FOREIGN TRADE BANK OF LATIN AMERICA, INC. | |
By: /s/ Pedro Toll
|
|
Name: Pedro Toll
|
|
Title: General Manager
|
21 de junio de 2011
|
|||
BALANCE DE SITUACION
BANCO LATINOAMERICANO DE COMERCIO EXTERIOR, S.A.
DE DICIEMBRE 2010 A MAYO 2011
(En Miles de Balboas) *
|
2010
|
2011
|
||||||||||||||||||||||||||||||||||||||||||||
Variación Absoluta
|
%
|
Diciembre
|
Enero
|
Febrero
|
Marzo
|
Abril
|
Mayo
|
Junio
|
Julio
|
Agosto
|
Septiembre
|
Octubre
|
Noviembre
|
Diciembre
|
|||||||||||||||||||||||||||||||
ACTIVOS LIQUIDOS
|
-148,512.88 | -34.04 | 436,281.06 | 268,801.06 | 397,278.32 | 327,728.56 | 382,232.30 | 287,768.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Depósitos Locales en Bancos
|
21.29 | 8.68 | 245.21 | 272.85 | 322.73 | 20,559.51 | 456.06 | 266.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A la Vista
|
21.29 | 8.68 | 245.21 | 272.85 | 322.73 | 559.51 | 456.06 | 266.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A Plazo
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Depósitos Extranjeros en Bancos
|
-148,537.10 | -34.07 | 436,025.02 | 268,516.96 | 396,944.71 | 307,153.96 | 381,762.30 | 287,487.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A la Vista
|
-49,537.10 | -17.32 | 286,025.02 | 178,516.96 | 213,344.71 | 237,153.96 | 241,762.30 | 236,487.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A Plazo
|
-99,000.00 | -66.00 | 150,000.00 | 90,000.00 | 183,600.00 | 70,000.00 | 140,000.00 | 51,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Menos Provisiones
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Otros
|
2.94 | 27.13 | 10.83 | 11.25 | 10.89 | 15.10 | 13.94 | 13.77 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
CARTERA CREDITICIA
|
427,955.53 | 10.74 | 3,985,716.18 | 4,016,060.52 | 4,028,656.29 | 4,301,969.70 | 4,362,035.29 | 4,413,671.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
-105,923.28 | -40.98 | 258,485.38 | 120,491.53 | 128,457.41 | 127,913.13 | 166,362.09 | 152,562.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
538,688.73 | 14.15 | 3,805,846.52 | 3,974,184.70 | 3,978,814.60 | 4,257,482.20 | 4,279,098.83 | 4,344,535.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Menos Provisiones
|
4,809.91 | 6.12 | 78,615.72 | 78,615.72 | 78,615.72 | 83,425.63 | 83,425.63 | 83,425.63 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
-1,196.28 | -48.37 | 2,473.16 | 689.14 | 689.14 | 898.73 | 1,364.92 | 1,276.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
6,006.19 | 7.89 | 76,142.56 | 77,926.58 | 77,926.58 | 82,526.91 | 82,060.71 | 82,148.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
INVERSIONES EN VALORES
|
12,942.24 | 2.38 | 543,792.42 | 543,854.60 | 552,396.03 | 572,056.91 | 528,266.78 | 556,734.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
789.43 | 1.45 | 54,469.82 | 54,684.33 | 54,462.25 | 54,493.39 | 54,726.12 | 55,259.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
12,152.81 | 2.48 | 489,322.60 | 489,170.27 | 497,933.78 | 517,563.52 | 473,540.66 | 501,475.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Menos Provisiones
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
OTROS ACTIVOS
|
-12,684.65 | -16.29 | 77,869.52 | 53,036.12 | 55,636.63 | 50,062.77 | 88,929.50 | 65,184.87 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
-120.15 | -0.87 | 13,783.44 | 14,340.45 | 15,395.23 | 12,538.60 | 12,993.01 | 13,663.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
-12,564.50 | -19.61 | 64,086.08 | 38,695.67 | 40,241.40 | 37,524.17 | 75,936.49 | 51,521.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
TOTAL DE ACTIVOS
|
279,700.25 | 5.55 | 5,043,659.18 | 4,881,752.30 | 5,033,967.27 | 5,251,817.95 | 5,361,463.87 | 5,323,359.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
DEPOSITOS
|
134,668.15 | 7.39 | 1,822,095.82 | 1,600,816.62 | 1,855,913.30 | 1,909,172.19 | 2,011,606.68 | 1,956,763.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
-79,296.06 | -30.73 | 258,005.17 | 252,899.16 | 217,407.36 | 226,543.33 | 200,006.68 | 178,709.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Oficiales
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
De Particulares
|
0.00 | 0.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A la Vista
