By:
/s/ Pedro Toll
|
|
Name:
Pedro Toll
|
|
Title:
Deputy Manager
|
|
·
|
Commercial Division’s net
operating income(1) for 2008 was $58.3 million, the
highest in the last five years, representing an increase of 37% compared
to 2007, mainly due to increased average loan balances during the first
three quarters of the year, as well as increased lending
margins.
|
|
·
|
Asset
Management Division’s net operating income for 2008 was $12.3 million
compared to $18.5 million in 2007, representing a return of 12.2% on
assets under management.
|
|
·
|
Liquidity
(2)
as of December 31, 2008 was $826 million, compared to $396 million as of
December 31, 2007.
|
|
·
|
The
Bank’s Tier 1 capital ratio as of December 31, 2008 was 20.4%, compared to
20.9% as of December 31, 2007. The Bank’s leverage on these dates was 7.6x
and 7.7x, respectively. The Bank’s equity consists entirely of common
shares.
|
|
·
|
As
of December 31, 2008, the Bank reported zero past due credits in its
portfolio, as has been the case since 2006. The ratio of the
allowance for credit losses to the commercial portfolio was 2.8%, compared
to 2.0% in September 30, 2008, and to 1.9% as of December 31,
2007.
|
|
·
|
After
three quarters of growth, the Bank reduced its credit portfolio by $1.3
billion in the fourth quarter, as it built liquidity, collected vulnerable
exposures, and/or concentrations, and preserved its strong capitalization
in response to deteriorating macroeconomic
conditions.
|
|
·
|
Treasury
Division reported a net operating loss of $16.3 million in 2008, compared
to net income of $10.0 million in 2007. The 2008 results were
driven by the accounting treatment related to certain securities-based
financing transactions (repos), which were recorded as
sales. The Bank has routinely entered into repo transactions as
part of its normal business operations, accounting for the repos as
financing transactions. However, a particularly tight interbank market
caused the Bank to contract some repos under new terms that resulted in
the Bank receiving less cash for the value of the underlying securities
(“repo haircuts” or “haircuts”) than it had under normal market
conditions. Based on the application of FASB Statement No. 140
and related guidance, the Bank determined that the repo transactions
contracted under the new terms should be treated as sales of the
underlying securities, rather than as financings
(borrowings).
|
§
|
Fourth Quarter – Common
Dividend Payment: On February 9, 2009, the Bank
paid a regular quarterly dividend of $0.22 per share, pertaining to the
fourth quarter 2008 to stockholders of record as of January 29,
2009.
|
§
|
The
Bank has adjusted its infrastructure in line with the new challenges
facing the industry. Accordingly, during the first week of
February, 2009, the Bank reduced its headcount by
12%.
|
(1)
|
Net
Operating Income (Loss) refers to net interest income plus non-interest
operating income, minus operating
expenses.
|
(2)
|
Liquidity
ratio refers to liquid assets as a percentage of total
assets. Liquid assets consist of investment-grade ‘A’
securities, and cash and due from banks, excluding pledged
deposits.
|
(3)
|
Non-interest
operating income (loss) refers to net other income (expense) excluding
reversals (provisions) for credit losses and recoveries (impairment) on
assets. By business segment, non-interest operating income
includes:Commercial
Division: Net fees and commissions and Net related other income (expense).
Treasury
Division: net gains on sale of securities available for sale, impact of
derivative hedging instruments, gain (losses) on foreign currency
exchange, and gain (losses) from trading securities. Asset
Management Division: Gain from investment fund trading and related other
income (expense).
|
(4)
|
Net
Operating Revenues refers to net interest income plus non-interest
operating income.
|
(5)
|
Lending
spreads are calculated as loan portfolio weighted average lending spread
net of weighted average Libor-based cost rate, excluding loan
commissions.
|
(6)
|
Net
Income per Share calculations are based on the average number of shares
outstanding during each
period.
|
(7)
|
Operating
ROE: Annualized net operating income divided by average stockholders’
equity.
|
(8)
|
Efficiency
ratio refers to consolidated operating expenses as a percentage of net
operating revenues.
|
(9)
|
Tier
1 Capital is calculated according to the US Federal Reserve Board, and
Basel I capital adequacy guidelines, and is equivalent to stockholders’
equity excluding the OCI effect of the available for sale
portfolio. Tier 1 Capital ratio is calculated as a percentage
of risk weighted assets. Risk-weighted assets are, in turn,
also calculated based on US Federal Reserve Board, and Basel I capital
adequacy guidelines.
|
(10)
|
Total
Capital refers to Tier 1 Capital plus Tier 2 Capital, based on US Federal
Reserve Board, and Basel I capital adequacy guidelines. Total
Capital ratio refers to Total Capital as a percentage of risk weighted
assets.
|
(11)
|
Leverage
corresponds to assets divided by stockholders’
equity.
|
(12)
|
Treasury
Division’s net operating income includes: (i) interest income from
interest bearing deposits with banks, investment securities and trading
assets, net of allocated cost of funds; (ii) other income (expense) from
activities of hedging derivative instruments; (iii) net gain (loss) from
trading securities; (iv) net gain (loss) on sale of securities available
for sale; (v) gain (loss) on foreign currency exchange; and (vi) allocated
operating expenses.
|
AT THE END
OF,
|
||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
(C) - (B)
|
(C) - (A)
|
||||||||||||||||||||||||
Dec. 31, 2007
|
Sep. 30, 2008
|
Dec. 31, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
(In US$ million)
|
||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||
Cash
and due from banks
|
$ | 402 | $ | 445 | $ | 901 | $ | 455 | 102 | % | $ | 499 | 124 | % | ||||||||||||||
Trading
assets
|
0 | 0 | 45 | 45 |
n.m.
|
(*) | 45 |
n.m.
|
(*) | |||||||||||||||||||
Securities
available for sale
|
468 | 774 | 608 | (166 | ) | (21 | ) | 140 | 30 | |||||||||||||||||||
Securities
held to maturity
|
0 | 29 | 28 | (0 | ) | (1 | ) | 28 |
n.m.
|
(*) | ||||||||||||||||||
Investment
fund
|
82 | 150 | 151 | 1 | 1 | 69 | 84 | |||||||||||||||||||||
Loans
|
3,732 | 3,868 | 2,619 | (1,250 | ) | (32 | ) | (1,113 | ) | (30 | ) | |||||||||||||||||
Less:
|
||||||||||||||||||||||||||||
Allowance
for loan losses
|
(70 | ) | (69 | ) | (55 | ) | 14 | (21 | ) | 15 | (22 | ) | ||||||||||||||||
Unearned
income and deferred loan fees
|
(6 | ) | (6 | ) | (5 | ) | 1 | (20 | ) | 1 | (21 | ) | ||||||||||||||||
Loans,
net
|
3,656 | 3,793 | 2,559 | (1,234 | ) | (33 | ) | (1,097 | ) | (30 | ) | |||||||||||||||||
Customers'
liabilities under acceptances
|
9 | 90 | 1 | (89 | ) | (98 | ) | (8 | ) | (85 | ) | |||||||||||||||||
Premises
and equipment, net
|
10 | 8 | 8 | (0 | ) | (1 | ) | (2 | ) | (22 | ) | |||||||||||||||||
Accrued
interest receivable
|
62 | 53 | 46 | (7 | ) | (12 | ) | (16 | ) | (26 | ) | |||||||||||||||||
Derivative
financial instruments held for hedging purposes - asset
|
0 | 1 | 8 | 7 | 880 | 8 |
n.m.
|
(*) | ||||||||||||||||||||
Other
assets
|
9 | 9 | 7 | (1 | ) | (15 | ) | (1 | ) | (16 | ) | |||||||||||||||||
TOTAL
ASSETS
|
$ | 4,699 | $ | 5,351 | $ | 4,363 | $ | (988 | ) | (18 | )% | $ | (336 | ) | (7 | )% | ||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||
Demand
|
$ | 111 | $ | 96 | $ | 113 | $ | 17 | 18 | % | $ | 2 | 1 | % | ||||||||||||||
Time
|
1,351 | 1,455 | 1,056 | (399 | ) | (27 | ) | (295 | ) | (22 | ) | |||||||||||||||||
Total
Deposits
|
1,462 | 1,551 | 1,169 | (382 | ) | (25 | ) | (293 | ) | (20 | ) | |||||||||||||||||
Trading
liabilities
|
0 | 0 | 14 | 14 |
n.m.
|
(*) | 14 |
n.m.
|
(*) | |||||||||||||||||||
Securities
sold under repurchase agreements
|
283 | 652 | 474 | (177 | ) | (27 | ) | 191 | 67 | |||||||||||||||||||
Short-term
borrowings
|
1,221 | 1,022 | 739 | (283 | ) | (28 | ) | (483 | ) | (40 | ) | |||||||||||||||||
Long-term
debt and borrowings
|
1,010 | 1,296 | 1,205 | (91 | ) | (7 | ) | 195 | 19 | |||||||||||||||||||
Acceptances
outstanding
|
9 | 90 | 1 | (89 | ) | (98 | ) | (8 | ) | (85 | ) | |||||||||||||||||
Accrued
interest payable
|
39 | 36 | 33 | (4 | ) | (10 | ) | (6 | ) | (15 | ) | |||||||||||||||||
Derivative
financial instruments held for hedging purposes -
liability
|
17 | 41 | 92 | 51 | 124 | 75 | 444 | |||||||||||||||||||||
Reserve
for losses on off-balance sheet credit risk
|
14 | 17 | 31 | 14 | 82 | 17 | 124 | |||||||||||||||||||||
Other
liabilities
|
31 | 25 | 26 | 0 | 1 | (5 | ) | (16 | ) | |||||||||||||||||||
TOTAL
LIABILITIES
|
$ | 4,086 | $ | 4,731 | $ | 3,784 | $ | (947 | ) | (20 | )% | $ | (303 | ) | (7 | )% | ||||||||||||
Minority
interest in investment fund
|
0 | 6 | 5 | (1 | ) | (23 | ) | 5 |
n.m.
|
(*) | ||||||||||||||||||
STOCKHOLDERS'
EQUITY:
|
||||||||||||||||||||||||||||
Common
stock, no par value, assigned value of US$6.67
|
280 | 280 | 280 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Additional
paid-in capital in exces of assigned value
|
135 | 135 | 136 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Capital
reserves
|
95 | 95 | 95 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Retained
earnings
|
245 | 281 | 268 | (12 | ) | (4 | ) | 23 | 9 | |||||||||||||||||||
Accumulated
other comprehensive income (loss)
|
(10 | ) | (44 | ) | (72 | ) | (28 | ) | 63 | (62 | ) | 648 | ||||||||||||||||
Treasury
stock
|
(134 | ) | (133 | ) | (133 | ) | 0 | (0 | ) | 1 | (1 | ) | ||||||||||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
$ | 612 | $ | 614 | $ | 574 | $ | (40 | ) | (7 | )% | $ | (38 | ) | (6 | )% | ||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,699 | $ | 5,351 | $ | 4,363 | $ | (988 | ) | (18 | )% | $ | (336 | ) | (7 | )% |
FOR
THE THREE MONTHS
ENDED
|
||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
(C) - (B)
|
(C) - (A)
|
||||||||||||||||||||||||
Dec. 31, 2007
|
Sep. 30, 2008
|
Dec. 31, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
(In
US$ thousand, except per share amounts and ratios)
|
||||||||||||||||||||||||||||
INCOME STATEMENT
DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 71,992 | $ | 63,853 | $ | 51,268 | $ | (12,585 | ) | (20 | )% | $ | (20,724 | ) | (29 | )% | ||||||||||||
Interest
expense
|
(52,864 | ) | (42,093 | ) | (36,547 | ) | 5,546 | (13 | ) | 16,317 | (31 | ) | ||||||||||||||||
NET
INTEREST INCOME
|
19,127 | 21,760 | 14,721 | (7,039 | ) | (32 | ) | (4,406 | ) | (23 | ) | |||||||||||||||||
Reversal
for loan losses
|
2,980 | 842 | 14,495 | 13,654 | 1,622 | 11,515 | 386 | |||||||||||||||||||||
NET
INTEREST INCOME AFTER REVERSAL
|
||||||||||||||||||||||||||||
FOR
LOAN LOSSES
|
22,107 | 22,602 | 29,217 | 6,615 | 29 | 7,109 | 32 | |||||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
(3,235 | ) | (654 | ) | (13,830 | ) | (13,177 | ) | 2,016 | (10,596 | ) | 328 | ||||||||||||||||
Fees
and commissions, net
|
1,582 | 2,222 | 1,267 | (955 | ) | (43 | ) | (315 | ) | (20 | ) | |||||||||||||||||
Activities
of hedging derivative instruments
|
(212 | ) | 41 | 9,993 | 9,951 | 24,041 | 10,204 |
n.m.
|
(*) | |||||||||||||||||||
Impairment
on assets
|
0 | 0 | (428 | ) | (428 | ) |
n.m.
|
(*) | (428 | ) |
n.m.
|
(*) | ||||||||||||||||
Net
gain (loss) from investment fund trading
|
3,471 | (1,083 | ) | 3,587 | 4,670 | (431 | ) | 116 | 3 | |||||||||||||||||||
Net
gain (loss) from trading securities
|
4 | (23 | ) | (20,994 | ) | (20,972 | ) | 92,916 | (20,998 | ) |
n.m.
|
(*) | ||||||||||||||||
Net
gains (loss) on sale of securities available for sale
|
2,226 | 0 | (2,028 | ) | (2,028 | ) |
n.m.
