Contacts |
||||
Sergio Restrepo
|
Jaime A. Velásquez | Juan E. Toro | ||
Executive VP
|
Financial VP | IR Manager | ||
Tel.: (574) 4041424
|
Tel.: (574) 4042199 | Tel.: (574) 4041837 |
1
3 | ||||
5 | ||||
5 | ||||
5 | ||||
6 | ||||
7 | ||||
8 | ||||
9 | ||||
9 | ||||
9 | ||||
10 | ||||
11 | ||||
11 | ||||
11 | ||||
12 | ||||
13 | ||||
14 | ||||
14 | ||||
15 | ||||
1 | This report corresponds to the consolidated financial
statements of BANCOLOMBIA S.A. (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 June 30, 2009. The
statements of income for the quarter ended June 30, 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. |
2
| Net fees and income from services continued its positive performance reaching a
record COP 379.7 billion for 2Q09, representing an increase of 27.0% as compared
to 2Q08. |
| Other operating income amounted to COP 20 billion, decreasing 89.8% as compared
to 2Q08 due to the negative impact in the line item of income from derivative
financial instruments caused by a COP 62.9 billion non-recurring charge during
2Q09, related to rule changes concerning valuation methodologies for derivative
instruments established by the Colombian regulator. The Bank notes that it finished
amortizing the reduction in the carrying value of derivatives in 2Q09. For further
information about non-recurring events please see Section 2.1 Effect of
non-recurring items in results of this report. |
3
CONSOLIDATED BALANCE SHEET | ||||||||||||||||||||
AND INCOME STATEMENT | Quarter | Growth | ||||||||||||||||||
(COP millions) | 2Q 08 | 1Q 09 | 2Q 09 | 2Q 09 / 1Q 09 | 2Q 09 / 2Q 08 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Loans and financial leases, net |
37,710,491 | 43,492,984 | 42,383,700 | -2.55 | % | 12.39 | % | |||||||||||||
Investment securities, net |
6,168,070 | 8,268,653 | 7,549,268 | -8.70 | % | 22.39 | % | |||||||||||||
Other assets |
10,432,007 | 13,182,624 | 13,334,336 | 1.15 | % | 27.82 | % | |||||||||||||
Total assets |
54,310,568 | 64,944,261 | 63,267,304 | -2.58 | % | 16.49 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
34,538,354 | 43,515,189 | 42,888,356 | -1.44 | % | 24.18 | % | |||||||||||||
Non-interest bearing |
4,764,975 | 5,071,172 | 5,008,486 | -1.24 | % | 5.11 | % | |||||||||||||
Interest bearing |
29,773,379 | 38,444,017 | 37,879,870 | -1.47 | % | 27.23 | % | |||||||||||||
Other liabilities |
14,480,464 | 15,350,824 | 14,165,459 | -7.72 | % | -2.18 | % | |||||||||||||
Total liabilities |
49,018,818 | 58,866,013 | 57,053,815 | -3.08 | % | 16.39 | % | |||||||||||||
Shareholders equity |
5,291,750 | 6,078,248 | 6,213,489 | 2.22 | % | 17.42 | % | |||||||||||||
Total liabilities and shareholders equity |
54,310,568 | 64,944,261 | 63,267,304 | -2.58 | % | 16.49 | % | |||||||||||||
Interest income |
1,494,665 | 1,790,817 | 1,652,790 | -7.71 | % | 10.58 | % | |||||||||||||
Interest expense |
636,839 | 805,646 | 726,356 | -9.84 | % | 14.06 | % | |||||||||||||
Net interest income |
857,826 | 985,171 | 926,434 | -5.96 | % | 8.00 | % | |||||||||||||
Net provisions |
(241,685 | ) | (339,913 | ) | (344,957 | ) | 1.48 | % | 42.73 | % | ||||||||||
Fees and income from service, net |
298,984 | 367,047 | 379,719 | 3.45 | % | 27.00 | % | |||||||||||||
Other operating income |
195,761 | 126,372 | 20,025 | -84.15 | % | -89.77 | % | |||||||||||||
Total operating expense |
(609,566 | ) | (716,667 | ) | (681,306 | ) | -4.93 | % | 11.77 | % | ||||||||||
Goodwill amortization |
(10,497 | ) | (20,193 | ) | (18,104 | ) | -10.35 | % | 72.47 | % | ||||||||||