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A Plazo
|
0.00 | 0.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
De Ahorros
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
De Bancos
|
-79,296.06 | -36.37 | 218,005.17 | 212,899.16 | 177,407.36 | 186,543.33 | 160,006.68 | 138,709.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A la Vista
|
75.70 | 21.01 | 360.23 | 368.66 | 379.24 | 424.67 | 433.27 | 435.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A Plazo
|
-79,371.76 | -36.47 | 217,644.94 | 212,530.50 | 177,028.12 | 186,118.66 | 159,573.41 | 138,273.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
213,964.21 | 13.68 | 1,564,090.66 | 1,347,917.46 | 1,638,505.94 | 1,682,628.87 | 1,811,600.00 | 1,778,054.87 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Oficiales
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
De Particulares
|
289.37 | 7.01 | 4,126.89 | 4,143.38 | 4,156.03 | 5,880.06 | 4,407.33 | 4,416.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A la Vista
|
270.07 | 18.79 | 1,437.35 | 1,444.43 | 1,456.71 | 3,180.74 | 1,698.89 | 1,707.42 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A Plazo
|
19.30 | 0.72 | 2,689.54 | 2,698.95 | 2,699.32 | 2,699.32 | 2,708.44 | 2,708.84 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
De Ahorros
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
De Bancos
|
213,674.84 | 13.70 | 1,559,963.77 | 1,343,774.08 | 1,634,349.91 | 1,676,748.81 | 1,807,192.67 | 1,773,638.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A la Vista
|
-71,319.96 | -71.52 | 99,725.99 | 31,779.48 | 39,247.07 | 32,759.58 | 31,477.54 | 28,406.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
A Plazo
|
284,994.81 | 19.52 | 1,460,237.78 | 1,311,994.61 | 1,595,102.83 | 1,643,989.23 | 1,775,715.13 | 1,745,232.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
OBLIGACIONES
|
152,612.31 | 6.26 | 2,439,405.32 | 2,515,621.40 | 2,417,741.99 | 2,599,765.96 | 2,574,388.06 | 2,592,017.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
152,612.31 | 6.26 | 2,439,405.32 | 2,515,621.40 | 2,417,741.99 | 2,599,765.96 | 2,574,388.06 | 2,592,017.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
OTROS PASIVOS
|
-38,658.95 | -30.57 | 126,479.97 | 103,027.58 | 92,563.23 | 79,785.22 | 103,270.35 | 87,821.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Locales
|
-3,342.60 | -51.03 | 6,549.93 | 6,364.44 | 2,177.12 | 3,811.64 | 4,123.38 | 3,207.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Extranjero
|
-35,316.35 | -29.45 | 119,930.04 | 96,663.14 | 90,386.11 | 75,973.58 | 99,146.97 | 84,613.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
PATRIMONIO
|
31,078.73 | 4.74 | 655,678.08 | 662,286.70 | 667,748.75 | 663,094.58 | 672,198.79 | 686,756.81 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Capital
|
4,152.27 | 1.44 | 288,129.32 | 288,311.61 | 288,722.55 | 289,347.80 | 289,751.26 | 292,281.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Reservas de Capital
|
0.00 | 0.00 | 95,210.15 | 95,210.15 | 95,210.15 | 95,210.15 | 95,210.15 | 95,210.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Otras Reservas
|
-358.50 | 13.29 | -2,697.38 | -2,716.62 | -2,482.79 | -3,204.55 | -3,820.48 | -3,055.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Utilidad de Periodos Anteriores
|
48,252.15 | 21.73 | 222,069.21 | 278,780.39 | 277,679.07 | 270,320.26 | 270,320.26 | 270,321.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Utilidad de Periodo
|
-24,115.09 | -42.52 | 56,711.17 | 5,265.15 | 10,011.51 | 11,980.60 | 22,679.41 | 32,596.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Ganancia o Perdida en Valores Disponible para la venta
|
3,147.91 | -84.07 | -3,744.40 | -2,563.97 | -1,391.74 | -559.69 | -1,941.82 | -596.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
Deuda Subordinada
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||
PASIVO Y PATRIMONIO
|
279,700.25 | 5.55 | 5,043,659.18 | 4,881,752.30 | 5,033,967.27 | 5,251,817.95 | 5,361,463.87 | 5,323,359.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
21 de junio de 2011
|
|||
ESTADO DE RESULTADO
BANCO LATINOAMERICANO DE COMERCIO EXTERIOR, S.A.
DE DICIEMBRE 2010 A MAYO 2011
(En Miles de Balboas) *
|
2010
|
2011
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Diciembre
|
Enero
|
Febrero
|
Marzo
|
Abril
|
Mayo
|
Junio
|
Julio
|
Agosto
|
Septiembre
|
Octubre
|
Noviembre
|
Diciembre
|
Acumulado
|
|||||||||||||||||||||||||||||||||||||||||||
Ingresos Por Intereses
|
117,278.22 | 11,450.55 | 10,908.73 | 10,109.60 | 11,710.96 | 11,676.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 55,856.11 | ||||||||||||||||||||||||||||||||||||||||||
Préstamos
|
104,835.28 | 10,487.97 | 10,191.70 | 9,108.75 | 10,651.45 | 10,582.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 51,022.17 | ||||||||||||||||||||||||||||||||||||||||||
Depósitos
|
837.22 | 64.95 | 66.98 | 49.54 | 50.68 | 59.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 291.45 | ||||||||||||||||||||||||||||||||||||||||||
Inversiones
|
11,605.72 | 897.62 | 650.06 | 951.30 | 1,008.83 | 1,034.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,542.49 | ||||||||||||||||||||||||||||||||||||||||||
Arrendamiento Financiero
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Otros Ingresos
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Egresos de Operaciones
|
44,145.73 | 3,982.24 | 3,604.85 | 3,879.04 | 3,893.79 | 4,258.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,617.96 | ||||||||||||||||||||||||||||||||||||||||||
Intereses Pagados
|
44,011.66 | 3,971.33 | 3,590.90 | 3,873.15 | 3,889.35 | 4,257.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,582.09 | ||||||||||||||||||||||||||||||||||||||||||
Comisiones
|
134.07 | 10.91 | 13.95 | 5.89 | 4.44 | 0.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 35.87 | ||||||||||||||||||||||||||||||||||||||||||
Ingreso Neto de Intereses
|
73,132.49 | 7,468.30 | 7,303.88 | 6,230.56 | 7,817.17 | 7,418.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 36,238.14 | ||||||||||||||||||||||||||||||||||||||||||
Otros Ingresos
|
24,156.11 | 875.23 | 987.01 | 1,297.90 | 6,605.82 | 6,919.83 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,685.79 | ||||||||||||||||||||||||||||||||||||||||||
Comisiones
|
9,900.14 | 719.01 | 780.44 | 645.52 | 545.06 | 537.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,227.21 | ||||||||||||||||||||||||||||||||||||||||||
Operaciones con Divisas
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Dividendos
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Otros ingresos
|
14,255.97 | 156.22 | 206.57 | 652.38 | 6,060.76 | 6,382.65 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,458.58 | ||||||||||||||||||||||||||||||||||||||||||
Ingresos de Operaciones
|
97,288.60 | 8,343.53 | 8,290.90 | 7,528.45 | 14,422.99 | 14,338.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52,923.93 | ||||||||||||||||||||||||||||||||||||||||||
Egresos Generales
|
45,411.64 | 3,078.38 | 3,544.53 | 5,292.79 | 3,724.18 | 4,421.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,061.27 | ||||||||||||||||||||||||||||||||||||||||||
Gastos Administrativos
|
22,637.89 | 1,471.10 | 1,967.00 | 2,834.21 | 2,050.63 | 2,348.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,671.29 | ||||||||||||||||||||||||||||||||||||||||||
Gastos Generales
|
5,089.90 | 204.17 | 418.28 | 668.86 | 229.78 | 698.80 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,219.90 | ||||||||||||||||||||||||||||||||||||||||||
Gastos de Depreciación
|
2,403.20 | 189.69 | 203.80 | 194.60 | 194.15 | 199.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 982.22 | ||||||||||||||||||||||||||||||||||||||||||
Otros Gastos
|
15,280.66 | 1,213.42 | 955.45 | 1,595.11 | 1,249.62 | 1,174.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,187.85 | ||||||||||||||||||||||||||||||||||||||||||
Utilidad antes de Provisiones
|
51,876.96 | 5,265.15 | 4,746.37 | 2,235.67 | 10,698.81 | 9,916.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,862.66 | ||||||||||||||||||||||||||||||||||||||||||
Provisiones por Cuentas Malas
|
-4,834.21 | 0.00 | 0.00 | 266.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 266.58 | ||||||||||||||||||||||||||||||||||||||||||
Utilidad del Periodo
|
56,711.17 | 5,265.15 | 4,746.37 | 1,969.09 | 10,698.81 | 9,916.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,596.08 |
BALANCE SHEET
BANCO LATINOAMERICANO DE COMERCIO EXTERIOR, S.A.
