Form 20-F | þ | Form 40-F | o |
Yes | o | No | þ |
CONSOLIDATED BALANCE SHEET | ||||||||||||||||||||
AND INCOME STATEMENT | Quarter | Growth | ||||||||||||||||||
(Ps millions) | 1Q 06 | 4Q 06 | 1Q 07 | 1Q 07/ 4Q 06 | 1Q 07/ 4Q 06 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Loans and financial leases, net |
18,365,410 | 23,811,391 | 24,869,858 | 4.45 | % | 35.42 | % | |||||||||||||
Investment securities, net |
8,315,148 | 5,677,761 | 5,248,891 | -7.55 | % | -36.88 | % | |||||||||||||
Other assets |
4,284,405 | 4,999,544 | 6,344,005 | 26.89 | % | 48.07 | % | |||||||||||||
Total assets |
30,964,963 | 34,488,696 | 36,462,754 | 5.72 | % | 17.75 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
18,343,438 | 23,216,467 | 24,237,791 | 4.40 | % | 32.13 | % | |||||||||||||
Non-interest bearing |
3,229,036 | 4,580,649 | 3,956,609 | -13.62 | % | 22.53 | % | |||||||||||||
Interest bearing |
15,114,402 | 18,635,818 | 20,281,182 | 8.83 | % | 34.18 | % | |||||||||||||
Other liabilities |
9,422,199 | 7,625,617 | 8,803,978 | 15.45 | % | -6.56 | % | |||||||||||||
Total liabilities |
27,765,637 | 30,842,084 | 33,041,769 | 7.13 | % | 19.00 | % | |||||||||||||
Shareholders equity |
3,199,326 | 3,646,612 | 3,420,985 | -6.19 | % | 6.93 | % | |||||||||||||
Total liabilities and shareholders equity |
30,964,963 | 34,488,696 | 36,462,754 | 5.72 | % | 17.75 | % | |||||||||||||
Interest income |
747,905 | 893,050 | 892,401 | -0.07 | % | 19.32 | % | |||||||||||||
Interest expense |
289,761 | 331,220 | 353,834 | 6.83 | % | 22.11 | % | |||||||||||||
Net interest income |
458,144 | 561,830 | 538,567 | -4.14 | % | 17.55 | % | |||||||||||||
Net provisions |
(50,678 | ) | (6,147 | ) | (37,109 | ) | 503.69 | % | -26.77 | % | ||||||||||
Fees and income from service, net |
206,119 | 232,001 | 214,169 | -7.69 | % | 3.91 | % | |||||||||||||
Other operating income |
84,938 | 84,482 | 31,052 | -63.24 | % | -63.44 | % | |||||||||||||
Operating expense |
(418,911 | ) | (555,953 | ) | (477,117 | ) | -14.18 | % | 13.89 | % | ||||||||||
Non-operating income, net |
2,269 | 2,838 | 13,712 | 383.16 | % | 504.32 | % | |||||||||||||
Income tax expense |
(67,779 | ) | (34,158 | ) | (83,317 | ) | 143.92 | % | 22.92 | % | ||||||||||
Net income |
214,102 | 284,893 | 199,957 | -29.81 | % | -6.61 | % | |||||||||||||
Representative Market Exchange Rate: | March 31, 2007 | Ps2,190.30 = US$1 | Average exchange rate March 2007 Ps2,221.93 = US$1 |
| Net income for the quarter ended March 31, 2007, totaled Ps 200.0 billion,
representing a 29.8% decrease as compared to Ps 284.9 billion for the fourth quarter of
2006 and a 6.6% decrease as compared to Ps 214.1 billion for the first quarter of 2006. |
||
| As of March 31, 2007, BANCOLOMBIAs net loans and financial leases totaled Ps 24,870
billion, representing an increase of 4.4% as compared to Ps 23,811 billion for the fourth
quarter of 2006 and an increase of 35.4% on a year-to-year basis from Ps 18,365 billion as
of March 31, 2006. |
||
| Investments in debt securities for the quarter ended March 31, 2007, totaled Ps 4,977
billion, representing a decrease of 10.0% as compared to the fourth quarter of 2006 and a
decrease of 38.8% as compared to the first quarter of 2006. |
||
| Net interest income for the quarter ended March 31, 2007, totaled Ps 538.6 billion,
representing a 4.1% decrease as compared to the fourth quarter of 2006 and a 17.5%
increase as compared to the first quarter of 2006. |
||
| As of March 31, 2007, BANCOLOMBIAs ratio of past due loans to total loans was 2.7%,
and the ratio of allowances to past due loans was 130.4%. |
KEY FINANCIAL HIGHLIGHTS | Quarter | |||||||||||
1Q 06 | 4Q 06 | 1Q 07 | ||||||||||
Net Income (Ps millions) |
214,102 | 284,893 | 199,957 | |||||||||
Basic and Diluted net income per ADS |
0.513 | 0.699 | 0.502 | |||||||||
Return on average total assets (1)(3) |
2.78 | % | 3.37 | % | 2.28 | % | ||||||
Return on average shareholders equity (2)(3) |
25.11 | % | 32.33 | % | 22.06 | % | ||||||
Weighted average of Preferred and Common Shares
outstanding |
727,827,005 | 727,827,005 | 727,827,005 |
(1) | Defined as annualized quarterly net income divided by
monthly average assets. |
|
(2) | Defined as annualized quarterly net income divided by
monthly average equity. |
|
(3) | In order to be consistent with the methodology used in our current filings with the SEC,
the Bank has changed the methodology employed in previous interim periods from average assets as of three
points in a quarter (the last day of each of the three months in such quarter) to a computation based on the
average assets as of four points in a quarter (the last day of the previous quarter together with the last
day of each of the three months in such quarter). Accordingly, the indicators presented in this report are
not directly comparable to those announced in previous interim periods. |
2
2.1. | Assets |
2.1.1. | Loan Portfolio |
LOAN PORTFOLIO | As of | Growth | ||||||||||||||||||
(Ps millions) | 31-Mar-06 | 31-Dec-06 | 31-Mar-07 | 1Q 07/4Q 06 | 1Q 07/1Q 06 | |||||||||||||||
CORPORATE |
||||||||||||||||||||
Working capital loans |
8,414,643 | 11,534,148 | 11,686,537 | 1.32 | % | 38.88 | % | |||||||||||||
Loans funded by
domestic development banks |
433,435 | 321,263 | 348,662 | 8.53 | % | -19.56 | % | |||||||||||||
Trade Financing |
598,818 | 777,417 | 607,841 | -21.81 | % | 1.51 | % | |||||||||||||
Overdrafts |
74,824 | 74,218 | 124,476 | 67.72 | % | 66.36 | % | |||||||||||||
Credit Cards |
30,233 | 50,803 | 53,053 | 4.43 | % | 75.48 | % | |||||||||||||
TOTAL CORPORATE |
9,551,953 | 12,757,849 | 12,820,569 | 0.49 | % | 34.22 | % | |||||||||||||
RETAIL AND SMEs |
||||||||||||||||||||
Working capital loans |
1,663,145 | 2,331,999 | 2,442,163 | 4.72 | % | 46.84 | % | |||||||||||||
Personal loans |
1,613,637 | 2,281,177 | 2,419,199 | 6.05 | % | 49.92 | % | |||||||||||||
Loans funded by
domestic development banks |
406,196 | 386,283 | 386,636 | 0.09 | % | -4.82 | % | |||||||||||||
Credit Cards |
613,549 | 796,175 | 868,419 | 9.07 | % | 41.54 | % | |||||||||||||
Overdrafts |
141,874 | 119,882 | 175,633 | 46.50 | % | 23.80 | % | |||||||||||||
Automobile loans |
675,834 | 963,072 | 1,039,109 | 7.90 | % | 53.75 | % | |||||||||||||
Trade Financing |
57,084 | 70,406 | 62,692 | -10.96 | % | 9.82 | % | |||||||||||||
TOTAL RETAIL AND SMEs |
5,171,319 | 6,948,994 | 7,393,851 | 6.40 | % | 42.98 | % | |||||||||||||
MORTGAGE |
1,530,291 | 1,385,445 | 1,713,518 | 23.68 | % | 11.97 | % | |||||||||||||
FINANCIAL LEASES |
2,850,547 | 3,553,286 | 3,831,727 | 7.84 | % | 34.42 | % | |||||||||||||
Total loans and financial leases |
19,104,110 | 24,645,574 | 25,759,665 | 4.52 | % | 34.84 | % | |||||||||||||
Allowance for loan losses and
financial leases |
(738,700 | ) | (834,183 | ) | (889,807 | ) | 6.67 | % | 20.46 | % | ||||||||||
Total loans and financial leases, net |
18,365,410 | 23,811,391 | 24,869,858 | 4.45 | % | 35.42 | % | |||||||||||||
3
2.1.2. | Investment Portfolio |
2.1.3. | Asset Quality |
LOANS AND FINANCIAL LEASES CLASSIFICATION | ||||||||||||||||||||||||
( Ps millions) | As of 30-Mar-06 | As of 31-Dec-06 | As of 30-Mar-07 | |||||||||||||||||||||
¨A¨ Normal |
17,880,922 | 93.6 | % | 23,310,545 | 94.6 | % | 24,348,087 | 94.5 | % | |||||||||||||||
¨B¨ Subnormal |
628,404 | 3.3 | % | 708,774 | 2.9 | % | 719,860 | 2.8 | % | |||||||||||||||
¨C¨ Deficient |
208,751 | 1.1 | % | 209,386 | 0.8 | % | 261,021 | 1.0 | % | |||||||||||||||
¨D¨ Doubtful recovery |
219,086 | 1.1 | % | 242,763 | 1.0 | % | 220,989 | 0.9 | % | |||||||||||||||
¨E¨ Unrecoverable |
166,947 | 0.9 | % | 174,106 | 0.7 | % | 209,708 | 0.8 | % | |||||||||||||||
Total |
19,104,110 | 100 | % | 24,645,574 | 100 | % | 25,759,665 | 100 | % | |||||||||||||||
Loans and financial leases classified as
C, D and E as a percentage of total loans and financial leases |
3.1 | % | 2.5 | % | 2.7 | % |
ASSET QUALITY | As of | Growth | ||||||||||||||||||
( Ps millions) | 31-Mar-06 | 31-Dec-06 | 31-Mar-07 | 1Q 07/4Q 06 | 1Q 07/1Q 06 | |||||||||||||||
Total performing past due loans (1) |
298,428 | 234,847 | 316,748 | 34.87 | % | 6.14 | % | |||||||||||||
Total non-performing past due loans |
298,567 | 334,488 | 375,569 | 12.28 | % | 25.79 | % | |||||||||||||
Total past due loans |
596,995 | 569,335 | 692,318 | 21.60 | % | 15.97 | % | |||||||||||||
Allowance for loans and accrued interest losses |
748,226 | 845,827 | 902,723 | 6.73 | % | 20.65 | % | |||||||||||||
Past due loans to total loans |
3.12 | % | 2.31 | % | 2.69 | % | ||||||||||||||
Non-performing loans as a percentage of total loans |
1.56 | % | 1.36 | % | 1.46 | % | ||||||||||||||
C, D and E loans as a percentage of total loans |
3.11 | % | 2.54 | % | 2.69 | % | ||||||||||||||
Allowances to past due loans (2) |
125.33 | % | 148.56 | % | 130.39 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of C, D and E loans (2) |
125.80 | % | 135.06 | % | 130.50 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of non-performing loans (2) |
250.61 | % | 252.87 | % | 240.36 | % | ||||||||||||||
Allowance for loan and accrued interest losses as a
percentage of total loans |
3.92 | % | 3.43 | % | 3.50 | % | ||||||||||||||
Percentage of performing loans to total loans |
98.44 | % | 98.64 | % | 98.54 | % |
(1) | Performing past due loans are loans upon which the Bank continues to recognize income although interest has not been received for
the periods indicated. Non-performing loans comprised of consumer loans that are past due 60 days or more, commercial loans that are past due 90 days or
more, small business loans that are past due 30 days or more and mortgage loans that are past due 60 days or more. Under Colombian Banking regulations,
a loan is past due when it is at least 31 days past the actual due date. |
|
(2) | Allowance means allowance for loan and accrued interest losses. |
4
2.2. | Liabilities |
2.3. | Shareholders Equity |
TECHNICAL CAPITAL RISK WEIGHTED ASSETS | ||||||||||||
Consolidated (Ps millions) | 31-Mar-06 | 31-Dec-06 | 31-Mar-07 | |||||||||
Basic capital (Tier I) |
2,758,088 | 2,986,091 | 3,144,457 | |||||||||
Additional capital (Tier II) |
392,604 | 428,221 | 426,799 | |||||||||
Technical capital (1) |
3,150,692 | 3,414,312 | 3,571,256 | |||||||||
Risk weighted assets |
24,891,156 | 30,885,195 | 32,055,602 | |||||||||
CAPITAL ADEQUACY (2) |
12.66 | % | 11.05 | % | 11.14 | % | ||||||
(1) | Technical capital is the sum of basic capital and additional capital. |
|
(2) | Capital Adequacy is Technical capital divided by Risk weighted
assets. |
5
3.1. | Net Interest Income |
3.2. | Provisions |
6
3.3. | Fees and Income from Services |
ACCUMULATED CREDIT CARD BILLING | % | 2007 | ||||||||||||||
(Millions of pesos as of March 31, 2007) | March-06 | March-07 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
240,256 | 307,976 | 28.19 | % | 7.05 | % | ||||||||||
Bancolombia Mastercard |
363,009 | 432,091 | 19.03 | % | 9.89 | % | ||||||||||
Bancolombia American Express |
139,165 | 208,065 | 49.51 | % | 4.76 | % | ||||||||||
Total Bancolombia |
742,430 | 948,132 | 27.71 | % | 21.70 | % | ||||||||||
Colombian Credit Card Market |
3,449,944 | 4,369,448 | 26.65 | % |
Source: | Credibanco y Redeban multicolor |
CREDIT CARD MARKET SHARE | % | 2007 | ||||||||||||||
(Outstanding credit cards as of March 31, 2007) | March-06 | March-07 | Growth | Market Share | ||||||||||||
Bancolombia VISA |
195,719 | 240,095 | 22.67 | % | 5.05 | % | ||||||||||
Bancolombia Mastercard |
261,335 | 297,610 | 13.88 | % | 6.26 | % | ||||||||||
Bancolombia American Express |
110,242 | 159,536 | 44.71 | % | 3.36 | % | ||||||||||
Total Bancolombia |
567,296 | 697,241 | 22.91 | % | 14.67 | % | ||||||||||
Colombian Credit Card Market |
3,618,893 | 4,752,440 | 31.32 | % |
Source: | Credibanco y Redeban multicolor |
3.4. | Operating expenses |
7
PRINCIPAL RATIOS | Quarter | |||||||||||
1Q 06 | 4Q 06 | 1Q 07 | ||||||||||
PROFITABILITY |
||||||||||||
Net interest margin (1)(5) |
6.61 | % | 7.36 | % | 6.76 | % | ||||||
Return on average total assets (2)(5) |
2.78 | % | 3.37 | % | 2.28 | % | ||||||
Return on average shareholders ´ equity (3)(5) |
25.11 | % | 32.33 | % | 22.06 | % | ||||||
EFFICIENCY |
||||||||||||
Operating expenses as a percentage of interest, fees,
services and other operating income |
55.91 | % | 63.30 | % | 60.87 | % | ||||||
Operating expenses as a pecentage of average total
assets (4)(5) |
5.44 | % | 6.58 | % | 5.43 | % | ||||||
CAPITAL ADEQUACY |
||||||||||||
Period-end shareholders equity as a percentage of
period-end total assets |
10.33 | % | 10.57 | % | 9.38 | % | ||||||
Technical capital to risk weighted assets |
12.66 | % | 11.05 | % | 11.14 | % |
(1) | 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) | Operating expenses divided by monthly average assets. |
|
(5) | In order to be consistent with the methodology used in our current
filings with the SEC, the Bank has changed the methodology employed in previous interim
periods from average assets as of three points in a quarter (the last day of each of the
three months in such quarter) to a computation based on the average assets as of four
points in a quarter (the last day of the previous quarter together with the last day of
each of the three months in such quarter). Accordingly, the indicators presented in this
report are not directly comparable to those announced in previous interim periods. |
8
CONSOLIDATED BALANCE SHEET | As of | Growth | ||||||||||||||||||
Last | ||||||||||||||||||||
(Ps millions) | Mar-06 | Dec-06 | Mar-07 | Quarter | Annual | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
1,432,090 | 1,548,752 | 1,785,031 | 15.26 | % | 24.65 | % | |||||||||||||
Overnight funds sold |
257,964 | 457,614 | 1,644,686 | 259.40 | % | 537.56 | % | |||||||||||||
Total cash and equivalents |
1,690,054 | 2,006,366 | 3,429,717 | 70.94 | % | 102.94 | % | |||||||||||||
Debt securities |
8,131,968 | 5,530,559 | 4,976,814 | -10.01 | % | -38.80 | % | |||||||||||||
Trading |
5,393,302 | 2,605,852 | 2,470,100 | -5.21 | % | -54.20 | % | |||||||||||||
Available for Sale |
1,749,010 | 1,810,584 | 1,419,690 | -21.59 | % | -18.83 | % | |||||||||||||
Held to Maturity |
989,656 | 1,114,123 | 1,087,024 | -2.43 | % | 9.84 | % | |||||||||||||
Equity securities |
256,589 | 224,787 | 348,326 | 54.96 | % | 35.75 | % | |||||||||||||
Trading |
56,378 | 61,640 | 184,153 | 198.76 | % | 226.64 | % | |||||||||||||
Available for Sale |
200,211 | 163,147 | 164,173 | 0.63 | % | -18.00 | % | |||||||||||||
Market value allowance |
(73,409 | ) | (77,585 | ) | (76,249 | ) | -1.72 | % | 3.87 | % | ||||||||||
Net investment securities |
8,315,148 | 5,677,761 | 5,248,891 | -7.55 | % | -36.88 | % | |||||||||||||
Commercial loans |
12,062,241 | 16,028,505 | 16,251,374 | 1.39 | % | 34.73 | % | |||||||||||||
Consumer loans |
2,547,051 | 3,587,260 | 3,840,002 | 7.05 | % | 50.76 | % | |||||||||||||
Small business loans |
113,980 | 91,078 | 123,044 | 35.10 | % | 7.95 | % | |||||||||||||
Mortgage loans |
1,530,291 | 1,385,445 | 1,713,518 | 23.68 | % | 11.97 | % | |||||||||||||
Finance lease |
2,850,547 | 3,553,286 | 3,831,727 | 7.84 | % | 34.42 | % | |||||||||||||
Allowance for loan losses |
(738,700 | ) | (834,183 | ) | (889,807 | ) | 6.67 | % | 20.46 | % | ||||||||||
Net total loans and financial leases |
18,365,410 | 23,811,391 | 24,869,858 | 4.45 | % | 35.42 | % | |||||||||||||
Accrued interest receivable on loans |
199,623 | 266,934 | 269,255 | 0.87 | % | 34.88 | % | |||||||||||||
Allowance for accrued interest losses |
(9,526 | ) | (11,644 | ) | (12,916 | ) | 10.92 | % | 35.59 | % | ||||||||||
Net total interest accrued |
190,097 | 255,290 | 256,339 | 0.41 | % | 34.85 | % | |||||||||||||
Customers acceptances and derivatives |
104,372 | 166,395 | 174,370 | 4.79 | % | 67.07 | % | |||||||||||||
Net accounts receivable |
395,484 | 562,598 | 574,400 | 2.10 | % | 45.24 | % | |||||||||||||
Net premises and equipment |
645,915 | 712,722 | 696,105 | -2.33 | % | 7.77 | % | |||||||||||||
Foreclosed assets, net |
26,663 | 18,611 | 19,032 | 2.26 | % | -28.62 | % | |||||||||||||
Prepaid expenses and deferred charges |
34,404 | 46,462 | 40,751 | -12.29 | % | 18.45 | % | |||||||||||||
Goodwill |
45,297 | 40,164 | 33,250 | -17.21 | % | -26.60 | % | |||||||||||||
Operating leases, net |
157,761 | 167,307 | 211,625 | 26.49 | % | 34.14 | % | |||||||||||||
Other |
648,030 | 675,265 | 578,306 | -14.36 | % | -10.76 | % | |||||||||||||
Reappraisal of assets |
346,328 | 348,364 | 330,110 | -5.24 | % | -4.68 | % | |||||||||||||
Total assets |
30,964,963 | 34,488,696 | 36,462,754 | 5.72 | % | 17.75 | % | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
LIABILITIES |
||||||||||||||||||||
DEPOSITS |
||||||||||||||||||||
Non-interest bearing |
3,229,036 | 4,580,649 | 3,956,609 | -13.62 | % | 22.53 | % | |||||||||||||
Checking accounts |
2,758,182 | 4,121,506 | 3,522,589 | -14.53 | % | 27.71 | % | |||||||||||||
Other |
470,854 | 459,143 | 434,020 | -5.47 | % | -7.82 | % | |||||||||||||
Interest bearing |
15,114,402 | 18,635,818 | 20,281,182 | 8.83 | % | 34.18 | % | |||||||||||||
Checking accounts |
1,152,790 | 1,244,348 | 1,418,384 | 13.99 | % | 23.04 | % | |||||||||||||
Time deposits |
6,739,068 | 7,377,586 | 8,136,221 | 10.28 | % | 20.73 | % | |||||||||||||
Savings deposits |
7,222,544 | 10,013,884 | 10,726,577 | 7.12 | % | 48.52 | % | |||||||||||||
Total deposits |
18,343,438 | 23,216,467 | 24,237,791 | 4.40 | % | 32.13 | % | |||||||||||||
Overnight funds |
1,650,203 | 1,007,045 | 714,864 | -29.01 | % | -56.68 | % | |||||||||||||
Bank acceptances outstanding |
40,990 | 64,030 | 54,912 | -14.24 | % | 33.96 | % | |||||||||||||
Interbank borrowings |
1,810,035 | 1,066,845 | 1,649,062 | 54.57 | % | -8.89 | % | |||||||||||||
Borrowings from domestic development banks |
2,407,828 | 2,449,581 | 2,556,219 | 4.35 | % | 6.16 | % | |||||||||||||
Accounts payable |
1,021,597 | 988,723 | 1,764,544 | 78.47 | % | 72.72 | % | |||||||||||||
Accrued interest payable |
205,177 | 190,121 | 191,296 | 0.62 | % | -6.77 | % | |||||||||||||
Other liabilities |
465,855 | 387,697 | 368,275 | -5.01 | % | -20.95 | % | |||||||||||||
Bonds |
1,477,542 | 1,302,702 | 1,119,807 | -14.04 | % | -24.21 | % | |||||||||||||
Accrued expenses |
292,622 | 119,984 | 335,695 | 179.78 | % | 14.72 | % | |||||||||||||
Minority interest in consolidated subsidiaries |
50,350 | 48,889 | 49,304 | 0.85 | % | -2.08 | % | |||||||||||||
Total liabilities |
27,765,637 | 30,842,084 | 33,041,769 | 7.13 | % | 19.00 | % | |||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||
Subscribed and paid in capital |
363,914 | 363,914 | 363,914 | 0.00 | % | 0.00 | % | |||||||||||||
Retained earnings |
2,215,130 | 2,711,927 | 2,503,244 | -7.70 | % | 13.01 | % | |||||||||||||
Appropiated |
2,001,028 | 1,962,398 | 2,303,287 | 17.37 | % | 15.11 | % | |||||||||||||
Unappropiated |
214,102 | 749,529 | 199,957 | -73.32 | % | -6.61 | % | |||||||||||||
Reappraisal and others |
569,793 | 560,111 | 560,705 | 0.11 | % | -1.59 | % | |||||||||||||
Gross unrealized gain or loss on debt securities |
50,489 | 10,660 | (6,878 | ) | -164.52 | % | -113.62 | % | ||||||||||||
Total shareholders equity |
3,199,326 | 3,646,612 | 3,420,985 | -6.19 | % | 6.93 | % | |||||||||||||
9
CONSOLIDATED INCOME STATEMENT | Quarter | Growth | ||||||||||||||||||
(Ps Millions) | 1Q 06 | 4Q 06 | 1Q 07 | 1Q 07/4Q 06 | 1Q 07/1Q 06 | |||||||||||||||
Interest income and expenses |
||||||||||||||||||||
Interest on loans |
519,316 | 647,302 | 674,217 | 4.16 | % | 29.83 | % | |||||||||||||
Interest on investment securities |
135,379 | 122,448 | 82,752 | -32.42 | % | -38.87 | % | |||||||||||||
Overnight funds |
9,015 | 12,784 | 14,993 | 17.28 | % | 66.31 | % | |||||||||||||
Leasing |
84,195 | 110,516 | 120,439 | 8.98 | % | 43.05 | % | |||||||||||||
Total interest income |
747,905 | 893,050 | 892,401 | -0.07 | % | 19.32 | % | |||||||||||||
Interest expense
Checking accounts |
7,098 | 8,641 | 8,509 | -1.53 | % | 19.88 | % | |||||||||||||
Time deposits |
106,016 | 123,335 | 130,722 | 5.99 | % | 23.30 | % | |||||||||||||
Savings deposits |
55,277 | 80,106 | 92,832 | 15.89 | % | 67.94 | % | |||||||||||||
Total interest on deposits |
168,391 | 212,082 | 232,063 | 9.42 | % | 37.81 | % | |||||||||||||
Interbank borrowings |
28,085 | 15,239 | 15,881 | 4.21 | % | -43.45 | % | |||||||||||||
Borrowings from domestic development banks |
40,857 | 50,660 | 53,697 | 5.99 | % | 31.43 | % | |||||||||||||
Overnight funds |
20,835 | 25,910 | 28,687 | 10.72 | % | 37.69 | % | |||||||||||||
Bonds |
31,593 | 27,329 | 23,506 | -13.99 | % | -25.60 | % | |||||||||||||
Total interest expense |
289,761 | 331,220 | 353,834 | 6.83 | % | 22.11 | % | |||||||||||||
Net interest income |
458,144 | 561,830 | 538,567 | -4.14 | % | 17.55 | % | |||||||||||||
Provision for loan and accrued interest losses, net |
(64,205 | ) | (30,630 | ) | (74,392 | ) | 142.87 | % | 15.87 | % | ||||||||||
Recovery of charged-off loans |
16,747 | 20,512 | 15,375 | -25.04 | % | -8.19 | % | |||||||||||||
Provision for foreclosed assets and other assets |
(12,636 | ) | (20,251 | ) | (7,513 | ) | -62.90 | % | -40.54 | % | ||||||||||
Recovery of provisions for foreclosed assets and other assets |
9,416 | 24,222 | 29,421 | 21.46 | % | 212.46 | % | |||||||||||||
Total net provisions |
(50,678 | ) | (6,147 | ) | (37,109 | ) | 503.69 | % | -26.77 | % | ||||||||||
Net interest income after provision for loans
and accrued interest losses |
407,466 | 555,683 | 501,458 | -9.76 | % | 23.07 | % | |||||||||||||
Commissions from banking services and other services |
27,963 | 48,708 | 46,141 | -5.27 | % | 65.01 | % | |||||||||||||
Electronic services and ATM fees |
20,725 | 20,210 | 17,489 | -13.46 | % | -15.61 | % | |||||||||||||
Branch network services |
12,833 | 22,107 | 24,087 | 8.96 | % | 87.70 | % | |||||||||||||
Collections and payments fees |
15,164 | 23,142 | 24,927 | 7.71 | % | 64.38 | % | |||||||||||||
Credit card merchant fees |
2,235 | 2,156 | 6,119 | 183.81 | % | 173.78 | % | |||||||||||||
Credit and debit card annual fees |
59,248 | 58,714 | 56,547 | -3.69 | % | -4.56 | % | |||||||||||||
Checking fees |
14,696 | 15,725 | 16,252 | 3.35 | % | 10.59 | % | |||||||||||||
Warehouse services (2) |
17,981 | 19,763 | | * | * | |||||||||||||||
Fiduciary activities |
15,595 | 18,415 | 15,859 | -13.88 | % | 1.69 | % | |||||||||||||
Brokerage fees |
23,383 | 15,460 | 13,814 | -10.65 | % | -40.92 | % | |||||||||||||
Check remittance |
2,852 | 2,703 | 2,698 | -0.18 | % | -5.40 | % | |||||||||||||
International operations |
6,836 | 9,233 | 9,878 | 6.99 | % | 44.50 | % | |||||||||||||
Fees and other service income |
219,511 | 256,336 | 233,811 | -8.79 | % | 6.51 | % | |||||||||||||
Fees and other service expenses |
(13,392 | ) | (24,335 | ) | (19,642 | ) | -19.28 | % | 46.67 | % | ||||||||||
Total fees and income from services, net |
206,119 | 232,001 | 214,169 | -7.69 | % | 3.91 | % | |||||||||||||
Other operating income |
||||||||||||||||||||
Net foreign exchange gains |
11,269 | (46,406 | ) | (15,884 | ) | -65.77 | % | -240.95 | % | |||||||||||
Forward contracts in foreign currency |
4,337 | 75,801 | 26,846 | -64.58 | % | 519.00 | % | |||||||||||||
Gains on sales of investments on equity securities |
34,121 | 26,749 | (15,185 | ) | -156.77 | % | -144.50 | % | ||||||||||||
Gains on sale of mortgage loan |
| 14,371 | | * | * | |||||||||||||||
Dividend income |
19,620 | (115 | ) | 14,703 | 12885.22 | % | -25.06 | % | ||||||||||||
Revenues from commercial subsidiaries |
13,245 | 9,100 | 16,209 | 78.12 | % | 22.38 | % | |||||||||||||
Communication, postage, rent and others |
2,346 | 4,982 | 4,363 | -12.42 | % | 85.98 | % | |||||||||||||
Total other operating income |
84,938 | 84,482 | 31,052 | -63.24 | % | -63.44 | % | |||||||||||||
Total income |
698,523 | 872,166 | 746,679 | -14.39 | % | 6.89 | % | |||||||||||||
Operating expenses |
||||||||||||||||||||
Salaries and employee benefits |
163,778 | 184,966 | 180,661 | -2.33 | % | 10.31 | % | |||||||||||||
Bonus plan payments |
8,227 | 18,601 | 11,865 | -36.21 | % | 44.22 | % | |||||||||||||
Compensation |
716 | 3,153 | 6,025 | 91.09 | % | 741.48 | % | |||||||||||||
Administrative and other expenses |
198,526 | 262,433 | 236,135 | -10.02 | % | 18.94 | % | |||||||||||||
Deposit security, net |
15,682 | 18,395 | 12,247 | -33.42 | % | -21.90 | % | |||||||||||||
Donation expenses |
58 | 22,347 | 435 | -98.05 | % | 650.00 | % | |||||||||||||
Depreciation |
21,598 | 29,668 | 22,835 | -23.03 | % | 5.73 | % | |||||||||||||
Total operating expenses |
408,585 | 539,563 | 470,203 | -12.85 | % | 15.08 | % | |||||||||||||
Net operating income |
289,938 | 332,603 | 276,476 | -16.88 | % | -4.64 | % | |||||||||||||
Merger expenses |
4,664 | 9,476 | | * | * | |||||||||||||||
Goodwill amortization (1) |
5,662 | 6,914 | 6,914 | 0.00 | % | 22.11 | % | |||||||||||||
Non-operating income (expense) |
||||||||||||||||||||
Other income |
20,461 | 36,469 | 33,607 | -7.85 | % | 64.25 | % | |||||||||||||
Minority interest |
(2,761 | ) | (612 | ) | (2,407 | ) | 293.30 | % | -12.82 | % | ||||||||||
Other expense |
(15,431 | ) | (33,019 | ) | (17,488 | ) | -47.04 | % | 13.33 | % | ||||||||||
Total non-operating income |
2,269 | 2,838 | 13,712 | 383.16 | % | 504.32 | % | |||||||||||||
Income before income taxes |
281,881 | 319,051 | 283,274 | -11.21 | % | 0.49 | % | |||||||||||||
Income tax expense |
(67,779 | ) | (34,158 | ) | (83,317 | ) | 143.92 | % | 22.92 | % | ||||||||||
Net income |
214,102 | 284,893 | 199,957 | -29.81 | % | -6.61 | % | |||||||||||||
(1) | Includes Banco de Colombia and Comercia S.A. |
|
(2) | Bancolombia sold its participation in Almacenar on February 2007. |
10
BANCOLOMBIA S.A. (Registrant) |
||||
Date: May 7, 2007 | By /s/ JAIME ALBERTO VELÁSQUEZ B. | |||
Name: | Jaime Alberto Velásquez B. | |||
Title: | Vice President of Finance | |||