 18.652.738 | 22.165.667 | 18,83 | % | 52,53 | % | |||||||||||||
Savings deposits |
12.739.551 | 13.997.070 | 13.644.258 | -2,52 | % | 7,10 | % | |||||||||||||
Total deposits |
33.299.951 | 40.384.400 | 43.515.189 | 7,75 | % | 30,68 | % | |||||||||||||
Overnight funds |
2.455.473 | 2.564.208 | 1.994.609 | -22,21 | % | -18,77 | % | |||||||||||||
Bank acceptances outstanding |
61.698 | 56.935 | 42.216 | -25,85 | % | -31,58 | % | |||||||||||||
Interbank borrowings |
1.422.573 | 2.077.291 | 1.701.495 | -18,09 | % | 19,61 | % | |||||||||||||
Borrowings from domestic development banks |
3.524.201 | 3.870.634 | 3.676.489 | -5,02 | % | 4,32 | % | |||||||||||||
Accounts payable |
1.999.101 | 1.688.402 | 2.040.332 | 20,84 | % | 2,06 | % | |||||||||||||
Accrued interest payable |
324.977 | 400.902 | 469.841 | 17,20 | % | 44,58 | % | |||||||||||||
Other liabilities |
478.117 | 589.501 | 662.175 | 12,33 | % | 38,50 | % | |||||||||||||
Bonds |
2.638.936 | 3.643.486 | 3.983.146 | 9,32 | % | 50,94 | % | |||||||||||||
Accrued expenses |
521.335 | 255.183 | 589.587 | 131,04 | % | 13,09 | % | |||||||||||||
Minority interest in consolidated subsidiaries |
88.123 | 135.292 | 190.934 | 41,13 | % | 116,67 | % | |||||||||||||
Total liabilities |
46.814.485 | 55.666.234 | 58.866.013 | 5,75 | % | 25,74 | % | |||||||||||||
SHAREHOLDERS EQUITY
|
||||||||||||||||||||
Subscribed and paid in capital |
393.914 | 393.914 | 393.914 | 0,00 | % | 0,00 | % | |||||||||||||
Retained earnings |
3.837.185 | 4.911.107 | 4.869.462 | -0,85 | % | 26,90 | % | |||||||||||||
Appropiated |
3.583.309 | 3.620.464 | 4.558.337 | 25,90 | % | 27,21 | % | |||||||||||||
Unappropiated |
253.876 | 1.290.643 | 311.125 | -75,89 | % | 22,55 | % | |||||||||||||
Reappraisal and others |
738.706 | 860.784 | 827.189 | -3,90 | % | 11,98 | % | |||||||||||||
Gross unrealized gain or loss on debt securities |
-49.093 | -48.960 | -12.317 | -74,84 | % | -74,91 | % | |||||||||||||
Total shareholders equity |
4.920.712 | 6.116.845 | 6.078.248 | -0,63 | % | 23,52 | % | |||||||||||||
6.2 | Income Statement |
INCOME STATEMENT | Growth | |||||||||||||||||||
(Ps millions) | 1Q 08 | 4Q 08 | 1Q 09 | 1Q 09/4Q 08 | 1Q 09/1Q 08 | |||||||||||||||
Interest income and expenses |
||||||||||||||||||||
Interest on loans |
1.133.438 | 1.426.604 | 1.394.222 | -2,27 | % | 23,01 | % | |||||||||||||
Interest on investment securities |
79.703 | 115.929 | 154.063 | 32,89 | % | 93,30 | % | |||||||||||||
Overnight funds |
28.803 | 31.226 | 28.258 | -9,50 | % | -1,89 | % | |||||||||||||
Leasing |
177.661 | 211.096 | 214.274 | 1,51 | % | 20,61 | % | |||||||||||||
Total interest income |
1.419.605 | 1.784.855 | 1.790.817 | 0,33 | % | 26,15 | % | |||||||||||||
Interest expense
|
36,17 | % | ||||||||||||||||||
Checking accounts |
8.819 | 12.089 | 12.009 | -0,66 | % | 36,17 | % | |||||||||||||
Time deposits |
276.826 | 349.967 | 411.442 | 17,57 | % | 48,63 | % | |||||||||||||
Savings deposits |
138.881 | 176.389 | 143.893 | -18,42 | % | 3,61 | % | |||||||||||||
Total interest on deposits |
424.526 | 538.445 | 567.344 | 5,37 | % | 33,64 | % | |||||||||||||
Interbank borrowings |
16.667 | 25.330 | 23.002 | -9,19 | % | 38,01 | % | |||||||||||||
Borrowings from domestic development banks |
84.665 | 92.662 | 87.097 | -6,01 | % | 2,87 | % | |||||||||||||
Overnight funds |
42.197 | 51.698 | 37.984 | -26,53 | % | -9,98 | % | |||||||||||||
Bonds |
55.105 | 91.660 | 90.219 | -1,57 | % | 63,72 | % | |||||||||||||
Total interest expense |
623.160 | 799.795 | 805.646 | 0,73 | % | 29,28 | % | |||||||||||||
Net interest income |
796.445 | 985.060 | 985.171 | 0,01 | % | 23,70 | % | |||||||||||||
Provision for loan and accrued interest losses, net |
(193.882 | ) | (520.072 | ) | (383.607 | ) | -26,24 | % | 97,86 | % | ||||||||||
Recovery of charged-off loans |
21.841 | 40.035 | 33.159 | -17,17 | % | 51,82 | % | |||||||||||||
Provision for foreclosed assets and other assets |
(10.616 | ) | (13.909 | ) | (23.311 | ) | 67,60 | % | 119,58 | % | ||||||||||
Recovery of provisions for foreclosed assets and other assets |
9.423 | 19.282 | 33.846 | 75,53 | % | 259,18 | % | |||||||||||||
Total net provisions |
(173.234 | ) | (474.664 | ) | (339.913 | ) | -28,39 | % | 96,22 | % | ||||||||||
Net interest income after provision for loans
and accrued interest losses |
623.211 | 510.396 | 645.258 | 26,42 | % | 3,54 | % | |||||||||||||
Commissions from banking services and other services |
53.377 | 60.733 | 61.653 | 1,51 | % | 15,50 | % | |||||||||||||
Electronic services and ATM fees |
21.392 | 22.820 | 15.463 | -32,24 | % | -27,72 | % | |||||||||||||
Branch network services |
23.867 | 28.297 | 26.590 | -6,03 | % | 11,41 | % | |||||||||||||
Collections and payments fees |
36.896 | 41.901 | 42.889 | 2,36 | % | 16,24 | % | |||||||||||||
Credit card merchant fees |
8.078 | 11.910 | 7.216 | -39,41 | % | -10,67 | % | |||||||||||||
Credit and debit card annual fees |
100.500 | 118.825 | 137.205 | 15,47 | % | 36,52 | % | |||||||||||||
Checking fees |
16.350 | 17.104 | 16.959 | -0,85 | % | 3,72 | % | |||||||||||||
Fiduciary activities |
19.804 | 30.196 | 38.941 | 28,96 | % | 96,63 | % | |||||||||||||
Pension plan administration |
20.854 | 27.068 | 26.163 | -3,34 | % | 25,46 | % | |||||||||||||
Brokerage fees |
14.126 | 12.149 | 7.902 | -34,96 | % | -44,06 | % | |||||||||||||
Check remittance |
6.678 | 7.203 | 6.150 | -14,62 | % | -7,91 | % | |||||||||||||
International operations |
10.093 | 15.512 | 13.632 | -12,12 | % | 35,06 | % | |||||||||||||
Fees and other service income |
332.015 | 393.718 | 400.763 | 1,79 | % | 20,71 | % | |||||||||||||
Fees and other service expenses |
(25.074 | ) | (32.718 | ) | (33.716 | ) | 3,05 | % | 34,47 | % | ||||||||||
Total fees and income from services, net |
306.941 | 361.000 | 367.047 | 1,68 | % | 19,58 | % | |||||||||||||
Other operating income |
||||||||||||||||||||
Net foreign exchange gains |
(110.086 | ) | 80.184 | 205.295 | 156,03 | % | 286,49 | % | ||||||||||||
Derivative financial instruments |
166.002 | (21.708 | ) | (186.065 | ) | 757,13 | % | -212,09 | % | |||||||||||
Gains(loss) on sales of investments on equity securities |
(96 | ) | 55.630 | 6 | -99,99 | % | 106,25 | % | ||||||||||||
Securitization income |
9.068 | 9.523 | 13.668 | 43,53 | % | 50,73 | % | |||||||||||||
Dividend income |
20.488 | 89 | 16.570 | 18517,98 | % | -19,12 | % | |||||||||||||
Revenues from commercial subsidiaries |
26.087 | 25.293 | 28.656 | 13,30 | % | 9,85 | % | |||||||||||||
Insurance income |
4.812 | 6.449 | 11.811 | 83,14 | % | 145,45 | % | |||||||||||||
Communication, postage, rent and others |
18.468 | 33.856 | 36.431 | 7,61 | % | 97,27 | % | |||||||||||||
Total other operating income |
134.743 | 189.316 | 126.372 | -33,25 | % | -6,21 | % | |||||||||||||
Total income |
1.064.895 | 1.060.712 | 1.138.677 | 7,35 | % | 6,93 | % | |||||||||||||
Operating expenses |
||||||||||||||||||||
Salaries and employee benefits |
219.217 | 269.478 | 254.652 | -5,50 | % | 16,16 | % | |||||||||||||
Bonus plan payments |
18.452 | 17.680 | 26.023 | 47,19 | % | 41,03 | % | |||||||||||||
Compensation |
7.233 | 4.558 | 4.834 | 6,06 | % | -33,17 | % | |||||||||||||
Administrative and other expenses |
289.475 | 368.806 | 366.188 | -0,71 | % | 26,50 | % | |||||||||||||
Deposit security, net |
14.324 | 12.557 | 19.617 | 56,22 | % | 36,95 | % | |||||||||||||
Donation expenses |
973 | 21.840 | 706 | -96,77 | % | -27,44 | % | |||||||||||||
Depreciation |
34.404 | 40.365 | 44.647 | 10,61 | % | 29,77 | % | |||||||||||||
Total operating expenses |
584.078 | 735.284 | 716.667 | -2,53 | % | 22,70 | % | |||||||||||||
Net operating income |
480.817 | 325.428 | 422.010 | 29,68 | % | -12,23 | % | |||||||||||||
Goodwill amortization (1) |
16.561 | 34.804 | 20.193 | -41,98 | % | 21,93 | % | |||||||||||||
Non-operating income (expense) |
||||||||||||||||||||
Other income |
22.338 | 78.498 | 62.766 | -20,04 | % | 180,98 | % | |||||||||||||
Minority interest |
(3.761 | ) | (5.361 | ) | (5.136 | ) | -4,20 | % | 36,56 | % | ||||||||||
Other expense |
(72.006 | ) | (21.985 | ) | (30.449 | ) | 38,50 | % | -57,71 | % | ||||||||||
Total non-operating income |
(53.429 | ) | 51.152 | 27.181 | -46,86 | % | 150,87 | % | ||||||||||||
Income before income taxes |
410.827 | 341.776 | 428.998 | 25,52 | % | 4,42 | % | |||||||||||||
Income tax expense |
(156.951 | ) | (47.323 | ) | (117.873 | ) | 149,08 | % | -24,90 | % | ||||||||||
Net income |
253.876 | 294.453 | 311.125 | 5,66 | % | 22,55 | % | |||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: May 07, 2009 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance |