EX-7. 2 c73701exv7w.htm EXHIBIT 7. Filed by Bowne Pure Compliance
                                             
EXHIBIT 7. SELECTED RATIOS’ CALCULATION   INDEX   Dec-2003     Dec-2004     Dec-2005     Dec-2006     Dec-2007  
        (In Ps million )  
Net Interest Income
  (1)     1,057,305       1,217,365       2,049,810       1,767,503       2,808,318  
Total Interest Earning Assets
  (2)     11,466,269       13,905,061       25,244,735       28,532,355       36,968,704  
Total Average Assets
  (3)     13,800,781       15,971,743       28,711,558       32,437,287       43,194,922  
Total Average Shareholders’ Equity
  (4)     1,507,480       1,800,275       3,006,580       3,392,142       4,160,130  
Operating Expenses
  (5)     850,768       912,421       1,654,805       1,871,000       2,271,712  
Net Income
  (6)     469,384       578,678       946,881       749,529       1,086,923  
Total Assets
  (7)     15,176,129       17,479,129       30,803,517       34,488,696       52,151,649  
Net Operating, Income
  (8)     1,572,630       1,791,818       3,012,087       2,906,597       4,285,552  
Total Shareholders’ Equity
  (9)     1,689,379       2,090,723       3,377,290       3,646,612       5,199,270  
Loans
  (10)     8,029,668       10,035,239       18,626,252       24,645,574       37,702,624  
Non-Performing Loans
  (11)     76,182       88,451       275,864       334,488       666,368  
Allowance for Loans and Accrued Interest Losses
  (12)     392,433       438,981       714,537       845,827       1,490,454  
Loans Classified as “C”, “D” y “E”
  (13)     396,098       386,882       629,040       626,255       1,170,099  
Technical Capital
  (14)     1,427,881       1,779,022       2,563,303       3,414,312       5,908,317  
Risk Weighted Assets included Market Risk
  (15)     10,916,521       13,240,657       23,457,768       30,885,195       46,628,036  
 
                                           
SELECTED RATIOS:
                                           
Colombian GAAP:
                                           
Profitability Ratios:
                                           
Net Interest Margin
  (1) / (2)     9.22 %     8.75 %     8.12 %     6.19 %     7.60 %
Return on Average Total Assets
  (6) / (3)     3.40 %     3.62 %     3.30 %     2.31 %     2.52 %
Return on Average Shareholders’ Equity
  (6) / (4)     31.14 %     32.14 %     31.49 %     22.10 %     26.13 %
 
                                           
Efficiency Ratio:
                                           
Operating Expenses as a Percentage of Interest, Fees Services and Other Operating Income
  (5) / (8)     54.10 %     50.92 %     54.94 %     64.37 %     53.01 %

 

 


 

                                             
EXHIBIT 7. SELECTED RATIOS’ CALCULATION   INDEX   Dec-2003     Dec-2004     Dec-2005     Dec-2006     Dec-2007  
Capital Ratios:
                                           
Period-end Shareholders’ Equity as a Percentage of Period-end Total Assets
  (9) / (7)     11.13 %     11.96 %     10.96 %     10.57 %     9.97 %
Period-end Regulatory Capital as a Percentage of Period-end Risk-Weighted Assets
  (14) / (15)     13.08 %     13.44 %     10.93 %     11.05 %     12.67 %
 
                                           
Credit Quality Data:
                                           
Non-Performing Loans as a Percentage of Total Loans
  (11) / (10)     0.95 %     0.88 %     1.48 %     1.36 %     1.77 %
“C”, “D” and “E” Loans as a Percentage of Total Loans
  (13) / (10)     4.93 %     3.86 %     3.38 %     2.54 %     3.10 %
Allowance for Loan and Accrued Interest Losses as a Percentage of Non-Performing Loans
  (12) / (11)     515.13 %     496.30 %     259.02 %     252.87 %     223.67 %
Allowance for Loan and Accrued Interest Losses as a Percentage of “C”, “D” and “E” Loans
  (12) / (13)     99.07 %     113.47 %     113.59 %     135.06 %     127.38 %
Allowance for Loan and Accrued Interest Losses as a Percentage of Total Loans
  (12) / (10)     4.89 %     4.37 %     3.84 %     3.43 %     3.95 %