Table of Contents
SECURITIES AND EXCHANGE COMMISSION
o | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934 |
þ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Medellin, Colombia
Avenida Los Industriales Carrera 48 No. 26-85, Medellín, Colombia
Tel. +574 440 1837, Fax. + 574 404 5146, e-mail: juatoro@bancolombia.com
Title of each Class | Name of each exchange on which registered | |
American Depositary Shares | New York Stock Exchange | |
Preferred Shares | New York Stock Exchange* |
* | Bancolombia’s preferred shares are not listed for trading directly, but only in connection with its American Depositary Shares, which are evidenced by American Depositary Receipts, each representing 4 preferred shares. |
Not applicable
(Title of Class)
Not applicable
Common Shares | 509,704,584 | |
Preferred Shares | 278,122,419 |
Large accelerated filerþ | Accelerated filero | Non-accelerated filero |
U.S. GAAP | International Financial Reporting Standards as issued by the International Accounting Standards Board | Otherþ |
Table of Contents
This Amendment No. 2 on Form 20-F/A (this “Amendment No. 2”) amends the Bank’s annual report on Form 20-F for the year ended December 31, 2007, filed with the Securities and Exchange Commission (the “SEC”) on July 8, 2008 (the “original filing”). The Bank is filing this Amendment No. 2 to include under Item 18 the report relating to the financial statements of Banagrícola S.A. and its subsidiaries as of December 31, 2007 audited by PriceWaterhouseCoopers, S.A. The report of PriceWaterhouseCoopers, S.A. was included in the original filing but was inadvertently omitted from the Amendment No.1 on Form 20-F/A that was filed on June 29, 2009 (“Amendment No.1”).
Additionally, the Bank amends Item 19 of the original filing by including as exhibit 15.1 the consent by PriceWaterhouseCoopers, S.A. to the incorporation by reference of their report to the registration statement in Form F-3 No. 333-142898 and by adding updated CEO and CFO certifications as exhibits 12.1, 12.2, 13.1 and 13.2.
Page F-4 (Report of independent registered public accounting firm); |
2
Table of Contents
12.1 | CEO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
12.2 | CFO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
13.1 | CEO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
13.2 | CFO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
15.1 | Consent of PriceWaterhouseCoopers, S.A. |
3
Table of Contents
The following exhibits are filed as part of this Annual Report.
1.(2) | English Translation of Corporate by-laws (estatutos sociales) of the registrant, as amended on March 01, 2007. | |
2.(1) | The Deposit Agreement entered into between Bancolombia and The Bank of New York, as amended. | |
4.1(2) | Master Stock Purchase Agreement among Bancolombia (Panama) S.A. and the Majority Shareholders of Banagrícola S.A. and first amendment. | |
4.2(2) | Byssa Stock Purchase Agreement among Bancolombia (Panama) S.A. and the Majority Shareholders Bienes y Servicios S.A. | |
4.3(2) | English Summary of the Stock Sale Agreement among Bancolombia S.A. and Portal de Inversiones S.A. | |
7.(3) | Selected Ratios’ Calculation. | |
8.1(3) | List of Subsidiaries. | |
11.(3) | English translation of the Ethics Code of the registrant, as amended on June 23, 2008. | |
12.1 | CEO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
12.2 | CFO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
13.1 | CEO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
13.2 | CFO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |
15(a)(3) | English Translation of Corporate Governance Code (Código de Buen Gobierno) of the registrant, as amended on June 23, 2008. | |
15.1 | Consent of PriceWaterhouseCoopers, S.A. |
(1) Incorporated by reference to the Registration Statement in Form F-6, filed by Bancolombia on January 14, 2008.
(2) Incorporated by reference to the Bank’s Annual Report on Form 20-F for the year ended December 31, 2006 filed on May 10, 2007.
(3) Incorporated by reference to the Bank’s Annual Report on Form 20-F for the year ended December 31, 2007 filed on July 8, 2008.
BANCOLOMBIA S.A. | ||||
By: | /s/ JAIME ALBERTO VELÁSQUEZ BOTERO | |||
Name: | Jaime Alberto Velásquez Botero. | |||
Title: | Chief Financial Officer |
4
Page | ||||||||
F-2 | ||||||||
F-7 | ||||||||
F-9 | ||||||||
F-11 | ||||||||
F-12 | ||||||||
F-14 | ||||||||
Exhibit 12.1 | ||||||||
Exhibit 12.2 | ||||||||
Exhibit 13.1 | ||||||||
Exhibit 13.2 | ||||||||
Exhibit 15.1 |
Table of Contents
Deloitte & Touche Ltda. | ||
Edificio Corficolombiana | ||
Calle 16 Sur No 43 A-49 Pisos 9 y 10 | ||
A.A 404 | ||
Nit 860.005.813-4 | ||
Medellin | ||
Colombia | ||
Tel: 57(4) 313 56 54 | ||
Fax: 57(4) 313 93 43 | ||
www.deloitte.com/co |
F-2
Table of Contents
Medellin, Colombia
July 7, 2008 (June 25, 2009 as to the effects of the restatements discussed in Note 32)
F-3
Table of Contents
PRICEWATERHOUSECOOPERS
Ave Samuel Lewis y
Calle 55 E
Apartado 0819-05710
El Dorado Panamá R. P.
Teléfono (507) 206-9200
Fax (507) 264-5527
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Banagrícola, S.A.
We have audited the accompanying consolidated balance sheets of Banagrícola, S.A. and its subsidiaries as of December 31, 2007 and 2006, and the related consolidated statements of income, shareholder’s equity and cash flows for the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Banagrícola, S.A. and its subsidiaries at December 31, 2007 and 2006, and the results of their operations and their cash flows for the years then ended in conformity with accounting standards prescribed by the Superintendence of Financial System of El Salvador as described in Note 2.
As described in Note 2, the accompanying consolidated financial statements have been prepared in conformity with accounting standards for controlling entities issued by the Superintendence of Financial Systems of El Salvador, which is a comprehensive basis of accounting other than International Financial Reporting Standards.
/s/ PriceWaterhouseCoopers
June 28, 2008
Panama, Republic of Panama
F-4
Table of Contents
Deloitte & Touche Ltda. | ||
Edificio Corficolombiana | ||
Calle 16 Sur No 43 A-49 Pisos 9 y 10 | ||
A.A 404 | ||
Nit 860.005.813-4 | ||
Medellin | ||
Colombia | ||
Tel: 57(4) 313 56 54 | ||
Fax: 57(4) 313 93 43 | ||
www.deloitte.com/co |
F-5
Table of Contents
Medellin, Colombia
July 7, 2008 (except for the effects of the restatement discussed in Note 32 to which the date is June 25, 2009)
F-6
Table of Contents
Notes | 2006 | 2007 | 2007(1) | |||||||||||
U.S. Dollar | ||||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents: | ||||||||||||||
Cash and due from banks | 4 | Ps | 1,548,752 | Ps | 3,618,619 | US$ | 1,796,055 | |||||||
Overnight funds | 457,614 | 1,609,768 | 798,987 | |||||||||||
Total cash and cash equivalents | 2,006,366 | 5,228,387 | 2,595,042 | |||||||||||
Investment securities: | 5 | |||||||||||||
Debt securities: | 5,530,559 | 5,596,051 | 2,777,527 | |||||||||||
Trading securities | 2,605,852 | 1,916,012 | 950,987 | |||||||||||
Available for sale | 1,810,584 | 1,954,593 | 970,137 | |||||||||||
Held to maturity | 1,114,123 | 1,725,446 | 856,403 | |||||||||||
Equity securities | 224,787 | 253,747 | 125,944 | |||||||||||
Trading securities | 61,640 | 93,125 | 46,221 | |||||||||||
Available for sale | 163,147 | 160,622 | 79,723 | |||||||||||
Market value allowance | (77,585 | ) | (75,547 | ) | (37,496 | ) | ||||||||
Total investment securities | 5,677,761 | 5,774,251 | 2,865,975 | |||||||||||
Loans and financial leases: | 6 | |||||||||||||
Commercial loans | 16,028,505 | 23,397,058 | 11,612,827 | |||||||||||
Consumer loans | 3,587,260 | 6,593,211 | 3,272,455 | |||||||||||
Small business loans | 91,078 | 129,900 | 64,474 | |||||||||||
Mortgage loans | 1,385,445 | 2,883,628 | 1,431,251 | |||||||||||
Financial leases | 3,553,286 | 4,698,827 | 2,332,202 | |||||||||||
Allowance for loans and financial leases losses | 7 | (834,183 | ) | (1,457,151 | ) | (723,238 | ) | |||||||
Loans and financial leases, net | 23,811,391 | 36,245,473 | 17,989,971 | |||||||||||
Accrued interest receivable on loans and financial leases: | ||||||||||||||
Accrued interest receivable on loans and financial leases | 266,934 | 431,863 | 214,350 | |||||||||||
Allowance for accrued interest losses | 7 | (11,644 | ) | (33,303 | ) | (16,530 | ) | |||||||
Interest accrued, net | 255,290 | 398,560 | 197,820 | |||||||||||
Customers’ acceptances and derivatives | 8 | 166,395 | 196,001 | 97,283 | ||||||||||
Accounts receivable, net | 9 | 562,598 | 716,106 | 355,430 | ||||||||||
Premises and equipment, net | 10 | 712,722 | 855,818 | 424,774 | ||||||||||
Operating leases, net | 11 | 167,307 | 488,333 | 242,378 | ||||||||||
Foreclosed assets, net | 15 | 18,611 | 32,294 | 16,029 | ||||||||||
Prepaid expenses and deferred charges | 12 | 46,462 | 137,901 | 68,445 | ||||||||||
Goodwill | 14 | 40,164 | 977,095 | 484,968 | ||||||||||
Other | 13 | 675,265 | 580,642 | 288,194 | ||||||||||
Reappraisal of assets | 16 | 348,364 | 520,788 | 258,486 | ||||||||||
Total assets | Ps | 34,488,696 | Ps | 52,151,649 | US$ | 25,884,795 | ||||||||
Memorandum accounts | 25 | Ps | 153,080,705 | Ps | 182,209,139 | US$ | 90,437,143 | |||||||
F-7
Table of Contents
Notes | 2006 | 2007 | 2007(1) | |||||||||||
U.S. Dollar | ||||||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||
Deposits | ||||||||||||||
Non-interest bearing: | Ps | 4,580,649 | Ps | 5,804,724 | US$ | 2,881,100 | ||||||||
Checking accounts | 4,121,506 | 5,300,864 | 2,631,015 | |||||||||||
Other | 459,143 | 503,860 | 250,085 | |||||||||||
Interest bearing: | 18,635,818 | 28,569,426 | 14,180,064 | |||||||||||
Checking accounts | 1,244,348 | 1,567,411 | 777,964 | |||||||||||
Time deposits | 7,377,586 | 14,304,727 | 7,099,966 | |||||||||||
Savings deposits | 10,013,884 | 12,697,288 | 6,302,134 | |||||||||||
Total deposits | 23,216,467 | 34,374,150 | 17,061,164 | |||||||||||
Overnight funds | 1,007,045 | 2,005,490 | 995,399 | |||||||||||
Bank acceptances outstanding | 64,030 | 55,208 | 27,402 | |||||||||||
Interbank borrowings | 17 | 1,066,845 | 1,506,611 | 747,787 | ||||||||||
Borrowings from development and other domestic banks(3) | 18 | 2,449,581 | 3,344,635 | 1,660,066 | ||||||||||
Accounts payable | 988,723 | 1,714,418 | 850,929 | |||||||||||
Accrued interest payable | 190,121 | 286,627 | 142,264 | |||||||||||
Other liabilities | 19 | 387,697 | 503,433 | 249,871 | ||||||||||
Long-term debt | 20 | 1,302,702 | 2,850,730 | 1,414,923 | ||||||||||
Accrued expenses | 21 | 119,984 | 218,860 | 108,628 | ||||||||||
Minority interest in consolidated subsidiaries | 48,889 | 92,217 | 45,771 | |||||||||||
Total liabilities | 30,842,084 | 46,952,379 | 23,304,204 | |||||||||||
Stockholders’ equity(2) | 22, 24 | |||||||||||||
Subscribed and paid in capital: | 430,684 | 460,684 | 228,655 | |||||||||||
Nonvoting preference shares | 121,422 | 151,422 | 75,157 | |||||||||||
Common shares | 309,262 | 309,262 | 153,498 | |||||||||||
Retained earnings: | 3,063,136 | 4,446,527 | 2,206,976 | |||||||||||
Appropriated | 23 | 2,313,607 | 3,359,604 | 1,667,496 | ||||||||||
Unappropriated | 749,529 | 1,086,923 | 539,480 | |||||||||||
Reappraisal of assets | 16 | 140,693 | 319,646 | 158,652 | ||||||||||
Gross unrealized net gain or loss on investments | 12,099 | (27,587 | ) | (13,692 | ) | |||||||||
Stockholders’ equity | 3,646,612 | 5,199,270 | 2,580,591 | |||||||||||
Total liabilities and stockholders’ equity | Ps | 34,488,696 | Ps | 52,151,649 | US$ | 25,884,795 | ||||||||
Memorandum accounts | 25 | Ps | 153,080,705 | Ps | 182,209,139 | US$ | 90,437,143 | |||||||
The accompanying notes, numbered 1 to 32, form an integral part of these Consolidated Financial Statements | ||
(1) | See note 2 (ff) | |
(2) | A summary of significant adjustments to stockholders’ equity that would be required if U.S. GAAP had been applied is disclosed in Note 31. | |
(3) | Included Domestic banks borrowings. |
F-8
Table of Contents
Note | 2005(2) | 2006 | 2007 | 2007(1) | ||||||||||||||
U.S. Dollar | ||||||||||||||||||
Interest income: | ||||||||||||||||||
Interest on loans | Ps | 2,050,274 | Ps | 2,312,525 | Ps | 3,707,751 | US$ | 1,840,294 | ||||||||||
Interest on investment securities | 824,709 | 273,197 | 416,644 | 206,796 | ||||||||||||||
Overnight funds | 33,629 | 43,863 | 115,324 | 57,240 | ||||||||||||||
Leasing | 291,472 | 384,147 | 570,689 | 283,254 | ||||||||||||||
Total interest income | 3,200,084 | 3,013,732 | 4,810,408 | 2,387,584 | ||||||||||||||
Interest expense | ||||||||||||||||||
Checking accounts | 20,311 | 32,676 | 39,076 | 19,396 | ||||||||||||||
Time deposits | 449,367 | 459,513 | 816,688 | 405,352 | ||||||||||||||
Saving deposits | 241,889 | 264,381 | 461,437 | 229,028 | ||||||||||||||
Total interest expense on deposits | 711,567 | 756,570 | 1,317,201 | 653,776 | ||||||||||||||
Interbank borrowings | 54,630 | 94,872 | 109,843 | 54,518 | ||||||||||||||
Borrowings from development and other domestic banks | 156,509 | 180,507 | 274,484 | 136,237 | ||||||||||||||
Overnight funds | 73,910 | 100,876 | 131,127 | 65,083 | ||||||||||||||
Long-term debt | 153,658 | 113,404 | 169,435 | 84,097 | ||||||||||||||
Total interest expense | 1,150,274 | 1,246,229 | 2,002,090 | 993,711 | ||||||||||||||
Net interest income | 2,049,810 | 1,767,503 | 2,808,318 | 1,393,873 | ||||||||||||||
Provision for loan, accrued interest losses and other receivables, net | 7 | (185,404 | ) | (266,107 | ) | (707,865 | ) | (351,340 | ) | |||||||||
Recovery of charged-off loans | 61,829 | 70,746 | 89,997 | 44,669 | ||||||||||||||
Provision for foreclosed assets and other assets | (63,969 | ) | (44,353 | ) | (60,531 | ) | (30,044 | ) | ||||||||||
Recovery of provisions for foreclosed assets and other assets | 56,504 | 89,532 | 81,364 | 40,384 | ||||||||||||||
Total net allowances | (131,040 | ) | (150,182 | ) | (597,035 | ) | (296,331 | ) | ||||||||||
Net interest income after provision for loans and accrued interest losses | 1,918,770 | 1,617,321 | 2,211,283 | 1,097,542 | ||||||||||||||
Commissions from banking services | 101,355 | 162,273 | 324,352 | 160,986 | ||||||||||||||
Electronic services and ATMs fees | 101,299 | 85,049 | 80,711 | 40,060 | ||||||||||||||
Branch network services | 48,984 | 62,403 | 104,601 | 51,917 | ||||||||||||||
Collections and payments fees | 56,670 | 74,708 | 130,421 | 64,733 | ||||||||||||||
Credit card merchant fees | 10,076 | 8,150 | 39,191 | 19,452 | ||||||||||||||
Credit and debit card annual fees | 205,606 | 238,898 | 258,937 | 128,520 | ||||||||||||||
Checking fees | 54,846 | 60,083 | 67,438 | 33,472 | ||||||||||||||
Warehouse services | 62,155 | 72,494 | — | — | ||||||||||||||
Fiduciary activities | 60,131 | 62,114 | 69,200 | 34,347 | ||||||||||||||
Pension Plan Administration | — | — | 82,453 | 40,925 | ||||||||||||||
Brokerage fees | 68,231 | 67,034 | 62,493 | 31,018 | ||||||||||||||
Check remittance | 10,579 | 11,040 | 22,762 | 11,298 | ||||||||||||||
International operations | 36,484 | 34,281 | 43,643 | 21,662 |
F-9
Table of Contents
Note | 2005(2) | 2006 | 2007 | 2007(1) | ||||||||||||||
U.S. Dollar | ||||||||||||||||||
Fees and other service income | Ps | 816,416 | Ps | 938,527 | Ps | 1,286,202 | US$ | 638,390 | ||||||||||
Fees and other service expenses | (48,087 | ) | (70,866 | ) | (116,453 | ) | (57,800 | ) | ||||||||||
Total fees and income from services, net | 768,329 | 867,661 | 1,169,749 | 580,590 | ||||||||||||||
Other operating income: | ||||||||||||||||||
Net foreign exchange gains (expenses) | (53,361 | ) | 58,008 | 27,584 | 13,691 | |||||||||||||
Forward contracts in foreign currency | 141,055 | 45,073 | 141,930 | 70,445 | ||||||||||||||
Gains (losses) on sales of investments on equity securities | 8,097 | 75,697 | (15,034 | ) | (7,462 | ) | ||||||||||||
Gains on sale of mortgage loan | — | 14,371 | 7,304 | 3,625 | ||||||||||||||
Dividend income | 42,731 | 21,199 | 18,968 | 9,415 | ||||||||||||||
Revenues from commercial subsidiaries | 45,020 | 40,323 | 101,148 | 50,203 | ||||||||||||||
Insurance income | — | — | 8,013 | 3,977 | ||||||||||||||
Communication, postage, rent and others | 10,406 | 16,762 | 17,572 | 8,722 | ||||||||||||||
Total other operating income | 193,948 | 271,433 | 307,485 | 152,616 | ||||||||||||||
Total operating income | 2,881,047 | 2,756,415 | 3,688,517 | 1,830,748 | ||||||||||||||
Operating expenses: | ||||||||||||||||||
Salaries and employee benefits | 615,121 | 690,117 | 835,150 | 414,516 | ||||||||||||||
Bonus plan payments | 26,826 | 35,771 | 84,226 | 41,804 | ||||||||||||||
Compensation | 8,030 | 6,375 | 23,463 | 11,646 | ||||||||||||||
Administrative and other expenses | 27 | 793,179 | 882,182 | 1,071,139 | 531,645 | |||||||||||||
Deposit security, net | 55,050 | 67,813 | 49,113 | 24,377 | ||||||||||||||
Donation expenses | 615 | 22,596 | 15,375 | 7,631 | ||||||||||||||
Depreciation | 10 | 87,633 | 104,553 | 122,835 | 60,968 | |||||||||||||
Merger expenses | 45,703 | 35,779 | — | — | ||||||||||||||
Goodwill amortization | 22,648 | 25,814 | 70,411 | 34,948 | ||||||||||||||
Total operating expenses | 1,654,805 | 1,871,000 | 2,271,712 | 1,127,535 | ||||||||||||||
Net operating income | 1,226,242 | 885,415 | 1,416,805 | 703,213 | ||||||||||||||
Non-operating (expense) income: | ||||||||||||||||||
Other income | 109,770 | 194,589 | 126,796 | 62,933 | ||||||||||||||
Minority interest | (6,496 | ) | (6,352 | ) | (13,246 | ) | (6,574 | ) | ||||||||||
Other expense | (105,120 | ) | (149,243 | ) | (81,549 | ) | (40,476 | ) | ||||||||||
Total non-operating (expense) income | 28 | (1,846 | ) | 38,994 | 32,001 | 15,883 | ||||||||||||
Income before income taxes | 1,224,396 | 924,409 | 1,448,806 | 719,096 | ||||||||||||||
Income tax expense | 21 | (277,515 | ) | (174,880 | ) | (361,883 | ) | (179,616 | ) | |||||||||
Net income | Ps | 946,881 | Ps | 749,529 | Ps | 1,086,923 | US$ | 539,480 | ||||||||||
Earnings per share | Ps | 1,301 | Ps | 1,030 | Ps | 1,433 | US$ | 0.71 | ||||||||||
(1) | See Note 2 (ff). | |
(2) | The consolidated statement of operations for the year ended December 31, 2005 includes Conavi’s and Corfinsura’s results since the beginning of the year. |
F-10
Table of Contents
Years ended December 31, 2005, 2006 and 2007
Surplus | ||||||||||||||||||||||||||||||||||||
Gross unrealized | ||||||||||||||||||||||||||||||||||||
Retained Earnings | gain or loss on | Total | ||||||||||||||||||||||||||||||||||
Non Voting Preference Shares | Voting Common Shares | Appro- | Unappro- | Reappraisal | investments | Stockholders’ | ||||||||||||||||||||||||||||||
Number | Par Value | Number | Par Value | priated | priated | of assets | available for sale | equity | ||||||||||||||||||||||||||||
Balance at December 31, 2004 | 178,435,787 | Ps | 101,579 | 398,259,608 | Ps | 253,540 | Ps | 1,010,481 | Ps | 578,678 | Ps | 42,237 | Ps | 104,208 | Ps | 2,090,723 | ||||||||||||||||||||
Net income | — | — | — | — | — | 946,881 | — | — | 946,881 | |||||||||||||||||||||||||||
Transfer to appropriated retained earnings | — | — | — | — | 578,678 | (578,678 | ) | — | — | — | ||||||||||||||||||||||||||
Issuance of preference and common shares | 39,686,634 | 19,843 | 111,444,976 | 55,722 | 160,646 | — | — | — | 236,211 | |||||||||||||||||||||||||||
Valuation of investment | — | — | — | — | — | — | (179,033 | ) | 31,690 | (147,343 | ) | |||||||||||||||||||||||||
Merger effect | — | — | — | — | 193,673 | — | 247,275 | (12,650 | ) | 428,298 | ||||||||||||||||||||||||||
Dividends declared | — | — | — | — | (216,838 | ) | — | — | — | (216,838 | ) | |||||||||||||||||||||||||
Other | — | — | — | — | 39,358 | — | — | — | 39,358 | |||||||||||||||||||||||||||
Balance at December 31, 2005 | 218,122,421 | Ps | 121,422 | 509,704,584 | Ps | 309,262 | Ps | 1,765,998 | Ps | 946,881 | Ps | 110,479 | Ps | 123,248 | Ps | 3,377,290 | ||||||||||||||||||||
Net income | — | — | — | — | — | 749,529 | — | — | 749,529 | |||||||||||||||||||||||||||
Transfer to appropriated retained earnings | — | — | — | — | 946,881 | (946,881 | ) | — | — | — | ||||||||||||||||||||||||||
Valuation of investment | — | — | — | — | — | 30,214 | (111,149 | ) | (80,935 | ) | ||||||||||||||||||||||||||
Dividends declared | — | — | — | — | (369,736 | ) | — | — | — | (369,736 | ) | |||||||||||||||||||||||||
Other | — | — | — | — | (29,536 | ) | — | — | — | (29,536 | ) | |||||||||||||||||||||||||