DECEMBER 2010 - MAY 2011
(In Thousand Balboas) *
|
June 21, 2011
|
2010
|
2011
|
||||||||||||||||||||||||||||||||||||||||||
Absolute Variation
|
%
|
December
|
January
|
February
|
March
|
April
|
May
|
June
|
July
|
August
|
September
|
October
|
November
|
December
|
|||||||||||||||||||||||||||||
LIQUID ASSETS
|
-148,512.88 | -34.04 | 436,281.06 | 268,801.06 | 397,278.32 | 327,728.56 | 382,232.30 | 287,768.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local Deposits in Banks
|
21.29 | 8.68 | 245.21 | 272.85 | 322.73 | 20,559.51 | 456.06 | 266.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Demand
|
21.29 | 8.68 | 245.21 | 272.85 | 322.73 | 559.51 | 456.06 | 266.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Time
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign Deposits in Banks
|
-148,537.10 | -34.07 | 436,025.02 | 268,516.96 | 396,944.71 | 307,153.96 | 381,762.30 | 287,487.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Demand
|
-49,537.10 | -17.32 | 286,025.02 | 178,516.96 | 213,344.71 | 237,153.96 | 241,762.30 | 236,487.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Time
|
-99,000.00 | -66.00 | 150,000.00 | 90,000.00 | 183,600.00 | 70,000.00 | 140,000.00 | 51,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Less Allowance
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Others
|
2.94 | 27.13 | 10.83 | 11.25 | 10.89 | 15.10 | 13.94 | 13.77 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
CREDIT PORTFOLIO
|
427,955.53 | 10.74 | 3,985,716.18 | 4,016,060.52 | 4,028,656.29 | 4,301,969.70 | 4,362,035.29 | 4,413,671.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
-105,923.28 | -40.98 | 258,485.38 | 120,491.53 | 128,457.41 | 127,913.13 | 166,362.09 | 152,562.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
538,688.73 | 14.15 | 3,805,846.52 | 3,974,184.70 | 3,978,814.60 | 4,257,482.20 | 4,279,098.83 | 4,344,535.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Less Allowance
|
4,809.91 | 6.12 | 78,615.72 | 78,615.72 | 78,615.72 | 83,425.63 | 83,425.63 | 83,425.63 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
-1,196.28 | -48.37 | 2,473.16 | 689.14 | 689.14 | 898.73 | 1,364.92 | 1,276.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
6,006.19 | 7.89 | 76,142.56 | 77,926.58 | 77,926.58 | 82,526.91 | 82,060.71 | 82,148.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
INVESTMENT SECURITIES
|
12,942.24 | 2.38 | 543,792.42 | 543,854.60 | 552,396.03 | 572,056.91 | 528,266.78 | 556,734.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
789.43 | 1.45 | 54,469.82 | 54,684.33 | 54,462.25 | 54,493.39 | 54,726.12 | 55,259.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
12,152.81 | 2.48 | 489,322.60 | 489,170.27 | 497,933.78 | 517,563.52 | 473,540.66 | 501,475.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Less Allowance
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
OTHER ASSETS
|
-12,684.65 | -16.29 | 77,869.52 | 53,036.12 | 55,636.63 | 50,062.77 | 88,929.50 | 65,184.87 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
-120.15 | -0.87 | 13,783.44 | 14,340.45 | 15,395.23 | 12,538.60 | 12,993.01 | 13,663.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
-12,564.50 | -19.61 | 64,086.08 | 38,695.67 | 40,241.40 | 37,524.17 | 75,936.49 | 51,521.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
TOTAL ASSETS
|
279,700.25 | 5.55 | 5,043,659.18 | 4,881,752.30 | 5,033,967.27 | 5,251,817.95 | 5,361,463.87 | 5,323,359.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
DEPOSITS
|
134,668.15 | 7.39 | 1,822,095.82 | 1,600,816.62 | 1,855,913.30 | 1,909,172.19 | 2,011,606.68 | 1,956,763.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
-79,296.06 | -30.73 | 258,005.17 | 252,899.16 | 217,407.36 | 226,543.33 | 200,006.68 | 178,709.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Government
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Customers
|
0.00 | 0.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Demand
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Time
|
0.00 | 0.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 40,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Savings
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
From Banks
|
-79,296.06 | -36.37 | 218,005.17 | 212,899.16 | 177,407.36 | 186,543.33 | 160,006.68 | 138,709.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Demand
|
75.70 | 21.01 | 360.23 | 368.66 | 379.24 | 424.67 | 433.27 | 435.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Time
|
-79,371.76 | -36.47 | 217,644.94 | 212,530.50 | 177,028.12 | 186,118.66 | 159,573.41 | 138,273.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
213,964.21 | 13.68 | 1,564,090.66 | 1,347,917.46 | 1,638,505.94 | 1,682,628.87 | 1,811,600.00 | 1,778,054.87 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Government
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Customers
|
289.37 | 7.01 | 4,126.89 | 4,143.38 | 4,156.03 | 5,880.06 | 4,407.33 | 4,416.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Demand
|
270.07 | 18.79 | 1,437.35 | 1,444.43 | 1,456.71 | 3,180.74 | 1,698.89 | 1,707.42 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Time
|
19.30 | 0.72 | 2,689.54 | 2,698.95 | 2,699.32 | 2,699.32 | 2,708.44 | 2,708.84 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Savings
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
From Banks
|
213,674.84 | 13.70 | 1,559,963.77 | 1,343,774.08 | 1,634,349.91 | 1,676,748.81 | 1,807,192.67 | 1,773,638.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Demand
|
-71,319.96 | -71.52 | 99,725.99 | 31,779.48 | 39,247.07 | 32,759.58 | 31,477.54 | 28,406.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Time
|
284,994.81 | 19.52 | 1,460,237.78 | 1,311,994.61 | 1,595,102.83 | 1,643,989.23 | 1,775,715.13 | 1,745,232.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
BORROWINGS
|
152,612.31 | 6.26 | 2,439,405.32 | 2,515,621.40 | 2,417,741.99 | 2,599,765.96 | 2,574,388.06 | 2,592,017.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
152,612.31 | 6.26 | 2,439,405.32 | 2,515,621.40 | 2,417,741.99 | 2,599,765.96 | 2,574,388.06 | 2,592,017.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
OTHER LIABILITIES
|
-38,658.95 | -30.57 | 126,479.97 | 103,027.58 | 92,563.23 | 79,785.22 | 103,270.35 | 87,821.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Local
|
-3,342.60 | -51.03 | 6,549.93 | 6,364.44 | 2,177.12 | 3,811.64 | 4,123.38 | 3,207.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Foreign
|
-35,316.35 | -29.45 | 119,930.04 | 96,663.14 | 90,386.11 | 75,973.58 | 99,146.97 | 84,613.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
STOCKHOLDERS´ EQUITY
|
31,078.73 | 4.74 | 655,678.08 | 662,286.70 | 667,748.75 | 663,094.58 | 672,198.79 | 686,756.81 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Capital
|
4,152.27 | 1.44 | 288,129.32 | 288,311.61 | 288,722.55 | 289,347.80 | 289,751.26 | 292,281.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Capital Reserves
|
0.00 | 0.00 | 95,210.15 | 95,210.15 | 95,210.15 | 95,210.15 | 95,210.15 | 95,210.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Other Reserves
|
-358.50 | 13.29 | -2,697.38 | -2,716.62 | -2,482.79 | -3,204.55 | -3,820.48 | -3,055.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Retained Earnings
|
48,252.15 | 21.73 | 222,069.21 | 278,780.39 | 277,679.07 | 270,320.26 | 270,320.26 | 270,321.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Net Income
|
-24,115.09 | -42.52 | 56,711.17 | 5,265.15 | 10,011.51 | 11,980.60 | 22,679.41 | 32,596.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Gain or Loss in Securities available for sale
|
3,147.91 | -84.07 | -3,744.40 | -2,563.97 | -1,391.74 | -559.69 | -1,941.82 | -596.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
Subordinated Debt
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDER'S EQUITY
|
279,700.25 | 5.55 | 5,043,659.18 | 4,881,752.30 | 5,033,967.27 | 5,251,817.95 | 5,361,463.87 | 5,323,359.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
STATEMENT OF INCOME
BANCO LATINOAMERICANO DE COMERCIO EXTERIOR, S.A.