|
(*) | (4,254 | ) | (191 | ) | ||||||||||||||||
Gain
(loss) on foreign currency exchange
|
181 | (895 | ) | (1,439 | ) | (544 | ) | 61 | (1,619 | ) | (897 | ) | ||||||||||||||||
Other
income (expense), net
|
(64 | ) | 440 | 116 | (324 | ) | (74 | ) | 180 | (281 | ) | |||||||||||||||||
NET
OTHER INCOME (EXPENSE)
|
3,954 | 50 | (23,756 | ) | (23,806 | ) | (47,803 | ) | (27,710 | ) | (701 | ) | ||||||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||||||||||||||
Salaries
and other employee expenses
|
(6,687 | ) | (5,247 | ) | (4,481 | ) | 765 | (15 | ) | 2,206 | (33 | ) | ||||||||||||||||
Depreciation,
amortization and impairment
|
(668 | ) | (724 | ) | (667 | ) | 57 | (8 | ) | 1 | (0 | ) | ||||||||||||||||
Professional
services
|
(700 | ) | (584 | ) | (1,330 | ) | (746 | ) | 128 | (630 | ) | 90 | ||||||||||||||||
Maintenance
and repairs
|
(370 | ) | (340 | ) | (352 | ) | (12 | ) | 4 | 18 | (5 | ) | ||||||||||||||||
Investment
fund expenses
|
(306 | ) | 342 | (358 | ) | (700 | ) | (205 | ) | (51 | ) | 17 | ||||||||||||||||
Other
operating expenses
|
(1,796 | ) | (2,155 | ) | (2,510 | ) | (354 | ) | 16 | (714 | ) | 40 | ||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(10,527 | ) | (8,708 | ) | (9,697 | ) | (990 | ) | 11 | 830 | (8 | ) | ||||||||||||||||
INCOME
(LOSS) BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS
OF INVESTMENT FUND
|
$ | 15,534 | $ | 13,944 | $ | (4,237 | ) | $ | (18,181 | ) | (130 | ) | $ | (19,771 | ) | (127 | ) | |||||||||||
Minority
interest in the investment fund
|
0 | 24 | (79 | ) | (103 | ) | (426 | ) | (79 | ) |
n.m.
|
(*) | ||||||||||||||||
NET
INCOME (LOSS)
|
$ | 15,534 | $ | 13,968 | $ | (4,316 | ) | $ | (18,284 | ) | (131 | )% | $ | (19,850 | ) | (128 | )% | |||||||||||
PER
COMMON SHARE DATA:
|
||||||||||||||||||||||||||||
Net
income (loss) per share
|
0.43 | 0.38 | (0.12 | ) | ||||||||||||||||||||||||
Diluted
earnings (loss) per share
|
0.43 | 0.38 | (0.12 | ) | ||||||||||||||||||||||||
Average
basic shares
|
36,370 | 36,396 | 36,413 | |||||||||||||||||||||||||
Average
diluted shares
|
36,367 | 36,449 | 36,474 | |||||||||||||||||||||||||
PERFORMANCE
RATIOS:
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.4 | % | 1.0 | % | -0.4 | % | ||||||||||||||||||||||
Return
on average stockholders' equity
|
9.9 | % | 8.6 | % | -3.0 | % | ||||||||||||||||||||||
Net
interest margin
|
1.70 | % | 1.61 | % | 1.24 | % | ||||||||||||||||||||||
Net
interest spread
|
0.82 | % | 1.10 | % | 0.68 | % | ||||||||||||||||||||||
Operating
expenses to total average assets
|
0.93 | % | 0.64 | % | 0.81 | % |
FOR THE TWELVE MONTHS ENDED DECEMBER 31,
|
||||||||
2007
|
2008
|
|||||||
(In
US$ thousand, except per share amounts & ratios)
|
||||||||
INCOME
STATEMENT DATA:
|
||||||||
Net
interest income
|
$ | 70,571 | $ | 77,847 | ||||
Fees
and commissions, net
|
5,555 | 7,252 | ||||||
Reversal
of provision for loan and off-balance sheet credit losses,
net
|
1,475 | 1,544 | ||||||
Activities
of hedging derivative instruments
|
(989 | ) | 9,956 | |||||
Impairment
on assets
|
(500 | ) | (767 | ) | ||||
Net
gains from investment fund trading
|
23,877 | 21,357 | ||||||
Net
gain (loss) from trading securities
|
(12 | ) | (20,998 | ) | ||||
Net
gains on sale of securities available for sale
|
9,119 | 67 | ||||||
Loss
on foreign currency exchange
|
115 | (1,596 | ) | |||||