Non-operating income, net |
29,883 | 27,181 | 24,920 | -8.32 | % | -16.61 | % | |||||||||||||
Income tax expense |
(145,359 | ) | (117,873 | ) | (53,608 | ) | -54.52 | % | -63.12 | % | ||||||||||
Net income |
375,347 | 311,125 | 253,123 | -18.64 | % | -32.56 | % | |||||||||||||
Quarter | As of | |||||||||||||||||||
PRINCIPAL RATIOS | 2Q08 | 1Q09 | 2Q09 | Jun-08 | Jun-09 | |||||||||||||||
PROFITABILITY |
||||||||||||||||||||
Net interest margin (1) |
7.51 | % | 7.06 | % | 6.66 | % | 7.26 | % | 6.88 | % | ||||||||||
Return on average total assets (2) |
2.860 | % | 1.950 | % | 1.58 | % | 2.41 | % | 1.77 | % | ||||||||||
Return on average shareholders equity (3) |
29.50 | % | 19.95 | % | 16.54 | % | 24.40 | % | 18.22 | % | ||||||||||
EFFICIENCY |
||||||||||||||||||||
Operating expenses to net operating income |
45.84 | % | 49.84 | % | 52.74 | % | 47.12 | % | 51.21 | % | ||||||||||
Operating expenses to average total assets |
4.72 | % | 4.61 | % | 4.37 | % | 4.67 | % | 4.50 | % | ||||||||||
CAPITAL ADEQUACY |
||||||||||||||||||||
Shareholders equity to total assets |
9.74 | % | 9.36 | % | 9.82 | % | ||||||||||||||
Technical capital to risk weighted assets |
11.82 | % | 12.73 | % | 12.94 | % | ||||||||||||||
KEY FINANCIAL HIGHLIGHTS |
||||||||||||||||||||
Net income per ADS (USD) |
0.99 | 0.62 | 0.60 | 1.66 | 1.34 | |||||||||||||||
Net income per share $COP |
476.43 | 394.92 | 321.29 | 798.68 | 716.21 | |||||||||||||||
P/BV ADS (4) |
2.24 | 1.61 | 2.07 | |||||||||||||||||
P/BV Local (5) (6) |
2.12 | 1.58 | 2.08 | |||||||||||||||||
P/E (7) |
7.62 | 7.77 | 12.75 | |||||||||||||||||
ADR price (8) |
31.30 | 19.47 | 30.50 | |||||||||||||||||
Common price (8) |
14,220 | 12,220 | 16,400 | |||||||||||||||||
Shares
outstanding
(9) |
787,827,003 | 787,827,003 | 787,827,003 | |||||||||||||||||
US Dollar exchange rate (quarter end) |
1,923.02 | 2,544.24 | 2,145.21 |
(1) | 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. |
4
5
LOAN PORTFOLIO | As of | Growth | ||||||||||||||||||
(COP millions) | 30-Jun-08 | 31-Mar-09 | 30-Jun-09 | Jun-09/Mar-09 | Jun-09/Jun-08 | |||||||||||||||
CORPORATE |
||||||||||||||||||||
Working capital loans |
16,147,393 | 19,912,726 | 20,480,489 | 2.85 | % | 26.83 | % | |||||||||||||
Loans funded by
domestic development banks |
983,613 | 1,139,681 | 754,878 | -33.76 | % | -23.25 | % | |||||||||||||
Trade Financing |
993,021 | 1,759,618 | 1,536,181 | -12.70 | % | 54.70 | % | |||||||||||||
Overdrafts |
227,848 | 106,149 | 108,467 | 2.18 | % | -52.40 | % | |||||||||||||
Credit Cards |
43,414 | 45,081 | 38,577 | -14.43 | % | -11.14 | % | |||||||||||||
TOTAL CORPORATE |
18,395,289 | 22,963,255 | 22,918,592 | -0.19 | % | 24.59 | % | |||||||||||||
RETAIL AND SMEs |
||||||||||||||||||||
Working capital loans |
3,913,770 | 4,180,779 | 4,139,241 | -0.99 | % | 5.76 | % | |||||||||||||
Personal loans |
3,982,508 | 4,390,615 | 4,009,022 | -8.69 | % | 0.67 | % | |||||||||||||
Loans funded by
domestic development banks |
807,006 | 887,381 | 841,001 | -5.23 | % | 4.21 | % | |||||||||||||
Credit Cards |
2,220,956 | 2,495,335 | 2,409,140 | -3.45 | % | 8.47 | % | |||||||||||||
Overdrafts |
306,272 | 300,937 | 305,275 | 1.44 | % | -0.33 | % | |||||||||||||
Automobile loans |
1,358,355 | 1,313,282 | 1,228,467 | -6.46 | % | -9.56 | % | |||||||||||||
Trade Financing |
96,566 | 119,932 | 98,344 | -18.00 | % | 1.84 | % | |||||||||||||
TOTAL RETAIL AND SMEs |
12,685,433 | 13,688,261 | 13,030,490 | -4.81 | % | 2.72 | % | |||||||||||||
MORTGAGE |
3,149,911 | 3,521,499 | 3,271,842 | -7.09 | % | 3.87 | % | |||||||||||||
FINANCIAL LEASES |
5,096,379 | 5,670,912 | 5,492,600 | -3.14 | % | 7.77 | % | |||||||||||||
Total loans and financial leases |
39,327,012 | 45,843,927 | 44,713,524 | -2.47 | % | 13.70 | % | |||||||||||||
Allowance for loan losses and financial leases |
(1,616,521 | ) | (2,350,943 | ) | (2,329,824 | ) | -0.90 | % | 44.13 | % | ||||||||||
Total loans and financial leases, net |
37,710,491 | 43,492,984 | 42,383,700 | -2.55 | % | 12.39 | % | |||||||||||||
6
Deposits Mix | ||||||||||||||||||||||||
COP Millions | Jun-08 | Mar-09 | Jun-09 | |||||||||||||||||||||
Checking accounts |
5,892,512 | 17.06 | % | 7,285,850 | 16.74 | % | 6,878,151 | 16.04 | % | |||||||||||||||
Time deposits |
16,097,667 | 46.61 | % | 22,165,667 | 50.94 | % | 21,508,359 | 50.15 | % | |||||||||||||||
Savings deposits |
12,150,236 | 35.18 | % | 13,644,258 | 31.36 | % | 14,133,895 | 32.96 | % | |||||||||||||||
Others |
397,939 | 1.15 | % | 419,414 | 0.96 | % | 367,951 | 0.86 | % | |||||||||||||||
Total deposits |
34,538,354 | 100.00 | % | 43,515,189 | 100.00 | % | 42,888,356 | 100.00 | % | |||||||||||||||
7
TECHNICAL CAPITAL RISK WEIGHTED ASSETS | ||||||||||||||||||||||||
Consolidated (COP millions) | Jun-08 | % | Mar-09 | % | Jun-09 | % | ||||||||||||||||||
Basic capital (Tier I) |
4,569,691 | 9.49 | % | 5,544,550 | 9.62 | % | 5,540,492 | 9.99 | % | |||||||||||||||
Additional capital (Tier II) |
1,122,139 | 2.33 | % | 1,792,719 | 3.11 | % | 1,632,250 | 2.94 | % | |||||||||||||||
Technical capital (1) |
5,691,830 | 11.82 | % | 7,337,270 | 12.73 | % | 7,172,742 | 12.94 | % | |||||||||||||||
Risk weighted assets included market risk |
48,139,875 | 57,657,657 | 55,434,962 | |||||||||||||||||||||
CAPITAL ADEQUACY (2) |
11.82 | % | 12.73 | % | 12.94 | % | ||||||||||||||||||
(1) | Technical capital is the sum of basic and additional capital. |
|
(2) | Capital adequacy is technical capital divided by risk weighted assets. |
8
| A positive non-recurring impact in the line item of sales of equity securities
in 2Q08, as the Bank recorded gains on sales of investment securities of COP 37.1
billion related to the sale of its interest in Multienlace S.A. |
| A negative impact on the line item of income from derivative financial
instruments in 2Q09 by a COP 62.9 billion charge related to rule changes concerning
valuation methodologies for derivative instruments established by the Colombian
regulator. As previously noted, the Bank finished amortizing the reductions related
to such regulatory changes in 2Q09. |
9
ACCUMULATED CREDIT CARD BILLING | % | 2009 | ||||||||||||||
(COP millions) | 31/06/2008 | 31/06/2009 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
807,371 | 845,281 | 4.70 | % | 8.24 | % | ||||||||||
Bancolombia Mastercard |
1,055,566 | 1,124,231 | 6.51 | % | 10.96 | % | ||||||||||
Bancolombia American Express |
691,620 | 818,916 | 18.41 | % | 7.98 | % | ||||||||||
Total Bancolombia |
2,554,557 | 2,788,427 | 9.16 | % | 27.18 | % | ||||||||||
Colombian Credit Card Market |
9,929,899 | 10,259,263 | 3.32 | % | ||||||||||||
10
CREDIT CARD MARKET SHARE | % | 2009 | ||||||||||||||
(Outstanding credit cards) | 31/06/2008 | 31/06/2009 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
305,780 | 306,966 | 0.39 | % | 5.87 | % | ||||||||||
Bancolombia Mastercard |
361,480 | 365,572 | 1.13 | % | 6.99 | % | ||||||||||
Bancolombia American Express |
273,378 | 324,541 | 18.72 | % | 6.20 | % | ||||||||||
Total Bancolombia |
940,638 | 997,079 | 6.00 | % | 19.05 | % | ||||||||||
Colombian Credit Card Market |
