| Net interest income, including interest from investment securities, totaled COP 187.9
billion in September 2009. For the nine month period ended September 30, 2009, net
interest income totaled COP 1,937.6 billion, increasing 3.0% as compared to the same
period last year. |
||
| Net fees and income from services totaled COP 71.6 billion in September 2009. For the
nine month period ended September 30, 2009, net fees and income from services totaled COP
621.1 billion, which represents an increase of 6.6% as compared to the same period of
2008. |
||
| Other operating income reached COP 6.1 billion in September 2009. For the nine month
period ended September 30, 2009, other operating income totaled COP 234.0 billion,
decreasing 46.1% as compared to the same period last year*. |
||
| For the month ended September 30, 2009, net provision recoveries totaled COP 42.7
billion. Provision charges, net of recoveries, totaled COP 435.1 billion for the nine
month period ended September 30, 2009, which represents an increase of 7.8% as compared to
the same period of 2008. |
||
| Operating expenses totaled COP 167.7 billion in September 2009. For the nine month
period ended September 30, 2009, operating expenses totaled COP 1,444.7 billion,
increasing 11.4% as compared to the same period of 2008. |
BANCOLOMBIA S.A. | Growth | |||||||||||||||||||||||
BALANCE SHEET | As of | Sep09/Aug09 | Annual | |||||||||||||||||||||
(COP Millions) | Sep-08 | Aug-09 | Sep-09 | $ | % | % | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
2,696,510 | 3,092,487 | 2,934,765 | -157,722 | -5.10 | % | 8.84 | % | ||||||||||||||||
Overnight funds sold |
460,254 | 1,147,768 | 791,120 | -356,648 | -31.07 | % | 71.89 | % | ||||||||||||||||
Total cash and equivalents |
3,156,764 | 4,240,255 | 3,725,885 | -514,370 | -12.13 | % | 18.03 | % | ||||||||||||||||
Debt securities |
4,109,883 | 4,606,738 | 4,986,667 | 379,929 | 8.25 | % | 21.33 | % | ||||||||||||||||
Trading |
1,566,787 | 1,455,155 | 1,873,156 | 418,001 | 28.73 | % | 19.55 | % | ||||||||||||||||
Available for Sale |
1,158,997 | 950,470 | 925,614 | -24,856 | -2.62 | % | -20.14 | % | ||||||||||||||||
Held to Maturity |
1,384,099 | 2,201,113 | 2,187,897 | -13,216 | -0.60 | % | 58.07 | % | ||||||||||||||||
Equity securities |
1,178,037 | 1,234,796 | 1,225,430 | -9,366 | -0.76 | % | 4.02 | % | ||||||||||||||||
Trading |
92,078 | 7,462 | 1,373 | -6,089 | -81.60 | % | -98.51 | % | ||||||||||||||||
Available for Sale |
1,085,959 | 1,227,334 | 1,224,057 | -3,277 | -0.27 | % | 12.72 | % | ||||||||||||||||
Market value allowance |
-18,504 | -29,059 | -29,056 | 3 | -0.01 | % | 57.03 | % | ||||||||||||||||
Net investment securities |
5,269,416 | 5,812,475 | 6,183,041 | 370,566 | 6.38 | % | 17.34 | % | ||||||||||||||||
Commercial loans |
19,207,315 | 21,275,325 | 20,555,331 | -719,994 | -3.38 | % | 7.02 | % | ||||||||||||||||
Consumer loans |
3,871,034 | 3,535,619 | 3,491,026 | -44,593 | -1.26 | % | -9.82 | % | ||||||||||||||||
Microcredit |
124,195 | 154,645 | 162,376 | 7,731 | 5.00 | % | 30.74 | % | ||||||||||||||||
Mortgage loans |
2,335,638 | 2,284,396 | 2,403,080 | 118,684 | 5.20 | % | 2.89 | % | ||||||||||||||||
Allowance for loans and financial leases losses |
-1,136,348 | -1,485,293 | -1,417,778 | 67,515 | -4.55 | % | 24.77 | % | ||||||||||||||||
Net total loans and financial leases |
24,401,834 | 25,764,692 | 25,194,035 | -570,657 | -2.21 | % | 3.25 | % | ||||||||||||||||
Accrued interest receivable on loans |
358,584 | 353,966 | 338,480 | -15,486 | -4.37 | % | -5.61 | % | ||||||||||||||||
Allowance for accrued interest losses |
-25,934 | -28,404 | -25,700 | 2,704 | -9.52 | % | -0.90 | % | ||||||||||||||||
Net total interest accrued |
332,650 | 325,562 | 312,780 | -12,782 | -3.93 | % | -5.97 | % | ||||||||||||||||
Customers acceptances and derivatives |
233,929 | 192,077 | 229,580 | 37,503 | 19.52 | % | -1.86 | % | ||||||||||||||||
Net accounts receivable |
503,994 | 325,004 | 340,090 | 15,086 | 4.64 | % | -32.52 | % | ||||||||||||||||
Net premises and equipment |
597,477 | 700,339 | 702,547 | 2,208 | 0.32 | % | 17.59 | % | ||||||||||||||||
Foreclosed assets |
3,335 | 21,462 | 20,830 | -632 | -2.94 | % | 524.59 | % | ||||||||||||||||
Prepaid expenses and deferred charges |
70,430 | 127,379 | 131,182 | 3,803 | 2.99 | % | 86.26 | % | ||||||||||||||||
Goodwill |
3,092 | | | | * | * | ||||||||||||||||||
Other |
318,100 | 387,132 | 401,777 | 14,645 | 3.78 | % | 26.31 | % | ||||||||||||||||
Reappraisal of assets |
1,175,456 | 1,525,235 | 1,525,028 | -207 | -0.01 | % | 29.74 | % | ||||||||||||||||
Total assets |
36,066,477 | 39,421,612 | 38,766,775 | -654,837 | -1.66 | % | 7.49 | % | ||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||||||
Non-interest bearing |
4,039,705 | 4,747,394 | 4,618,936 | -128,458 | -2.71 | % | 14.34 | % | ||||||||||||||||
Checking accounts |
3,711,935 | 4,492,966 | 4,270,214 | -222,752 | -4.96 | % | 15.04 | % | ||||||||||||||||
Other |
327,770 | 254,428 | 348,722 | 94,294 | 37.06 | % | 6.39 | % | ||||||||||||||||
Interest bearing |
18,652,653 | 21,361,635 | 20,428,725 | -932,910 | -4.37 | % | 9.52 | % | ||||||||||||||||
Checking accounts |
550,080 | 672,280 | 636,795 | -35,485 | -5.28 | % | 15.76 | % | ||||||||||||||||
Time deposits |
6,785,611 | 8,321,534 | 7,335,573 | -985,961 | -11.85 | % | 8.10 | % | ||||||||||||||||
Savings deposits |
11,316,962 | 12,367,821 | 12,456,357 | 88,536 | 0.72 | % | 10.07 | % | ||||||||||||||||
Total deposits |
22,692,358 | 26,109,029 | 25,047,661 | -1,061,368 | -4.07 | % | 10.38 | % | ||||||||||||||||
Overnight funds |
602,982 | 330,097 | 501,771 | 171,674 | 52.01 | % | -16.79 | % | ||||||||||||||||
Bank acceptances outstanding |
48,502 | 36,797 | 28,393 | -8,404 | -22.84 | % | -41.46 | % | ||||||||||||||||
Interbank borrowings |
721,389 | 170,240 | 60,515 | -109,725 | -64.45 | % | -91.61 | % | ||||||||||||||||
Borrowings from domestic development banks |
1,737,907 | 1,501,003 | 1,447,324 | -53,679 | -3.58 | % | -16.72 | % | ||||||||||||||||
Accounts payable |
1,350,907 | 1,133,804 | 1,583,890 | 450,086 | 39.70 | % | 17.25 | % | ||||||||||||||||
Accrued interest payable |
216,579 | 338,813 | 305,351 | -33,462 | -9.88 | % | 40.99 | % | ||||||||||||||||
Other liabilities |
366,428 | 357,502 | 336,240 | -21,262 | -5.95 | % | -8.24 | % | ||||||||||||||||
Bonds |
2,147,654 | 2,680,301 | 2,536,373 | -143,928 | -5.37 | % | 18.10 | % | ||||||||||||||||
Accrued expenses |
709,095 | 470,044 | 528,278 | 58,234 | 12.39 | % | -25.50 | % | ||||||||||||||||
Total liabilities |
30,593,801 | 33,127,630 | 32,375,796 | -751,834 | -2.27 | % | 5.82 | % | ||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||
Subscribed and paid in capital |
393,914 | 393,914 | 393,914 | | 0.00 | % | 0.00 | % | ||||||||||||||||
Retained earnings |
3,486,856 | 3,897,901 | 3,989,737 | 91,836 | 2.36 | % | 14.42 | % | ||||||||||||||||
Appropiated |
2,662,531 | 3,214,596 | 3,214,596 | | 0.00 | % | 20.73 | % | ||||||||||||||||
Unappropiated |
824,325 | 683,305 | 775,141 | 91,836 | 13.44 | % | -5.97 | % | ||||||||||||||||
Reappraisal and others |
1,634,778 | 1,984,637 | 1,984,431 | -206 | -0.01 | % | 21.39 | % | ||||||||||||||||
Gross unrealized gain or loss on debt securities |
-42,872 | 17,530 | 22,897 | 5,367 | 30.62 | % | -153.41 | % | ||||||||||||||||
Total shareholders equity |
5,472,676 | 6,293,982 | 6,390,979 | 96,997 | 1.54 | % | 16.78 | % | ||||||||||||||||
Total liabilities and shareholders equity |
36,066,477 | 39,421,612 | 38,766,775 | -654,837 | -1.66 | % | 7.49 | % | ||||||||||||||||
BANCOLOMBIA S.A. | Growth | Growth | ||||||||||||||||||||||
INCOME STATEMENT | Accumulated | Annual | Month | Month | ||||||||||||||||||||
(COP Millions) | Sep-08 | Sep-09 | % | Aug-09 | Sep-09 | % | ||||||||||||||||||
Interest income and expenses |
||||||||||||||||||||||||
Interest on loans |
2,700,460 | 2,857,893 | 5.83 | % | 287,755 | 256,425 | -10.89 | % | ||||||||||||||||
Interest on investment securities |
226,937 | 274,435 | 20.93 | % | 15,344 | 33,900 | 120.93 | % | ||||||||||||||||
Overnight funds |
38,850 | 31,121 | -19.89 | % | 3,371 | 1,543 | -54.23 | % | ||||||||||||||||
Total interest income |
2,966,247 | 3,163,449 | 6.65 | % | 306,470 | 291,868 | -4.76 | % | ||||||||||||||||
Interest expense
Checking accounts |
11,594 | 16,392 | 41.38 | % | 2,124 | 1,782 | -16.10 | % | ||||||||||||||||
Time deposits |
394,005 | 541,281 | 37.38 | % | 52,107 | 43,525 | -16.47 | % | ||||||||||||||||
Savings deposits |
408,230 | 364,204 | -10.78 | % | 34,451 | 29,929 | -13.13 | % | ||||||||||||||||
Total interest on deposits |
813,829 | 921,877 | 13.28 | % | 88,682 | 75,236 | -15.16 | % | ||||||||||||||||
Interbank borrowings |
20,053 | 17,923 | -10.62 | % | 525 | 746 | 42.10 | % | ||||||||||||||||
Borrowings from domestic development banks |
80,767 | 80,901 | 0.17 | % | 6,869 | 6,166 | -10.23 | % | ||||||||||||||||
Overnight funds |
61,021 | 33,946 | -44.37 | % | 1,665 | 2,486 | 49.31 | % | ||||||||||||||||
Bonds |
109,892 | 171,220 | 55.81 | % | 20,134 | 19,308 | -4.10 | % | ||||||||||||||||
Total interest expense |
1,085,562 | 1,225,867 | 12.92 | % | 117,875 | 103,942 | -11.82 | % | ||||||||||||||||
Net interest income |
1,880,685 | 1,937,582 | 3.03 | % | 188,595 | 187,926 | -0.35 | % | ||||||||||||||||
Provision for loan and accrued interest losses, net |
(479,346 | ) | (535,642 | ) | 11.74 | % | (54,137 | ) | 30,760 | 156.82 | % | |||||||||||||
Recovery of charged-off loans |
44,783 | 95,176 | 112.53 | % | 10,639 | 12,899 | 21.24 | % | ||||||||||||||||
Provision for foreclosed assets and other assets |
(13,412 | ) | (25,918 | ) | 93.24 | % | (995 | ) | (1,045 | ) | 5.03 | % | ||||||||||||
Recovery of provisions for foreclosed assets and other assets |
44,124 | 31,238 | -29.20 | % | 174 | 131 | -24.71 | % | ||||||||||||||||
Total net provisions |
(403,851 | ) | (435,146 | ) | 7.75 | % | (44,319 | ) | 42,745 | 196.45 | % | |||||||||||||
Net interest income after provision for loans
and accrued interest losses |
1,476,834 | 1,502,436 | 1.73 | % | 144,276 | 230,671 | 59.88 | % | ||||||||||||||||
Commissions from banking services and other services |
87,488 | 86,273 | -1.39 | % | 9,152 | 8,486 | -7.28 | % | ||||||||||||||||
Electronic services and ATMs fees, net |
58,209 | 39,082 | -32.86 | % | 4,009 | 4,028 | 0.47 | % | ||||||||||||||||
Branch network services, net |
71,679 | 75,787 | 5.73 | % | 8,129 | 8,685 | 6.84 | % | ||||||||||||||||
Collections and payments fees, net |
102,623 | 120,999 | 20.12 | % | 11,236 | 16,462 | 46.51 | % | ||||||||||||||||
Credit card merchant fees, net |
7,727 | 8,632 | 11.71 | % | 1,242 | 844 | -32.05 | % | ||||||||||||||||
Credit and debit card fees, net |
241,988 | 277,784 | 14.79 | % | 29,811 | 31,263 | 4.87 | % | ||||||||||||||||
Checking fees, net |
50,510 | 51,819 | 2.59 | % | 5,320 | 6,158 | 15.75 | % | ||||||||||||||||
Check remittance, net |
9,130 | 7,304 | -20.00 | % | 758 | 812 | 7.12 | % | ||||||||||||||||
International operations, net |
25,266 | 30,340 | 20.08 | % | 4,154 | 3,203 | -22.89 | % | ||||||||||||||||
Total fees and other service income |
654,620 | 698,020 | 6.98 | % | 73,811 | 79,941 | 8.30 | % | ||||||||||||||||
Other fees and service expenses |
(70,066 | ) | (76,947 | ) | 9.82 | % | (8,792 | ) | (8,343 | ) | -5.11 | % | ||||||||||||
Total fees and income from services, net |
584,554 | 621,073 | 6.64 | % | 65,019 | 71,598 | 10.12 | % | ||||||||||||||||
Other operating income |
||||||||||||||||||||||||
Net foreign exchange gains |
10,907 | (252,374 | ) | -2413.87 | % | 16,842 | (89,325 | ) | -630.37 | % | ||||||||||||||
Derivative Financial Instruments |
159,933 | 242,339 | 51.53 | % | (608 | ) | 92,203 | 15264.97 | % | |||||||||||||||
Gains(Loss) on sales of investments on equity securities |
35,683 | | * | | | * | ||||||||||||||||||
Securitization income |
31,557 | 41,443 | 31.33 | % | 8,328 | 3,114 | -62.61 | % | ||||||||||||||||
Dividend income |
194,815 | 201,545 | 3.45 | % | 21 | 28 | * | |||||||||||||||||
Communication, rent payments and others |
1,015 | 1,054 | 3.84 | % | 100 | 104 | 4.00 | % | ||||||||||||||||
Total other operating income |
433,910 | 234,007 | -46.07 | % | 24,683 | 6,124 | -75.19 | % | ||||||||||||||||
Total income |
2,495,298 | 2,357,516 | -5.43 | % | 233,978 | 308,393 | 31.80 | % | ||||||||||||||||
Operating expenses |
||||||||||||||||||||||||
Salaries and employee benefits |
485,400 | 565,403 | 16.48 | % | 61,780 | 65,297 | 5.69 | % | ||||||||||||||||
Bonus plan payments |
82,862 | 22,009 | -73.44 | % | 323 | 5,020 | 1454.18 | % | ||||||||||||||||
Compensation |
18,052 | 12,503 | -30.74 | % | 1,412 | 1,380 | -2.27 | % | ||||||||||||||||
Administrative and other expenses |
623,598 | 730,482 | 17.14 | % | 80,791 | 83,368 | 3.19 | % | ||||||||||||||||
Deposit security, net |
30,781 | 46,535 | 51.18 | % | 5,125 | 5,124 | -0.02 | % | ||||||||||||||||
Donation expenses |
3,157 | 559 | -82.29 | % | 50 | 51 | 2.00 | % | ||||||||||||||||
Depreciation |
53,214 | 67,159 | 26.21 | % | 7,340 | 7,446 | 1.44 | % | ||||||||||||||||
Total operating expenses |
1,297,064 | 1,444,650 | 11.38 | % | 156,821 | 167,686 | 6.93 | % | ||||||||||||||||
Net operating income |
1,198,234 | 912,866 | -23.63 | % | 77,157 | 140,707 | 82.36 | % | ||||||||||||||||
Goodwill amortization |
9,417 | 1,841 | -80.45 | % | | | * | |||||||||||||||||
Non-operating income (expense) |
||||||||||||||||||||||||
Other income |
52,191 | 104,124 | 99.98 | % | 14,522 | 650 | -95.52 | % | ||||||||||||||||
Other expense |
(97,416 | ) | (54,414 | ) | -41.55 | % | (4,939 | ) | (570 | ) | -88.46 | % | ||||||||||||
Total non-operating income |
(45,225 | ) | 49,710 | 204.89 | % | 9,583 | 80 | -99.17 | % | |||||||||||||||
Income before income taxes |
1,143,592 | 960,735 | -15.99 | % | 86,740 | 140,787 | 62.31 | % | ||||||||||||||||
Income tax expense |
(319,267 | ) | (185,594 | ) | -41.87 | % | (22,607 | ) | (48,951 | ) | 116.53 | % | ||||||||||||
Net income |
824,325 | 775,141 | -5.97 | % | 64,133 | 91,836 | 43.20 | % | ||||||||||||||||
BANCOLOMBIA S.A. (Registrant) |
||||
Date: October 13, 2009 | By: | /s/ JAIME ALBERTO VELÁSQUEZ B. | ||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||