DECEMBER 2010 - MAY 2011
(In Thousand Balboas) *
|
June 21, 2011
|
2010
|
2011
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
December
|
January
|
February
|
March
|
April
|
May
|
June
|
July
|
August
|
September
|
October
|
November
|
December
|
Year to date
|
|||||||||||||||||||||||||||||||||||||||||||
Interest Income
|
117,278.22 | 11,450.55 | 10,908.73 | 10,109.60 | 11,710.96 | 11,676.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 55,856.11 | ||||||||||||||||||||||||||||||||||||||||||
Loans
|
104,835.28 | 10,487.97 | 10,191.70 | 9,108.75 | 10,651.45 | 10,582.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 51,022.17 | ||||||||||||||||||||||||||||||||||||||||||
Deposits
|
837.22 | 64.95 | 66.98 | 49.54 | 50.68 | 59.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 291.45 | ||||||||||||||||||||||||||||||||||||||||||
Investments
|
11,605.72 | 897.62 | 650.06 | 951.30 | 1,008.83 | 1,034.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,542.49 | ||||||||||||||||||||||||||||||||||||||||||
Financial Leases
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Interest Expense
|
44,145.73 | 3,982.24 | 3,604.85 | 3,879.04 | 3,893.79 | 4,258.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,617.96 | ||||||||||||||||||||||||||||||||||||||||||
Interest
|
44,011.66 | 3,971.33 | 3,590.90 | 3,873.15 | 3,889.35 | 4,257.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 19,582.09 | ||||||||||||||||||||||||||||||||||||||||||
Commissions
|
134.07 | 10.91 | 13.95 | 5.89 | 4.44 | 0.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 35.87 | ||||||||||||||||||||||||||||||||||||||||||
Net Interest Income
|
73,132.49 | 7,468.30 | 7,303.88 | 6,230.56 | 7,817.17 | 7,418.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 36,238.14 | ||||||||||||||||||||||||||||||||||||||||||
Other Income
|
24,156.11 | 875.23 | 987.01 | 1,297.90 | 6,605.82 | 6,919.83 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,685.79 | ||||||||||||||||||||||||||||||||||||||||||
Commissions
|
9,900.14 | 719.01 | 780.44 | 645.52 | 545.06 | 537.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,227.21 | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency operations
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Dividends
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||
Other Income
|
14,255.97 | 156.22 | 206.57 | 652.38 | 6,060.76 | 6,382.65 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,458.58 | ||||||||||||||||||||||||||||||||||||||||||
Operating Income
|
97,288.60 | 8,343.53 | 8,290.90 | 7,528.45 | 14,422.99 | 14,338.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52,923.93 | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses
|
45,411.64 | 3,078.38 | 3,544.53 | 5,292.79 | 3,724.18 | 4,421.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,061.27 | ||||||||||||||||||||||||||||||||||||||||||
Administrative expenses
|
22,637.89 | 1,471.10 | 1,967.00 | 2,834.21 | 2,050.63 | 2,348.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,671.29 | ||||||||||||||||||||||||||||||||||||||||||
General expenses
|
5,089.90 | 204.17 | 418.28 | 668.86 | 229.78 | 698.80 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,219.90 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation
|
2,403.20 | 189.69 | 203.80 | 194.60 | 194.15 | 199.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 982.22 | ||||||||||||||||||||||||||||||||||||||||||
Other expenses
|
15,280.66 | 1,213.42 | 955.45 | 1,595.11 | 1,249.62 | 1,174.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,187.85 | ||||||||||||||||||||||||||||||||||||||||||
Net Income before provision for loan losses
|
51,876.96 | 5,265.15 | 4,746.37 | 2,235.67 | 10,698.81 | 9,916.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,862.66 | ||||||||||||||||||||||||||||||||||||||||||
Provision for loan losses
|
-4,834.21 | 0.00 | 0.00 | 266.58 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 266.58 | ||||||||||||||||||||||||||||||||||||||||||
Net Income
|
56,711.17 | 5,265.15 | 4,746.37 | 1,969.09 | 10,698.81 | 9,916.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,596.08 |