Balance at December 31,2006 | 218,122,421 | Ps | 121,422 | 509,704,584 | Ps | 309,262 | Ps | 2,313,607 | Ps | 749,529 | Ps | 140,693 | Ps | 12,099 | Ps | 3,646,612 | ||||||||||||||||||||
Net income | — | — | — | — | — | 1,086,923 | — | — | 1,086,923 | |||||||||||||||||||||||||||
Transfer to appropriated retained earnings | — | — | — | — | 749,529 | (749,529 | ) | — | — | — | ||||||||||||||||||||||||||
Issuance of preference and common shares | 59,999,998 | 30,000 | — | — | 897,612 | — | — | — | 927,612 | |||||||||||||||||||||||||||
Valuation of investment | — | — | — | — | — | 178,953 | (39,686 | ) | 139,267 | |||||||||||||||||||||||||||
Dividends declared | — | — | — | — | (403,164 | ) | — | — | — | (403,164 | ) | |||||||||||||||||||||||||
Other | — | — | — | — | (197,980 | ) | — | — | — | (197,980 | ) | |||||||||||||||||||||||||
Balance at December 31,2007 | 278,122,419 | 151,422 | 509,704,584 | 309,262 | 3,359,604 | 1,086,923 | 319,646 | (27,587 | ) | 5,199,270 | ||||||||||||||||||||||||||
Balance at December 31,2007(1) | 278,122,419 | US$ | 75,157 | 509,704,584 | US$ | 153,498 | US$ | 1,667,496 | US$ | 539,480 | US$ | 158,652 | US$ | (13,692 | ) | US$ | 2,580,591 | |||||||||||||||||||
(1) | See note 2 (ff) | |
(2) | The consolidated statement of operations for the year ended December 31, 2005, includes Conavi’s and Corfinsura’s results since the beginning of the year. |
F-11
Table of Contents
Years ended December 31, 2005, 2006 and 2007
2005 | 2006 | 2007 | 2007(1) | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income | Ps | 946,881 | Ps | 749,529 | Ps | 1,086,923 | US$ | 539,480 | ||||||||
Adjustments to reconcile net income to net cash used by operating activities: | ||||||||||||||||
Depreciation | 87,633 | 104,553 | 122,835 | 60,968 | ||||||||||||
Amortization | 77,111 | 42,905 | 110,076 | 54,635 | ||||||||||||
Minority interest | 5,862 | (251 | ) | 43,328 | 21,505 | |||||||||||
Provision for loan, accrued interest and accounts receivable losses | 395,369 | 600,273 | 1,268,241 | 629,475 | ||||||||||||
Provision for foreclosed assets | 44,665 | 22,044 | 35,783 | 17,760 | ||||||||||||
Provision for losses on investment securities and equity investments | 10,317 | 12,200 | 7,313 | 3,630 | ||||||||||||
Provision for premises and equipment | 302 | 914 | 2,925 | 1,452 | ||||||||||||
Provision for other assets | 1,825 | 1,600 | 7,914 | 3,928 | ||||||||||||
Reversal of provision for investments | (5,330 | ) | (27,593 | ) | (20,722 | ) | (10,285 | ) | ||||||||
Reversal of provision for loans and accounts receivable | (220,224 | ) | (334,082 | ) | (560,241 | ) | (278,069 | ) | ||||||||
Reversal of provision for foreclosed assets | (45,445 | ) | (54,298 | ) | (52,995 | ) | (26,304 | ) | ||||||||
Reversal of provision for other assets | (3,943 | ) | (880 | ) | (244 | ) | (121 | ) | ||||||||
Reversal of provision for premises and equipment | (1,787 | ) | (6,845 | ) | (7,537 | ) | (3,741 | ) | ||||||||
Realized and unrealized (gain) loss on derivative financial instruments | (67,180 | ) | 15,449 | (117,653 | ) | (58,395 | ) | |||||||||
Valuation gain on investment securities | (476,139 | ) | (159,249 | ) | (355,190 | ) | (176,294 | ) | ||||||||
Foreclosed assets donation | 45 | 20,888 | 10,708 | 5,315 | ||||||||||||
(Increase) in accounts receivable | (514,867 | ) | (38,311 | ) | (344,052 | ) | (170,765 | ) | ||||||||
Decrease (increase) in other assets | 92,256 | (187,584 | ) | (1,336,181 | ) | (663,196 | ) | |||||||||
Increase (Decrease) in accounts payable | 593,764 | (253,531 | ) | 822,201 | 408,088 | |||||||||||
Increase (Decrease) in other liabilities | 227,036 | (72,270 | ) | 115,735 | 57,443 | |||||||||||
(Increase) in loans | (8,521,859 | ) | (6,182,386 | ) | (13,087,618 | ) | (6,495,869 | ) | ||||||||
Increase (Decrease) in estimated liabilities and allowances | 59,210 | (10,875 | ) | 98,876 | 49,076 | |||||||||||
Net cash used in operating activities | (7,314,498 | ) | (5,757,800 | ) | (12,149,575 | ) | (6,030,284 | ) | ||||||||
Cash flows from investing activities: | ||||||||||||||||
(Increase) Decrease in customers’ acceptances | Ps | (25,813 | ) | Ps | (47,520 | ) | Ps | 79,225 | Ps | 39,322 | ||||||
Proceeds from sales of premises and equipment | 92,815 | 23,284 | 15,280 | 7,584 | ||||||||||||
Proceeds from sales of foreclosed assets | 98,090 | 61,791 | 71,811 | 35,643 | ||||||||||||
Proceeds from sales of investments | — | 29,934 | 43,200 | 21,442 | ||||||||||||
(Purchases) of premises and equipment | (589,212 | ) | (230,992 | ) | (590,568 | ) | (293,121 | ) | ||||||||
(Purchases) sales of investment securities | (2,719,300 | ) | 2,815,501 | 189,224 | 93,919 | |||||||||||
Net cash (used in) provided by investing activities | (3,143,420 | ) | 2,651,998 | (191,828 | ) | (95,211 | ) | |||||||||
F-12
Table of Contents
Years ended December 31, 2005, 2006 and 2007
2005 | 2006 | 2007 | 2007(1) | |||||||||||||
Cash flows from financing activities: | ||||||||||||||||
Dividends declared | (216,838 | ) | (369,736 | ) | (403,163 | ) | (200,105 | ) | ||||||||
Increase in deposits | 6,522,866 | 4,831,484 | 11,157,682 | 5,537,971 | ||||||||||||
Increase (decrease) in long-term debt | 1,095,781 | (345,610 | ) | 1,548,028 | 768,344 | |||||||||||
Increase (decrease) in overnight funds | 713,419 | (322,868 | ) | 998,445 | 495,565 | |||||||||||
Increase (decrease) in interbank borrowings and borrowings from development and other domestic banks | 2,823,352 | (411,124 | ) | 1,334,820 | 662,520 | |||||||||||
Issuance of preference and commons shares | — | — | 30,000 | 14,890 | ||||||||||||
Retained earnings (additional paid-in capital) | — | — | 897,612 | 445,518 | ||||||||||||
Net cash provided by financing activities | 10,938,580 | 3,382,146 | 15,563,424 | 7,724,703 | ||||||||||||
Increase in cash and cash equivalents | 480,662 | 276,344 | 3,222,021 | 1,599,208 | ||||||||||||
Cash and cash equivalents at beginning of year | 1,249,360 | 1,730,022 | 2,006,366 | 995,834 | ||||||||||||
Cash and cash equivalents at end of year | Ps | 1,730,022 | Ps | 2,006,366 | Ps | 5,228,387 | US$ | 2,595,042 | ||||||||
Supplemental disclosure of cash flows information: | ||||||||||||||||
Cash paid during the year for: | ||||||||||||||||
Interest | Ps | 1,033,420 | Ps | 1,238,419 | Ps | 1,905,585 | US$ | 945,812 | ||||||||
Income taxes | Ps | 190,014 | Ps | 161,967 | Ps | 122,477 | US$ | 60,790 | ||||||||
(1) | See note 2 (ff). |
F-13
Table of Contents
(Stated in millions of pesos and thousands of U.S. dollars)
F-14
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Participation | Participation | |||||||||||||||||||
percentage | percentage | Date of | ||||||||||||||||||
Entity | Location | Business | Dec-2006 | Dec-2007 | creation | |||||||||||||||
Leasing Bancolombia S.A. | Colombia | Leasing | 100 | 100 | December 1978 | |||||||||||||||
Fiduciaria Bancolombia S.A. | Colombia | Trust | 98.81 | 98.81 | January 1992 | |||||||||||||||
Bancolombia Panamá S.A. | Panama | Banking | 100 | 100 | January 1973 | |||||||||||||||
Bancolombia Caymán | Cayman Islands | Banking | 100 | 100 | August 1987 | |||||||||||||||
Sistema de Inversiones y Negocios S.A. | Panama | Investments | 100 | 100 | September 1975 | |||||||||||||||
Sinesa Holding Company Ltd. | British Virgin Islands | Investments | 100 | 100 | June 1988 | |||||||||||||||
Future Net Inc. | Panama | E-commerce | 100 | 100 | November 2000 | |||||||||||||||
Banca de Inversión Bancolombia S.A. Corporación Financiera | Colombia | Investment banking | 100 | 100 | July 1994 | |||||||||||||||
Inversiones Valsimesa S.A. | Colombia | Investments | 71.75 | 71.75 | December 2006 | |||||||||||||||
Inmobiliaria Bancol S.A. | Colombia | Real estate broker | 99.09 | 99.09 | June 1995 | |||||||||||||||
Fundicom S.A. | Colombia | Metals engineering | 79.90 | 79.90 | May 2000 | |||||||||||||||
Valores Simesa S.A. | Colombia | Investments | 71.75 | 71.75 | December 2000 | |||||||||||||||
Todo UNO Colombia S.A. | Colombia | E-commerce | 89.92 | 89.92 | June 2001 | |||||||||||||||
Almacenes Generales de Depósito Mercantil S.A. ALMACENAR(1) | Colombia | Warehousing and logistics | 98.31 | — | February 1953 | |||||||||||||||
Unicargo de Colombia S.A. (2) | Colombia | Freight service | 98.41 | — | August 1994 | |||||||||||||||
Ditransa S.A. (2) | Colombia | Freight service | 52.73 | — | September 1994 | |||||||||||||||
Compañía de Financiamiento Comercial S.A. Sufinanciamiento | Colombia | Financial services | 99.98 | 99.99 | November 1971 | |||||||||||||||
Renting Colombia S.A. | Colombia | Operating leasing | 75.50 | 90.30 | October 1997 | |||||||||||||||
Patrimonio Autónomo Localiza(3) | Colombia | Car rental | 75.50 | — | December 2006 | |||||||||||||||
Renting Perú S.A.C.(4) | Peru | Operating leasing | — | 90.39 | January 2007 | |||||||||||||||
Tempo Rent a Car S.A.(4) | Colombia | Car rental | — | 90.80 | June 2007 | |||||||||||||||
Patrimonio Autónomo Renting Colombia | Colombia | Investments | — | 100 | December 2007 | |||||||||||||||
Suleasing Internacional S.A.(5) | Panama | Leasing | 100 | — | August 1993 | |||||||||||||||
Suleasing International USA, Inc. | USA | Leasing | 100 | 100 | July 2003 | |||||||||||||||
Suleasing Internacional do Brasil Locacao de Bens S.A. | Brazil | Leasing | 100 | 100 | December 2005 | |||||||||||||||
Inversiones CFNS Ltda. | Colombia | Investments | 100 | 100 | April 1998 | |||||||||||||||
Valores Bancolombia S.A. | Colombia | Securities brokerage | 100 | 100 | May 1991 | |||||||||||||||
Suvalor Panamá S.A. | Panama | Securities brokerage | 100 | 100 | April 2005 | |||||||||||||||
Bancolombia Puerto Rico Internacional, Inc | Puerto Rico | Banking | 100 | 100 | December 1997 | |||||||||||||||
Multienlace S.A. | Colombia | Contact center | 98.20 | 98.20 | March 1997 | |||||||||||||||
Inversiones IVL S.A. | Colombia | Investments | 98.31 | 98.25 | December 2006 |
F-15
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Participation | Participation | |||||||||||||||||||
percentage | percentage | Date of | ||||||||||||||||||
Entity | Location | Business | Dec-2006 | Dec-2007 | creation | |||||||||||||||
Factoring Bancolombia S.A | Colombia | Financial services | 99.97 | 99.99 | September 1980 | |||||||||||||||
Patrimonio Autónomo CV Sufinanciamiento | Colombia | Loan management | 100 | 100 | May 2006 | |||||||||||||||
Banagrícola S.A.(6) | Panama | Investments | — | 98.90 | March 2003 | |||||||||||||||
Banco Agrícola Panamá S.A.(7) | Panama | Banking | — | 98.90 | March 2002 | |||||||||||||||
Inversiones Financieras Banco Agrícola S.A.(7) | El Salvador | Investments | — | 98.08 | July 2001 | |||||||||||||||
Banco Agrícola S.A.(7) | El Salvador | Banking | — | 96.00 | January 1955 | |||||||||||||||
Arrendadora Financiera S.A.(7) | El Salvador | Leasing | — | 96.02 | November 2001 | |||||||||||||||
Credibac S.A. de CV(7) | El Salvador | Credit card services | — | 96.01 | July 2006 | |||||||||||||||
Bursabac S.A. de CV(7) | El Salvador | Securities brokerage | — | 98.08 | November 1994 | |||||||||||||||
AFP Crecer S.A.(7) | El Salvador | Pension fund | — | 98.32 | March 1998 | |||||||||||||||
Aseguradora Suiza Salvadoreña S.A.(7) | El Salvador | Insurance company | — | 94.70 | November 1969 | |||||||||||||||
Asesuisa Vida S.A.(7) | El Salvador | Insurance company | — | 94.70 | December 2001 |
(1) | It was divested in February 2007. | |
(2) | Subsidiaries of Almacenar S.A. which ceased to be in turn subsidiaries of the Bancolombia when Almacenar S.A. was divested in February 2007. | |
(3) | Trust liquidated in August 2007. | |
(4) | Companies created by Renting Colombia S.A. | |
(5) | Merged with Bancolombia Panamá S.A. in September 2007. | |
(6) | Company acquired in May 2007. | |
(7) | Companies acquired as a result of Banagrícola’s acquisition in May 2007. |
F-16
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-17
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-18
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
(h) | Investment Securities |
F-19
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-20
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | High-volume: they are valued based on the daily weighted average trading price published by the exchange. |
• | Medium-volume: they are valued based on the average price published by the exchange, being the weighted average trading price on the last five days on which securities are traded. |
• | Low volume and unquoted: They are valued based on the increase or decrease according to the investor’s share of the variations in equity value calculated based on the most recent audited financial statements that cannot be older than six months from the valuation date, or more recent statements, if available. |
F-21
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | The difference between the present value on the valuation date and the previous present value increases or decreases the value of the investment and is credited as income on income statement. The present value is calculated based on an internal rate of return established at the time of purchase. |
• | The difference between the market value and the present value of the investment increases or decreases its value and is recorded in the equity account as gross unrealized net gain or loss. |
F-22
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Long Term | Max. Amount | |||
Ranking | % | |||
BB+, BB, BB- | Ninety (90) | |||
B+, B, B- | Seventy (70) | |||
CCC | Fifty (50) | |||
DD, EE | Zero (0) |
Short Term | Max. Amount | |||
Ranking | % | |||
3 | Ninety (90) | |||
4 | Fifty (50) | |||
5 and 6 | Zero (0) |
Category | Max. Registered Amount %(1) | Investment Characteristics | ||
B Acceptable risk, greater than normal | Eighty (80) | Present factors of uncertainty that could affect the capacity to continue adequately fulfilling debt service and weaknesses that could affect their financial situation. | ||
C Appreciable risk | Sixty (60) | Present medium-high probabilities of non-fulfillment of timely payments of capital and interest in their financial situation that may compromise the recovery of the investment. | ||
D Significant risk | Forty (40) | Present non-fulfillment of agreed terms of the security and material deficiencies in their financial situation, the probability of recovering the investment is highly doubtful. | ||
E Unrecoverable | Zero (0) | Recovery highly improbable. |
(1) | On the net nominal amortization values as of the valuation date for debt securities or the acquisition cost less allowances for equity securities. |
F-23
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-24
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-25
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Category | Consumer | |||
“A” Normal Risk | Current and up to 1 month past due | |||
“B” Acceptable Risk, Above Normal | 1-2 months past due | |||
“C” Appreciable Risk | 2-3 months past due | |||
“D” Significant Risk | 3-6 months past due | |||
“E” Risk of Unrecoverability | over 6 months past due |
Category | Small Business Loans | Mortgage | ||||||
“A” Normal Risk | Current and up to 1 month past due | Current and up to 2 months past due | ||||||
“B” Acceptable Risk, Above Normal | 1-2 months past due | 2-5 months past due | ||||||
“C” Appreciable Risk | 2-3 months past due | 5-12 months past due | ||||||
“D” Significant Risk | 3-4 months past due | 12-18 months past due | ||||||
“E” Risk of Unrecoverability | over 4 months past due | over 18 months past due |
F-26
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Category | Commercial | |||
“A” Normal Risk | Current and up to 1 month past due | |||
“B” Acceptable Risk, Above Normal | 1-3 months past due | |||
“C” Appreciable Risk | 3-6 months past due | |||
“D” Significant Risk | 6-12 months past due | |||
“E” Risk of Unrec overability | over 12 months past due |
Category | Commercial | |||
“AA” | Current and up to 1 month past due | |||
“A” | 1-2 months past due | |||
“BB” | 2-3 months past due | |||
“B” | 3-4 months past due | |||
“CC” | 4-5 months past due | |||
Risk of Unrecoverability | over 5 months past due |
F-27
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Type of loan and financial lease | Arrears in excess of: | |||
Mortgage | 2 months | |||
Consumer | 2 months | |||
Small business loans | 1 month | |||
Commercial | 3 months |
F-28
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Minimum provision percentage net | ||||||||
Category | of guarantees | Minimum provision percentage | ||||||
A | 0 | % | 1 | % | ||||
B | 1 | % | 2.20 | % |
Category | Additional Provision | |||
A | 0.60 | % | ||
B | 1.80 | % |
F-29
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
1. | Probability of Default (PD): This corresponds to the probability of the debtors within a specific portfolio of commercial loans defaulting on their obligations in a period of twelve (12) months (according to the cases described in subsection b of section 1.3.3.1 of Chapter II of the Basic Accounting Circular). The probability of default is defined according to matrixes issued by the Superintendency of Finance, which are updated every year in May and come into full force and effect as of the following July, based on the terms and conditions specified by the Superintendency. |
Matrix B | Non-fulfillment | |||||||||||||||
Commercial | Corporate | Small Business | Medium Business | Individuals | ||||||||||||
AA | 2.19 | % | 7.52 | % | 4.19 | % | 8.22 | % | ||||||||
A | 3.54 | % | 8.64 | % | 6.32 | % | 9.41 | % | ||||||||
BB | 14.13 | % | 20.26 | % | 18.49 | % | 22.36 | % | ||||||||
B | 15.22 | % | 24.15 | % | 21.45 | % | 25.81 | % | ||||||||
CC | 23.35 | % | 33.57 | % | 26.70 | % | 37.01 | % | ||||||||
Non-fulfillment | 100 | % | 100 | % | 100 | % | 100 | % |
2. | The loss given default (LGD): This is defined as the economic deterioration sustained by a company should any of the events of default, as referred to in subsection b of section 1.3.3.1 of Chapter II of the Basic Accounting Circular, arise. The LGD for debtors classified in the default category would suffer a gradual increase according to the amount of days lapsing after being classified in said category. The LGD per type of guarantee is as follows: |
Days after non- | Days after non- | |||||||||||||||||||
Type of Collateral | LGD | fulfillment | New LGD | fulfillment | New LGD | |||||||||||||||
Inadmissible guarantee | 55 | % | 270 | 70 | % | 540 | 100 | % | ||||||||||||
Subordinate loans | 75 | % | 270 | 90 | % | 540 | 100 | % | ||||||||||||
Admissible financial collateral | 0-12 | % | — | — | — | — | ||||||||||||||
Residential and commercial real estate | 40 | % | 540 | 70 | % | 1080 | 100 | % | ||||||||||||
Leased real estate | 35 | % | 540 | 70 | % | 1080 | 100 | % | ||||||||||||
Leased assets different from real estate | 45 | % | 360 | 80 | % | 720 | 100 | % | ||||||||||||
Other collaterals | 50 | % | 360 | 80 | % | 720 | 100 | % | ||||||||||||
Collection rights | 45 | % | 360 | 80 | % | 720 | 100 | % | ||||||||||||
No guarantee | 55 | % | 210 | 80 | % | 420 | 100 | % |
3. | Exposure at Default (EAD): Defined as the total balance outstanding, conformed by the principal, interests and any other conceept owed by the debtor. |
F-30
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Home Mortgage % | ||||||||||||
Capital | ||||||||||||
On | On Non- | |||||||||||
Guaranteed | Guaranteed | |||||||||||
Portion | Portion | Interest/Other | ||||||||||
A- Normal Risk | 1 | 1 | 1 | |||||||||
B- Acceptable Risk, Above Normal | 3.2 | 100 | 100 | |||||||||
C- Appreciable Risk | 10 | 100 | 100 | |||||||||
D- Significant Risk | 20 | 100 | 100 | |||||||||
E- Risk of Unrecoverability | 30 | 100 | 100 |
Commercial % | ||||||||
Category | Capital | Interest/Other | ||||||
A — Normal Risk | 1 | 1 | ||||||
B — Acceptable Risk, Above Normal | 3.2 | 3.2 | ||||||
C — Appreciable Risk | 20 | 100 | ||||||
D — Significant Risk | 50 | 100 | ||||||
E — Risk of Unrecoverability | 100 | 100 |
F-31
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
�� | ||||||||
Time elapsed from default date to security non-execution | ||||||||
Appropriate mortgage | ||||||||
% Cover of security | security/escrow | Non-mortgage security | ||||||
70 | 0-18 months | 0 -12 months | ||||||
50 | 18-24 months | 12-24 months | ||||||
30 | 24-30 months | — | ||||||
15 | 30-36 months | — | ||||||
— | Over 36 months | Over 24 months |
• | In the case of mortgage collateral consisting of property to be used for housing purposes, the market value shall be the initial appraisal value of the collateral duly adjusted according to the housing price index published by the National Planning Department. The value shall be updated at least on a quarterly basis, using the aforementioned index. |
• | In the case of mortgage collateral consisting of property different than housing, the market value shall be the appraisal value of the property given over in guarantee when the loan was issued or the new appraisal value as subsequently calculated on a periodic basis. |
F-32
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
a) | More than twelve (12) successive monthly payment installments, as of the date on which the amount is credited to the individual long-term mortgage loan, according to the provisions of Law 546 of 1999. |
b) | If the credit institution has started collection proceeding against the mortgagor prior to the expiry of the term of default established in the prior section. |
c) | Mortgage credits for more than one dwelling per person. |
d) | Due to waiving the amount relieved to other loans |
e) | Amounts credited are higher than those due |
F-33
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | Provision of 100% of all amounts past due (capital, interest and other items). | ||
• | One hundred eighty (180) days past due for consumer and small business loans. | ||
• | Three hundred sixty (360) days past due for commercial loans. | ||
• | One thousand six hundred twenty (1620) days past due for mortgage loans. |
F-34
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-35
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-36
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | The initial value recorded is the value specified in the court award or the one agreed upon by the debtors. |
• | When foreclosed assets are not in conditions to be immediately disposed of their cost increases with all those expenses required in order to get said assets ready for sale. |
• | If the proceeds of the sale are more than the settlement value agreed upon with the debtor, that difference is recorded as accounts payable to the debtor. If the proceeds of sale are expected to be insufficient to cover the outstanding debt, the difference must be immediately recorded on the statement of operations as a non-operating expense. |
• | Moveable assets received in payment corresponding to investment securities are valued by applying the criteria indicated in this note under letter (h) Investments, but taking into account provision requirements for the periods referred to below. |
• | When the commercial value of the property is lower than its book value, a provision is recorded for the difference. |
F-37
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-38
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Buildings | 5 | % | ||
Equipment, furniture and fittings | 10 | % | ||
Computer equipment | 20 | % | ||
Vehicles | 20 | % | ||
Monitors, laptops and CPU’s | 33 | % |
F-39
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | Software is amortized over a maximum of three years. |
• | The External Circular 034 issued in October 2006 by the Superintendency of Finance modified the instructions contained in Chapter XVII of the Basic Accounting Circular with regard to goodwill pertaining to new acquisitions and establishes that the value of the goodwill acquired shall be determined once the purchasing entity effectively obtains control over the acquired entity. This value must be distributed throughout each of the business segments, which must be fully identified, even at the book-keeping level. Acquired goodwill is not recorded in the case of acquisitions between controlling and controlled or subordinate entities, or between entities that have the same controller or controllers pursuant to Articles 260 and 261 in the Code of Commerce or between entities that make up a corporate group pursuant to Article 28 onwards of Law 222 of 1995. |
• | Acquired goodwill is recorded as a deferred charge and amortized on a monthly basis on the administrative and other expenses account over a term of twenty (20) years, unless the supervised entity voluntarily selects a shorter period of amortization. Annual amortization is determined on an exponential basis. The different business lines is appraised on an annual basis using technical value appraisal methods performed by an expert, whose suitability and independence has been previously rated by the Superintendency of Finance. |
• | In the case of goodwill already acquired by the Bank and its subordinates on the date when this regulation came into full force and effect, the current amortization term was maintained. With regard to the acquisition of equity securities, prior to the accounting, the Bank carried out an independent appraisal of each business, taking into account the period in which the investment is recovered, the amount of goodwill involved, and the impact of such goodwill on the income statement. Based on the aforementioned evaluation, the amortization period was determined, which does not in any case exceed the terms stipulated in the applicable rules and regulations. |
• | Stationery is expensed when consumed. |
• | Bonuses under the voluntary retirement plan are amortized as permitted by the Superintendency of Finance. |
F-40
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | The discount on the placement of investment securities is amortized over the term specified for the redemption of these same. |
• | Contributions and affiliations are amortized over the period prepaid. |
F-41
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-42
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | The Bank has acquired a right, and therefore has an obligation; |
• | Payment may be demanded or is probable; and |
• | The provision is justifiable, quantifiable and verifiable. |
F-43
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-44
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-45
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-46
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Assets: | ||||||||
Cash and due from banks | US$ | 130,867 | US$ | 709,099 | ||||
Overnight funds | 55,090 | 746,919 | ||||||
Investment securities | 621,604 | 802,648 | ||||||
Loans, net | 1,636,001 | 5,116,185 | ||||||
Customers’ acceptances and derivatives | (339,803 | ) | (659,910 | ) | ||||
Accounts receivable | 36,381 | 91,158 | ||||||
Premises and equipment, net | 6,230 | 68,392 | ||||||
Other assets | 94,918 | 667,486 | ||||||
Total foreign currency assets | US$ | 2,241,288 | US$ | 7,541,977 | ||||
Liabilities: | ||||||||
Deposits | 1,338,157 | 4,823,721 | ||||||
Bank acceptances outstanding | 27,520 | 20,971 | ||||||
Borrowings from development and other domestic banks | 1,333 | 279,768 | ||||||
Interbank borrowings | 476,527 | 747,787 | ||||||
Other liabilities | 186,175 | 1,321,228 | ||||||
Total foreign currency liabilities | 2,029,712 | 7,193,475 | ||||||
Net foreign currency asset position | US$ | 211,576 | US$ | 348,502 | ||||
F-47
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Colombian peso denominated: | ||||||||
Cash | Ps | 1,148,238 | Ps | 1,554,035 | ||||
Due from the Colombian Central Bank | 75,025 | 521,113 | ||||||
Due from domestic banks | 12,047 | 96,016 | ||||||
Remittances of domestic negotiated checks in transit | 21,199 | 19,019 | ||||||
Provision | (741 | ) | (229 | ) | ||||
Total local currency | 1,255,768 | 2,189,954 | ||||||
Foreign currency: | ||||||||
Cash | 15,634 | 215,124 | ||||||
Due from the Colombian and El Salvador Central Bank | 2,962 | 564,779 | ||||||
Due from foreign banks | 270,495 | 546,012 | ||||||
Remittances of foreign negotiated checks in transit | 4,490 | 102,750 | ||||||
Provision | (597 | ) | — | |||||
Total foreign currency | 292,984 | 1,428,665 | ||||||
Total cash and due from banks | Ps | 1,548,752 | Ps | 3,618,619 | ||||
2006 | 2007 | |||||||
Trading Securities | ||||||||
Colombian peso denominated: | ||||||||
Colombian government | Ps | 814,342 | Ps | 938,768 | ||||
Colombian Central Bank | 55,559 | 19 | ||||||
Government entities | 16,784 | 368,419 | ||||||
Financial institutions | 1,014,276 | 338,693 | ||||||
Corporate bonds | 140,151 | 67,814 | ||||||
Equity securities | 30,716 | 69,718 | ||||||
Total local currency denominated | 2,071,828 | 1,783,431 | ||||||
Foreign currency denominated: | ||||||||
Colombian government | 153,677 | 125,868 | ||||||
Foreign government | — | 6,087 | ||||||
Government entities | 3,481 | 12,876 | ||||||
Financial institutions | 407,582 | 49,442 | ||||||
Corporate bonds | — | 8,026 | ||||||
Equity securities | 30,924 | 23,407 | ||||||
Total foreign currency denominated | 595,664 | 225,706 | ||||||
Total trading securities | 2,667,492 | 2,009,137 | ||||||
Allowance for trading securities | (7,622 | ) | (8,023 | ) | ||||
Trading securities, net | Ps | 2,659,870 | Ps | 2,001,114 | ||||
F-48
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Available for sale | ||||||||
Colombian peso denominated: | ||||||||
Colombian government | Ps | 679,056 | Ps | 549,007 | ||||
Government entities | — | 29,729 | ||||||
Financial institutions | 67,823 | 660,622 | ||||||
Other | 313,424 | 26,185 | ||||||
Total local currency denominated | 1,060,303 | 1,265,543 | ||||||
Foreign currency denominated: | ||||||||
Colombian government | 674,437 | 82,408 | ||||||
El Salvador Central Bank | — | 39,658 | ||||||
Government entities | — | 156,364 | ||||||
Foreign government | — | 379,467 | ||||||
Financial institutions | 61,687 | 31,153 | ||||||
Other | 14,157 | — | ||||||
Total foreign currency denominated | 750,281 | 689,050 | ||||||
Total Available for sale — Debt securities | Ps | 1,810,584 | Ps | 1,954,593 | ||||
Participation | Participation | |||||||||||||||
percentage at | percentage at | |||||||||||||||
December 31, 2006 | 2006 | December 31, 2007 | 2007 | |||||||||||||
Available for sale — equity securities | ||||||||||||||||
Todo Uno Services | 46.51 | % | Ps | 53,335 | 47.04 | % | Ps | 47,998 | ||||||||
Sociedad Administradora de Fondos de Pensiones y de Cesantías Protección S.A. | 23.44 | % | 19,481 | 23.44 | % | 19,481 | ||||||||||
Titularizadora Colombiana S.A. | 21.25 | % | 14,765 | 21.25 | % | 17,308 | ||||||||||
Promotora La Alborada | 25.81 | % | 14,001 | 25.81 | % | 14,001 | ||||||||||
Metrotel Redes | 28.42 | % | 10,568 | 28.42 | % | 10,568 | ||||||||||
Bolsa de Valores de Colombia | 8.54 | % | 5,509 | 5.87 | % | 8,578 | ||||||||||
Concesiones Urbanas S.A. | 33.32 | % | 8,446 | 33.33 | % | 8,449 | ||||||||||
Urbanización Chicó Oriental No. 2 Ltda. | 24.37 | % | 7,848 | 24.37 | % | 7,848 | ||||||||||
Redeban Red Multicolor | 20.36 | % | 4,396 | 20.36 | % | 4,396 | ||||||||||
Cadenalco S.A. Titularización | 3.33 | % | 3,929 | 3.33 | % | 4,378 | ||||||||||
Concesiones CCFc S.A. | 25.50 | % | 4,358 | 25.50 | % | 4,358 |
F-49
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Participation | Participation | |||||||||||||||
percentage at | percentage at | |||||||||||||||
December 31, 2006 | 2006 | December 31, 2007 | 2007 | |||||||||||||
Depósito Centralizado de Valores de Colombia Deceval S.A. | 13.58 | % | 3,735 | 13.58 | % | 4,209 | ||||||||||
Banco Latinoamericano de exportaciones BLADEX S.A. | 0.22 | % | 2,109 | 0.27 | % | 2,618 | ||||||||||
Terminal Maritimo Muelles El Bosque (1) | 7.01 | % | 3,390 | — | — | |||||||||||
Muelles El Bosque Operadores Portuarios (1) | 7.93 | % | 1,242 | — | — | |||||||||||
Sutecnología S.A.(2) | 49.50 | % | 1,535 | — | — | |||||||||||
ACH 4G S.A. | 20.00 | % | 1,225 | 20.00 | % | 1,225 | ||||||||||
Urbanización Sierras del Chicó Ltda. | 0.55 | % | 203 | 0.55 | % | 203 | ||||||||||
Serfinsa(3) | — | — | 31.11 | % | 1,314 | |||||||||||
Other | 3,072 | 3,690 | ||||||||||||||
Total equity securities | 163,147 | 160,622 | ||||||||||||||
Allowance for other-than-temporary impairment in value | (63,060 | ) | (53,717 | ) | ||||||||||||
Equity securities, net | Ps | 100,087 | Ps | 106,905 | ||||||||||||
(1) | These securities were sold during 2007. | |
(2) | In 2007, the bank acquired 50.50% of interest in Sutecnología which was subsequently merged with Leasing Bancolombia in December 2007. | |
(3) | Investment derived from Banagrícola acquisition in May 2007. |
2006 | 2007 | |||||||||||||||
Valuation | Valuation | |||||||||||||||
Category | allowance | Category | allowance | |||||||||||||
Todo Uno Services | D | Ps | 44,218 | D | Ps | 34,849 | ||||||||||
Urbanización Chicó Oriental No. 2 Ltda. | E | 7,848 | E | 7,848 | ||||||||||||
Urbanización Sierras del Chicó Ltda. | E | 203 | E | 203 | ||||||||||||
Industria Colombo Andina Inca S.A. | E | 300 | E | 300 | ||||||||||||
Sociedad Portuaria San Andrés | E | 3 | — | |||||||||||||
Sociedad Promotora Siderúrgica Colombiana E.U. | E | 297 | D | 427 | ||||||||||||
Promotora La Alborada | E | 9,897 | E | 9,897 | ||||||||||||
Oikos Títulos de Inversión en Circulación | E | 287 | E | 186 | ||||||||||||
Others | 7 | 7 | ||||||||||||||
Ps | 63,060 | Ps | 53,717 | |||||||||||||
F-50
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Held to Maturity Securities | ||||||||
Colombian peso denominated: | ||||||||
Colombian government | Ps | 523,007 | Ps | 525,368 | ||||
Colombian Central Bank | — | 145 | ||||||
Government entities | 5,106 | 47,765 | ||||||
Financial institutions | 520,926 | 423,056 | ||||||
Corporate bonds | 30,712 | 41,710 | ||||||
Total Held to maturity securities | 1,079,751 | 1,038,044 | ||||||
Foreign currency denominated: | ||||||||
Colombian government | 12,394 | — | ||||||
El Salvador Central Bank | — | 546,552 | ||||||
Government entities | — | 853 | ||||||
Foreign government | — | 64,929 | ||||||
Financial institutions | — | 72,374 | ||||||
Other | 21,978 | 2,694 | ||||||
Total foreign currency denominated | 34,372 | 687,402 | ||||||
Total Held to maturity securities | 1,114,123 | 1,725,446 | ||||||
Allowance for other-than-temporary impairment in value | (6,903 | ) | (13,807 | ) | ||||
Total Held to maturity securities, net | Ps | 1,107,220 | Ps | 1,711,639 | ||||
Maturity | Balance | Yield(1) | ||||||
One year or less | 334,500 | 9.22 | % | |||||
After one year through five years | 1,013,792 | 9.39 | % | |||||
After five years through ten years | 460,543 | 7.37 | % | |||||
After ten years | 204,308 | 10.71 | % | |||||
Total | 2,013,143 | 9.04 | % | |||||
(1) | Calculated using internal return rate (IRR) as of December 31, 2007 |
F-51
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
December 31, 2006 | ||||||||||||||||||||||||
Financial | ||||||||||||||||||||||||
Classification | Mortgage | Commercial | Consumer | Small loan | leases | Total | ||||||||||||||||||
“A” Normal Risk | Ps | 1,288,334 | Ps | 15,216,763 | Ps | 3,327,404 | Ps | 79,225 | Ps | 3,398,819 | Ps | 23,310,545 | ||||||||||||
“B” Acceptable Risk | 53,139 | 431,653 | 111,728 | 3,566 | 108,688 | 708,774 | ||||||||||||||||||
“C” Appreciable Risk | 22,454 | 114,146 | 38,659 | 1,807 | 32,320 | 209,386 | ||||||||||||||||||
“D” Significant Risk | 11,833 | 173,634 | 50,937 | 1,203 | 5,156 | 242,763 | ||||||||||||||||||
“E” Unrecoverable | 9,685 | 92,309 | 58,532 | 5,277 | 8,303 | 174,106 | ||||||||||||||||||
Total loans and financial leases | Ps | 1,385,445 | Ps | 16,028,505 | Ps | 3,587,260 | Ps | 91,078 | Ps | 3,553,286 | Ps | 24,645,574 | ||||||||||||
December 31, 2007 | ||||||||||||||||||||||||
Financial | ||||||||||||||||||||||||
Classification | Mortgage | Commercial | Consumer | Small loan | leases | Total | ||||||||||||||||||
“A” Normal Risk | Ps | 2,729,470 | Ps | 22,060,695 | Ps | 6,056,276 | Ps | 114,274 | Ps | 4,436,788 | Ps | 35,397,503 | ||||||||||||
“B” Acceptable Risk | 78,228 | 677,279 | 225,934 | 4,065 | 149,516 | 1,135,022 | ||||||||||||||||||
“C” Appreciable Risk | 35,067 | 157,559 | 81,695 | 2,047 | 23,717 | 300,085 | ||||||||||||||||||
“D” Significant Risk | 13,793 | 380,711 | 123,025 | 1,328 | 85,177 | 604,034 | ||||||||||||||||||
“E” Unrecoverable | 27,070 | 120,814 | 106,281 | 8,186 | 3,629 | 265,980 | ||||||||||||||||||
Total loans and financial leases | Ps | 2,883,628 | Ps | 23,397,058 | Ps | 6,593,211 | Ps | 129,900 | Ps | 4,698,827 | Ps | 37,702,624 | ||||||||||||
2006 | 2007 | |||||||
Ordinary restructurings | Ps | 551,293 | Ps | 849,522 | ||||
Extraordinary restructurings | 1,265 | 1,265 | ||||||
Under law 550 | 90,500 | 72,519 | ||||||
Under law 617 | 166,198 | 151,883 | ||||||
Creditor agreement proceedings | 5,582 | 4,092 | ||||||
Performance Agreement | 2,133 | 1,165 | ||||||
Interest and other receivables items | 9,415 | 16,164 | ||||||
826,386 | 1,096,610 | |||||||
Allowances for loan losses | (176,110 | ) | (211,779 | ) | ||||
Net of restructured loans | Ps | 650,276 | Ps | 884,831 | ||||
F-52
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Balance at beginning of year | Ps | 434,378 | Ps | 705,882 | Ps | 834,183 | ||||||
Balance at beginning of period (Factoring Bancolombia) | — | 5,625 | — | |||||||||
Balance at beginning of period (Conavi, Corfinsura and subsidiaries) | 236,013 | — | — | |||||||||
Balace at beginning of period (Banagrícola’s subsidiaries)(1) | — | — | 147,357 | |||||||||
Provision for loan losses | 374,744 | 568,679 | 1,203,543 | |||||||||
Charge-offs | (115,455 | ) | (136,789 | ) | (186,273 | ) | ||||||
Effect of changes in exchange rate | (3,955 | ) | (1,210 | ) | (25,441 | ) | ||||||
Reclasification — Securitization | (11,947 | ) | — | — | ||||||||
Reversals of provisions | (207,896 | ) | (308,004 | ) | (516,218 | ) | ||||||
Balance at end of year | Ps | 705,882 | Ps | 834,183 | Ps | 1,457,151 | ||||||
Ratio of charge-offs to average outstanding loans | 0.66 | % | 0.63 | % | 0.60 | % | ||||||
(1) | Includes allowance for loan losses of Banco Agrícola, Banco Agrícola (Panamá), Arrendadora Financiera, Credibac, Aseguradora Suiza Salvadoreña and Asesuisa Vida. |
2005 | 2006 | 2007 | ||||||||||
Balance at beginning of year | Ps | 4,603 | Ps | 8,655 | Ps | 11,644 | ||||||
Balance at beginning of period (Factoring Bancolombia) | — | 481 | — | |||||||||
Balance at beginning of period (Conavi, Corfinsura and subsidiaries) | 9,609 | — | — | |||||||||
Provision | 12,379 | 14,825 | 35,543 | |||||||||
Charge-offs | (4,657 | ) | (4,126 | ) | (3,167 | ) | ||||||
Recoveries | (13,267 | ) | (8,159 | ) | (10,507 | ) | ||||||
Effect of changes in exchange rate | (12 | ) | (32 | ) | (210 | ) | ||||||
Balance at end of year | Ps | 8,655 | Ps | 11,644 | Ps | 33,303 | ||||||
F-53
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Customer Acceptances | ||||||||
Current | Ps | 57,202 | Ps | 53,889 | ||||
Overdue | 6,828 | 1,319 | ||||||
Total | 64,030 | 55,208 | ||||||
Derivatives | ||||||||
(Fair value of derivatives instruments) | ||||||||
Next Day Operations | ||||||||
Foreign exchange rights contracts bought | 245,494 | 15,527 | ||||||
Foreign exchange rights contracts sold | 241,641 | 10,575 | ||||||
Investment securities rights bought (local currency) | 50,242 | 78,381 | ||||||
Investment securities rights sold (local currency) | 115,455 | 67,322 | ||||||
Total rights | 652,832 | 171,805 | ||||||
Foreign exchange commitments contracts bought | (245,705 | ) | (15,433 | ) | ||||
Foreign exchange commitments contracts sold | (241,671 | ) | (10,656 | ) | ||||
Investment securities commitments bought (local currency) | (50,164 | ) | (77,898 | ) | ||||
Investment securities commitments sold (local currency) | (115,410 | ) | (67,495 | ) | ||||
Total obligations | (652,950 | ) | (171,482 | ) | ||||
Total Next Day Operations | (118 | ) | 323 | |||||
Forward Contracts | ||||||||
Foreign exchange rights contracts bought | 3,257,790 | 3,211,826 | ||||||
Foreign exchange rights contracts sold | 3,915,765 | 4,462,834 | ||||||
Investment securities rights bought (local currency) | 1,042,606 | 643,016 | ||||||
Investment securities rights sold (local currency) | 260,854 | 275,637 | ||||||
Other rights | — | 301 | ||||||
Total rights | 8,477,015 | 8,593,614 | ||||||
Foreign exchange commitments contracts bought | (3,369,751 | ) | (3,243,867 | ) | ||||
Foreign exchange commitments contracts sold | (3,757,637 | ) | (4,399,430 | ) | ||||
Investment securities commitments bought (local currency) | (1,031,758 | ) | (643,308 | ) | ||||
Investment securities commitments sold (local currency) | (271,562 | ) | (274,938 | ) | ||||
Total obligations | (8,430,708 | ) | (8,561,543 | ) | ||||
Total(1) | 46,307 | 32,071 | ||||||
Futures Contracts | ||||||||
Foreign exchange rights contracts bought | Ps | — | 30,117 | |||||
Foreign exchange rights contracts sold | 43,973 | 10,036 | ||||||
Investment securities rights bought (local currency) | 6 | 863 | ||||||
Investment securities rights sold (local currency) | 6 | 5,611 | ||||||
Other rights | — | 599 | ||||||
Total rights | 43,985 | 47,226 | ||||||
F-54
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Foreign exchange commitments contracts bought | — | (30,117 | ) | |||||
Foreign exchange commitments contracts sold | (43,973 | ) | (10,036 | ) | ||||
Investment securities commitments bought (local currency) | (6 | ) | (863 | ) | ||||
Investment securities commitments sold (local currency) | (6 | ) | (5,611 | ) | ||||
Other commitments | — | (603 | ) | |||||
Total obligations | (43,985 | ) | (47,230 | ) | ||||
Total Future Contracts | — | (4 | ) | |||||
Swaps | ||||||||
Foreign exchange right contracts | 1,151,073 | 3,129,471 | ||||||
Interest rate rights contracts | 121,547 | 155,589 | ||||||
Foreign exchange commitments contracts | (1,098,591 | ) | (3,024,895 | ) | ||||
Interest rate commitments contracts | (116,558 | ) | (153,625 | ) | ||||
Total Swaps | 57,471 | 106,540 | ||||||
Options | ||||||||
Foreign exchange call options | 86 | (1,062 | ) | |||||
Foreign exchange put options | (1,381 | ) | (141 | ) | ||||
Caps | — | 3,066 | ||||||
Total Options | (1,295 | ) | 1,863 | |||||
Total customer acceptances and derivatives | Ps | 166,395 | Ps | 196,001 | ||||
(1) | As of December 31, 2006 includes forward contracts known in Colombia as “operaciones carrusel”. |
F-55
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 (2) | 2007 (2) | |||||||
Credit card compensation | Ps | 210,056 | Ps | 275,765 | ||||
Overnight funds sold | 1,048 | 2,394 | ||||||
Commissions | 34,843 | 46,527 | ||||||
Sierras del Chicó y Chicó Oriental | 4,289 | 4,467 | ||||||
Sale of Bank’s equity investments(1) | 45,200 | 49,744 | ||||||
Renting | 474 | 63 | ||||||
Advances to contractors and honoraries | 124,353 | 149,438 | ||||||
Commitment seller | 10,993 | 19,289 | ||||||
Warehousing services | 10,292 | — | ||||||
Dividends | 2,826 | 2,008 | ||||||
Treasury operations pending of paid by the customers | 1,193 | 2,500 | ||||||
Services and properties sells | 27,759 | 24,017 | ||||||
Employee advances | 367 | 5,835 | ||||||
Deposit security receivable (“Fogafin”) | 26,540 | 23,342 | ||||||
Insurance premium receivables | — | 32,525 | ||||||
Taxes | 7,538 | 10,447 | ||||||
Other credit card receivable | 6,883 | 11,219 | ||||||
International operations | 25,480 | 10,234 | ||||||
Accounts receivables in branches | 7,680 | 25,846 | ||||||
Other receivables | 36,999 | 54,850 | ||||||
Total accounts receivable | 584,813 | 750,510 | ||||||
Allowance for accounts receivable losses | (22,215 | ) | (34,404 | ) | ||||
Accounts receivable | Ps | 562,598 | Ps | 716,106 | ||||
F-56
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Balance at beginning of year | Ps | 14,840 | Ps | 30,984 | Ps | 22,215 | ||||||
Balance at beginning of period (Banagrícola’s subsidiaries)(3) | — | — | 2,787 | |||||||||
Provision for uncollectible amounts | 25,121 | 17,621 | 28,536 | |||||||||
Charge-offs | (7,851 | ) | (5,573 | ) | (7,052 | ) | ||||||
Effect of exchange rate | (163 | ) | 557 | (459 | ) | |||||||
Reversal of provision and recoveries | (963 | ) | (21,374 | ) | (11,623 | ) | ||||||
Balance at end of year | Ps | 30,984 | Ps | 22,215 | Ps | 34,404 | ||||||
(1) | Includes sales of Lab Investment & Logistic and Abocol and affiliate. | |
(2) | Includes all accounts receivable except those originated for interest loans. | |
(3) | Includes allowance for accounts receivable losses of Banco Agrícola, Aseguradora Suiza Salvadoreña and Asesuisa Vida. |
2006 | 2007 | |||||||
Premises and equipment | ||||||||
Land | Ps | 78,512 | Ps | 136,369 | ||||
Buildings | 321,055 | 421,666 | ||||||
Warehouses | 7,116 | — | ||||||
Furniture, equipment and fixtures | 212,874 | 261,029 | ||||||
Computer equipment | 441,846 | 543,041 | ||||||
Vehicles | 6,328 | 13,034 | ||||||
Construction in progress | 18,221 | 122,606 | ||||||
Machinery and equipment | 15,478 | 17,293 | ||||||
Equipment in — transit(1) | 245,478 | 157,341 | ||||||
Total | 1,346,908 | 1,672,379 | ||||||
Less accumulated depreciation | (617,947 | ) | (806,567 | ) | ||||
Allowance | (16,239 | ) | (9,994 | ) | ||||
Premises and equipment, net | Ps | 712,722 | Ps | 855,818 | ||||
(1) | Includes goods being imported to be allocated to leasing. |
F-57
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 (1) | |||||||
Operating Leases | ||||||||
Machinery and equipment | Ps | 5,463 | Ps | 5,650 | ||||
Vehicles | 211,240 | 482,440 | ||||||
Furniture, equipment and fixtures | 3,440 | 15,271 | ||||||
Computer equipment | 24,186 | 97,259 | ||||||
Real goods | 1,505 | 1,711 | ||||||
Total | 245,834 | 602,331 | ||||||
Rents | 7,459 | 15,690 | ||||||
Less accumulated depreciation | (84,687 | ) | (126,080 | ) | ||||
Allowance | (1,299 | ) | (3,608 | ) | ||||
Operating Leases, net | Ps | 167,307 | Ps | 488,333 | ||||
(1) | As of December 31, 2007, includes Sutecnología operating leases since the beginning of the year. Sutecnología merged with Leasing Bancolombia, on December 2007. |
2006 | 2007 | |||||||
Prepaid expenses: | ||||||||
Insurance premiums | Ps | 12,417 | Ps | 11,636 | ||||
Interest | 11 | 10 | ||||||
Other | 16,072 | 12,086 | ||||||
Total prepaid expenses | 28,500 | 23,732 | ||||||
Deferred charges: | ||||||||
Studies and projects | 1,887 | 10,058 | ||||||
Computer programs | 8,450 | 25,329 | ||||||
Leasehold improvements | 2,994 | 8,898 | ||||||
Deferred taxes non-banking entities | 714 | 695 | ||||||
Stationery and supplies | 233 | 1,618 | ||||||
Discounts on issuance of long-term debt | — | 12,918 | ||||||
Commissions from derivative products | 744 | 451 | ||||||
Loss on valuation of debt securities | 941 | — | ||||||
Banagrícola acquisition costs | — | 38,033 | ||||||
Customer list | — | 8,082 | ||||||
Commisions | — | 2,700 | ||||||
Other | 1,999 | 5,387 | ||||||
Total deferred charges | Ps | 17,962 | Ps | 114,169 | ||||
Total prepaid expenses and deferred charges | Ps | 46,462 | Ps | 137,901 | ||||
F-58
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Other assets: | ||||||||
Value added tax deductible and withholding taxes | Ps | 39,426 | Ps | 14,486 | ||||
Investment in Trust | 16,129 | 10,978 | ||||||
Deposits | 147,423 | 23,842 | ||||||
Assets to place in lease contracts | 445,050 | 502,260 | ||||||
Inventory | 5,543 | 7,906 | ||||||
Consortiums | 9,808 | 8,329 | ||||||
Other | 11,886 | 12,841 | ||||||
Total other assets | Ps | 675,265 | Ps | 580,642 | ||||
2005 | 2006 | 2007 | ||||||||||
Balance at beginning of year | Ps | 73,607 | Ps | 50,959 | Ps | 40,164 | ||||||
Additions derived from the acquisition of Factoring Bancolombia by Bancolombia | — | 15,019 | — | |||||||||
Additions derived from the acquisition of Banagrícola by Bancolombia Panamá | — | — | 881,434 | |||||||||
Other Additions(1) | — | — | 132,154 | |||||||||
Amortization | (22,648 | ) | (25,814 | ) | (70,411 | ) | ||||||
Effect of change in exchange rate | — | — | (6,246 | ) | ||||||||
Balance at end of year | Ps | 50,959 | Ps | 40,164 | Ps | 977,095 | ||||||
(1) | Corresponds to: a) The balance at beginning of year of the goodwill derived from the acquisition of Inversiones Financieras Banco Agrícola (IFBA) and Banco Agrícola by Banagrícola and the goodwill derived from the acquisition of Banco Agrícola by Inversiones Financieras Banco Agrícola in the total amount of Ps 74,521; b) the additions to the goodwill derived from the acquisition of IFBA and Banco Agrícola by Banagrícola in the amount of Ps 30,052 and the additions to the goodwill derived from the acquisition of Banco Agrícola by IFBA in the amount of Ps 24,436 during the year 2007 and c) the goodwill derived from the acquisition of Sutecnologia by Leasing Bancolombia in the amount of Ps 3,145. |
F-59
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Equity securities | Ps | 54,202 | Ps | 58,906 | ||||
Real estate | 131,816 | 166,992 | ||||||
Other assets | 6,986 | 8,218 | ||||||
Total | 193,004 | 234,116 | ||||||
Allowance | (174,393 | ) | (201,822 | ) | ||||
Total foreclosed assets, net | Ps | 18,611 | Ps | 32,294 | ||||
2006 | 2007 | |||||||
Chicó Oriental Número 2 Ltda. | Ps | 14,202 | Ps | 14,202 | ||||
Urbanización Sierras del Chicó Ltda. | 11,703 | 11,703 | ||||||
Procampo trust | 7,044 | 7,044 | ||||||
Enka de Colombia | — | 6,965 | ||||||
Lote2C Chisa trust | 3,511 | 4,480 | ||||||
Pizano S.A. | 3,663 | 3,663 | ||||||
Convertible Securities Pizano S.A. | 3,221 | 3,221 | ||||||
Derechos Fibra Tolima | — | 1,572 | ||||||
Derechos Calima Resort | — | 1,485 | ||||||
Derecho fiduciario ADM-Ceylán | — | 1,209 | ||||||
BIMA trust | — | 675 | ||||||
Líneas Agromar trust | 1,399 | 209 | ||||||
Conconcreto S.A. | 2,622 | — | ||||||
Holguines Cali | 1,485 | — | ||||||
Coltejer | 2,674 | — | ||||||
Other | 2,678 | 2,478 | ||||||
Total | Ps | 54,202 | Ps | 58,906 | ||||
2005 | 2006 | 2007 | ||||||||||
Balance at beginning of year | Ps | 140,865 | Ps | 205,176 | Ps | 174,393 | ||||||
Balance at beginning of year 2007 (Aseguradora Suiza, Banco Agrícola) | — | — | 70,612 | |||||||||
Balance at beginning of the year (Factoring Bancolombia, Conavi, Corfinsura and subsidiaries) | 65,814 | 2,370 | — | |||||||||
Provision | 44,665 | 22,037 | 35,298 | |||||||||
Charge-offs | (772 | ) | (978 | ) | (23,866 | ) | ||||||
Reversal of provisions | (45,445 | ) | (54,298 | ) | (52,995 | ) | ||||||
Reclassifications | 52 | 91 | 5,244 | |||||||||
Effect of changes in exchange rates | (3 | ) | (5 | ) | (6,864 | ) | ||||||
Balance at the end of year | Ps | 205,176 | Ps | 174,393 | Ps | 201,822 | ||||||
F-60
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Asset revaluations, net | Ps | 348,364 | Ps | 520,788 | ||||
Less: proportional equity revaluations | (179,651 | ) | (167,069 | ) | ||||
Less: minority interests | (28,020 | ) | (34,073 | ) | ||||
Total equity revaluations | Ps | 140,693 | Ps | 319,646 | ||||
2006 | 2007 | |||||||
Foreign banks | ||||||||
Short-term | Ps | 679,105 | Ps | 454,878 | ||||
Long-term | 387,740 | 1,051,733 | ||||||
Total | Ps | 1,066,845 | Ps | 1,506,611 | ||||
F-61
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2007 | ||||
2008 | Ps | 1,112,032 | ||
2009 | 16,432 | |||
2010 | 70,408 | |||
2011 | 7,613 | |||
2012 and thereafter | 300,126 | |||
Ps | 1,506,611 | |||
2006 | 2007 | |||||||
Banco de Comercio Exterior de Colombia (“Bancoldex”) | Ps | 732,617 | Ps | 1,190,028 | ||||
Fondo para el Financiamiento del Sector Agropecuario (“Finagro”) | 429,175 | 631,940 | ||||||
Findeter | 753,200 | 1,035,910 | ||||||
Other(1) | 534,589 | 486,757 | ||||||
Total | Ps | 2,449,581 | Ps | 3,344,635 | ||||
(1) | Includes borrowings from comercial banks and other non-financial entities |
F-62
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2007 | Ps | 329 | ||
2008 | 740,971 | |||
2009 | 385,022 | |||
2010 | 839,417 | |||
2011 | 377,231 | |||
2012 | 565,364 | |||
2013 and thereafter | 436,301 | |||
Total | Ps | 3,344,635 | ||
2006 | 2007 | |||||||
Unearned income | Ps | 20,579 | Ps | 33,779 | ||||
Accrued severance Law 50, net of advances | 17,269 | 21,028 | ||||||
Accrued severance pre-Law 50, net of advances to employees of Ps 11,360 and Ps 10,160 in 2006 and 2007, respectively | 13,553 | 13,669 | ||||||
Accrued payroll and other severance benefits | 43,649 | 48,308 | ||||||
Accrued pension obligations net of deferred cost | 99,085 | 110,669 | ||||||
Negative goodwill | 7,137 | 4,604 | ||||||
Deferred interest on restructured loans | 50,549 | 45,956 | ||||||
Deferred tax liability | 40,683 | 64,183 | ||||||
Advances | 75,104 | 52,200 | ||||||
Insurance reserves | — | 67,229 | ||||||
Deferred profit on sales of assets | 11,039 | 12,787 | ||||||
Deferred paid standby letters | 2,150 | 3,965 | ||||||
Other | 6,900 | 25,056 | ||||||
Total | Ps | 387,697 | Ps | 503,433 | ||||
F-63
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Projected | ||||||||||||
pension | ||||||||||||
liability | Deferred cost | Net | ||||||||||
Balance at December 31, 2004 | Ps | 87,138 | Ps | (785 | ) | Ps | 86,353 | |||||
Balance at beginning of year (Corfinsura) | 356 | — | 356 | |||||||||
Decrease for Abocol sale | (5,292 | ) | 785 | (4,507 | ) | |||||||
Reclassification | (51 | ) | — | (51 | ) | |||||||
Adjustment per actuarial valuation | 16,715 | (16,715 | ) | — | ||||||||
Benefits paid | (10,184 | ) | — | (10,184 | ) | |||||||
Pension expense | — | 16,715 | 16,715 | |||||||||
Balance at December 31, 2005 | Ps | 88,682 | Ps | — | Ps | 88,682 | ||||||
Adjustment per actuarial valuation | 22,156 | (22,156 | ) | — | ||||||||
Benefits paid | (11,753 | ) | — | (11,753 | ) | |||||||
Pension expense | — | 22,156 | 22,156 | |||||||||
Balance at December 31, 2006 | Ps | 99,085 | Ps | — | Ps | 99,085 | ||||||
Adjustment per actuarial valuation | 25,736 | (25,736 | ) | — | ||||||||
Benefits paid | (12,652 | ) | — | (12,652 | ) | |||||||
Settlement due to sale of Almacenar | (1,500 | ) | — | (1,500 | ) | |||||||
Pension Expense | — | 25,736 | 25,736 | |||||||||
Balance at December 31, 2007 | Ps | 110,669 | Ps | — | Ps | 110,669 | ||||||
2005 | 2006 | 2007 | ||||||||||
Discount rate | 19.06 | % | 16.53 | % | 14.05 | % | ||||||
Future pension increases | 12.01 | % | 10.55 | % | 8.83 | % |
F-64
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2008 | 448,636 | |||
2009 | 696,144 | |||
2010 | 321,431 | |||
2011 | 206,770 | |||
2012 | 168,152 | |||
2013 and thereafter | 1,009,597 | |||
Ps | 2,850,730 | |||
Peso Denominated
Issue Date | Maturity Date | Rate(1) | ||||||
2000 | 30-Nov-02 | 14.15 | % | |||||
2001 | 20-Dec-10 | 11.90 | % | |||||
2002 | 21-Jun-10 | 9.88 | % | |||||
2004 | 11-Feb-09 | 11.34 | % | |||||
2004 | 11-Feb-09 | 10.10 | % | |||||
2007 | 26-Dec-12 | 11.58 | % |
Issue Date | Maturity Date | Rate | ||||||
2007 | 25-May-17 | 6.99 | % |
(1) | Each of these issuances has a different nominal rate; for this reason the effective rate presented here corresponds to the estimate made with each one of the rate for each issuance in circulation. |
F-65
Table of Contents
Notes to Consolidated Financial Statements
Issue | Maturity date | Payment term | Yield | Amount | ||||||
1st | March 26, 2009 | Quarterly | DTF + 1.99 | 139,848 | ||||||
2nd | September 26, 2009 | Quarterly | DTF + 2.2 | 91,000 | ||||||
3rd | September 26, 2012 | Quarterly | DTF + 2.68 | 107,400 | ||||||
3rd | September 26, 2012 | Biannually | DTF + 6.10 | 61,752 | ||||||
Total amount | 400,000 |
Issue Date | Maturity Date | Rate | ||||||
2002 | 2009 | Up to an annual rate of 4.9% | ||||||
2003 | 2008 | Up to an annual rate of 5.08% | ||||||
2003 | 2010 | Up to an annual rate of 5.36% | ||||||
2004 | 2009 | Up to an annual rate of 5.28% | ||||||
2004 | 2011 | Up to an annual rate of 5.88% | ||||||
2005 | 2010 | Up to an annual rate of 5.97% | ||||||
2006 | 2008 | Up to an annual rate of 6% | ||||||
2006 | 2011 | Up to an annual rate of 5.82% | ||||||
2006 | 2013 | Up to an annual rate of 5.46% | ||||||
2007 | 2009 | Up to an annual rate of 6.25% | ||||||
2007 | 2010 | Up to an annual rate of 6.30% | ||||||
2007 | 2014 | Up to an annual rate of 5.71% |
Issue Date | Maturity Date | Rate | ||||||
2002 | From 60 to 72 months | Up to an annual rate of the DTF or IPC plus 3.00% | ||||||
2003 | From 18 to 60 months | Up to an annual rate of DTF or IPC plus 5.67% | ||||||
2004 | From 36 to 60 months | Up to an annual rate of DTF or IPC plus 4.5% | ||||||
2006 | From 18 to 60 months | Up to an annual rate of DTF or IPC plus 5.05% |
F-66
Table of Contents
Notes to Consolidated Financial Statements
Issue Date | Maturity Date | Rate | ||||||
11-Mar-04 | 11-Mar-14 | IPC + 2% | ||||||
30-Mar-06 | 30-Mar-16 | IPC + 2% | ||||||
08-Sep-06 | 08-Sep-16 | IPC + 2% | ||||||
05-Oct-06 | 05-Oct-16 | IPC + 2% | ||||||
07-Nov-06 | 07-Nov-16 | IPC + 2% | ||||||
06-Dec-06 | 06-Dec-16 | IPC + 2% | ||||||
21-Dec-06 | 21-Dec-16 | IPC + 2% | ||||||
03-Jul-07 | 03-Jul-17 | IPC + 2% | ||||||
28-Nov-07 | 28-Nov-17 | IPC + 2% |
Issue Date | Maturity Date | Rate | ||||||
28-Jan-03 | 28-Jan-08 | IPC 7.25% E.A. | ||||||
28-Jan-03 | 28-Jan-09 | IPC 6.7% T.A. | ||||||
21-Sep-06 | 21-Sep-09 | DTF 2.80% T.A. | ||||||
21-Sep-06 | 21-Sep-11 | IPC 5.38% E.A. | ||||||
21-Feb-07 | 21-Sep-09 | DTF 2.9% T.A. | ||||||
26-Apr-07 | 21-Sep-10 | DTF 3.09% T.A. |
Issue Date | Maturity Date | Rate | ||||||
06-Aug-06 | 05-Aug-15 | IPC | ||||||
07-Jun-07 | 06-Jun-14 | DTF |
DTF: | Average weekly rate of Time Deposits (issued by commercial and mortgage banks and commercial finance companies) with a maturity of 90 days. | |
IPC: | Consumer price index |
2006 | 2007 | |||||||
Income tax payable | Ps | 8,077 | Ps | 39,548 | ||||
Fines and sanctions(1) | 86,764 | 92,395 | ||||||
Labor obligations | 12,115 | 24,303 | ||||||
FICAFE contingency(2) | — | 48,772 | ||||||
Other | 13,028 | 13,842 | ||||||
Total | Ps | 119,984 | Ps | 218,860 | ||||
(1) | See Note 26(d). | |
(2) | As a result of Banagriícola’s acquisition, the Bank for the year ended December 31, 2007, has established an allowance available to absorb probable losses inherent in the FICAFE investment, booked through its subsidiary, Banco Agrícola S.A. FICAFE investment consists of fiduciary’s certifications, issued by the Found of Enviromental Preservation of Coffee-producing lands established by the Salvadorian government. |
F-67
Table of Contents
Notes to Consolidated Financial Statements
2005 | 2006 | 2007 | ||||||||||
Income before income taxes | Ps | 1,224,396 | Ps | 924,409 | Ps | 1,448,806 | ||||||
Adjustments for consolidation purposes, net | 37,032 | 159,103 | 653,554 | |||||||||
Difference between net operating loss carry-forwards and presumed income | 8,149 | 20,879 | 91,947 | |||||||||
Non-deductible provisions, costs and expenses | 130,528 | 177,966 | 236,274 | |||||||||
Non-taxable or exempt income | (364,663 | ) | (636,915 | ) | (1,064,598 | ) | ||||||
Difference between monetary correction for tax purposes and for financial reporting purposes | (38,028 | ) | (62,776 | ) | — | |||||||
Excess of accrued income over valuation income | (130,265 | ) | 6,652 | (23,142 | ) | |||||||
Amortization of excess of presumed income over ordinary income and amortization of net operating loss carry forwards | (94,562 | ) | (102,352 | ) | (65,391 | ) | ||||||
Valuation derivatives effect | (100,495 | ) | (33,075 | ) | (35,380 | ) | ||||||
Special tax deduction for Investment in Real Productive Assets | (28,181 | ) | (21,254 | ) | (177,036 | ) | ||||||
Other | (127,941 | ) | (66,281 | ) | (57,360 | ) | ||||||
Taxable income | Ps | 515,970 | Ps | 366,356 | Ps | 1,007,674 | ||||||
Statutory tax rate | 34.69 | % | 37.21 | % | 33.58 | % | ||||||
Estimated current income tax | Ps | 178,992 | Ps | 136,307 | Ps | 338,364 | ||||||
Deferred income tax expense | 98,523 | 38,573 | 23,519 | |||||||||
Total | Ps | 277,515 | Ps | 174,880 | Ps | 361,883 | ||||||
F-68
Table of Contents
Notes to Consolidated Financial Statements
Renting | Inversiones | Tempo | Renting | Todo Uno | ||||||||||||||||||||||||
Perú | CFNS | Rent a car | Bancolombia | Colombia | Fundicom | Total | ||||||||||||||||||||||
2011 | Ps | — | Ps | — | Ps | — | Ps | — | Ps | 26 | Ps | 1,962 | Ps | 1,988 | ||||||||||||||
2012 | — | — | — | — | 117 | — | 117 | |||||||||||||||||||||
2013 | — | — | — | — | — | 294 | 294 | |||||||||||||||||||||
With no maximum expiry date | 866 | 20 | 632 | 93,221 | 94,739 | |||||||||||||||||||||||
Ps | 866 | Ps | 20 | Ps | 632 | Ps | 93,221 | Ps | 143 | Ps | 2,256 | Ps | 97,138 | |||||||||||||||
Inversiones | Renting | Inversiones | Banca de | |||||||||||||||||||||||||
CFNS | Bancolombia | Valsimesa | Fundicom | Inversión | Bancolombia | Total | ||||||||||||||||||||||
2008 | Ps | — | Ps | — | Ps | — | Ps | 297 | Ps | — | Ps | 7,300 | Ps | 7,597 | ||||||||||||||
2009 | — | 1,718 | — | 634 | — | 39,507 | 41,859 | |||||||||||||||||||||
2010 | — | 2,181 | — | 593 | — | — | 2,774 | |||||||||||||||||||||
2011 | — | 2,796 | — | 817 | 1,539 | — | 5,152 | |||||||||||||||||||||
2012 | 91 | 1,564 | 5 | — | 4,988 | — | 6,648 | |||||||||||||||||||||