5,265,859 | 5,232,858 | -0.63 | % | ||||||||||||
11
12
ASSET QUALITY | As of | Growth | ||||||||||||||||||
(COP millions) | Jun-08 | Mar-09 | Jun-09 | 2Q 09 / 1Q 09 | 2Q 09 / 2Q 08 | |||||||||||||||
Total performing past due loans (1) |
589,206 | 752,104 | 774,928 | 3.03 | % | 31.52 | % | |||||||||||||
Total non-performing past due loans |
786,658 | 1,077,823 | 962,163 | -10.73 | % | 22.31 | % | |||||||||||||
Total past due loans |
1,375,864 | 1,829,927 | 1,737,091 | -5.07 | % | 26.25 | % | |||||||||||||
Allowance for loans and accrued interest losses |
1,652,491 | 2,409,784 | 2,385,645 | -1.00 | % | 44.37 | % | |||||||||||||
Past due loans to total loans |
3.50 | % | 3.99 | % | 3.88 | % | ||||||||||||||
Non-performing loans as a percentage of total loans |
2.00 | % | 2.35 | % | 2.15 | % | ||||||||||||||
C, D and E loans as a percentage of total loans |
3.34 | % | 4.18 | % | 4.00 | % | ||||||||||||||
Allowances to past due loans (2) |
120.11 | % | 131.69 | % | 137.34 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a percentage of C, D
and E loans (2) |
125.92 | % | 125.74 | % | 133.48 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a percentage of
non-performing loans (2) |
210.06 | % | 223.58 | % | 247.95 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a percentage of total loans |
4.20 | % | 5.26 | % | 5.34 | % | ||||||||||||||
Percentage of performing loans to total loans |
98.00 | % | 97.65 | % | 97.85 | % |
(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 | 30-Jun-08 | 31-Mar-09 | 30-Jun-09 | ||||||||||||
Commercial loans |
64.1 | % | 2.1 | % | 2.7 | % | 2.7 | % | ||||||||
Consumer loans |
16.0 | % | 6.2 | % | 6.5 | % | 6.2 | % | ||||||||
Microcredit |
0.3 | % | 10.2 | % | 12.8 | % | 10.6 | % | ||||||||
Mortgage loans* |
7.3 | % | 7.5 | % | 8.9 | % | 9.3 | % | ||||||||
Finance lease |
12.3 | % | 3.7 | % | 3.8 | % | 3.7 | % | ||||||||
TOTAL LOAN PORTFOLIO |
100.0 | % | 3.5 | % | 4.0 | % | 3.9 | % | ||||||||
LOANS AND FINANCIAL LEASES CLASSIFICATION | ||||||||||||||||||||||||
(COP millions) | As of 30-Jun-08 | As of 31-Mar-09 | As of 30-Jun-09 | |||||||||||||||||||||
A Normal |
36,597,476 | 93.1 | % | 41,996,277 | 91.6 | % | 41,324,935 | 92.4 | % | |||||||||||||||
B Subnormal |
1,417,227 | 3.6 | % | 1,931,128 | 4.2 | % | 1,601,358 | 3.6 | % | |||||||||||||||
C Deficient |
374,663 | 1.0 | % | 587,394 | 1.3 | % | 574,681 | 1.3 | % | |||||||||||||||
D Doubtful recovery |
621,091 | 1.5 | % | 957,631 | 2.1 | % | 908,207 | 2.0 | % | |||||||||||||||
E Unrecoverable |
316,555 | 0.8 | % | 371,497 | 0.8 | % | 304,343 | 0.7 | % | |||||||||||||||
Total |
39,327,012 | 100 | % | 45,843,927 | 100 | % | 44,713,524 | 100 | % | |||||||||||||||
Loans and financial leases classified as C, D and E
as a percentage of total loans and financial leases |
3.3 | % | 4.2 | % | 4.0 | % | ||||||||||||||||||
13
BALANCE SHEET | Last | |||||||||||||||||||
(COP millions) | Jun-08 | Mar-09 | Jun-09 | Quarter | Annual | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
4,203,606 | 4,227,630 | 4,725,276 | 11.77 | % | 12.41 | % | |||||||||||||
Overnight funds sold |
820,588 | 2,241,330 | 2,054,241 | -8.35 | % | 150.34 | % | |||||||||||||
Total cash and equivalents |
5,024,194 | 6,468,960 | 6,779,517 | 4.80 | % | 34.94 | % | |||||||||||||
Debt securities |
6,013,604 | 8,073,275 | 7,366,892 | -8.75 | % | 22.50 | % | |||||||||||||
Trading |
1,954,381 | 2,748,186 | 2,220,649 | -19.20 | % | 13.62 | % | |||||||||||||
Available for Sale |
1,883,080 | 2,261,753 | 2,032,017 | -10.16 | % | 7.91 | % | |||||||||||||
Held to Maturity |
2,176,143 | 3,063,336 | 3,114,226 | 1.66 | % | 43.11 | % | |||||||||||||
Equity securities |
227,372 | 264,098 | 250,629 | -5.10 | % | 10.23 | % | |||||||||||||
Trading |
51,726 | 71,000 | 61,509 | -13.37 | % | 18.91 | % | |||||||||||||
Available for Sale |
175,646 | 193,098 | 189,120 | -2.06 | % | 7.67 | % | |||||||||||||
Market value allowance |
-72,906 | -68,720 | -68,253 | -0.68 | % | -6.38 | % | |||||||||||||
Net investment securities |
6,168,070 | 8,268,653 | 7,549,268 | -8.70 | % | 22.39 | % | |||||||||||||
Commercial loans |
24,022,762 | 28,823,076 | 28,639,686 | -0.64 | % | 19.22 | % | |||||||||||||
Consumer loans |
6,925,338 | 7,683,969 | 7,157,808 | -6.85 | % | 3.36 | % | |||||||||||||
Microcredit |
132,622 | 144,471 | 151,588 | 4.93 | % | 14.30 | % | |||||||||||||
Mortgage loans |
3,149,911 | 3,521,499 | 3,271,842 | -7.09 | % | 3.87 | % | |||||||||||||
Finance lease |
5,096,379 | 5,670,912 | 5,492,600 | -3.14 | % | 7.77 | % | |||||||||||||
Allowance for loan losses |
-1,616,521 | -2,350,943 | -2,329,824 | -0.90 | % | 44.13 | % | |||||||||||||
Net total loans and financial leases |
37,710,491 | 43,492,984 | 42,383,700 | -2.55 | % | 12.39 | % | |||||||||||||
Accrued interest receivable on loans |
482,991 | 604,388 | 512,409 | -15.22 | % | 6.09 | % | |||||||||||||
Allowance for accrued interest losses |
-35,970 | -58,841 | -55,820 | -5.13 | % | 55.18 | % | |||||||||||||
Net total interest accrued |
447,021 | 545,547 | 456,589 | -16.31 | % | 2.14 | % | |||||||||||||
Customers acceptances and derivatives |
100,081 | 87,781 | 129,448 | 47.47 | % | 29.34 | % | |||||||||||||
Net accounts receivable |
855,548 | 728,475 | 782,705 | 7.44 | % | -8.51 | % | |||||||||||||
Net premises and equipment |
885,666 | 1,269,341 | 1,268,141 | -0.09 | % | 43.19 | % | |||||||||||||
Foreclosed assets, net |
23,672 | 30,914 | 31,684 | 2.49 | % | 33.85 | % | |||||||||||||
Prepaid expenses and deferred charges |
135,071 | 295,294 | 143,062 | -51.55 | % | 5.92 | % | |||||||||||||
Goodwill |
909,121 | 1,123,093 | 929,702 | -17.22 | % | 2.26 | % | |||||||||||||
Operating leases, net |
630,942 | 781,411 | 795,070 | 1.75 | % | 26.01 | % | |||||||||||||
Other |
904,895 | 1,185,864 | 1,364,256 | 15.04 | % | 50.76 | % | |||||||||||||
Reappraisal of assets |
515,796 | 665,944 | 654,162 | -1.77 | % | 26.83 | % | |||||||||||||
Total assets |
54,310,568 | 64,944,261 | 63,267,304 | -2.58 | % | 16.49 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||
Non-interest bearing |
4,764,975 | 5,071,172 | 5,008,486 | -1.24 | % | 5.11 | % | |||||||||||||
Checking accounts |
4,367,036 | 4,651,758 | 4,640,535 | -0.24 | % | 6.26 | % | |||||||||||||
Other |
397,939 | 419,414 | 367,951 | -12.27 | % | -7.54 | % | |||||||||||||
Interest bearing |
29,773,379 | 38,444,017 | 37,879,870 | -1.47 | % | 27.23 | % | |||||||||||||
Checking accounts |
1,525,476 | 2,634,092 | 2,237,616 | -15.05 | % | 46.68 | % | |||||||||||||
Time deposits |
16,097,667 | 22,165,667 | 21,508,359 | -2.97 | % | 33.61 | % | |||||||||||||
Savings deposits |
12,150,236 | 13,644,258 | 14,133,895 | 3.59 | % | 16.33 | % | |||||||||||||
Total deposits |
34,538,354 | 43,515,189 | 42,888,356 | -1.44 | % | 24.18 | % | |||||||||||||
Overnight funds |
2,772,806 | 1,994,609 | 2,472,605 | 23.96 | % | -10.83 | % | |||||||||||||
Bank acceptances outstanding |
36,536 | 42,216 | 33,086 | -21.63 | % | -9.44 | % | |||||||||||||
Interbank borrowings |
1,493,083 | 1,701,495 | 876,344 | -48.50 | % | -41.31 | % | |||||||||||||
Borrowings from domestic development banks |
3,718,117 | 3,676,489 | 3,260,963 | -11.30 | % | -12.30 | % | |||||||||||||
Accounts payable |
2,059,164 | 2,040,332 | 1,809,332 | -11.32 | % | -12.13 | % | |||||||||||||
Accrued interest payable |
334,435 | 469,841 | 517,775 | 10.20 | % | 54.82 | % | |||||||||||||
Other liabilities |
521,447 | 662,175 | 521,279 | -21.28 | % | -0.03 | % | |||||||||||||
Bonds |
2,767,762 | 3,983,146 | 3,893,681 | -2.25 | % | 40.68 | % | |||||||||||||
Accrued expenses |
688,604 | 589,587 | 588,149 | -0.24 | % | -14.59 | % | |||||||||||||
Minority interest in consolidated subsidiaries |
88,510 | 190,934 | 192,245 | 0.69 | % | 117.20 | % | |||||||||||||
Total liabilities |
49,018,818 | 58,866,013 | 57,053,815 | -3.08 | % | 16.39 | % | |||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||
Subscribed and paid in capital |
393,914 | 393,914 | 393,914 | 0.00 | % | 0.00 | % | |||||||||||||
Retained earnings |
4,223,649 | 4,869,462 | 4,995,206 | 2.58 | % | 18.27 | % | |||||||||||||
Appropiated |
3,594,426 | 4,558,337 | 4,430,958 | -2.79 | % | 23.27 | % | |||||||||||||
Unappropiated |
629,223 | 311,125 | 564,248 | 81.36 | % | -10.33 | % | |||||||||||||
Reappraisal and others |
737,842 | 827,189 | 817,229 | -1.20 | % | 10.76 | % | |||||||||||||
Gross unrealized gain or loss on debt securities |
-63,655 | -12,317 | 7,140 | 157.97 | % | 111.22 | % | |||||||||||||
Total shareholders equity |
5,291,750 | 6,078,248 | 6,213,489 | 2.22 | % | 17.42 | % | |||||||||||||
14
INCOME STATEMENT | As of | Growth | Growth | |||||||||||||||||||||||||||||
(COP millions) | Jun-08 | Jun-09 | Jun-08/Jun-09 | 2Q 08 | 1Q 09 | 2Q 09 | 2Q 09/1Q 09 | 2Q 09/2Q 08 | ||||||||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||||||||||
Interest on loans |
2,307,700 | 2,700,263 | 17.01 | % | 1,174,262 | 1,394,222 | 1,306,041 | -6.32 | % | 11.22 | % | |||||||||||||||||||||
Interest on investment securities |
190,839 | 291,752 | 52.88 | % | 111,136 | 154,063 | 137,689 | -10.63 | % | 23.89 | % | |||||||||||||||||||||
Overnight funds |
49,331 | 45,577 | -7.61 | % | 20,528 | 28,258 | 17,319 | -38.71 | % | -15.63 | % | |||||||||||||||||||||
Leasing |
366,400 | 406,015 | 10.81 | % | 188,739 | 214,274 | 191,741 | -10.52 | % | 1.59 | % | |||||||||||||||||||||
Total interest income |
2,914,270 | 3,443,607 | 18.16 | % | 1,494,665 | 1,790,817 | 1,652,790 | -7.71 | % | 10.58 | % | |||||||||||||||||||||
Interest expense |
||||||||||||||||||||||||||||||||
Checking accounts |
17,564 | 23,653 | 34.67 | % | 8,745 | 12,009 | 11,644 | -3.04 | % | 33.15 | % | |||||||||||||||||||||
Time deposits |
578,168 | 811,342 | 40.33 | % | 301,342 | 411,442 | 399,900 | -2.81 | % | 32.71 | % | |||||||||||||||||||||
Savings deposits |
271,644 | 257,760 | -5.11 | % | 132,763 | 143,893 | 113,867 | -20.87 | % | -14.23 | % | |||||||||||||||||||||
Total interest on deposits |
867,376 | 1,092,755 | 25.98 | % | 442,850 | 567,344 | 525,411 | -7.39 | % | 18.64 | % | |||||||||||||||||||||
Interbank borrowings |
29,935 | 35,620 | 18.99 | % | 13,268 | 23,002 | 12,618 | -45.14 | % | -4.90 | % | |||||||||||||||||||||
Borrowings from domestic development banks |
169,134 | 154,119 | -8.88 | % | 84,469 | 87,097 | 67,022 | -23.05 | % | -20.65 | % | |||||||||||||||||||||
Overnight funds |
77,467 | 67,613 | -12.72 | % | 35,270 | 37,984 | 29,629 | -22.00 | % | -15.99 | % | |||||||||||||||||||||
Bonds |
116,087 | 181,895 | 56.69 | % | 60,982 | 90,219 | 91,676 | 1.61 | % | 50.33 | % | |||||||||||||||||||||
Total interest expense |
1,259,999 | 1,532,002 | 21.59 | % | 636,839 | 805,646 | 726,356 | -9.84 | % | 14.06 | % | |||||||||||||||||||||
Net interest income |
1,654,271 | 1,911,605 | 15.56 | % | 857,826 | 985,171 | 926,434 | -5.96 | % | 8.00 | % | |||||||||||||||||||||
Provision for loan and accrued interest losses, net |
(449,107 | ) | (768,211 | ) | 71.05 | % | (255,225 | ) | (383,607 | ) | (384,604 | ) | 0.26 | % | 50.69 | % | ||||||||||||||||
Recovery of charged-off loans |
40,448 | 81,719 | 102.03 | % | 18,607 | 33,159 | 48,560 | 46.45 | % | 160.98 | % | |||||||||||||||||||||
Provision for foreclosed assets and other assets |
(24,316 | ) | (39,064 | ) | 60.65 | % | (13,700 | ) | (23,311 | ) | (15,753 | ) | -32.42 | % | 14.99 | % | ||||||||||||||||
Recovery of provisions for foreclosed assets and other assets |
18,056 | 40,686 | 125.33 | % | 8,633 | 33,846 | 6,840 | -79.79 | % | -20.77 | % | |||||||||||||||||||||
Total net provisions |
(414,919 | ) | (684,870 | ) | 65.06 | % | (241,685 | ) | (339,913 | ) | (344,957 | ) | 1.48 | % | 42.73 | % | ||||||||||||||||
Net interest income after provision for loans
and accrued interest losses |
1,239,352 | 1,226,735 | -1.02 | % | 616,141 | 645,258 | 581,477 | -9.88 | % | -5.63 | % | |||||||||||||||||||||
Commissions from banking services and other services |
110,313 | 130,695 | 18.48 | % | 56,937 | 61,653 | 69,042 | 11.98 | % | 21.26 | % | |||||||||||||||||||||
Electronic services and ATM fees |
42,563 | 30,424 | -28.52 | % | 21,171 | 15,463 | 14,961 | -3.25 | % | -29.33 | % | |||||||||||||||||||||
Branch network services |
49,033 | 53,396 | 8.90 | % | 25,166 | 26,590 | 26,806 | 0.81 | % | 6.52 | % | |||||||||||||||||||||
Collections and payments fees |
75,649 | 88,813 | 17.40 | % | 38,753 | 42,889 | 45,924 | 7.08 | % | 18.50 | % | |||||||||||||||||||||
Credit card merchant fees |
13,984 | 13,807 | -1.27 | % | 5,906 | 7,216 | 6,591 | -8.66 | % | 11.60 | % | |||||||||||||||||||||
Credit and debit card annual fees |
208,529 | 274,458 | 31.62 | % | 108,029 | 137,205 | 137,253 | 0.03 | % | 27.05 | % | |||||||||||||||||||||
Checking fees |
33,076 | 34,435 | 4.11 | % | 16,726 | 16,959 | 17,476 | 3.05 | % | 4.48 | % | |||||||||||||||||||||
Fiduciary activities |
41,980 | 81,633 | 94.46 | % | 22,176 | 38,941 | 42,692 | 9.63 | % | 92.51 | % | |||||||||||||||||||||
Pension plan administration |
39,997 | 51,499 | 28.76 | % | 19,143 | 26,163 | 25,336 | -3.16 | % | 32.35 | % | |||||||||||||||||||||
Brokerage fees |
30,456 | 18,312 | -39.87 | % | 16,329 | 7,902 | 10,410 | 31.74 | % | -36.25 | % | |||||||||||||||||||||
Check remittance |
13,011 | 12,898 | -0.87 | % | 6,333 | 6,150 | 6,748 | 9.72 | % | 6.55 | % | |||||||||||||||||||||
International operations |
19,965 | 26,940 | 34.94 | % | 9,872 | 13,632 | 13,308 | -2.38 | % | 34.81 | % | |||||||||||||||||||||
Fees and other service income |
678,556 | 817,310 | 20.45 | % | 346,541 | 400,763 | 416,547 | 3.94 | % | 20.20 | % | |||||||||||||||||||||
Fees and other service expenses |
(72,631 | ) | (70,544 | ) | -2.87 | % | (47,557 | ) | (33,716 | ) | (36,828 | ) | 9.23 | % | -22.56 | % | ||||||||||||||||
Total fees and income from services, net |
605,925 | 746,766 | 23.24 | % | 298,984 | 367,047 | 379,719 | 3.45 | % | 27.00 | % | |||||||||||||||||||||
Other operating income |
||||||||||||||||||||||||||||||||
Net foreign exchange gains |
(50,326 | ) | (116,648 | ) | 131.78 | % | 59,760 | 205,295 | (321,943 | ) | -256.82 | % | -638.73 | % | ||||||||||||||||||
Forward contracts in foreign currency |
182,848 | 75,728 | -58.58 | % | 16,846 | (186,065 | ) | 261,793 | 240.70 | % | 1454.04 | % | ||||||||||||||||||||
Gains(loss) on sales of investments on equity securities |
37,084 | 538 | -98.55 | % | 37,180 | 6 | 532 | 8766.67 | % | -98.57 | % | |||||||||||||||||||||
Securitization income |
21,844 | 27,162 | 24.35 | % | 12,776 | 13,668 | 13,494 | -1.27 | % | 5.62 | % | |||||||||||||||||||||
Dividend income |
36,417 | 20,772 | -42.96 | % | 15,929 | 16,570 | 4,202 | -74.64 | % | -73.62 | % | |||||||||||||||||||||
Revenues from commercial subsidiaries |
51,722 | 51,875 | 0.30 | % | 25,635 | 28,656 | 23,219 | -18.97 | % | -9.42 | % | |||||||||||||||||||||
Insurance income |
5,797 | 12,178 | 110.07 | % | 985 | 11,811 | 367 | -96.89 | % | -62.74 | % | |||||||||||||||||||||
Communication, postage, rent and others |
45,118 | 74,792 | 65.77 | % | 26,650 | 36,431 | 38,361 | 5.30 | % | 43.94 | % | |||||||||||||||||||||
Total other operating income |
330,504 | 146,397 | -55.70 | % | 195,761 | 126,372 | 20,025 | -84.15 | % | -89.77 | % | |||||||||||||||||||||
Total income |
2,175,781 | 2,119,898 | -2.57 | % | 1,110,886 | 1,138,677 | 981,221 | -13.83 | % | -11.67 | % | |||||||||||||||||||||
Operating expenses |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
437,013 | 519,644 | 18.91 | % | 217,796 | 254,652 | 264,992 | 4.06 | % | 21.67 | % | |||||||||||||||||||||
Bonus plan payments |
65,971 | 37,936 | -42.50 | % | 47,519 | 26,023 | 11,913 | -54.22 | % | -74.93 | % | |||||||||||||||||||||
Compensation |
13,534 | 10,224 | -24.46 | % | 6,301 | 4,834 | 5,390 | 11.50 | % | -14.46 | % | |||||||||||||||||||||
Administrative and other expenses |
583,391 | 699,863 | 19.96 | % | 293,916 | 366,188 | 333,675 | -8.88 | % | 13.53 | % | |||||||||||||||||||||
Deposit security, net |
26,678 | 38,639 | 44.83 | % | 12,354 | 19,617 | 19,022 | -3.03 | % | 53.97 | % | |||||||||||||||||||||
Donation expenses |
1,519 | 1,393 | -8.29 | % | 546 | 706 | 687 | -2.69 | % | 25.82 | % | |||||||||||||||||||||
Depreciation |
65,538 | 90,274 | 37.74 | % | 31,134 | 44,647 | 45,627 | 2.19 | % | 46.55 | % | |||||||||||||||||||||
Total operating expenses |
1,193,644 | 1,397,973 | 17.12 | % | 609,566 | 716,667 | 681,306 | -4.93 | % | 11.77 | % | |||||||||||||||||||||
Net operating income |
982,137 | 721,925 | -26.49 | % | 501,320 | 422,010 | 299,915 | -28.93 | % | -40.17 | % | |||||||||||||||||||||
Goodwill amortization (1) |
27,058 | 38,297 | 41.54 | % | 10,497 | 20,193 | 18,104 | -10.35 | % | 72.47 | % | |||||||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||||||||||
Other income |
80,966 | 119,174 | 47.19 | % | 58,628 | 62,766 | 56,408 | -10.13 | % | -3.79 | % | |||||||||||||||||||||
Minority interest |
(10,196 | ) | (10,743 | ) | 5.36 | % | (6,435 | ) | (5,136 | ) | (5,607 | ) | 9.17 | % | -12.87 | % | ||||||||||||||||
Other expense |
(94,316 | ) | (56,330 | ) | -40.28 | % | (22,310 | ) | (30,449 | ) | (25,881 | ) | -15.00 | % | 16.01 | % | ||||||||||||||||
Total non-operating income |
(23,546 | ) | 52,101 | 321.27 | % | 29,883 | 27,181 | 24,920 | -8.32 | % | -16.61 | % | ||||||||||||||||||||
Income before income taxes |
931,533 | 735,729 | -21.02 | % | 520,706 | 428,998 | 306,731 | -28.50 | % | -41.09 | % | |||||||||||||||||||||
Income tax expense |
(302,310 | ) | (171,481 | ) | -43.28 | % | (145,359 | ) | (117,873 | ) | (53,608 | ) | -54.52 | % | -63.12 | % | ||||||||||||||||
Net income |
629,223 | 564,248 | -10.33 | % | 375,347 | 311,125 | 253,123 | -18.64 | % | -32.56 | % | |||||||||||||||||||||
15
BANCOLOMBIA S.A. (Registrant) |
||||
Date: August 03, 2009 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance |