3
Souce : The Peruvian Bank Insurance Superintendency P E R U COMMERCIAL BANKING SYSTEM December 31, 2000 US $000 BALANCE SHEET QUICK ASSETS Cash & Legal Reserves Due from Banks-Demand Clearance Marketable Securities S/T LOANS Call Loans to Domestic Banks Overdrafts Bills & Discounts + Loans Mortgage Financing Other & LT Loans + Leasing Refinanced Credits Doubtful & Problem Loans - Loan Loss Reserve -Interest & Fees-Unearned Int. Fees & Other Collections Adjudicated Assets Investments & Subsidiaries Net Fixed Assets Other Assets TOTAL ASSETS DEPOSITS Demand Deposits Savings Time Deposits (Incl. CTS + FCBC) Deposits Retained as Guarantee Other Deposits BORROWED FUNDS - Call Loans from Domestic Banks - Financing f/ Banks & Central Bank - Bonds & Mortgage Bills Outstanding Payable Interest & Fees Other Liabilities Pension Funds & Other Reserves TOTAL LIABILITIES CAPITAL FUNDS Paid-in Capital Capital Surplus Legal Reserves Retained Earnings Net Profit/ (Loss) - Current Year TOTAL LIAB.& CAP.FUNDS CONTINGENT LIABILITIES Financial Derivatives Contingent Credits Exchange rate used (S/. = US$ 1) CONTNT INTBNK CRDTO WIESE SUDAM CITIBANK STDCHT BOSTON BNP BSCH COMER BIF FINAN LATINO NBK NVOMDO TOTAL 1,113,976 173,200 1,553,780 350,388 118,362 236,990 50,060 52,524 12,893 275,105 38,719 41,582 24,101 90,348 48,986 93,695 4,274,710 107,844 56,161 145,888 87,858 6,394 18,415 2,414 7,439 16 34,168 5,836 4,743 6,408 8,293 8,911 6,580 507,370 795,943 99,813 1,200,500 639,768 87,328 183,353 28,315 36,369 11,119 194,581 25,826 33,907 15,361 25,942 23,628 69,086 3,470,840 22,887 9,489 43,558 22,672 4,528 14,944 2,063 1,878 754 18,187 1,464 2,932 183 2,704 1,656 4,368 154,267 187,302 7,737 163,835 (399,910) 20,112 20,278 17,268 6,837 1,003 28,169 5,593 - 2,149 53,409 14,790 13,661 142,232 1,521,513 754,854 2,533,644 2,061,683 447,578 458,911 85,366 179,849 12,567 858,709 168,808 241,923 181,009 230,155 353,324 464,747 10,554,638 47,459 - 3,151 - 6,274 4,000 10,814 10,227 - 852 2,273 2,301 1,136 991 - - 89,478 35,898 31,819 152,505 190,567 35,371 68,713 1,051 521 791 23,155 21,563 19,544 6,043 30,241 14,454 28,847 661,083 1,100,973 550,376 1,887,108 1,615,464 257,837 334,552 65,874 119,920 7,684 200,891 97,506 126,692 80,717 55,664 173,645 189,142 6,864,046 144,939 37,273 185,415 71,727 66,789 32,812 - 18,876 - 204,364 - 28,512 2,522 6,976 14,556 20,590 835,352 112,766 53,084 144,051 83,525 62,645 15,137 6,409 31,067 4,226 302,868 29,838 46,823 72,614 29,719 108,244 189,764 1,292,780 90,787 68,337 145,787 139,509 15,728 2,474 708 - - 110,956 15,133 27,858 28,625 91,994 34,021 27,353 799,268 146,155 98,187 318,808 231,515 24,378 22,722 8,124 1,270 - 130,686 18,760 14,120 14,608 60,559 33,942 38,022 1,161,854 (157,464) (84,223) (303,181) (270,623) (21,444) (21,498) (7,612) (2,032) (134) (115,064) (16,264) (23,927) (25,257) (45,990) (25,540) (28,971) (1,149,224) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2,546 12,076 26,730 19,276 8,224 189 (14) - - 22,811 1,362 3,534 1,946 4,214 8,766 4,189 115,849 45,228 103,783 170,341 1,174,400 3,108 5,098 5,239 10 9 155,906 3,672 11 32 10,550 3,460 - 1,680,846 80,473 47,631 165,620 195,079 16,772 9,585 9,280 1,833 2,062 67,264 9,905 16,567 10,528 21,316 24,637 44,863 723,415 - - - - - - - - - - - - - - - - - 334,409 259,377 559,747 723,399 50,351 135,757 31,247 90,475 555 189,857 29,532 28,568 66,714 136,061 140,684 139,680 2,916,414 3,098,144 1,350,922 5,009,863 4,524,224 644,395 846,530 181,179 324,691 28,086 1,569,652 251,999 332,185 284,329 492,644 579,857 747,174 20,265,872 2,481,420 750,403 3,773,499 2,531,071 301,472 400,112 108,196 117,489 2,365 764,811 166,950 101,864 105,644 240,499 234,428 254,898 12,335,122 318,420 80,505 671,254 360,798 36,186 137,882 18,695 11,350 1,389 113,109 21,557 17,863 6,423 32,654 30,414 16,793 1,875,292 485,135 212,242 1,358,288 679,575 63,952 86,561 13,138 - - 175,003 26,976 6,938 26,878 76,877 44,168 29,362 3,285,093 1,649,523 355,550 1,664,783 1,317,788 195,151 156,634 75,588 99,433 914 411,632 111,695 73,216 64,901 117,088 140,102 183,768 6,617,764 - - - - - - - - - - - - - - - - - 28,341 102,106 79,174 172,911 6,184 19,035 774 6,706 63 65,068 6,722 3,847 7,443 13,880 19,744 24,975 556,973 89,919 340,148 241,270 1,133,712 256,674 193,516 13,044 89,428 14,053 420,475 32,270 168,943 83,427 75,082 204,512 300,852 3,657,324 1,420 980 1,420 15,767 2,068 20,170 - 11,245 5,196 8,523 - - - 4,957 - 852 72,601 88,498 339,168 227,633 1,117,927 253,708 173,346 13,044 78,183 8,857 411,873 32,270 168,891 83,363 70,081 204,512 247,213 3,518,567 - - 12,216 17 897 - - - - 79 - 52 63 43 - 52,787 66,156 - - - - - - - - - - - - - - - 8,147 8,147 245,512 130,686 445,509 371,056 33,126 133,653 28,028 85,021 1,575 235,180 23,158 32,072 61,522 107,693 66,803 101,446 2,102,038 22,838 13,377 55,767 52,139 6,520 8,342 1,918 7,106 212 20,347 3,573 1,959 3,299 4,685 6,832 9,346 218,259 2,839,689 1,234,614 4,516,044 4,087,978 597,791 735,624 151,186 299,044 18,206 1,440,813 225,951 304,838 253,891 427,959 512,574 674,689 18,320,890 258,456 116,309 493,818 436,247 46,603 110,906 29,993 25,647 9,880 128,838 26,048 27,347 30,438 64,685 67,283 72,485 1,944,982 216,686 88,101 291,568 320,601 41,848 43,320 24,401 28,332 13,668 116,512 26,685 25,913 28,890 65,673 61,753 52,884 1,446,835 - - - 8,341 - 52,219 - - - - - - - - 3,064 - 63,624 35,276 27,252 182,017 96,666 2,096 1,776 7,684 - - 10,336 - 1,195 1,325 - 4,049 17,110 386,782 - - - - - - - - - - - - - - - - - - - 295 - - 4,375 (3,633) (1,811) (1,760) - (763) 9 - - - - (3,288) 6,494 956 19,939 10,638 2,660 9,215 1,541 (874) (2,028) 1,990 127 230 222 (988) (1,584) 2,491 51,029 3,098,144 1,350,922 5,009,863 4,524,224 644,395 846,530 181,179 324,691 28,086 1,569,652 251,999 332,185 284,329 492,644 579,857 747,174 20,265,872 602,411 235,793 673,786 1,148,861 168,016 387,332 100,432 206,804 7,859 478,204 70,996 49,638 93,572 157,819 141,006 171,093 4,693,623 - - - - - - - - - - - - - - - - - 602,411 235,793 673,786 1,148,861 168,016 387,332 100,432 206,804 7,859 478,204 70,996 49,638 93,572 157,819 141,006 171,093 4,693,623 - - - - - - - - - - - - - - - - - 0.284 $ ---DOES NOT INCLUDE NEITHER CONSUMER ORIENTED BANKS NOR "MI BANCO"--- Jorge Romani Phone (511) 919-8252 [email protected] 1/29/2011 Page 1 SFN-1200 $SFN1200

Banco Nuevo Mundo - Analisis Financiero Sistema Banca Comercial Peru dec 2000

Embed Size (px)

Citation preview

  • 1.Souce: PERUDecember 31, 2000The Peruvian Bank Insurance Superintendency US $000COMMERCIAL BANKING SYSTEMBALANCE SHEET CONTNT INTBNK CRDTOWIESESUDAM CITIBANK STDCHT BOSTON BNP BSCH COMER BIF FINANLATINONBKNVOMDOTOTALQUICK ASSETS1,113,976 173,200 1,553,780350,388118,362236,99050,060 52,52412,893 275,10538,719 41,582 24,101 90,34848,98693,695 4,274,710Cash & Legal Reserves 107,84456,161 145,888 87,8586,394 18,415 2,4147,4391634,168 5,8364,7436,4088,293 8,911 6,580 507,370Due from Banks-Demand 795,94399,813 1,200,500639,768 87,328183,35328,315 36,36911,119 194,58125,826 33,907 15,361 25,94223,62869,086 3,470,840Clearance22,887 9,48943,558 22,6724,528 14,944 2,0631,878 75418,187 1,4642,9321832,704 1,656 4,368 154,267Marketable Securities S/T 187,302 7,737 163,835 (399,910)20,112 20,27817,2686,837 1,00328,169 5,593-2,149 53,40914,79013,661 142,232LOANS 1,521,513 754,854 2,533,6442,061,683447,578458,91185,366179,84912,567 858,709 168,808241,923181,009230,155 353,324 464,74710,554,638Call Loans to Domestic Banks 47,459 - 3,151-6,2744,00010,814 10,227 - 852 2,2732,3011,136991 - -89,478Overdrafts 35,89831,819 152,505190,567 35,371 68,713 1,051521 79123,15521,563 19,5446,043 30,24114,45428,847 661,083Bills & Discounts + Loans 1,100,973 550,376 1,887,1081,615,464257,837334,55265,874119,920 7,684 200,89197,506126,692 80,717 55,664 173,645 189,142 6,864,046Mortgage Financing144,93937,273 185,415 71,727 66,789 32,812 - 18,876 - 204,364 - 28,5122,5226,97614,55620,590 835,352Other & LT Loans + Leasing112,76653,084 144,051 83,525 62,645 15,137 6,409 31,067 4,226 302,86829,838 46,823 72,614 29,719 108,244 189,764 1,292,780Refinanced Credits 90,787 68,337145,787139,50915,7282,474 708 - -110,956 15,133 27,858 28,62591,994 34,02127,353799,268Doubtful & Problem Loans146,155 98,187318,808231,51524,378 22,722 8,124 1,270 -130,686 18,760 14,120 14,60860,559 33,94238,0221,161,854 - Loan Loss Reserve (157,464) (84,223)(303,181)(270,623)(21,444) (21,498) (7,612) (2,032) (134)(115,064) (16,264) (23,927) (25,257)(45,990) (25,540)(28,971)(1,149,224) -Interest & Fees-Unearned---- -- - - ----- -- --Int. Fees & Other Collections--- --- -- - - ---- - - -Adjudicated Assets 2,546 12,076 26,73019,2768,224189 (14) - -22,811 1,3623,5341,9464,214 8,766 4,189 115,849Investments & Subsidiaries45,228103,783170,341 1,174,4003,1085,098 5,239 10 9 155,906 3,672 11 32 10,550 3,460 - 1,680,846Net Fixed Assets80,473 47,631165,620 195,079 16,7729,585 9,2801,833 2,06267,264 9,905 16,567 10,528 21,31624,63744,863 723,415 --- --- -- - - ---- - - -Other Assets 334,409259,377559,747 723,399 50,351135,75731,247 90,475 555 189,85729,532 28,568 66,714136,061 140,684 139,680 2,916,414TOTAL ASSETS3,098,1441,350,9225,009,8634,524,224644,395846,530 181,179324,69128,0861,569,652251,999332,185284,329492,644 579,857 747,17420,265,872DEPOSITS2,481,420 750,403 3,773,4992,531,071301,472400,112 108,196117,489 2,365 764,811 166,950101,864105,644240,499 234,428 254,89812,335,122Demand Deposits 318,42080,505 671,254360,798 36,186137,88218,695 11,350 1,389 113,10921,557 17,8636,423 32,65430,41416,793 1,875,292Savings 485,135 212,242 1,358,288679,575 63,952 86,56113,138- - 175,00326,9766,938 26,878 76,87744,16829,362 3,285,093Time Deposits (Incl. CTS + FCBC)1,649,523 355,550 1,664,7831,317,788195,151156,63475,588 99,433 914 411,632 111,695 73,216 64,901117,088 140,102 183,768 6,617,764Deposits Retained as Guarantee- - ---- -- - - ---- - - -Other Deposits 28,341 102,10679,174172,9116,184 19,035 7746,7066365,068 6,7223,8477,443 13,88019,74424,975 556,973BORROWED FUNDS89,919340,148241,270 1,133,712256,674193,51613,044 89,42814,053 420,47532,270168,943 83,427 75,082 204,512 300,852 3,657,324 - Call Loans from Domestic Banks1,4209801,42015,7672,068 20,170 - 11,245 5,196 8,523 ---4,957 - 85272,601 - Financing f/ Banks & Central Bank88,498339,168227,633 1,117,927253,708173,34613,044 78,183 8,857 411,87332,270168,891 83,363 70,081 204,512 247,213 3,518,567 - Bonds & Mortgage Bills Outstanding-- 12,21617897- -- -79 - 52 63 43 -52,78766,156Payable Interest & Fees--- --- -- - - ---- - 8,147 8,147Other Liabilities245,512130,686445,509 371,056 33,126133,65328,028 85,021 1,575 235,18023,158 32,072 61,522107,69366,803 101,446 2,102,038Pension Funds & Other Reserves22,838 13,377 55,76752,1396,5208,342 1,9187,106 21220,347 3,5731,9593,2994,685 6,832 9,346 218,259TOTAL LIABILITIES 2,839,6891,234,6144,516,0444,087,978597,791735,624 151,186299,04418,2061,440,813225,951304,838253,891427,959 512,574 674,68918,320,890CAPITAL FUNDS258,456116,309493,818436,24746,603110,90629,993 25,647 9,880 128,83826,048 27,347 30,438 64,68567,28372,485 1,944,982Paid-in Capital216,686 88,101291,568320,60141,848 43,32024,401 28,33213,668 116,51226,685 25,913 28,890 65,67361,75352,884 1,446,835Capital Surplus---8,341 - 52,219 -- - - ---- 3,064 -63,624Legal Reserves35,276 27,252182,017 96,666 2,0961,776 7,684- -10,336 -1,1951,325- 4,04917,110 386,782 ---- -- -- - - ---- - - -Retained Earnings--295- -4,375(3,633)(1,811) (1,760)-(763) 9-- - -(3,288)Net Profit/ (Loss) - Current Year6,494956 19,939 10,638 2,6609,215 1,541 (874) (2,028)1,990 127230222 (988) (1,584)2,49151,029TOTAL LIAB.& CAP.FUNDS3,098,1441,350,9225,009,8634,524,224644,395846,530 181,179324,69128,0861,569,652251,999332,185284,329492,644 579,857 747,17420,265,872CONTINGENT LIABILITIES 602,411235,793673,786 1,148,861 168,016387,332 100,432206,804 7,859 478,204 70,996 49,638 93,572157,819 141,006 171,093 4,693,623Financial Derivatives--- - -- -- - ----- - - -Contingent Credits 602,411235,793673,786 1,148,861 168,016387,332 100,432206,804 7,859 478,204 70,996 49,638 93,572157,819 141,006 171,093 4,693,623 --- - -- -- - ----- - - -Exchange rate used (S/. = US$ 1)$0.284---DOES NOT INCLUDE NEITHER CONSUMER ORIENTED BANKS NOR "MI BANCO"---Jorge Romani Page 1Phone (511) 919-8252 [email protected]/29/2011 SFN-1200 $SFN1200

2. Souce:PERUDecember 31, 2000The Peruvian Bank Insurance SuperintendencyUS $000 COMMERCIAL BANKING SYSTEMPROFIT & LOSS STAT. CONTNT INTBNKCRDTO WIESE SUDAM CITIBANK STDCHT BOSTONBNP BSCHCOMER BIF FINANLATINONBKNVOMDOTOTALFINANCIAL INCOME 344,524182,055 642,908463,54176,966 88,80421,556 27,441 1,923 195,40245,91741,538 40,73744,909 69,160 83,372 2,370,753Ints.& Fees/ Loans 205,243125,950 360,972289,03960,567 64,52711,055 14,517 949 128,27338,15832,932 33,52630,282 55,209 68,832 1,520,032Ints.& Fees/ Loans to Banks-Demand41,343 10,52771,301 41,939 4,1337,762 1,9943,134 60413,704 2,353 2,4661,918 2,5693,4434,238 213,426Ints.& Fees/ Due from Banks2,5041,203 7,7641,176 1,1821,718 777330 139 977 316 289365 16120426219,368Fees from Contingent Liabilities52,992 18,361 123,981 53,258 5,321 10,686 2,2075,459 18623,277 3,049 3,5533,602 9,5065,2816,449 327,166Trustees & Adm. Fees -158 49549919- -- 0 - - --352215 1,422Exchange Gain 17,8978,40419,724 17,340 3,442983 4,3372,335 10516,068 1,692 2,1971,539 1,4423,1302,812 103,447Gain/ (Loss) on Equities Portfolio23,458 16,12251,503 60,189 2,1573,041 1,186949 (64) 12,104 339(7)(316)8751,794480 173,810Other Financial Income 1,0871,332 7,168100 145 86 -717 4 99912 10910439 97 8512,083FINANCIAL EXPENSES (132,644) (105,522) (221,251) (265,014)(41,671) (31,303)(12,556) (16,744)(745) (89,165) (21,776) (23,041) (23,581)(24,386) (43,584)(50,754) (1,103,737)Interest on Deposits (118,872)(54,879) (182,174) (167,969)(18,151) (21,870)(11,235) (11,381)(226) (48,437) (17,931)(7,359) (12,618)(12,919) (18,680)(24,138) (728,839)Ints.& Fees on Borrowed Funds(7,261)(40,213)(22,812)(84,405)(21,561)(9,104) (351)(4,530)(433) (36,420)(3,398) (14,688) (10,472) (9,743) (23,219)(25,607) (314,216)Exchange Losses(163) (3,384)-(693)--(902) -(86)(240) (34)(929) (66)- (1,230) (100) (7,825)Deposits Indexed to Inflation(120) (1,106) (2,036) (463)-- - (754) -0--(72)-- -(4,552)Deposits Insurance + Others (6,228) (5,939)(14,229)(11,484) (1,959)(329)(68) (79)(1)(4,068)(412) (65)(354) (1,725)(456) (909)(48,305)GROSS FINANCIAL RESULT 211,880 76,534 421,657198,52735,295 57,500 9,000 10,697 1,178 106,23724,14118,497 17,15620,523 25,576 32,618 1,267,016- Loan Loss Provision(114,276) (8,078) (153,202)(45,806) (7,511)(8,972) (3,392) (903) (139) (23,207)(8,413)(7,693)(3,252)(12,384)(5,209) (4,990) (407,425)- Provision for Loan Losses(114,276) (8,078) (153,202)(45,806) (7,511)(8,972) (3,392) (903) (139) (23,207)(8,413)(7,693)(3,252)(12,384)(5,209) (4,990) (407,425)NET FINANCIAL RESULT97,604 68,456 268,455152,72027,784 48,529 5,6089,794 1,03983,03015,72910,804 13,904 8,139 20,368 27,628859,591Other Income83,268 19,82846,838 79,553 3,3118,706 8,946808 336,510 2,573 4,4622,37323,0519,072 20,475349,776Other Expenses (170,084)(86,938) (288,618) (224,223)(27,360) (46,450)(12,541) (11,216) (2,824) (113,607) (17,516) (14,774) (15,518)(32,034) (31,200)(45,194) (1,140,095)Personnel & Board (56,667)(26,102) (117,559)(68,959)(10,739) (19,086) (5,982)(7,273) (1,735)(33,119)(6,172)(5,132)(6,175)(11,375) (10,328)(12,792) (399,193)General & Administrative Expenses (63,172)(35,464) (129,836)(94,282)(11,507) (20,449) (4,039)(3,223) (828)(46,724)(8,957)(6,945)(7,562)(13,472) (13,391)(16,965) (476,816)Depreciation & Amortization (17,707)(12,368)(29,869)(35,488) (2,966)(2,987) (1,065)(613) (220)(10,207)(1,127)(1,389)(1,351) (4,701)(4,071) (7,065) (133,195)Miscellaneous (32,538)(13,004)(11,355)(25,494) (2,147)(3,928) (1,455)(107)(41)(23,557)(1,261)(1,308)(430) (2,486)(3,409) (8,372) (130,892)E.B.I.Tx. 10,7881,34726,675 8,0503,736 10,785 2,013 (614)(1,782)5,933785 493759(843) (1,760)2,90869,272Income Taxes --(964)- (716)(3,638) (2)(284)(6) (267) - -- - - -(5,877)Result on Inflationary Exposure REI (4,293)(391) (5,772)2,588 (360) 2,068(470)24 (241) (3,675)(658) (263)(537) (145)176(417)(12,366)Extraordinary Income/ (Charge) -- - --- --- -- -- - - - -NET PROFIT/(LOSS) 6,494956 19,939 10,638 2,6609,215 1,541 (874)(2,028)1,990 127230222(988) (1,584)2,491 51,029NET PROFIT/(LOSS) -REI6,494956 19,939 8,0502,6607,146 1,541 (898)(2,028)1,990 127230222(988) (1,760)2,491 51,029Jorge Romani Page 2Phone (511) 919-8252 [email protected] 1/29/2011SFN-1200 $SFN1200 3. Souce: PERUDecember 31, 2000The Peruvian Bank Insurance Superintendency US $000COMMERCIAL BANKING SYSTEMFINANCIAL RATIOS CONTNT INTBNK CRDTOWIESESUDAMCITIBANK STDCHT BOSTON BNP BSCH COMERBIF FINANLATINONBKNVOMDOTOTAL PERCENTUAL STRUCTUREESTRUCTURA PORCENTUALQuick Assets/ Total Assets36.0%12.8%31.0%7.7% 18.4% 28.0% 27.6% 16.2% 45.9% 17.5% 15.4%12.5% 8.5% 18.3% 8.4% 12.5% 21.1%Marketable Securities/ Total Assets6.0% 0.6% 3.3%(8.8%)3.1%2.4%9.5%2.1%3.6%1.8%2.2% 0.0% 0.8% 10.8% 2.6%1.8%0.7%Net Loans/ Total Assets 49.1%55.9%50.6%45.6%69.5% 54.2% 47.1% 55.4% 44.7% 54.7% 67.0%72.8%63.7% 46.7%60.9% 62.2% 52.1%Gross Loans/ Total Assets 54.2%62.1%56.6%51.6%72.8% 56.8% 51.3% 56.0% 45.2% 62.0% 73.4%80.0%72.5% 56.1%65.3% 66.1% 57.8%Overdrafts/ Gross Loans2.1% 3.8% 5.4%8.2%7.5% 14.3%1.1%0.3%6.2%2.4% 11.7% 7.4% 2.9% 11.0% 3.8%5.8%5.6%Bills, Disc.& Loans/ Gross Loans65.6%65.6%66.5%69.3%55.0% 69.6% 70.8% 65.9% 60.5% 20.6% 52.7%47.7%39.1% 20.2%45.8% 38.3% 58.6%Net Fixed Assets/ Total Assets 2.6% 3.5% 3.3%4.3%2.6%1.1%5.1%0.6%7.3%4.3%3.9% 5.0% 3.7%4.3% 4.2%6.0%3.6%Deposits/ (Liabilities + Capital Funds) 80.1%55.5%75.3%55.9%46.8% 47.3% 59.7% 36.2%8.4% 48.7% 66.3%30.7%37.2% 48.8%40.4% 34.1% 60.9%Savings/ Deposits 19.6%28.3%36.0%26.8%21.2% 21.6% 12.1%0.0%0.0% 22.9% 16.2% 6.8%25.4% 32.0%18.8% 11.5% 26.6%Time Deposits/ Deposits 66.5%47.4%44.1%52.1%64.7% 39.1% 69.9% 84.6% 38.6% 53.8% 66.9%71.9%61.4% 48.7%59.8% 72.1% 53.6%Placements/ Deposits 0.0% 0.0% 0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0% 0.0% 0.0%0.0% 0.0%0.0%0.0%Borrowed Funds/Liab.+ Capital Funds2.9%25.2% 4.8%25.1%39.8% 22.9%7.2% 27.5% 50.0% 26.8% 12.8%50.9%29.3% 15.2%35.3% 40.3% 18.0%Bonds & Mrtge.Bills/Liab.+ Cap.Funds 0.0% 0.0% 0.2%0.0%0.1%0.0%0.0%0.0%0.0%0.0%0.0% 0.0% 0.0%0.0% 0.0%7.1%0.3%Cap.Funds/ Liab.+ Capital Funds8.3% 8.6% 9.9%9.6%7.2% 13.1% 16.6%7.9% 35.2%8.2% 10.3% 8.2%10.7% 13.1%11.6%9.7%9.6% OPERATIONAL RATIOSCOEFICIENTES OPERATIVOS Y DE RENTABILIDADReturn on Equity (ROE) 2.5% 0.8%4.0%1.8% 5.7%6.4%5.1% (3.5%) (20.5%) 1.5% 0.5%0.8%0.7%(1.5%) (2.6%)3.4%2.6%Return on Assets (ROA) 0.2% 0.1%0.4%0.2% 0.4%0.8%0.9% (0.3%)(7.2%) 0.1% 0.1%0.1%0.1%(0.2%) (0.3%)0.3%0.3%Net Profit (Loss)/ Total Deposits0.3% 0.1%0.5%0.3% 0.9%1.8%1.4% (0.8%) (85.8%) 0.3% 0.1%0.2%0.2%(0.4%) (0.8%)1.0%0.4%Net Profits/ Earning Assets 13.4%19.4% 15.9% 13.4%14.1% 13.0% 15.7% 11.9% 7.7%17.1%23.9% 15.8% 21.8%20.2%19.1%16.1% 15.3%Return on Risk Assets-RORA 0.3% 0.1%0.6%0.2% 0.5%1.2%1.2% (0.3%) (13.3%) 0.2% 0.1%0.1%0.1%(0.2%) (0.3%)0.4%0.3%Risk Assets (US$MM)$1,984 $1,178 $ 3,456 $ 4,174 $ 526 $ 610 $ 131 $272 $ 15 $1,295 $ 213 $ 291 $ 260 $ 402 $531 $ 653 $ 15,991Operating Cost/ Net Financial Result 140.9% 108.0%103.3%130.1%90.7% 87.6%197.7%113.4% 267.8% 108.5% 103.4%124.6%108.5% 363.0% 136.4% 133.3%117.4%Operating Cost/ Total Assets 4.4% 5.5%5.5%4.4% 3.9%5.0%6.1% 3.4%9.9% 5.7% 6.5%4.1%5.3%6.0% 4.8%4.9%5.0%Personnel/ Total Deposits2.3% 3.5%3.1%2.7% 3.6%4.8%5.5% 6.2% 73.4% 4.3% 3.7%5.0%5.8%4.7% 4.4%5.0%3.2%Personnel/ Total Asssets 1.8% 1.9%2.3%1.5% 1.7%2.3%3.3% 2.2%6.2% 2.1% 2.4%1.5%2.2%2.3% 1.8%1.7%2.0%Operating Cost/ Earning Assets 5.3% 7.9%6.8%5.7% 4.6%6.2%8.1% 4.8% 11.2% 7.9% 8.5%5.1%8.1%13.3%7.7%7.1%6.5%Market Share-Deposits 20.1% 6.1% 30.6% 20.5% 2.4%3.2%0.9% 1.0%0.0% 6.2% 1.4%0.8%0.9%1.9% 1.9%2.1%100.0%Market Share-Loans14.4% 7.2% 24.0% 19.5% 4.2%4.3%0.8% 1.7%0.1% 8.1% 1.6%2.3%1.7%2.2% 3.3%4.4%100.0%ASSETS QUALITYCALIDAD DE ACTIVOS Doubtful & PD Loans/ Gross Loans8.7% 11.7% 11.2% 9.9% 5.2%4.7% 8.7%0.7% 0.0% 13.4% 10.1% 5.3%7.1%21.9% 9.0% 7.7%9.9% Doubt.+ Refinanc Loans/ Gross Loans14.1% 19.8% 16.4% 15.9%8.6%5.2% 9.5%0.7% 0.0% 24.8% 18.3% 15.8% 21.0% 55.2%17.9% 13.2% 16.8% Loan Loss Rsve/Doubt & Refincd.Loans 66.5% 50.6% 65.3% 72.9%53.5%85.3%86.2%160.0% #DIV/0!47.6% 48.0% 57.0% 58.4% 30.1%37.6% 44.3% 58.6% Loan Loss Reserve/ Gross Loans9.4% 10.0% 10.7% 11.6%4.6%4.5% 8.2%1.1% 1.1% 11.8% 8.8%9.0%12.2% 16.7% 6.7% 5.9%9.8% Loan Loss Reserve/ Net Loans 10.3% 11.2% 12.0% 13.1%4.8%4.7% 8.9%1.1% 1.1% 13.4% 9.6%9.9%14.0% 20.0% 7.2% 6.2%10.9% Earning Assets (-) Expensive Liabilities $ 7,013 $ (150,504) $38,025 $ (201,385) $ (12,288) $ 88,729 $ 16,143 $ 24,349 $ 8,430 $ (40,331) $ (7,114) $ (8,273) $ (2,089) $ (93,795) $ (77,250) $ (38,080) $ (448,418) Net Earning Assets/ Total Assets0.2% (11.1%)0.8% (4.5%) (1.9%) 10.5% 8.9%7.5%30.0% (2.6%)(2.8%)(2.5%)(0.7%)(19.0%)(13.3%) (5.1%)(2.2%) Gross Loans/ Total Deposits67.7% 111.8%75.2% 92.1% 155.6% 120.1%85.9%154.8% 537.0%127.3%110.9%261.0%195.2% 114.8% 161.6% 193.7% 94.9% Fixed Assets/ Capital Funds31.1% 41.0% 33.5% 44.7%36.0% 8.6%30.9%7.1%20.9% 52.2% 38.0% 60.6% 34.6% 33.0%36.6% 61.9% 37.2% (*) (*) Total Deposits includes: Demand Deposits, Savings, Time Deposits (plus Fgn Cy. CDs3rd. Parties Severance Indemnities) and Pledged Deposits Total Deposits includes: Demand Deposits, Savings, Time Deposits (plus Fgn Cy. CDs & & 3rd. Parties Severance Indemnities) and Pledged Deposits LIQUIDITYLIQUIDEZ Quick Assets/ Total Deposits44.9% 23.1%41.2% 13.8% 39.3%59.2% 46.3% 44.7% 545.1% 36.0% 23.2%40.8%22.8% 37.6%20.9% 36.8% 34.7% Borrowed Funds/ Gross Loans (**) 5.4% 40.5% 8.5% 48.6% 54.7%40.3% 14.0% 49.2% 110.6% 43.2% 17.4%63.5%40.4% 27.2%54.0% 60.9% 31.2% Demand Deposits/ Total Deposits 12.8% 10.7%17.8% 14.3% 12.0%34.5% 17.3%9.7%58.7% 14.8% 12.9%17.5% 6.1% 13.6%13.0%6.6% 15.2% Call Loans/ Total Deposits 3.6% 45.3% 6.1% 44.8% 84.8%48.4% 12.1% 76.1% 594.2% 55.0% 19.3% 165.8%78.9% 31.2%87.2% 97.3% 29.1% Call Loans/ Gross Loans5.4% 40.5% 8.1% 48.6% 54.5%40.3% 14.0% 49.2% 110.6% 43.2% 17.4%63.5%40.4% 27.2%54.0% 50.2% 30.7% Due From Banks/ Total Assets 1.5%0.0% 0.1%0.0%1.0% 0.5% 6.0% 3.1% 0.0% 0.1% 0.9% 0.7% 0.4%0.2% 0.0%0.0%0.4% Financial Cost/ Borrowed Funds 8.1% 11.8% 9.5%7.4%8.4% 4.7% 2.7% 5.1% 3.1% 8.7%10.5% 8.7%12.6% 13.0%11.4%8.5%8.6% (**)(**) Borrowed Funds includes: Call Loans owed, Deposits from Banks (placements), Loans and other financing received from domestic/ foreign banksBonds/bills issued to finance loans & WKBorrowed Funds includes: Call Loans owed, Deposits from Banks (placements), Loans and other financing received from domestic/ foreign banks & & Bonds/bills issued to finance loans & WK CAPITALIZATION CAPITALIZACIONCapital Funds/ Total Assets 8.3%8.6% 9.9% 9.6% 7.2% 13.1% 16.6%7.9% 35.2%8.2% 10.3% 8.2%10.7% 13.1%11.6%9.7%9.6%Capital Funds/ Risk Assets(***)13.0%9.9%14.3%10.5% 8.9% 18.2% 22.9%9.4% 65.0% 10.0% 12.2% 9.4%11.7% 16.1%12.7% 11.1% 12.2%Capital Funds/ Gross Loans 15.4% 13.9%17.4%18.7% 9.9% 23.1% 32.3% 14.1% 77.8% 13.2% 14.1%10.3%14.8% 23.4%17.8% 14.7% 16.6%Capital Funds/ Total Deposits10.4% 15.5%13.1%17.2%15.5% 27.7% 27.7% 21.8%417.8% 16.8% 15.6%26.8%28.8% 26.9%28.7% 28.4% 15.8%Risk Weighted Ratio 8.408.00 8.10 7.60 9.105.305.204.501.908.609.00 7.60 7.107.20 8.00 10.807.95 (***) Risk Assets = Total Assets less Quick Assets(***) Risk Assets = Total Assets less Quick AssetsJorge RomaniPage 3Phone (511) 919-8252 [email protected]/29/2011SFN-1200 $SFN1200