Ps | 91 | Ps | 8,259 | Ps | 5 | Ps | 2,341 | Ps | 6,527 | Ps | 46,807 | Ps | 64,030 | |||||||||||||||
2005 | 2006 | 2007 | ||||||||||
Authorized shares | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 | |||||||||
Issued and outstanding: | ||||||||||||
Common shares with a nominal value of Ps 500 (in pesos) | 509,704,584 | 509,704,584 | 509,704,584 | |||||||||
Preference shares with a nominal value of Ps 500 (in pesos) | 218,122,421 | 218,122,421 | 278,122,419 |
F-69
Table of Contents
Notes to Consolidated Financial Statements
• | first, an amount to compensate for any losses that affected its capital; |
• | second, an amount equivalent to 10% of net profits is segregated to build a legal reserve until that reserve is equal to at least 50% of Bancolombia’s paid-in capital; |
• | third, payment of the minimum dividend on the preferred shares; and |
• | fourth, allocation of the balance of the net profits is determined by the holders of a majority of the common shares entitled to vote on the recommendation of the board of directors and President and may, subject to further reserves required by the by-laws, be distributed as dividends. |
F-70
Table of Contents
Notes to Consolidated Financial Statements
• | in the event that changes in the Bank’s by-laws may impair the conditions or rights assigned to such shares and when the conversion of such shares into common shares is to be approved; |
• | when voting the anticipated dissolution, merger or transformation of the corporation or change of its corporate purpose; |
• | when the preferred dividend has not been fully paid during two consecutive annual terms. In this event, holders of such shares shall retain their voting rights until the corresponding accrued dividends have been fully paid to them; |
• | when the general shareholders’ meeting orders the payment of dividends with issued shares of the Bank; |
• | if at the end of a fiscal period, the Bank does not produce sufficient profits to pay the minimum dividend and the Superintendency of Finance, by its own decision or upon petition of holders of at least ten percent (10%) of preferred shares, determines that benefits were concealed or shareholders were misled with regard to benefits received from the Bank by the Bank’s directors or officers decreasing the profits to be distributed, the Superintendency of Finance may resolve that holders of preferred shares should participate with speaking and voting rights at the general shareholders’ meeting, in the terms established by law; |
• | when the register of shares at the Colombian Stock Exchange or at the National Register of Securities is suspended or canceled. In this event, voting rights shall be maintained until the irregularities that resulted in such cancellation or suspension are resolved. |
• | Holders of preferred shares are not entitled to vote for the election of directors or to influence the Bank’s management policies. |
F-71
Table of Contents
Notes to Consolidated Financial Statements
• | Bancolombia Panamá S.A.: Pursuant to the Acuerdo 6, 1998, as amended, issued by the Superintendency of Banking of Panama, Bancolombia Panamá has to comply with the technical capital ratio required by the Superintendency of Finance of Colombia to its parent company in a consolidated way with financial subsidiaries (as set forth in Decree 1720 of 2001, as amended) in the way describe above; |
• | Bancolombia Puerto Rico Internacional, Inc.: According to requirements established by the Oficina del Comisionado de Instituciones Financieras (“OCIF”) in Puerto Rico, total shareholder’s equity of Bancolombia Puerto Rico has to amount at least 8% of total assets excluding demand deposits. |
• | Banco Agrícola: According to requirements established by the Banking System of El Salvador, specially in the Article 41 of the Bank’s Law (“Ley de Bancos”), Banco Agrícola’s capital adequacy is required to be not less than 12% of their total weighted assets according to the Bank’s Law; not less than 7% of their total liabilities and contingencies and not less than 100% of their paid-in capital as is explained in Article 36 of the Bank’s Law. |
• | In El Salvador, Capital Adequacy is known as Fondo Patrimonial. It is composed by the primary capital and the secondary capital, less: the amount of the resources invested in operations defined in the Article 23 of the Bank’s Law, the amount of the equity investments in entities according with the Article 24 of this Law and the amount of other equity investments in other entities. |
F-72
Table of Contents
Notes to Consolidated Financial Statements
2005 | 2006 | 2007 | ||||||||||
Legal reserve(1) | Ps | 886,159 | Ps | 1,405,733 | Ps | 1,172,799 | ||||||
Additional paid-in capital | 268,005 | 268,005 | 1,165,617 | |||||||||
Other reserves | 611,834 | 639,869 | 1,021,188 | |||||||||
Total | Ps | 1,765,998 | Ps | 2,313,607 | Ps | 3,359,604 | ||||||
(1) | Includes legal reserve and net income from previous years. |
2006 | 2007 | 2008 | ||||||||||
Preceding year’s unconsolidated earnings | Ps | 737,389 | Ps | 582,365 | Ps | 804,261 | ||||||
Dividends in cash | 508 pesos per share paid in four quarterly installments of 127 pesos per share from April 2006 on 509,704,584 and 218,122,421 common and preferred shares, respectively. | 532 pesos per share payable in four quarterly installments of 133 pesos per share from April 2007 on 509,704,584 and 218,122,421 common and preferred shares, respectively. Additionally 266 pesos per share on 59,999,998 payable preferred shares issued in June and July 2007. | 568 pesos per share payable in four quarterly installments of 142 pesos per share from April 2008 on 509,704,584 and 278,122,419 common and preferred shares, respectively | |||||||||
Total dividends declared | Ps | 369,736 | Ps | 403,164 | Ps | 447,486 | ||||||
Dividends payable at December 31(1) | Ps | 98,340 | Ps | 111,842 | ||||||||
(1) | The amount of the dividends payable at December 31, is recorded as accounts payable in the Consolidated Balance Sheets. | |
(2) | The amount disclosed as Total Dividends Declared in the table for 2007 differs from those disclosed in the annual report of 2006, because Bancolombia S.A. paid dividends on 59,999,998 preferred shares issued during 2007. |
F-73
Table of Contents
Notes to Consolidated Financial Statements
2006 | 2007 | |||||||
Trust: | ||||||||
Investment trusts | Ps | 34,886,946 | Ps | 39,609,384 | ||||
Commitments: | ||||||||
Unused credit card limits | 2,893,839 | 4,703,942 | ||||||
Civil demands against the Bank | 858,644 | 874,107 | ||||||
Issued and confirmed letters of credit | 1,053,601 | 1,354,921 | ||||||
Uncommitted lines of credit | 751,304 | 865,706 | ||||||
Bank guarantees | 780,280 | 1,258,448 | ||||||
Approved credits not disbursed | 660,558 | 1,467,745 | ||||||
Nation account payable (546 law) | 34,862 | 30,371 | ||||||
Other | 194,684 | 124,195 | ||||||
Total | Ps | 42,114,718 | Ps | 50,288,819 | ||||
2006 | 2007 | |||||||
Memorandum accounts receivable: | ||||||||
Tax value of assets | 29,028,917 | 30,481,070 | ||||||
Assets and securities given in custody | 3,813,482 | 3,411,382 | ||||||
Assets and securities given as a collateral | 2,163,335 | 3,300,348 | ||||||
Trading investments in debt securities | 2,401,899 | 1,692,960 | ||||||
Written-off assets | 1,023,745 | 1,439,114 | ||||||
Quotas of leasing to receive | 4,219,686 | 5,977,221 | ||||||
Investments held to maturity | 1,171,055 | 1,058,280 | ||||||
Adjustments for inflation of assets | 166,941 | 162,724 | ||||||
Accounts to receive yields trading investments in debt titles | 139,763 | 103,286 | ||||||
Investments available for the sale in debt titles | 1,641,970 | 1,379,980 | ||||||
Remittances sent for collection | 24,632 | 26,103 | ||||||
Amortized debt securities investment | 614,528 | 788,610 | ||||||
Other memorandum account receivable | 4,134,808 | 4,304,690 | ||||||
Total | Ps | 50,544,761 | Ps | 54,125,768 | ||||
Memorandum accounts payable: | ||||||||
Assets and securities received as collateral | 20,256,982 | 25,815,805 | ||||||
Qualification commercial loans | 16,230,741 | 23,711,631 | ||||||
Assets and securities received in custody | 6,030,005 | 4,816,267 | ||||||
Tax value of shareholders’ equity | 4,428,133 | 4,673,067 | ||||||
Qualification consumer loans | 3,586,540 | 6,573,200 | ||||||
Adjustment for inflation of equity | 912,418 | 892,909 | ||||||
Qualification small business loans | 92,237 | 131,913 | ||||||
Merchandise in owned warehouses | 85,402 | 65 | ||||||
Merchandise in third-party warehouses | 22,376 | — | ||||||
Underwriting | 25,000 | — | ||||||
Qualification financial leasing | 3,593,083 | 4,749,309 | ||||||
Qualification operating leasing | 168,606 | 491,941 | ||||||
Qualification mortgage loans | 1,336,293 | 2,803,165 | ||||||
Other memorandum account payable | 3,653,410 | 3,135,280 | ||||||
Total | Ps | 60,421,226 | Ps | 77,794,552 | ||||
Total memorandum accounts | Ps | 153,080,705 | Ps | 182,209,139 | ||||
F-74
Table of Contents
Notes to Consolidated Financial Statements
F-75
Table of Contents
Notes to Consolidated Financial Statements
Actual | ||||||||||||||||
Initial | Exposure at | |||||||||||||||
Process | Exposure | December 31, 2007 | Allowance | Likelihood | ||||||||||||
Arbitration process Jaime Gilinski and Others against Bancolombia and some of its officers | US$ | 675,000 | Ps | 55,975 | Ps | 27,988 | Probable | |||||||||
Civil Lawsuit from Jaime Gilinski and Others | Ps | 357,000 | Ps | 357,000 | — | Remote | ||||||||||
Almacenar S.A. | 92,048 | 47,000 | 20,000 | Probable | ||||||||||||
Inversiones C.B. S.A. | 12,468 | 40,806 | — | Remote | ||||||||||||
Class action Luis Alberto Duran(1) | 421,080 | 39,084 | 19,542 | Probable | ||||||||||||
Popular action Carlos Julio Aguilar and Other | ||||||||||||||||
Administrative Tribunal of Valle | 25,232 | 30,210 | — | Remote | ||||||||||||
Rodrigo Garavito and others against Bancolombia Administrative Tribunal of Cundinamarca | 20,000 | 20,000 | — | Remote | ||||||||||||
Editorial Oveja Negra Ltda. and Jose Vicente Katerain Velez | 10,240 | 9,635 | — | Remote | ||||||||||||
Murgueitio and Santander | 8,000 | 8,000 | — | Remote | ||||||||||||
Invico Ltda. Processes. Civil Court 9 of Bogota | 5,000 | 6,601 | — | Remote | ||||||||||||
Costrucc.Rojas Jimenez & CÍA. S. EN C. | 6,277 | 6,277 | Remote | |||||||||||||
Ordinary process Gloria Amparo Zuluaga Arcila | 1,400 | 5,784 | — | Remote | ||||||||||||
Constructodo against Corvivienda. Civil Circuit Court 18 of Bogota | 3,500 | 5,070 | 5,000 | Probable | ||||||||||||
Arbitration process CAJANAL vs Bancolombia | 34,026 | 34,026 | — | Remote | ||||||||||||
Parque Industrial y Comercial of Barranquilla VIA 40 and others | 5,000 | 5,000 | — | Remote |
F-76
Table of Contents
Notes to Consolidated Financial Statements
c) | Contingencies Related to the Purchase of 51% of Former Banco de Colombia S.A. (“Banco de Colombia”) Stock and Later Merger with Banco Industrial Colombiano (“BIC”, now Bancolombia) |
• | An order for a criminal judge to review the conduct of the Bank’s officers, Messrs. Londoño Saldarriaga and Ochoa Barrera. |
• | An order for the house arrest of the aforementioned officers as a preventive measure. |
F-77
Table of Contents
Notes to Consolidated Financial Statements
• | An order for the embargo of all goods and property belonging to the officers involved. |
• | An order for an investigation into the conduct of the members of the board of directors of Banco Industrial Colombiano at that time. |
• | An order for an investigation into the conduct of the officers of the former Colombian Superintendencies of Banking and Securities (now Superintendency of Finance) and also the Central Bank. |
• | This decision does not affect the stability and solvency of the Bank’s equity and it is improbable that the Bank will incur any financial responsibility. |
• | During the acquisition process and the subsequent merger, the Bank and its officers acted with loyalty and transparency, and the transactions with the shareholders were in accordance with international customary standards and practices for this type of transactions, and in accordance with Colombian law. |
• | The Bank’s conduct in the acquisition and merger process has been thoroughly analyzed in different judicial and administrative venues, including the Supreme Court, the Council of State, the Contentious Administrative Tribunal of Cundinamarca, the Superior Court, the Superior Tribunal of Medellin and three Arbitration Tribunals, as well as the former Superintendency of Banking and the Superintendency of Securities (now the Superintendency of Finance) and was absolved, mostly of the same charges that the Attorney’s Office recently formulated against the Bank’s officers, in contradiction of all those rulings granted in the Attorney’s Office previous first and second instances. |
F-78
Table of Contents
Notes to Consolidated Financial Statements
F-79
Table of Contents
Notes to Consolidated Financial Statements
F-80
Table of Contents
Notes to Consolidated Financial Statements
F-81
Table of Contents
Notes to Consolidated Financial Statements
F-82
Table of Contents
Notes to Consolidated Financial Statements
1. | A class action filed by the co-owners of the Santa Sofia Housing Estate against the Bogota Mayor’s Office, Fiducolombia S.A. (now Fiduciaria Bancolombia S.A.) and others, claiming that the deterioration to the property was caused by flaws in the terrain, and therefore no building permit should have been issued. In October 2007, a “Mediation hearing” was held, but the plaintiffs did not assist. Currently, the proceedings are at a discovery stage. The management of Fiduciaria Bancolombia S.A. considered that the probability of liability is low. |
F-83
Table of Contents
Notes to Consolidated Financial Statements
2. | Criminal proceedings against Fiduciaria Bancolombia S.A. Legal Representative, based on the action filed by the co-owners of the Santa Sofia Housing Estate, claiming alleged Illegal Squatting and Fraud with regard to the urban development of the real estate project. These proceedings are at a discovery stage and Management based on initial assessment considered the loss low. |
3. | Ordinary process of major quantity for tort liability. Plaintiff asserts the joint and several liability of Fiduciaria Bancolombia S.A. and other defendants and, consequently order for the payment of the price of the property, including its improvements. Fiduciaria Bancolombia S.A. answered the complaint and denying all liability. As of December 31, 2007, procedd has not been served to all defendants. |
F-84
Table of Contents
Notes to Consolidated Financial Statements
F-85
Table of Contents
Notes to Consolidated Financial Statements
F-86
Table of Contents
Notes to Consolidated Financial Statements
F-87
Table of Contents
Notes to Consolidated Financial Statements
F-88
Table of Contents
Notes to Consolidated Financial Statements
F-89
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Public services | Ps | 47,175 | Ps | 53,512 | Ps | 69,857 | ||||||
Advertising | 50,235 | 63,214 | 68,222 | |||||||||
Industry and trade, property, vehicle and other taxes | 121,699 | 129,141 | 147,684 | |||||||||
Communication, postage and freight | 48,254 | 52,403 | 85,042 | |||||||||
Insurance | 27,446 | 29,635 | 23,660 | |||||||||
Security services | 29,339 | 27,292 | 33,655 | |||||||||
Amortization of deferred charges | 48,310 | 40,692 | 61,143 | |||||||||
Rental expenses | 56,375 | 62,182 | 70,949 | |||||||||
Maintenance and repairs | 99,678 | 123,169 | 164,590 | |||||||||
Contributions and membership fees | 14,587 | 17,115 | 31,971 | |||||||||
Temporary services | 17,440 | 31,316 | 18,379 | |||||||||
Travel expenses | 17,799 | 22,840 | 21,999 | |||||||||
Professional fees | 56,004 | 59,506 | 79,599 | |||||||||
Call center services | 20,041 | 26,404 | 26,617 | |||||||||
Information processes outsourcing | 18,218 | 22,731 | 38,383 | |||||||||
Warehouse expenses | 11,398 | 11,777 | — | |||||||||
Software(1) | 34,523 | 24,041 | 32,175 | |||||||||
Alliance SUFI — Almacenes Exito S.A. Expense | 2,903 | 10,950 | 14,333 | |||||||||
Operational expenses related with consortium | 10,514 | 9,138 | 10,198 | |||||||||
Electronic processing data | 12,108 | 4,934 | 3,575 | |||||||||
Public relation | 2,586 | 2,052 | 2,799 | |||||||||
Other(1) | 46,547 | 58,138 | 66,309 | |||||||||
Total | Ps | 793,179 | Ps | 882,182 | Ps | 1,071,139 | ||||||
(1) | The amount disclosed in the table for 2006 differs from those disclosed in the annual report of 2006, because they were reclassificated for comparative purposes with the information of 2007. |
F-90
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
(28) | Non-Operating Income (Expenses) |
Year ended December 31, | ||||||||||||
2005 | 2006 | 2007 | ||||||||||
(Ps million) | ||||||||||||
Non-operating income (expenses): | ||||||||||||
Other income(1) | Ps | 109,770 | Ps | 194,589 | Ps | 126,796 | ||||||
Minority interest | (6,496 | ) | (6,352 | ) | (13,246 | ) | ||||||
Other expenses(2) | (105,120 | ) | (149,243 | ) | (81,549 | ) | ||||||
Total non-operating income (expenses), net | Ps | (1,846 | ) | Ps | 38,994 | Ps | 32,001 | |||||
(1) | For 2007 includes gains on sale of foreclosed assets, property, plant and equipmet and other assets, securitization residual benefit, insurance contracts sells and rent. For 2006 includes recovery of deferred tax liability for Ps 98,788 registered in 2005 by the Bank. | |
(2) | Other expenses include operational losses and losses from the sale of foreclosed assets, property, plant and equipment and payments for fines, sanctions, lawsuits and indemnities. |
F-91
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Shareholders with | ||||||||||||||||
participating stock | ||||||||||||||||
lower than 10% of | ||||||||||||||||
Shareholders with | the Bank’s capital | |||||||||||||||
participating stock | and with | |||||||||||||||
equal to or higher | Bank’s officers | operations higher | ||||||||||||||
than 10% of | Non-consolidated | and board of | than 5% technical | |||||||||||||
Bank’s capital | investments | directors(1) | equity | |||||||||||||
Balance Sheet | ||||||||||||||||
Loans | — | 149,889 | 18,802 | 3 | ||||||||||||
Customer’s acceptances and derivatives | — | — | — | 175,095 | ||||||||||||
Accounts receivable | — | 43,147 | 306 | 118,362 | ||||||||||||
Total(1) | Ps | — | Ps | 193,036 | Ps | 19,108 | Ps | 293,460 | ||||||||
Deposits(1) | 157 | 96,664 | 996 | 393,088 | ||||||||||||
Accounts payable | — | 1,768 | — | 198 | ||||||||||||
Bonds | — | 3,310 | — | 18,960 | ||||||||||||
Total | Ps | 157 | Ps | 101,742 | Ps | 996 | Ps | 412,246 | ||||||||
Transactions | ||||||||||||||||
Income | ||||||||||||||||
Dividends received | — | 6,403 | — | — | ||||||||||||
Interest and fees | — | 19,965 | 1,963 | 64 | ||||||||||||
Other | — | 73 | 133 | — | ||||||||||||
Total | Ps | — | Ps | 26,441 | Ps | 2,096 | Ps | 64 | ||||||||
Expenses | ||||||||||||||||
Interest | 23 | 3,459 | 629 | 29,667 | ||||||||||||
Fees | — | — | 100 | — | ||||||||||||
Other | — | — | 3 | — | ||||||||||||
Total | Ps | 23 | Ps | 3,459 | Ps | 732 | Ps | 29,667 | ||||||||
(1) | The data presented herein for 2005 exclude the transactions with the Qualifying Special Purpose Entity — QSPE of Titularizadora Colombiana S.A. and Deceval S.A. and therefore differ from corresponding data presented in previous years. |
F-92
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Shareholders with | ||||||||||||||||
participating stock | ||||||||||||||||
lower than 10% of | ||||||||||||||||
Shareholders with | the Bank’s capital | |||||||||||||||
participating stock | and with | |||||||||||||||
equal to or higher | Bank’s officers | operations higher | ||||||||||||||
than 10% of | Non-consolidated | and board of | than 5% technical | |||||||||||||
Bank’s capital | investments | directors (1) | equity | |||||||||||||
Balance Sheet | ||||||||||||||||
Investment securities(1) | — | 737 | — | — | ||||||||||||
Loans | 10,610 | 90,783 | 36,231 | — | ||||||||||||
Customer’s acceptances and derivatives | — | 2 | — | 107,640 | ||||||||||||
Accounts receivable | 89 | 8,632 | 4,108 | — | ||||||||||||
TOtal | Ps | 10,699 | Ps | 100,154 | Ps | 40,339 | Ps | 107,640 | ||||||||
Deposits(1) | 632 | 107,389 | 8,656 | 287,000 | ||||||||||||
Overnight funds | — | 448 | — | — | ||||||||||||
Accounts payable | 6 | 477 | 2,274 | — | ||||||||||||
Bonds | — | 610 | — | 35,300 | ||||||||||||
TOtal | Ps | 638 | Ps | 108,924 | Ps | 10,930 | Ps | 322,300 | ||||||||
Transactions | ||||||||||||||||
Income | ||||||||||||||||
Dividends received | — | 11,206 | — | — | ||||||||||||
Interest and fees | 899 | 29,639 | 3,339 | — | ||||||||||||
Other | — | 2 | — | — | ||||||||||||
TOtal | Ps | 899 | Ps | 40,847 | Ps | 3,339 | — | |||||||||
Expenses | ||||||||||||||||
Interest | 49 | 6,703 | 6,642 | 22,400 | ||||||||||||
Fees | — | — | 156 | — | ||||||||||||
Other | — | — | 18 | — | ||||||||||||
TOtal | Ps | 49 | Ps | 6,703 | Ps | 6,816 | Ps | 22,400 | ||||||||
(1) | The data presented herein for 2005 exclude the transactions with the Qualifying Special Purpose Entity — QSPE of Titularizadora Colombiana S.A. and Deceval S.A. and therefore differ from corresponding data presented in previous years. |
F-93
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Shareholders with | ||||||||||||||||
participating stock | ||||||||||||||||
lower than 10% of | ||||||||||||||||
Shareholders with | the Bank’s capital | |||||||||||||||
participating stock | and with | |||||||||||||||
equal to or higher | Bank’s officers | operations higher | ||||||||||||||
than 10% of | Non-consolidated | and board of | than 5% technical | |||||||||||||
Bank’s capital | investments | directors (1) | equity | |||||||||||||
Balance Sheet | ||||||||||||||||
Investment securities | — | 75,546 | — | — | ||||||||||||
Loans | 390 | 80,231 | 40,393 | — | ||||||||||||
Customer’s acceptances and derivatives | 624 | 23,065 | — | 2,339 | ||||||||||||
Accounts receivable | 19 | 11,678 | 488 | — | ||||||||||||
Total | Ps | 1,033 | Ps | 190,520 | Ps | 40,881 | Ps | 2,339 | ||||||||
Deposits | 789 | 184,127 | 2,164 | 480,095 | ||||||||||||
Bonds | — | 3,000 | — | 74,567 | ||||||||||||
Total | Ps | 789 | Ps | 187,127 | Ps | 2,164 | Ps | 554,662 | ||||||||
Transactions | ||||||||||||||||
Income | ||||||||||||||||
Dividends received | — | 3,635 | — | — | ||||||||||||
Interest and fees | 53 | 234 | 61 | — | ||||||||||||
Total | Ps | 53 | Ps | 3,869 | Ps | 61 | — | |||||||||
Expenses | ||||||||||||||||
Interest | 345 | 8,881 | 521 | 35,424 | ||||||||||||
Fees | — | — | 439 | — | ||||||||||||
Total | Ps | 345 | Ps | 8,881 | Ps | 960 | Ps | 35,424 | ||||||||
F-94
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-95
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-96
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Consolidated net income under Colombian GAAP | Ps | 946,881 | Ps | 749,529 | Ps | 1,086,923 | ||||||
a) Deferred income taxes | 121,025 | (132,003 | ) | (91,280 | ) | |||||||
b) Employee benefit plans | (1,733 | ) | 10,320 | 18,127 | ||||||||
c) Inflation adjustment | (4,423 | ) | (104 | ) | (151 | ) | ||||||
e) Allowance for loans losses, financial leases losses, foreclosed assets and other receivables | (108,886 | ) | 195,549 | (69,809 | ) | |||||||
f) Loan origination fees and costs | 3,277 | 16,798 | 7,241 | |||||||||
g) Interest recognition on non-accrual loans | 3,976 | 2,377 | 6,832 | |||||||||
h) Deferred charges | (1,761 | ) | (3,130 | ) | 7,192 | |||||||
i) Investment securities & derivatives | 27,159 | (36,235 | ) | (9,190 | ) | |||||||
j) Investments in unaffiliated companies | (4,085 | ) | (1,545 | ) | (968 | ) | ||||||
k) Investments in affiliates | 18,277 | 6,598 | 13,321 | |||||||||
l) Lessor accounting | 1,931 | (1,703 | ) | 709 | ||||||||
m) Business combinations | ||||||||||||
m.i) Goodwill | 31,394 | 22,642 | 82,075 | |||||||||
m.ii) Intangible assets | (5,889 | ) | (88,248 | ) | (42,063 | ) | ||||||
m.iii) Fair value adjustments to assets and liabilities acquired | (140,102 | ) | 186,546 | (6,860 | ) | |||||||
n) Securitization non-performing loans | 5,851 | 4,717 | 19,702 | |||||||||
o) Foreign currency translation adjustment | 1,651 | 7,853 | 13,115 | |||||||||
p) Minority interest | (3,422 | ) | 4,793 | (7,965 | ) | |||||||
r) Guarantees | — | (3,571 | ) | (2,549 | ) | |||||||
s) Insurance Contracts | — | — | (4,945 | ) | ||||||||
u) Equity tax | — | — | (3,813 | ) | ||||||||
Consolidated net income under U.S. GAAP | Ps | 891,121 | Ps | 941,183 | Ps | 1,015,644 | ||||||
Net income from continuing operations | Ps | 930,022 | Ps | 986,762 | Ps | 1,072,607 | ||||||
Income (Loss) from operations and disposal of discontinued Operations | Ps | (38,901 | ) | Ps | (45,579 | ) | Ps | (56,963 | ) |
F-97
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Consolidated stockholders’ equity under Colombian GAAP | Ps | 3,646,612 | Ps | 5,199,270 | ||||
a) Deferred income taxes | 66,326 | (108,876 | ) | |||||
b) Employee benefit plans | 1,052 | 4,507 | ||||||
c) Inflation adjustment | 38,689 | 38,538 | ||||||
d) Revaluation of assets | (140,693 | ) | (319,646 | ) | ||||
e) Allowance for loans losses, financial leases losses, foreclosed assets and other receivables | 416,142 | 561,442 | ||||||
f) Loan origination fees and costs | 70,531 | 77,772 | ||||||
g) Interest recognition on non-accrual loans | 8,385 | 15,217 | ||||||
h) Deferred charges | (6,166 | ) | (11,291 | ) | ||||
i) Investment securities & derivatives | (142,421 | ) | (163,559 | ) | ||||
j) Investments in unaffiliated companies | (13,298 | ) | (14,266 | ) | ||||
k) Investments in affiliates | 37,175 | 50,496 | ||||||
l) Lessor accounting | 228 | 937 | ||||||
m) Business combinations | ||||||||
m.i) Goodwill | 543,164 | 276,217 | ||||||
m.ii) Intangible assets | 142,100 | 487,691 | ||||||
m.iii) Fair value adjustments to assets and liabilities acquired | (127,176 | ) | (171,222 | ) | ||||
n) Securitization of non performing loans | 10,568 | 30,270 | ||||||
p) Minority interest | 1,371 | (6,595 | ) | |||||
r) Guarantees | (3,571 | ) | (6,120 | ) | ||||
s) Insurance contracts | — | (3,228 | ) | |||||
902,406 | 738,284 | |||||||
Consolidated stockholders’ equity under U.S. GAAP | Ps | 4,549,018 | Ps | 5,937,554 | ||||
F-98
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 (As restated, see | 2007 (As restated, see | |||||||
Note 32) | Note 32) | |||||||
Assets: | ||||||||
Cash and due from banks | Ps | 2,040,892 | Ps | 5,285,089 | ||||
Trading account | 2,926,959 | 2,287,673 | ||||||
Investment securities, net | 2,203,154 | 2,361,663 | ||||||
Loans | 22,456,573 | 35,340,990 | ||||||
Financial lease | 3,553,514 | 4,699,764 | ||||||
Allowance for loans, financial leases losses and other receivables | (509,179 | ) | (1,072,307 | ) | ||||
Premises and equipment, net | 1,637,039 | 1,922,999 | ||||||
Other assets | 1,566,111 | 3,054,437 | ||||||
Total assets | Ps | 35,875,063 | Ps | 53,880,308 | ||||
Liabilities and Stockholders’ Equity: | ||||||||
Deposits | 23,191,301 | 34,356,264 | ||||||
Short term debt | 1,209,776 | 1,195,849 | ||||||
Long term debt | 4,031,736 | 7,330,902 | ||||||
Other liabilities | 2,848,792 | 4,996,708 | ||||||
Minority interest | 44,440 | 63,031 | ||||||
Shareholders’ equity | 4,549,018 | 5,937,554 | ||||||
Total Liabilities and Stockholders’ equity | Ps | 35,875,063 | Ps | 53,880,308 | ||||
F-99
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006(1) | 2007(1) | |||||||||||
(As restated, see | (As restated, see | |||||||||||
2005(1) | Note 32) | Note 32) | ||||||||||
Total interest income | Ps | 2,847,397 | Ps | 3,261,057 | Ps | 4,763,632 | ||||||
Total interest expense | (1,032,576 | ) | (1,281,228 | ) | (1,987,244 | ) | ||||||
Net interest income | 1,814,821 | 1,979,829 | 2,776,388 | |||||||||
Provision of loans, leases and other receivables | (230,015 | ) | (1,765 | ) | (678,962 | ) | ||||||
Net interest income after provision of loans, leases and other receivables | 1,584,806 | 1,978,064 | 2,097,426 | |||||||||
Other income | 938,250 | 1,154,306 | 1,614,446 | |||||||||
Other expenses | (1,445,552 | ) | (1,945,737 | ) | (2,189,349 | ) | ||||||
Income before income taxes | 1,077,504 | 1,186,633 | 1,522,523 | |||||||||
Income tax expense | (147,482 | ) | (199,871 | ) | (449,916 | ) | ||||||
Net income from continued operations | 930,022 | 986,762 | 1,072,607 | |||||||||
Discontinued Operations | (38,901 | ) | (45,579 | ) | (56,963 | ) | ||||||
Net income | Ps | 891,121 | Ps | 941,183 | Ps | 1,015,644 | ||||||
(1) | The amounts disclosed in the table for 2005 and 2006 differ from those disclosed in the annual report of 2006; these changes correspond to discontinued operations of Multienlace S.A. |
2005 | 2006 | 2007 | ||||||||||
(As restated, see | (As restated, see Note | (As restated, see | ||||||||||
Note 32) | 32) | Note 32) | ||||||||||
Net income | Ps | 891,121 | Ps | 941,183 | Ps | 1,015,644 | ||||||
Adjustments to reconcile net income to net cash used by operating activities | (3,059,351 | ) | 2,811,272 | 2,058,680 | ||||||||
Net cash provided by operating activities | (2,168,230 | ) | 3,752,455 | 3,074,324 | ||||||||
Net cash used in investing activities | 474,247 | (7,121,607 | ) | (9,139,513 | ) | |||||||
Net cash provided by financing activities | 2,174,645 | 3,677,955 | 9,566,743 | |||||||||
Increase in cash and cash equivalents | Ps | 480,662 | Ps | 308,803 | Ps | 3,501,554 | ||||||
Effect of exchange rate on cash and cash equivalent | — | 2,067 | (257,357 | ) | ||||||||
Cash and cash equivalents at beginning of year | 1,249,360 | 1,730,022 | 2,040,892 | |||||||||
Cash and cash equivalents at end of year | Ps | 1,730,022 | Ps | 2,040,892 | Ps | 5,285,089 | ||||||
(1) | This consolidated statement of cash flow includes the following non cash transactions: Ps 80,894 related to restructured loans that were transferred to foreclosed assets and foreign exchange gain of Ps 40,699. |
F-100
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Balance at beginning of year | Ps | 2,267,286 | Ps | 4,125,996 | Ps | 4,549,018 | ||||||
Shares issued at market value(1) | 1,164,218 | — | 927,612 | |||||||||
Net income | 891,121 | 941,183 | 1,015,644 | |||||||||
Dividends declared | (216,838 | ) | (369,736 | ) | (403,164 | ) | ||||||
Other comprehensive loss | (19,148 | ) | (116,229 | ) | (113,681 | ) | ||||||
Other movements | 39,357 | (32,196 | ) | (37,875 | ) | |||||||
Balance at end of year | Ps | 4,125,996 | Ps | 4,549,018 | Ps | 5,937,554 | ||||||
(1) | The line shares issued for Ps 236,212 in the consolidated statement of stockholder’s equity under Colombian GAAP for the year 2005, reflects the par value of shares; the line shares issued for Ps 1,164,218 in this table reflects the fair market value of shares issued under U.S. GAAP. In 2007 Bancolombia S.A. issued a total of 59,999,998 preferred shares. |
2005 | 2006 | 2007 | ||||||||||
Net Income | Ps | 891,121 | Ps | 941,183 | Ps | 1,015,644 | ||||||
Other comprehensive income, net of tax: | ||||||||||||
Unrealized gain or (loss) on securities available for sale | 2,106 | (146,925 | ) | (34,731 | ) | |||||||
Pension liability | (19,603 | ) | (2,217 | ) | (10,130 | ) | ||||||
Foreign currency translation adjustments | (1,651 | ) | (7,853 | ) | (68,820 | ) | ||||||
Other comprehensive (loss) or gain | (19,148 | ) | (156,995 | ) | (113,681 | ) | ||||||
Comprehensive income | Ps | 871,973 | Ps | 784,188 | Ps | 901,963 | ||||||
Before-Tax | (Tax Expense) | Net-of-tax | ||||||||||
Amount | or Benefit | Amount | ||||||||||
Unrealized gain or (loss) on securities available for sale | Ps | 6,816 | Ps | (4,710 | ) | Ps | 2,106 | |||||
Additional minimum liability (net actuarial loss) | (32,876 | ) | 13,273 | (19,603 | ) | |||||||
Foreign currency translation adjustment | (1,651 | ) | — | (1,651 | ) | |||||||
Other comprehensive income (loss) | Ps | (27,711 | ) | Ps | 8,563 | Ps | (19,148 | ) | ||||
Before-Tax | (Tax Expense) | Net-of-tax | ||||||||||
Amount | or Benefit | Amount | ||||||||||
Unrealized gain or (loss) on securities available for sale | Ps | (232,271 | ) | Ps | 85,346 | Ps | (146,925 | ) | ||||
Additional pension liability | (3,487 | ) | 1,270 | (2,217 | ) | |||||||
Foreign currency translation adjustment | (7,853 | ) | — | (7,853 | ) | |||||||
Other comprehensive income (loss) | Ps | (243,611 | ) | Ps | 86,616 | Ps | (156,995 | ) | ||||
F-101
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Before-Tax | (Tax Expense) | Net-of-tax | ||||||||||
Amount | or Benefit | Amount | ||||||||||
Unrealized gain or (loss) on securities available for sale | Ps | (51,632 | ) | Ps | 16,901 | Ps | (34,731 | ) | ||||
Additional pension liability | (14,672 | ) | 4,542 | (10,130 | ) | |||||||
Foreign currency translation adjustment | (68,820 | ) | — | (68,820 | ) | |||||||
Other comprehensive income (loss) | Ps | (135,124 | ) | Ps | 21,443 | Ps | (113,681 | ) | ||||
Unrealized | ||||||||||||||||
Gains (Losses) | Foreign | Accumulated | ||||||||||||||
on | Pension | Currency | Other | |||||||||||||
Securities, net | Liability, net of | Translation | Comprehensive | |||||||||||||
of taxes | taxes | Adjustment | Income | |||||||||||||
Beginning balance for 2005 | Ps | 66,385 | Ps | (10,319 | ) | Ps | (8,661 | ) | Ps | 47,405 | ||||||
Current-period change | 2,106 | (19,603 | ) | (1,651 | ) | (19,148 | ) | |||||||||
Ending balance for 2005 | 68,491 | (29,922 | ) | (10,312 | ) | 28,257 | ||||||||||
Beginning balance for 2006 | 68,491 | (29,922 | ) | (10,312 | ) | 28,257 | ||||||||||
Current-period change | (146,925 | ) | (2,217 | ) | (7,853 | ) | (156,995 | ) | ||||||||
Effects of adoption FAS 158 | — | 40,766 | — | 40,766 | ||||||||||||
Ending balance for 2006 | Ps | (78,434 | ) | Ps | 8,627 | Ps | (18,165 | ) | Ps | (87,972 | ) | |||||
Beginning balance for 2007 | Ps | (78,434 | ) | Ps | 8,627 | Ps | (18,165 | ) | Ps | (87,972 | ) | |||||
Current-period change | (34,731 | ) | (10,130 | ) | (68,820 | ) | (113,681 | ) | ||||||||
Ending balance for 2007 | Ps | (113,165 | ) | Ps | (1,503 | ) | Ps | (86,985 | ) | Ps | (201,653 | ) | ||||
F-102
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Current income tax expense | Ps | 178,992 | Ps | 136,307 | Ps | 338,364 | ||||||
Deferred income tax (benefit) expense | (22,502 | ) | 71,788 | 114,799 | ||||||||
Total | Ps | 156,490 | Ps | 208,095 | Ps | 453,163 | ||||||
2005 | 2006 | 2007 | ||||||||||
Continuing operation income tax | Ps | 147,482 | Ps | 199,871 | Ps | 449,916 | ||||||
Discontinued operation income tax | 9,008 | 8,224 | 3,247 | |||||||||
Income tax | Ps | 156,490 | Ps | 208,095 | Ps | 453,163 | ||||||
2006 | 2007 | |||||||
Deferred tax assets and liabilities | ||||||||
Deferred tax assets: | ||||||||
Allowance for loan losses | Ps | — | Ps | 28,527 | ||||
Fixed assets | 169,674 | 135,192 | ||||||
Tax losses and excess of presumed income over ordinary income | 11,129 | 23,465 | ||||||
Allowance for foreclosed assets | — | 17,965 | ||||||
Accrued expenses | 34,760 | 33,779 | ||||||
Excess of accrued income over valuation income | 4,418 | 3,625 | ||||||
Business combination | — | 21,971 | ||||||
Unrealized gain on investment securities | 43,504 | 61,909 | ||||||
Deferred interest on restructured loans | 17,741 | 20,421 | ||||||
Other | 15,836 | 20,731 | ||||||
Total gross deferred tax assets | 297,062 | 367,585 | ||||||
Less valuation allowance | (19,708 | ) | (9,491 | ) | ||||
Net deferred tax asset | Ps | 277,354 | Ps | 358,094 | ||||
Deferred tax liabilities: | ||||||||
Accrual of employee benefits | Ps | 381 | Ps | 1,577 | ||||
Fixed assets | — | 31,978 | ||||||
Allowance for loan losses | 32,875 | 130,448 | ||||||
Allowance for foreclosed assets | 4,829 | 26,308 | ||||||
Loan origination fees and cost | 22,829 | 24,795 | ||||||
Forward, future and swaps effect | 37,537 | 49,994 | ||||||
Inflation adjustments | 78,051 | 76,090 | ||||||
Business Combination | 16,926 | 24,842 | ||||||
Intangible assets | 50,762 | 134,233 | ||||||
Excess of accrued income over valuation income | — | 11,790 | ||||||
Securitization | 3,804 | 10,595 | ||||||
Other | 3,003 | 7,813 | ||||||
Total deferred liabilities | 250,997 | 530,463 | ||||||
Net deferred asset (liability) | Ps | 26,357 | Ps | (172,369 | ) | |||
F-103
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Income before tax U.S. GAAP(1) | Ps | 1,047,611 | Ps | 1,149,278 | Ps | 1,468,807 | ||||||
Income tax as per statutory rate | 387,616 | 425,233 | 528,771 | |||||||||
Effect of foreign profit taxed other rate | — | — | (43,757 | ) | ||||||||
Non-deductible items / provisions | 48,225 | 77,002 | 72,868 | |||||||||
Non-taxable income | (136,513 | ) | (197,587 | ) | (139,882 | ) | ||||||
Others | (141,948 | ) | (111,820 | ) | 45,380 | |||||||
Increase (decrease) in tax valuation allowance | (890 | ) | 15,267 | (10,217 | ) | |||||||
Income tax | Ps | 156,490 | Ps | 208,095 | Ps | 453,163 | ||||||
(1) | It represents continuing operation and discontinued operation. |
F-104
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Company | Open tax year | |
Bancolombia | 2006 – 2007 | |
Fiduciaria Bancolombia | 2006 – 2007 | |
Leasing Bancolombia | 2006 - 2007 | |
Sufinanciamiento | 2006 – 2007 | |
Valores Bancolombia | 2006 – 2007 | |
Renting Colombia | 2005 – 2007 | |
Factoring Bancolombia | 2005 – 2007 | |
Banca de Inversión | 2007 | |
Banco Agrícola | 2004 – 2007 |
F-105
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-106
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Components of net periodic benefit cost | ||||||||||||
Service cost | Ps | 1,604 | Ps | 4,277 | Ps | 3,447 | ||||||
Interest cost | 27,504 | 18,477 | 16,950 | |||||||||
Amortization of prior service cost | 143 | 135 | 131 | |||||||||
Amortization of net transition obligation (Assets) | 1,048 | 1,017 | 978 | |||||||||
Amortization of net (gain) or loss | 562 | (401 | ) | (3,470 | ) | |||||||
Adjustment to be recognized | ||||||||||||
Net periodic pension cost under U.S. GAAP | 30,861 | 23,505 | 18,036 | |||||||||
Net periodic pension cost under Colombian GAAP | 29,128 | 33,825 | 36,163 | |||||||||
Difference to be recognized under U.S. GAAP | Ps | (1,733 | ) | Ps | 10,320 | Ps | 18,127 | |||||
2006 | 2007 | |||||||
Change in project benefit obligation | ||||||||
Unfunded benefit obligation at beginning of year | Ps | 133,498 | Ps | 111,587 | ||||
Service cost | 4,277 | 3,447 | ||||||
Interest cost | 18,477 | 16,950 | ||||||
Actuarial (gain)/loss | (21,552 | ) | (655 | ) | ||||
Effect of settlements(1) | — | (1,741 | ) | |||||
Cost of plan amendment(2) | — | 13,056 | ||||||
Benefits paid | (23,113 | ) | (22,812 | ) | ||||
Unfunded benefit obligation at end of year | Ps | 111,587 | Ps | 119,832 | ||||
Accrued benefit cost under Colombian GAAP | (112,639 | ) | (124,339 | ) | ||||
Difference to be recognized under U.S. GAAP Stockholders’ equity | Ps | 1,052 | Ps | 4,507 | ||||
(1) | The effect of settlement is related to the sale of Almacenar S.A. | |
(2) | Due to the retroactive effect of sentence 862/2006, Bancolombia was required to recognize pension benefit increases ranging from about 1% to more than 400% to approximately 123 retirees and beneficiaries. The increase in the Project Benefit Obligation as of 12/31/2007 due to this plan amendment is treated as prior service cost. |
F-107
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Net Amount Recognized in the Consolidated Balance Sheet at December 31. | ||||||||
Statement of Financial Position | ||||||||
Noncurrent Assets | Ps | (4,208 | ) | Ps | (6,194 | ) | ||
Current Liabilities | 11,987 | 13,441 | ||||||
Noncurrent Liabilities | 103,808 | 112,585 | ||||||
Amount Recognized in Financial Position | Ps | 111,587 | Ps | 119,832 | ||||
Accumulated Other Comprehensive Income | ||||||||
Net Actuarial Gain (Loss) | Ps | 16,151 | Ps | 12,452 | ||||
Net Prior Service (Cost)/Credit | (424 | ) | (13,350 | ) | ||||
Net Transition (Obligation) Asset | (3,368 | ) | (1,415 | ) | ||||
Total at December 31. | 12,359 | (2,313 | ) | |||||
Deferred income tax | (3,732 | ) | 810 | |||||
Accumulated other comprehensive Income (Loss) | Ps | 8,627 | Ps | (1,503 | ) | |||
2007 | ||||
Increase or (decrease) in Accumulated other comprehensive Income | ||||
Recognized during year — Transition (Obligation)/Asset | Ps | 979 | ||
Recognized during year — Prior Service (Cost)/Credit | 131 | |||
Recognized during year — Net Actuarial (Losses)/Gains | (3,381 | ) | ||
Occurring during year — Prior service cost | (13,056 | ) | ||
Occurring during year — Net Actuarial Losses/(Gains) | 655 | |||
Accumulated other comprehensive Income in current year | Ps | (14,672 | ) | |
Net transition obligation/(asset) | Ps | 789 | ||
Net prior service cost | 1,217 | |||
Net loss/(gain) | (3,435 | ) | ||
Total | Ps | (1,429 | ) | |
F-108
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Discount rate | 8.68 | % | 8.68 | % | 9.25 | % | ||||||
Rate of compensation increases | 6.33 | % | 6.07 | % | 6.00 | % | ||||||
Rate of pension increases | 4.50 | % | 4.50 | % | 5.00 | % |
Pension | Other | |||||||
Benefits | Benefits | |||||||
2008 | 14,048 | 12,732 | ||||||
2009 | 12,727 | 7,948 | ||||||
2010 | 12,742 | 7,520 | ||||||
2011 | 12,346 | 10,592 | ||||||
2012 | 12,268 | 13,487 | ||||||
Years 2013 - 2017 | 62,134 | 79,411 |
F-109
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-110
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Allowance for loans, financial lease losses and foreclosed assets under Colombian GAAP | ||||||||
Allowance for loans and financial lease losses | Ps | 834,183 | Ps | 1,457,151 | ||||
Allowance for accrued interest and other receivables | 33,859 | 67,707 | ||||||
Allowance for foreclosed assets | 174,393 | 201,822 | ||||||
Ps | 1,042,435 | Ps | 1,726,680 | |||||
Allowance for loan losses under U.S. GAAP | ||||||||
Allowance for loans, financial lease, accrued interest losses and other related receivables | 507,641 | 1,055,697 | ||||||
Allowance for foreclosed assets | 118,652 | 109,541 | ||||||
Ps | 626,293 | Ps | 1,165,238 | |||||
Difference to be recognized as an adjustment to Colombian GAAP stockholders’ equity | Ps | 416,142 | Ps | 561,442 | ||||
2005 | 2006 | 2007 | ||||||||||
Difference recognized in net income under U.S.GAAP | ||||||||||||
Allowance for loans, financial lease losses and other receivables | Ps | (106,440 | ) | Ps | 193,596 | Ps | (45,780 | ) | ||||
Allowance for foreclosed assets | (2,446 | ) | 1,953 | (24,029 | ) | |||||||
Ps | (108,886 | ) | Ps | 195,549 | Ps | (69,809 | ) | |||||
2005 | 2006 | 2007 | ||||||||||
Provision at the beginning of the period | Ps | 407,852 | Ps | 581,645 | Ps | 507,641 | ||||||
Currency Translation and other adjustments | (4,130 | ) | (685 | ) | (29,129 | ) | ||||||
Charge-offs | (104,543 | ) | (145,829 | ) | (191,779 | ) | ||||||
Recoveries of charged-off loans | 52,451 | 70,745 | 89,997 | |||||||||
Charged to profit and loss account | 230,015 | 1,765 | 678,967 | |||||||||
Provision at the end of the period | Ps | 581,645 | Ps | 507,641 | Ps | 1,055,697 | ||||||
Gross Loans and financial leases | 18,626,252 | 24,645,574 | 37,702,624 | |||||||||
Closing customers provisions as a percentage of gross loans | 3.12 | % | 2.06 | % | 2.80 | % | ||||||
Customers charges against profits as percentage of gross loans | 1.23 | % | 0.01 | % | 1.79 | % |
F-111
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-112
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-113
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | Debt and equity securities that are bought and held principally for the purpose of selling them in the short term are classified as “trading” securities and are reported at fair value, with unrealized gains and losses included in earnings. |
• | Debt securities that the Bank has the positive intent and ability to hold to maturity are classified as “held to maturity” securities and are reported at amortized cost. |
• | Debt and equity securities not classified as either “held to maturity” or “trading” securities are classified as “available for sale” securities and are reported at fair value, with unrealized gains and losses excluded from earnings and reported net of taxes, as a separate component of stockholders’ equity. Any loss in value of an investment considered other than temporary is recognized in earnings. |
Gross | Gross | |||||||||||||||
unrealized | unrealized | Cost | ||||||||||||||
Fair value | gains | losses | basis | |||||||||||||
Available for sale — Debt securities | ||||||||||||||||
December 31, 2006 | ||||||||||||||||
Securities issued or secured by Colombian government | Ps | 1,889,064 | Ps | 13,449 | Ps | 136,532 | Ps | 2,012,147 | ||||||||
Securities issued or secured by government entities | 10,388 | 42 | 81 | 10,427 | ||||||||||||
Securities issued or secured by financial entities | 164,642 | 3,502 | 5,511 | 166,651 | ||||||||||||
Other investments | 188,116 | 4,401 | 2,129 | 185,844 | ||||||||||||
Ps | 2,252,210 | Ps | 21,395 | Ps | 144,253 | Ps | 2,375,065 | |||||||||
F-114
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Gross | Gross | |||||||||||||||
unrealized | unrealized | Cost | ||||||||||||||
Fair value | gains | losses | basis | |||||||||||||
Available for sale — Debt securities | ||||||||||||||||
December 31, 2007 | ||||||||||||||||
Securities issued or secured by Colombian government | Ps | 1,035,891 | Ps | 2,216 | Ps | 158,816 | Ps | 1,192,491 | ||||||||
Securities issued by the Central Bank | 586,284 | 59 | 155 | 586,380 | ||||||||||||
Securities issued or secured by government entities | 232,841 | 389 | 5,444 | 237,895 | ||||||||||||
Securities issued or secured by financial entities | 166,920 | 2,991 | 728 | 164,657 | ||||||||||||
Securities issued by foreign governments | 444,405 | 3,200 | 1,593 | 442,798 | ||||||||||||
Other investments | 56,947 | 173 | 440 | 57,213 | ||||||||||||
Ps | 2,523,288 | Ps | 9,028 | Ps | 167,176 | Ps | 2,681,434 | |||||||||
Gross | Gross | |||||||||||||||
unrealized | unrealized | Cost | ||||||||||||||
Fair value | gains | losses | basis | |||||||||||||
Available for sale — Equity securities | ||||||||||||||||
December 31, 2006 | ||||||||||||||||
Inmobiliaria Cadenalco | Ps | 3,929 | Ps | 1,438 | Ps | — | Ps | 2,491 | ||||||||
Ps | 3,929 | Ps | 1,438 | Ps | — | Ps | 2,491 | |||||||||
Gross | Gross | |||||||||||||||
unrealized | unrealized | Cost | ||||||||||||||
Fair value | gains | losses | basis | |||||||||||||
Available for sale — Equity securities | ||||||||||||||||
December 31, 2007 | ||||||||||||||||
Inmobiliaria Cadenalco | Ps | 4,377 | Ps | 1,886 | Ps | — | Ps | 2,491 | ||||||||
Bolsa de Valores de Colombia | 4,877 | 174 | — | 4,703 | ||||||||||||
Ps | 9,254 | Ps | 2,060 | Ps | — | Ps | 7,194 | |||||||||
Available for sale | ||||||||
Amortized | Fair | |||||||
cost | value | |||||||
Due in one year or less | Ps | 1,116,331 | Ps | 1,115,234 | ||||
Due from one year to five years | 841,415 | 795,740 | ||||||
Due from five years to ten years | 578,773 | 467,303 | ||||||
Due more than ten years | 144,915 | 145,011 | ||||||
Total | Ps | 2,681,434 | Ps | 2,523,288 | ||||
F-115
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Gross | ||||||||||||
unrealized | Cost | |||||||||||
Fair value | losses | basis | ||||||||||
Available for Sale | ||||||||||||
December 31, 2007 | ||||||||||||
Securities issued or secured by Colombian government | Ps | 18,576 | Ps | 104 | Ps | 18,681 | ||||||
Securities issued or secured by the Central Bank | 531,233 | 149 | 531,382 | |||||||||
Securities issued or secured by government entities | 20,107 | 450 | 20,557 | |||||||||
Securities issued or secured by other financial entities | 35,357 | 165 | 35,521 | |||||||||
Securities issued by foreign governments | 162,839 | 295 | 163,134 | |||||||||
Total | Ps | 768,112 | Ps | 1,163 | Ps | 769,275 | ||||||
F-116
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Gross | ||||||||||||
unrealized | Cost | |||||||||||
Fair value | losses | basis | ||||||||||
Available for Sale | ||||||||||||
December 31, 2007 | ||||||||||||
Securities issued or secured by Colombian government | Ps | 997,515 | Ps | 158,712 | Ps | 1,156,226 | ||||||
Securities issued or secured by the Central Bank | 20,003 | 6 | 20,010 | |||||||||
Securities issued or secured by government entities | 27,862 | 4,994 | 32,856 | |||||||||
Securities issued or secured by other financial entities | 12,916 | 562 | 13,479 | |||||||||
Securities issued by foreign governments | 20,466 | 1,298 | 21,764 | |||||||||
Other investments | 33,362 | 440 | 33,802 | |||||||||
Total | Ps | 1,112,124 | Ps | 166,012 | Ps | 1,278,137 | ||||||
a. | the length of time and the extent to which the market value of the security has been less than cost; | ||
b. | the financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer (such as changes in technology that may impair the earnings potential of the investment, or the discontinuance of a segment of a business that may affect the future earnings potential); or | ||
c. | the intent and ability of the Bank to retain its investment in the issuer for a period of time that allows for any anticipated recovery in market value. |
F-117
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
j) | Investment in unaffiliated companies. High and Medium Volume quotation investment securities classified as “Available for sale” under Colombian GAAP |
F-118
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
k) | Investments in affiliates. Investments in low, minimum exchange or unquoted equity securities classified as “Available for sale” for purposes of Colombian GAAP |
2006 | 2007 | |||||||
Total minimum lease payments to be received | Ps | 4,232,550 | Ps | 6,057,324 | ||||
Less: Allowance for uncollectibles | (49,440 | ) | (95,047 | ) | ||||
Net minimum lease payments receivable | 4,183,110 | 5,962,277 | ||||||
Estimated residual values of leased property | 238,054 | 369,183 | ||||||
Less: Unearned income | (985,289 | ) | (1,671,907 | ) | ||||
Net investment in direct financial leases | Ps | 3,435, 875 | Ps | 4,659,553 | ||||
F-119
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Year Ended December 31, | Financial leases | Operating Leases | ||||||
2008 | Ps | 312,678 | Ps | 142,999 | ||||
2009 | 748,158 | 120,573 | ||||||
2010 | 1,205,664 | 101,379 | ||||||
2011 | 992,560 | 77,512 | ||||||
2012 | 1,346,859 | 37,373 | ||||||
Later years, through 2013 | 1,451,405 | 2,020 | ||||||
Total minimum future lease payments to be received | Ps | 6,057,324 | Ps | 481,856 | ||||
F-120
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Fair value of assets acquired and liabilities | ||||
assumed under U.S. GAAP from Banagrícola | ||||
during 2007 | ||||
Total Purchase Price | Ps | 1,745,393 | ||
Assets acquired | 7,017,890 | |||
Premises and equipment, net | 188,500 | |||
Liabilities assumed | 6,457,732 | |||
Net Assets Acquired | Ps | 748,658 | ||
Excess of cost over the fair value of acquired net assets | 996,735 | |||
Intangible Assets | 365,849 | |||
Goodwill | Ps | 630,886 | ||
Fair value of assets acquired and liabilities | ||||
assumed under U.S. GAAP from Banagrícola | ||||
de El Salvador Inc. as of Dec 31, 2007 | ||||
Total Purchase Price | Ps | 11,401 | ||
Assets acquired | 5,333 | |||
Premises and equipment, net | 3,218 | |||
Liabilities assumed | 2,449 | |||
Net Assets Acquired | Ps | 6,102 | ||
Excess of cost over the fair value of acquired net assets | 5,299 | |||
Intangible Asset | — | |||
Goodwill | Ps | 5,299 | ||
F-121
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | ||||
U.S. GAAP Net income | Ps | 1,114,121 | ||
Revenues | 2,918,628 | |||
Earnings per share | Ps | 2,186 |
2007 | ||||
U.S. GAAP Net income | Ps | 1,147,510 | ||
Revenues | 3,822,759 | |||
Earnings per share | Ps | 2,251 |
F-122
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Fair value of assets acquired and liabilities | ||||
assumed under U.S. GAAP from Comercia | ||||
as of April 30, 2006 | ||||
Total Purchase Price, Net of Cash | Ps | 37,101 | ||
Assets acquired | 161,407 | |||
Premises and equipment, net | 3,756 | |||
Liabilities assumed | 143,116 | |||
Net Assets Acquired | Ps | 22,047 | ||
Excess of cost over the fair value of acquired net assets | 15,054 | |||
Intangible Asset | 7,267 | |||
Goodwill | Ps | 7,787 | ||
2005 | ||||
U.S. GAAP Net income | 896,691 | |||
Revenues | 3,047,037 | |||
Earnings per share | 1,728.66 |
2006 | ||||
U.S. GAAP Net income | 940,738 | |||
Revenues | 2,921,880 | |||
Earnings per share | 1,617.99 |
F-123
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-124
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Fair value of assets acquired and liabilities | ||||
assumed under U.S. GAAP from Conavi | ||||
as of July 31, 2005 | ||||
Total Purchase Price, Net of Cash Acquired | Ps | 316,864 | ||
Assets acquired | 2,921,925 | |||
Premises and equipment, net | 209,535 | |||
Liabilities assumed | 3,006,974 | |||
Net Assets Acquired | Ps | 124,486 | ||
Excess of cost over the fair value of acquired net assets | 192,378 | |||
Intangible Asset | 122,269 | |||
Goodwill | Ps | 70,109 | ||
Fair value of assets acquired and liabilities | ||||
assumed under U.S. GAAP from Corfinsura | ||||
as of July 31, 2005 | ||||
Total Purchase Price, Net of Cash Acquired | Ps | 816,864 | ||
Assets acquired | 4,969,839 | |||
Premises and equipment, net | 142,872 | |||
Liabilities assumed | 4,739,515 | |||
Net Assets Acquired | Ps | 373,196 | ||
Excess of cost over the fair value of acquired net assets | 443,668 | |||
Intangible Asset | 105,294 | |||
Goodwill | Ps | 338,374 | ||
2004 | ||||
U.S. GAAP Net income | Ps | 787,778 | ||
Revenues | 5,446,198 | |||
Earnings per share | Ps | 1,731.38 |
F-125
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | ||||
U.S. GAAP Net income | Ps | 996,311 | ||
Revenues | 7,196,028 | |||
Earnings per share | Ps | 2,189.70 |
2005 | 2006 | 2007 | ||||||||||
Goodwill U.S. GAAP | ||||||||||||
Balance at beginning of year | Ps | 161,265 | Ps | 569,748 | Ps | 577,535 | ||||||
Reclassifications | — | — | 132,243 | |||||||||
Additions | 408,483 | 7,787 | 636,186 | |||||||||
Foreign currency adjustment | — | — | 36,195 | |||||||||
Balance at end of year | Ps | 569,748 | Ps | 577,535 | Ps | 1,382,159 | ||||||
Goodwill under Colombian GAAP | 41,994 | 34,371 | 973,699 | |||||||||
Difference to be recognized under U.S. GAAP (1) | Ps | 527,754 | Ps | 543,164 | Ps | 408,460 | ||||||
(1) | For 2007 this adjustment is reflected in the line goodwill of the reconciliation of stockholders equity for Ps 276,217 and as part of the line revaluation of assets for Ps 132,243. |
F-126
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
December 31, | December 31, | December 31, | ||||||||||
2005 | 2006 | 2007 | ||||||||||
Commercial Banking | Ps | 253,034 | Ps | 253,034 | Ps | 303,032 | ||||||
Retail Banking | 151,418 | 159,205 | 629,712 | |||||||||
Small Business Banking | 27,784 | 27,784 | 27,784 | |||||||||
Leasing | 54,238 | 54,238 | 54,238 | |||||||||
Offshore Commercial Banking | 31,534 | 31,534 | 31,534 | |||||||||
Government Banking | 1,199 | 1,199 | 30,629 | |||||||||
Construction Banking | 4,326 | 4,326 | 4,326 | |||||||||
Treasury | — | — | 122,446 | |||||||||
All other segments | 46,215 | 46,215 | 178,458 | |||||||||
Total Goodwill | Ps | 569,748 | Ps | 577,535 | Ps | 1,382,159 | ||||||
F-127
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | The present value of the brand is determined based on its potential to generate future cash flow. |
• | The royalty stream that the business would hypothetically earn from its brand can be reasonably estimated (it assumes that future royalties can in some way be predicted). |
• | Cash flows are discounted in order to arrive to a present value. |
• | Capital costs and rates of return can be properly estimated. |
• | The royalty stream that the business would hypothetically earn during the final year of the period in question can be considered a perpetuity. |
• | Retail banking |
• | Commercial banking |
• | Offshore commercial banking. |
F-128
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||
Intangible Assets | ||||||||
Balance at beginning of year | Ps | 223,080 | Ps | 142,099 | ||||
Additions | 7,267 | 365,849 | ||||||
Amortization | (15,114 | ) | (42,063 | ) | ||||
Impairment | (73,134 | ) | — | |||||
Foreign currency translation adjustment | — | 21,806 | ||||||
Balance at end of year | Ps | 142,099 | Ps | 487,691 | ||||
December 31, 2006 | December 31, 2007 | |||||||||||||||||||||||||||
Gross | Gross | |||||||||||||||||||||||||||
carrying | Acummulated | carrying | Acummulated | |||||||||||||||||||||||||
amount | amortization | Impairment | amount | amortization | Impairment | |||||||||||||||||||||||
Non-Amortizable intangible assets | Ps | 73,134 | — | Ps | 73,134 | Ps | 30,407 | — | — | |||||||||||||||||||
Amortizable intangible assets | Ps | 163,258 | Ps | 21,159 | — | Ps | 520,781 | Ps | 63,222 | — |
F-129
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
Weight useful life | ||||||||
December 31, 2007 | (months) | |||||||
Brand | Ps | 30,407 | ||||||
Service asset | 6,206 | 169 | ||||||
Asset management | 30,004 | 125 | ||||||
Loan | 77,354 | 201 | ||||||
Deposits | 123,801 | 151 | ||||||
Customer relationship Conavi and Corfinsura | 22,400 | 105 | ||||||
Customer relationship Factoring Bancolombia | 7,267 | 48 | ||||||
Customer relationship Conglomerado Banagrícola | 178,824 | 159 | ||||||
Value of business acquired | 71,944 | 120 | ||||||
Others | 2,981 | 105 | ||||||
TOTAL | Ps | 551,188 | ||||||
F-130
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-131
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
Profit (losses) from discontinued operations before income taxes | Ps | (29,893 | ) | Ps | (37,355 | ) | Ps | (53,716 | ) | |||
Income taxes (benefit) expense | 9,008 | 8,224 | 3,247 | |||||||||
Profit (losses) from discontinued operations | Ps | (38,901 | ) | Ps | (45,579 | ) | Ps | (56,963 | ) | |||
Maximum potential amount | ||||||||||||||||||||||||||||||||
Expire within one year | Expire after one year | Total amount outstanding | of future payments | |||||||||||||||||||||||||||||
2006 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | 2007 | |||||||||||||||||||||||||
Financial standby letters of credit | Ps | 702,834 | Ps | 1,007,038 | Ps | 350,767 | Ps | 347,883 | Ps | 1,053,601 | Ps | 1,354,921 | Ps | 1,053,601 | Ps | 1,354,921 | ||||||||||||||||
Bank guarantees | 550,137 | 992,467 | 229,628 | 265,981 | 779,765 | 1,258,448 | 779,765 | 1,258,448 | ||||||||||||||||||||||||
Total | Ps | 1,252,971 | Ps | 1,999,505 | Ps | 580,395 | Ps | 613,864 | Ps | 1,833,366 | Ps | 2,613,369 | Ps | 1,833,366 | Ps | 2,613,369 | ||||||||||||||||
F-132
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
December 31, 2006 | December 31, 2007 | |||||||||||||||
Colombian | Colombian | |||||||||||||||
GAAP | Estimated | GAAP | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
Financial assets | ||||||||||||||||
Cash and cash equivalents | Ps | 2,006,366 | Ps | 2,006,366 | Ps | 5,228,387 | Ps | 5,228,387 | ||||||||
Investment securities | 5,677,761 | 4,827,872 | 5,774,251 | 4,562,689 | ||||||||||||
Loans and accrued interest receivable on loans, net | 24,066,681 | 25,523,982 | 36,644,033 | 38,954,179 | ||||||||||||
Customers’ acceptances | 64,030 | 64,030 | 55,208 | 55,208 | ||||||||||||
Derivatives | 102,365 | 102,210 | 140,797 | 139,015 |
F-133
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
December 31, 2006 | December 31, 2007 | |||||||||||||||
Colombian | Colombian | |||||||||||||||
GAAP | Estimated | GAAP | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
Financial liabilities: | ||||||||||||||||
Deposits | Ps | 23,337,874 | Ps | 23,315,577 | Ps | 34,558,995 | Ps | 34,654,832 | ||||||||
Overnight funds | 1,009,098 | 1,009,098 | 2,020,366 | 2,020,366 | ||||||||||||
Bank acceptances outstanding | 64,030 | 64,030 | 55,208 | 55,208 | ||||||||||||
Interbank borrowings | 1,079,741 | 1,079,741 | 1,525,894 | 1,525,894 | ||||||||||||
Borrowings from development and other domestic banks | 2,467,639 | 2,467,639 | 3,371,003 | 3,371,003 | ||||||||||||
Long term debt | 1,313,782 | 1,768,839 | 2,866,462 | 3,675,395 |
F-134
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-135
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||
U.S. GAAP consolidated net income | Ps | 891,121 | Ps | 941,183 | Ps | 1,015,644 | ||||||
Less preferred share dividends | 110,806 | 116,041 | 157,974 | |||||||||
Income attributable to common stockholders | 780,315 | 825,142 | 857,670 | |||||||||
Income from continuing operations attributable to common shareholders | 819,216 | 870,721 | 914,633 | |||||||||
Income (loss) from operations and disposal of discontinued operations | (38,901 | ) | (45,579 | ) | (56,963 | ) | ||||||
Income attributable to common shareholders | 780,315 | 825,142 | 857,670 | |||||||||
Weighted average number of common shares outstanding used in basic EPS calculation(in millions) | 455 | 510 | 510 | |||||||||
Basic and Diluted earnings per share (U.S. GAAP): | ||||||||||||
Income from continuing operations | 1,800.47 | 1,708.29 | 1,794.44 | |||||||||
Income (loss) from operations and disposal of discontinued operations | (85.50 | ) | (89.42 | ) | (111.76 | ) | ||||||
Income attributable to common shareholders | Ps | 1,714.97 | Ps | 1,618.87 | Ps | 1,682.68 | ||||||
F-136
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-137
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 (restated) | ||||||||||||||||||||||||||||||||||||
Small | Governmental | Offshore | ||||||||||||||||||||||||||||||||||
Retail | Commercial | Business | And Institutional | Commercial | All other | |||||||||||||||||||||||||||||||
Banking | Banking | Banking | Banking | Treasury | Banking | Leasing | Segments | Total | ||||||||||||||||||||||||||||
Revenues from external customers | Ps | 474,916 | Ps | 32,652 | Ps | 50,724 | Ps | 15,092 | — | Ps | 12,618 | Ps | 308,027 | Ps | 233,075 | Ps | 1,127,104 | |||||||||||||||||||
Revenues (expenses) from transactions with other operating segments of the Bank | 76,998 | 145,022 | 161,358 | 27,850 | — | 10,604 | 6,654 | (391,454 | ) | 37,032 | ||||||||||||||||||||||||||
Interest income | 1,059,092 | 379,434 | 375,839 | 82,570 | 828,418 | 178,409 | 67,845 | 131,903 | 3,103,510 | |||||||||||||||||||||||||||
Interest expense | 245,978 | 87,318 | 127,094 | 38,579 | 358,932 | 75,422 | 210,411 | 78,897 | 1,222,631 | |||||||||||||||||||||||||||
Net interest revenue | 813,114 | 292,116 | 248,745 | 43,991 | 469,486 | 102,987 | (142,566 | ) | 53,006 | 1,880,879 | ||||||||||||||||||||||||||
Depreciation and amortization expense(2) | — | — | — | — | — | 706 | 11,871 | 18,076 | 30,653 | |||||||||||||||||||||||||||
Provision for loan losses | 77,229 | 3,497 | 13,338 | 1,913 | 27,560 | 28,538 | 19,459 | 20,588 | 192,122 | |||||||||||||||||||||||||||
Administrative and other expense | 697,565 | 76,472 | 85,086 | 36,397 | 10,895 | 8,952 | 57,950 | 596,431 | 1,569,748 | |||||||||||||||||||||||||||
Income tax expense or benefit(2) | — | — | — | — | — | — | 32,389 | 245,124 | 277,513 | |||||||||||||||||||||||||||
Other income or expense, net | 193 | 5 | 5 | — | — | 12,346 | 6,546 | (10,161 | ) | 8,934 | ||||||||||||||||||||||||||
Segment profit before distribution of income (expense) for treasury funds | 590,427 | 389,826 | 362,408 | 48,623 | 431,031 | 100,359 | 56,992 | (995,753 | ) | 983,913 | ||||||||||||||||||||||||||
Distribution of income (expense) for treasury funds(1) | 102,443 | (84,480 | ) | (87,934 | ) | 17,486 | 73,041 | — | — | (20,556 | ) | — | ||||||||||||||||||||||||
Segment profit | Ps | 692,870 | Ps | 305,346 | Ps | 274,474 | Ps | 66,109 | Ps | 504,072 | Ps | 100,359 | Ps | 56,992 | Ps | (1,016,309 | ) | Ps | 983,913 | |||||||||||||||||
Segments assets | Ps | 7,710,861 | Ps | 3,757,603 | Ps | 3,730,214 | Ps | 825,460 | Ps | 7,375,750 | Ps | 4,166,424 | Ps | 3,452,069 | Ps | 2,503,701 | Ps | 33,522,082 | ||||||||||||||||||
(1) | These costs are calculated based on the funds that segments use or provide. Those do not have an impact in the final result. | |
(2) | It was not practical to quantify these items. |
F-138
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 (restated) | ||||||||||||||||||||||||||||||||||||
Small | Governmental | Offshore | ||||||||||||||||||||||||||||||||||
Retail | Commercial | Business | And Institutional | Commercial | All other | |||||||||||||||||||||||||||||||
Banking | Banking | Banking | Banking | Treasury | Banking | Leasing | Segments | Total | ||||||||||||||||||||||||||||
Revenues from external customers | Ps | 428,531 | Ps | 134,992 | Ps | 117,282 | Ps | 36,377 | — | Ps | 130 | Ps | 38,515 | Ps | 222,699 | Ps | 978,526 | |||||||||||||||||||
Revenues (expenses) from transactions with other operating segments of the Bank | 69,727 | 297,645 | 92,006 | 54,498 | — | 12,493 | 12,691 | (379,957 | ) | 159,103 | ||||||||||||||||||||||||||
Interest income | 820,398 | 756,876 | 387,043 | 172,830 | 400,053 | 495,222 | 437,977 | 147,004 | 3,617,403 | |||||||||||||||||||||||||||
Interest expense | 196,432 | 66,929 | 51,395 | 289,709 | 246,058 | 123,286 | 254,752 | 123,645 | 1,352,206 | |||||||||||||||||||||||||||
Net interest revenue | 623,966 | 689,947 | 335,648 | (116,879 | ) | 153,995 | 371,936 | 183,225 | 23,359 | 2,265,197 | ||||||||||||||||||||||||||
Depreciation and amortization expense | 59,151 | 14,848 | 16,898 | 6,699 | 4,867 | 988 | 10,237 | 20,229 | 133,917 | |||||||||||||||||||||||||||
Provision for loan losses | 86,327 | (7,179 | ) | 37,829 | (37,106 | ) | (30,134 | ) | 13,316 | 51,741 | 87,978 | 202,772 | ||||||||||||||||||||||||
Administrative and other expense | 662,166 | 140,453 | 186,052 | 73,754 | 53,590 | 9,099 | 68,689 | 545,693 | 1,739,496 | |||||||||||||||||||||||||||
Income tax expense or benefit | 19,275 | 25,807 | 18,319 | 20,403 | 12,839 | — | 36,475 | 41,760 | 174,878 | |||||||||||||||||||||||||||
Other income or expense, net | (791 | ) | (116,209 | ) | 223 | — | — | (223,056 | ) | 12,138 | 84,564 | (243,131 | ) | |||||||||||||||||||||||
Segment profit before distribution of income (expense) for treasury funds | 294,514 | 832,446 | 286,061 | (89,754 | ) | 112,833 | 138,100 | 79,427 | (744,995 | ) | 908,632 | |||||||||||||||||||||||||
Distribution of income (expense) for treasury funds(1) | 74,518 | (304,177 | ) | (44,607 | ) | 310,701 | (8,089 | ) | — | — | (28,346 | ) | — | |||||||||||||||||||||||
Segment profit | Ps | 369,032 | Ps | 528,269 | Ps | 241,454 | Ps | 220,947 | Ps | 104,744 | Ps | 138,100 | Ps | 79,427 | Ps | (773,341 | ) | Ps | 908,632 | |||||||||||||||||
Segments assets | Ps | 6,782,548 | Ps | 8,852,141 | Ps | 3,137,485 | Ps | 2,228,962 | Ps | 3,090,780 | Ps | 4,216,594 | Ps | 4,528,718 | Ps | 5,418,802 | Ps | 38,256,030 | ||||||||||||||||||
(1) | These costs are calculated based on the funds that segments use or provide. Those do not have an impact in the final result. |
F-139
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2007 | ||||||||||||||||||||||||||||||||||||
Small | Governmental | Offshore | ||||||||||||||||||||||||||||||||||
Retail | Commercial | Business | And Institutional | Commercial | All other | |||||||||||||||||||||||||||||||
Banking | Banking | Banking | Banking | Treasury | Banking | Leasing | Segments | Total | ||||||||||||||||||||||||||||
Revenues from external customers | Ps | 628,460 | Ps | 135,214 | Ps | 173,465 | Ps | 44,277 | (2,302 | ) | Ps | 11,858 | Ps | 84,086 | Ps | 261,691 | Ps | 1,336,749 | ||||||||||||||||||
Revenues (expenses) from transactions with other operating segments of the Bank | (10,844 | ) | 25,309 | — | — | 10,655 | 148,783 | 1,345 | 317,738 | 492,986 | ||||||||||||||||||||||||||
Interest income | 1,412,878 | 1,200,566 | 606,788 | 235,607 | 578,651 | 299,067 | 624,606 | 303,279 | 5,261,442 | |||||||||||||||||||||||||||
Interest expense | 440,436 | 191,654 | 70,316 | 559,077 | 241,551 | 205,806 | 392,740 | 43,167 | 2,144,747 | |||||||||||||||||||||||||||
Net interest revenue | 972,442 | 1,008,912 | 536,472 | (323,470 | ) | 337,100 | 93,261 | 231,866 | 260,112 | 3,116,695 | ||||||||||||||||||||||||||
Depreciation and amortization expense | 92,489 | 17,001 | 24,147 | 7,843 | 3,059 | 20,819 | 24,369 | 45,452 | 235,179 | |||||||||||||||||||||||||||
Provision for loan losses | 267,022 | 164,440 | 154,554 | 23,326 | (14,634 | ) | 19,271 | 108,538 | 26,111 | 748,628 | ||||||||||||||||||||||||||
Administrative and other expense | 1,021,239 | 187,669 | 248,945 | 79,346 | 32,092 | 10,786 | 77,778 | 441,147 | 2,099,002 | |||||||||||||||||||||||||||
Income tax expense or benefit | 58,979 | 75,439 | 46,587 | 45,744 | 42,381 | — | 35,990 | 56,763 | 361,883 | |||||||||||||||||||||||||||
Other income or expense, net | 43,472 | 14,313 | 138 | — | 21 | 18,067 | 61,258 | (59,098 | ) | 78,171 | ||||||||||||||||||||||||||
Segment profit before distribution of income (expense) for treasury funds | 193,801 | 739,199 | 235,842 | (435,452 | ) | 282,576 | 221,093 | 131,880 | 210,970 | 1,579,909 | ||||||||||||||||||||||||||
Distribution of income (expense) for treasury funds(1) | (12,920 | ) | (416,221 | ) | (76,737 | ) | 617,387 | (40,942 | ) | — | — | (70,567 | ) | — | ||||||||||||||||||||||
Segment profit | Ps | 180,881 | Ps | 322,978 | Ps | 159,105 | Ps | 181,935 | Ps | 241,634 | Ps | 221,093 | Ps | 131,880 | Ps | 140,403 | Ps | 1,579,909 | ||||||||||||||||||
Segments assets | Ps | 12,520,097 | Ps | 13,863,491 | Ps | 5,613,853 | Ps | 2,868,259 | Ps | 2,586,235 | Ps | 6,847,345 | Ps | 5,898,303 | Ps | 8,965,226 | Ps | 59,162,809 | ||||||||||||||||||
(1) | These costs are calculated based on the funds that segments use or provide. Those do not have an impact in the final result. |
F-140
Table of Contents
2005 | 2006 | 2007 | ||||||||||
Revenues | ||||||||||||
Revenues for reportable segments(1) | Ps | 4,267,646 | Ps | 4,755,032 | Ps | 7,091,177 | ||||||
Non-operating income(2) | (20,166 | ) | (372,237 | ) | (194,096 | ) | ||||||
Elimination of intersegment revenues | (37,032 | ) | (159,103 | ) | (492,986 | ) | ||||||
Total revenues for reportable segments(3) | Ps | 4,210,448 | Ps | 4,223,692 | Ps | 6,404,095 | ||||||
Profit or Loss | ||||||||||||
Segment Profit | Ps | 983,913 | Ps | 908,632 | Ps | 1,579,909 | ||||||
Elimination of inter-segment profits | (37,032 | ) | (159,103 | ) | (492,986 | ) | ||||||
Net income | Ps | 946,881 | Ps | 749,529 | Ps | 1,086,923 | ||||||
Assets | ||||||||||||
Segment Assets | Ps | 33,522,082 | Ps | 38,256,030 | Ps | 59,162,809 | ||||||
Elimination of inter-segment assets | (2,718,565 | ) | (3,767,334 | ) | (7,011,160 | ) | ||||||
Consolidated total | Ps | 30,803,517 | Ps | 34,488,696 | Ps | 52,151,649 | ||||||
(1) | Total revenues for reportable segments include Revenues from external customers, revenues and expenses from transaction with other operating segments of the same enterprise and interest income. | |
(2) | Non-operating income represent other income classified as revenues for segment reporting purposes. | |
(3) | Total revenues for reportable segments include interest, fees, other services and other operating income. |
2006 | 2007 | |||||||||||||||
Long | Long | |||||||||||||||
Geographic Information | Revenues | Lived - Assets(1) | Revenues | Lived - Assets(1) | ||||||||||||
Republic of Colombia | Ps | 3,801,365 | Ps | 878,917 | Ps | 5,507,174 | Ps | 1,202,108 | ||||||||
Republic of Panama and Cayman Islands | 512,629 | 12,285 | 515,749 | 10,242 | ||||||||||||
Puerto Rico | 37,171 | 141 | 51,765 | 164 | ||||||||||||
Perú | — | — | 357 | 6,706 | ||||||||||||
El Salvador | — | — | 774,026 | 143,658 | ||||||||||||
USA(1) | 31,630 | 928 | 48,010 | 115 | ||||||||||||
Total | 4,382,795 | 892,271 | 6,897,081 | 1,362,993 | ||||||||||||
Eliminations | (159,103 | ) | (13 | ) | (492,986 | ) | 11 | |||||||||
Total, net | Ps | 4,223,692 | Ps | 892,258 | Ps | 6,404,095 | Ps | 1,363,004 | ||||||||
(1) | Included foreclosed assets, net, and property, plant and equipment, net. |
F-141
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-142
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | Banca de Inversión Bancolombia S.A. specializes in providing investment banking services to corporate customers in areas such as mergers and acquisitions, project finance, issues of debt and equity securities and syndicated loan transactions. | ||
• | Construction Banking, this segment provides services to the professional building construction industry. Construction customers are segmented by the number of construction projects they own. | ||
• | Valores Bancolombia is a subsidiary of the Bank that provides brokerage and asset management services and channels all its professional experience and efforts into providing solutions and proposing differentiated investment alternatives to its customers. | ||
Valores Bancolombia offers its customers investment alternatives both domestically and internationally. | |||
In El Salvador, Bursabac’s brokerage services provide access to securities that include notes issued byBanco Central de Reserva(El Salvador’s Central Bank), government bonds, Euro bonds, repurchase agreements, stocks, and bank and corporate debt securities known asCertificados de Inversion. Bursabac’s brokerage services also include the trading of foreign debt securities and international stocks listed in the Salvadorian Stock Exchange. | |||
• | The manufacturing segment of the Bank provides a wide range of products to individuals and companies such as: metal parts in gray and ductile iron, both wrought and finished, such as brake systems for passenger automobiles and trucks, accessories for aqueducts and agriculture machinery. |
F-143
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | Trust, Pension Fund and Insurance: The Bank offers, through Fiduciaria Bancolombia S.A., five mutual funds and one voluntary retirement fund, all of which are designed to provide customers with the opportunity to diversify their investments. | ||
Through its branch network, Banco Agrícola S.A. offers various insurance products (life insurance and educational) from Asesuisa a subsidiary of Banagrícola. Banco Agrícola S.A. was the first bank in El Salvador to enter the Bancassurance line of business. | |||
Asesuisa offers protection through insurance products for individuals and corporations, covering a wide range of risks and exposures. | |||
AFP Crecer is a pension fund that manages both voluntary and mandatory contributions through individual savings accounts for the elderly, common disability and surviving pensions, as established under the SAP. The SAP and other regulations issued by the Superintendency of Pensions of El Salvador regulate the products and services that AFP Crecer provides. |
F-144
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
• | The ownership interests in subsidiaries held by parties other than the parent be clearly identified, labeled, and presented in the consolidated statement of financial position within equity, but separate from the parent’s equity. | ||
• | The amount of consolidated net income attributable to the parent and to the non-controlling interest be clearly identified and presented on the face of the consolidated statement of income. A non-controlling interest, sometimes called a minority interest, is the portion of equity in a subsidiary not attributable, directly or indirectly, to a parent. | ||
• | Changes in a parent’s ownership interest while the parent retains its controlling financial interest in its subsidiary be accounted for consistently. A parent’s ownership interest in a subsidiary changes if the parent purchases additional ownership interests in its subsidiary or if the parent sells some of its ownership interests in its subsidiary. It also changes if the subsidiary reacquires some of its ownership interests or the subsidiary issues additional ownership interests. All of those transactions are economically similar, and this Statement requires that they be accounted for similarly, as equity transactions. | ||
• | When a subsidiary is deconsolidated, any retained non-controlling equity investment in the former subsidiary be initially measured at fair value. The gain or loss on the deconsolidation of the subsidiary is measured using the fair value of any non-controlling equity investment rather than the carrying amount of that retained investment. | ||
• | Entities provide sufficient disclosures that clearly identify and distinguish between the interests of the parent and the interests of the non-controlling owners. |
F-145
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
F-146
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||||||||||
Previously | Previously | |||||||||||||||
reported | Restated | reported | Restated | |||||||||||||
Assets | ||||||||||||||||
Cash an due from banks: | Ps | 2,010,120 | Ps | 2,040,892 | Ps | 5,239,778 | Ps | 5,285,089 | ||||||||
Trading account | 2,926,959 | 2,926,959 | 2,287,673 | 2,287,673 | ||||||||||||
Investment securities,net | 2,912,524 | 2,203,154 | 3,414,275 | 2,361,663 | ||||||||||||
Loans | 21,358,135 | 22,456,573 | 33,482,038 | 35,340,990 | ||||||||||||
Financial lease | 3,553,514 | 3,553,514 | 4,699,764 | 4,699,764 | ||||||||||||
Allowance for loans and financial leases losses | (507,641 | ) | (509,179 | ) | (1,055,697 | ) | (1,072,307 | ) | ||||||||
Premises and equipment, net | 1,637,039 | 1,637,039 | 1,922,999 | 1,922,999 | ||||||||||||
Other assets | 1,552,684 | 1,566,111 | 3,055,923 | 3,054,437 | ||||||||||||
Total Assets | Ps | 35,443,334 | Ps | 35,875,063 | Ps | 53,046,753 | Ps | 53,880,308 | ||||||||
Liabilities and Stockholders’ Equity: | ||||||||||||||||
Deposits | 23,191,301 | 23,191,301 | 34,356,264 | 34,356,264 | ||||||||||||
Short term debt | 1,209,776 | 1,209,776 | 1,195,849 | 1,195,849 | ||||||||||||
Long term debt | 3,609,352 | 4,031,736 | 6,506,127 | 7,330,902 | ||||||||||||
Other liabilities | 2,836,369 | 2,848,792 | 4,986,221 | 4,996,708 | ||||||||||||
Minority interest | 47,518 | 44,440 | 64,738 | 63,031 | ||||||||||||
Sharholders’ equity | 4,549,018 | 4,549,018 | 5,937,554 | 5,937,554 | ||||||||||||
Total Liabilities and Shareholders’ equity | Ps | 35,443,334 | Ps | 35,875,063 | Ps | 53,046,753 | Ps | 53,880,308 | ||||||||
F-147
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2006 | 2007 | |||||||||||||||
Previously | Previously | |||||||||||||||
reported | Restated | reported | Restated | |||||||||||||
Total interest income | Ps | 3,252,850 | Ps | 3,261,057 | Ps | 4,695,568 | Ps | 4,763,632 | ||||||||
Total interest expense | (1,272,358 | ) | (1,281,228 | ) | (1,914,902 | ) | (1,987,244 | ) | ||||||||
Net interest income | 1,980,492 | 1,979,829 | 2,780,666 | 2,776,388 | ||||||||||||
Provision of loans, leases and other receivables | (1,765 | ) | (1,765 | ) | (678,962 | ) | (678,962 | ) | ||||||||
Net interest income after provision of loans, leases and other receivables | 1,978,727 | 1,978,064 | 2,101,704 | 2,097,426 | ||||||||||||
Other income | 1,153,643 | 1,154,306 | 1,610,168 | 1,614,446 | ||||||||||||
Other expenses | (1,945,737 | ) | (1,945,737 | ) | (2,189,349 | ) | (2,189,349 | ) | ||||||||
Income before income taxes | 1,186,633 | 1,186,633 | 1,522,523 | 1,522,523 | ||||||||||||
Income tax expense | (199,871 | ) | (199,871 | ) | (449,916 | ) | (449,916 | ) | ||||||||
Net income from continued operations | 986,762 | 986,762 | 1,072,607 | 1,072,607 | ||||||||||||
Discontinued Operations | (45,579 | ) | (45,579 | ) | (56,963 | ) | (56,963 | ) | ||||||||
Net income | Ps | 941,183 | Ps | 941,183 | Ps | 1,015,644 | Ps | 1,015,644 | ||||||||
F-148
Table of Contents
Notes to Consolidated Financial Statements
(Stated in millions of pesos and thousands of U.S. dollars)
2005 | 2006 | 2007 | ||||||||||||||||||||||
Previously | Previously | Previously | ||||||||||||||||||||||
reported | Restated | reported | Restated | reported | Restated | |||||||||||||||||||
Net income | Ps | 891,121 | Ps | 891,121 | Ps | 941,183 | Ps | 941,183 | Ps | 1,015,644 | Ps | 1,015,644 | ||||||||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | (5,215,860 | ) | (3,059,351 | ) | (9,485,717 | ) | 2,811,272 | (13,723,203 | ) | 2,058,680 | ||||||||||||||
Net cash (used in) provided by operating activities | (4,324,739 | ) | (2,168,230 | ) | (8,544,534 | ) | 3,752,455 | (12,707,559 | ) | 3,074,324 | ||||||||||||||
Net cash (used in) provided by investing activities | (6,133,179 | ) | 474,247 | 5,411,530 | (7,121,607 | ) | 460,615 | (9,139,513 | ) | |||||||||||||||
Net cash provided by financing activities | 10,938,580 | 2,174,645 | 3,413,102 | 3,677,955 | 15,476,602 | 9,566,743 | ||||||||||||||||||
Increase in cash and cash equivalents | Ps | 480,662 | Ps | 480,662 | Ps | 280,098 | Ps | 308,803 | Ps | 3,229,658 | Ps | 3,501,554 | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | 2,067 | — | (257,357 | ) | |||||||||||||||||
Cash and cash equivalents at beginning of year | 1,249,360 | 1,249,360 | 1,730,022 | 1,730,022 | 2,010,120 | 2,040,892 | ||||||||||||||||||
Cash and cash equivalents at end of year | Ps | 1,730,022 | Ps | 1,730,022 | Ps | 2,010,120 | Ps | 2,040,892 | Ps | 5,239,778 | Ps | 5,285,089 | ||||||||||||
F-149
Table of Contents
12.1 | CEO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |||
12.2 | CFO Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |||
13.1 | CEO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |||
13.2 | CFO Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated July 23, 2009. | |||
15.1 | Consent of PriceWaterhouseCoopers, S.A. |