Other
income (expense) net
|
(7 | ) | 656 | |||||
Operating
expenses
|
(37,027 | ) | (39,990 | ) | ||||
INCOME
BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF INVESTMENT
FUND
|
$ | 72,177 | $ | 55,326 | ||||
Minority
interest in the investment fund
|
0 | (207 | ) | |||||
NET
INCOME
|
$ | 72,177 | $ | 55,119 | ||||
BALANCE
SHEET DATA (In US$ millions):
|
||||||||
Investment
securities and trading assets
|
468 | 681 | ||||||
Investment
fund
|
82 | 151 | ||||||
Loans,
net
|
3,656 | 2,559 | ||||||
Total
assets
|
4,699 | 4,363 | ||||||
Deposits
|
1,462 | 1,169 | ||||||
Securities
sold under repurchase agreements
|
283 | 474 | ||||||
Short-term
borrowings
|
1,221 | 739 | ||||||
Long-term
debt and borrowings
|
1,010 | 1,205 | ||||||
Total
liabilities
|
4,086 | 3,784 | ||||||
Stockholders'
equity
|
612 | 574 | ||||||
PER
COMMON SHARE DATA:
|
||||||||
Net
income per share
|
1.99 | 1.51 | ||||||
Diluted
earnings per share
|
1.98 | 1.51 | ||||||
Book
value (period average)
|
16.67 | 16.86 | ||||||
Book
value (period end)
|
16.83 | 15.77 | ||||||
(In
thousand):
|
||||||||
Average
basic shares
|
36,349 | 36,388 | ||||||
Average
diluted shares
|
36,414 | 36,440 | ||||||
Basic
shares period end
|
36,370 | 36,413 | ||||||
SELECTED
FINANCIAL RATIOS:
|
||||||||
PERFORMANCE
RATIOS:
|
||||||||
Return
on average assets
|
1.8 | % | 1.1 | % | ||||
Return
on average stockholders' equity
|
11.9 | % | 9.0 | % | ||||
Net
interest margin
|
1.73 | % | 1.55 | % | ||||
Net
interest spread
|
0.78 | % | 0.98 | % | ||||
Operating
expenses to total average assets
|
0.90 | % | 0.79 | % | ||||
ASSET
QUALITY RATIOS:
|
||||||||
Non-accruing
loans to total loans, net of discounts (1)
|
0.0 | % | 0.0 | % | ||||
Charge
offs net of recoveries to total loan portfolio (1)
|
-0.2 | % | -0.1 | % | ||||
Allowance
for loan losses to total loan portfolio (1)
|
1.9 | % | 2.1 | % | ||||
Allowance
for losses on off-balance sheet credit risk to total
contingencies
|
2.5 | % | 6.9 | % | ||||
CAPITAL
RATIOS:
|
||||||||
Stockholders'
equity to total assets
|
13.0 | % | 13.2 | % | ||||
Tier
1 capital to risk-weighted assets
|
21.2 | % | 20.4 | % | ||||
Total
capital to risk-weighted assets
|
22.4 | % | 21.6 | % |
FOR THE TWELVE MONTHS
|
||||||||||||||||
ENDED DECEMBER 31,
|
||||||||||||||||
2007
|
2008
|
CHANGE
|
%
|
|||||||||||||
(In US$ thousand)
|
|
|||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||
Interest
income
|
$ | 264,869 | $ | 244,243 | $ | (20,627 | ) | (8 | )% | |||||||
Interest
expense
|
(194,299 | ) | (166,396 | ) | 27,903 | (14 | ) | |||||||||
NET
INTEREST INCOME
|
70,571 | 77,847 | 7,276 | 10 | ||||||||||||
Reversal
(provision) for loan losses
|
(11,994 | ) | 18,540 | 30,534 | (255 | ) | ||||||||||
NET
INTEREST INCOME AFTER REVERSAL (PROVISION) FOR LOAN LOSSES
|
58,577 | 96,387 | 37,810 | 65 | ||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
13,468 | (16,997 | ) | (30,465 | ) | (226 | ) | |||||||||
Fees
and commissions, net
|
5,555 | 7,252 | 1,696 | 31 | ||||||||||||
Activities
of hedging derivative instruments
|
(989 | ) | 9,956 | 10,944 |
n.m.
|
(*) | ||||||||||
Impairment
on assets
|
(500 | ) | (767 | ) | (267 | ) | 53 | |||||||||
Net
gains from investment fund trading
|
23,877 | 21,357 | (2,520 | ) | (11 | ) | ||||||||||
Net
loss from trading securities
|
(12 | ) | (20,998 | ) | (20,986 | ) |
n.m.
|
(*) | ||||||||
Net
gains on sale of securities available for sale
|
9,119 | 67 | (9,053 | ) | (99 | ) | ||||||||||
Gain
(loss) on foreign currency exchange
|
115 | (1,596 | ) | (1,711 | ) |
n.m.
|
(*) | |||||||||
Other
income (expense), net
|
(7 | ) | 656 | 662 |
n.m.
|
(*) | ||||||||||
NET
OTHER INCOME (EXPENSE)
|
50,628 | (1,071 | ) | (51,699 | ) | (102 | ) | |||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Salaries
and other employee expenses
|
(22,049 | ) | (20,227 | ) | 1,822 | (8 | ) | |||||||||
Depreciation,
amortization and impairment
|
(2,556 | ) | (3,720 | ) | (1,164 | ) | 46 | |||||||||
Professional
services
|
(3,181 | ) | (3,765 | ) | (584 | ) | 18 | |||||||||
Maintenance
and repairs
|
(1,188 | ) | (1,357 | ) | (168 | ) | 14 | |||||||||
Investment
fund expenses
|
(381 | ) | (2,065 | ) | (1,684 | ) | 442 | |||||||||
Other
operating expenses
|
(7,673 | ) | (8,856 | ) | (1,183 | ) | 15 | |||||||||
TOTAL
OPERATING EXPENSES
|
(37,027 | ) | (39,990 | ) | (2,963 | ) | 8 | |||||||||
INCOME
BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF
INVESTMENT FUND
|
$ | 72,177 | $ | 55,326 | $ | (16,851 | ) | (23 | ) | |||||||
Minority
interest in the investment fund
|
0 | (207 | ) | (207 | ) |
n.m.
|
(*) | |||||||||
NET
INCOME
|
$ | 72,177 | $ | 55,119 | $ | (17,059 | ) | (24 | )% |
FOR
THE THREE MONTHS ENDED,
|
||||||||||||||||||||||||||||||||||||
December
31, 2007
|
September
30, 2008
|
December
31, 2008
|
||||||||||||||||||||||||||||||||||
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
|||||||||||||||||||||||||||||||
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
||||||||||||||||||||||||||||
(In
US$ million)
|
||||||||||||||||||||||||||||||||||||
INTEREST
EARNING ASSETS
|
||||||||||||||||||||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 308 | $ | 3.7 | 4.65 | % | $ | 394 | $ | 2.1 | 2.08 | % | $ | 571 | $ | 0.6 | 0.43 | % | ||||||||||||||||||
Loans,
net of unearned income & deferred loan fees
|
3,638 | 60.2 | 6.47 | 4,021 | 51.7 | 5.03 | 3,186 | 43.3 | 5.32 | |||||||||||||||||||||||||||
Trading
assets
|
(0 | ) | 0.0 | 0.00 | 0 | 0.0 |
n.m.
|
(*) | (0 | ) | 0.6 |
n.m.
|
(*) | |||||||||||||||||||||||
Investment
securities
|
406 | 6.4 | 6.17 | 821 | 9.0 | 4.27 | 803 | 6.1 | 2.98 | |||||||||||||||||||||||||||
Investment
fund
|
104 | 1.8 | 6.61 | 147 | 1.1 | 2.91 | 150 | 0.6 | 1.55 | |||||||||||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 4,456 | $ | 72.0 | 6.32 | % | $ | 5,383 | $ | 63.9 | 4.64 | % | $ | 4,710 | $ | 51.3 | 4.26 | % | ||||||||||||||||||
Non
interest earning assets
|
102 | 91 | 93 | |||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
(73 | ) | (70 | ) | (69 | ) | ||||||||||||||||||||||||||||||
Other
assets
|
9 | 18 | 16 | |||||||||||||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 4,495 | $ | 5,422 | $ | 4,750 | ||||||||||||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||||||||||||||
Deposits
|
$ | 1,368 | $ | 17.6 | 5.05 | % | $ | 1,677 | $ | 10.9 | 2.54 | % | $ | 1,285 | $ | 8.1 | 2.46 | % | ||||||||||||||||||
Investment
fund
|
0 | 1.0 |
n.m.
|
(*) | 0 | 0.6 |
n.m.
|
(*) | 0 | 0.4 |
n.m.
|
(*) | ||||||||||||||||||||||||
Securities
sold under repurchase agreement and short-term
borrowings
|
1,391 | 19.0 | 5.34 | 1,692 | 16.1 | 3.73 | 1,473 | 12.7 | 3.37 | |||||||||||||||||||||||||||
Long-term
debt and borrowings
|
1,002 | 15.3 | 5.97 | 1,277 | 14.5 | 4.43 | 1,233 | 15.4 | 4.89 | |||||||||||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 3,760 | $ | 52.9 | 5.50 | % | $ | 4,647 | $ | 42.1 | 3.54 | % | $ | 3,992 | $ | 36.5 | 3.58 | % | ||||||||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 114 | $ | 128 | $ | 187 | ||||||||||||||||||||||||||||||
TOTAL
LIABILITIES
|
3,875 | 4,775 | 4,178 | |||||||||||||||||||||||||||||||||
Minority
interest in investment fund
|
0 | 4 | 6 | |||||||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
620 | 644 | 566 | |||||||||||||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,495 | $ | 5,422 | $ | 4,750 | ||||||||||||||||||||||||||||||
NET
INTEREST SPREAD
|
0.82 | % | 1.10 | % | 0.68 | % | ||||||||||||||||||||||||||||||
NET
INTEREST INCOME AND NET INTEREST MARGIN
|
$ | 19.1 | 1.70 | % | $ | 21.8 | 1.61 | % | $ | 14.7 | 1.24 | % |
FOR
THE YEAR ENDED,
|
||||||||||||||||||||||||
December
31, 2007
|
December
31, 2008
|
|||||||||||||||||||||||
AVERAGE
BALANCE
|
INTEREST
|
AVG.
RATE
|
AVERAGE
BALANCE
|
INTEREST
|
AVG.
RATE
|
|||||||||||||||||||
(In
US$ million)
|
||||||||||||||||||||||||
INTEREST
EARNING ASSETS
|
||||||||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 248 | $ | 12.7 | 5.06 | % | $ | 414 | $ | 7.6 | 1.80 | % | ||||||||||||
Loans,
net of unearned income & deferred loan fees
|
3,366 | 221.6 | 6.49 | 3,718 |
200.0
|
5.29 | ||||||||||||||||||
Trading
assets
|
(0 | ) | 0.0 | 0.00 | (0 | ) | 0.6 |
n.m.
|
(*) | |||||||||||||||
Investment
securities
|
345 | 20.9 | 5.99 | 756 | 32.5 | 4.23 | ||||||||||||||||||
Investment
fund
|
113 | 9.6 | 8.40 | 138 | 3.5 | 2.49 | ||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 4,072 | $ | 264.9 | 6.42 | % | $ | 5,025 | $ | 244.2 | 4.78 | % | ||||||||||||
Non
interest earning assets
|
88 | 93 | ||||||||||||||||||||||
Allowance
for loan losses
|
(62 | ) | (70 | ) | ||||||||||||||||||||
Other
assets
|
11 | 15 | ||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 4,108 | $ | 5,064 | ||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||
Deposits
|
$ | 1,321 | $ | 70.4 | 5.26 | % | $ | 1,500 | $ | 44.4 | 2.91 | % | ||||||||||||
Investment
fund
|
0 | 4.2 |
n.m.
|
(*) | 0 | 2.3 |
n.m.
|
(*) | ||||||||||||||||
Securities
sold under repurchase agreement and short-term
borrowings
|
1,272 | 70.3 | 5.45 | 1,629 | 63.2 | 3.82 | ||||||||||||||||||
Long-term
debt and borrowings
|
809 | 49.4 | 6.02 | 1,182 | 56.5 | 4.70 | ||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 3,402 | $ | 194.3 | 5.63 | % | $ | 4,310 | $ | 166.4 | 3.80 | % | ||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 100 | $ | 137 | ||||||||||||||||||||
TOTAL
LIABILITIES
|
3,502 | 4,448 | ||||||||||||||||||||||
Minority
interest in investment fund
|
0 | 3 | ||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
606 | 613 | ||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,108 | $ | 5,064 | ||||||||||||||||||||
NET
INTEREST SPREAD
|
0.78 | % | 0.98 | % | ||||||||||||||||||||
NET
INTEREST INCOME AND NET INTEREST MARGIN
|
$ | 70.6 | 1.73 | % | $ | 77.8 | 1.55 | % |
TWELVE MONTHS
|
TWELVE MONTHS
|
|||||||||||||||||||||||||||
ENDED
|
FOR THE THREE MONTHS ENDED
|
ENDED
|
||||||||||||||||||||||||||
DEC 31/07
|
DEC 31/07
|
MAR 31/08
|
JUN 30/08
|
SEP 30/08
|
DEC 31/08
|
DEC 31/08
|
||||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 264,869 | $ | 71,992 | $ | 67,850 | $ | 61,271 | $ | 63,853 | $ | 51,268 | $ | 244,243 | ||||||||||||||
Interest
expense
|
(194,299 | ) | $ | (52,864 | ) | (46,733 | ) | (41,023 | ) | (42,093 | ) | (36,547 | ) | (166,396 | ) | |||||||||||||
NET
INTEREST INCOME
|
70,571 | 19,127 | 21,118 | 20,248 | 21,760 | 14,721 | 77,847 | |||||||||||||||||||||
Reversal
(provision) for loan losses
|
(11,994 | ) | 2,980 | 0 | 3,204 | 842 | 14,495 | 18,540 | ||||||||||||||||||||
NET
INTEREST INCOME AFTER REVERSAL (PROVISION) FOR LOAN LOSSES
|
58,577 | 22,107 | 21,118 | 23,451 | 22,602 | 29,217 | 96,387 | |||||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
13,468 | (3,235 | ) | 0 | (2,513 | ) | (654 | ) | (13,830 | ) | (16,997 | ) | ||||||||||||||||
Fees
and commissions, net
|
5,555 | 1,582 | 1,799 | 1,964 | 2,222 | 1,267 | 7,252 | |||||||||||||||||||||
Activities
of hedging derivative instruments
|
(989 | ) | (212 | ) | (52 | ) | (27 | ) | 41 | 9,993 | 9,956 | |||||||||||||||||
Impairment
on assets
|
(500 | ) | 0 | 0 | (339 | ) | 0 | (428 | ) | (767 | ) | |||||||||||||||||
Net
gain (loss) from investment fund trading
|
23,877 | 3,471 | 5,377 | 13,476 | (1,083 | ) | 3,587 | 21,357 | ||||||||||||||||||||
Net
gain (loss) from trading securities
|
(12 | ) | 4 | (27 | ) | 45 | (23 | ) | (20,994 | ) | (20,998 | ) | ||||||||||||||||
Net
gains (loss) on sale of securities available for sale
|
9,119 | 2,226 | 0 | 2,095 | 0 | (2,028 | ) | 67 | ||||||||||||||||||||
Gain
(loss) on foreign currency exchange
|
115 | 181 | 184 | 554 | (895 | ) | (1,439 | ) | (1,596 | ) | ||||||||||||||||||
Other
income (expense), net.
|
(7 | ) | (64 | ) | 40 | 59 | 440 | 116 | 656 | |||||||||||||||||||
NET
OTHER INCOME (EXPENSE)
|
50,628 | 3,954 | 7,321 | 15,314 | 50 | (23,756 | ) | (1,071 | ) | |||||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(37,027 | ) | (10,527 | ) | (9,237 | ) | (12,348 | ) | (8,708 | ) | (9,697 | ) | (39,990 | ) | ||||||||||||||
INCOME
(LOSS) BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF
INVESTMENT FUND
|
$ | 72,177 | $ | 15,534 | $ | 19,202 | $ | 26,417 | $ | 13,944 | $ | (4,237 | ) | $ | 55,326 | |||||||||||||
Minority
interest in the investment fund
|
0 | 0 | 0 | (153 | ) | 24 | (79 | ) | (207 | ) | ||||||||||||||||||
NET
INCOME (LOSS)
|
$ | 72,177 | $ | 15,534 | $ | 19,202 | $ | 26,264 | $ | 13,968 | $ | (4,316 | ) | $ | 55,119 | |||||||||||||
SELECTED
FINANCIAL DATA
|
||||||||||||||||||||||||||||
PER
COMMON SHARE DATA
|
||||||||||||||||||||||||||||
Net
income (loss) per share
|
$ | 1.99 | $ | 0.43 | $ | 0.53 | $ | 0.72 | $ | 0.38 | $ | (0.12 | ) | $ | 1.51 | |||||||||||||
PERFORMANCE
RATIOS
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.8 | % | 1.4 | % | 1.6 | % | 2.0 | % | 1.0 | % | -0.4 | % | 1.1 | % | ||||||||||||||
Return
on average stockholders' equity
|
11.9 | % | 9.9 | % | 12.6 | % | 16.7 | % | 8.6 | % | -3.0 | % | 9.0 | % | ||||||||||||||
Net
interest margin
|
1.73 | % | 1.70 | % | 1.77 | % | 1.56 | % | 1.61 | % | 1.24 | % | 1.55 | % | ||||||||||||||
Net
interest spread
|
0.78 | % | 0.82 | % | 1.09 | % | 1.05 | % | 1.10 | % | 0.68 | % | 0.98 | % | ||||||||||||||
Operating
expenses to average assets
|
0.90 | % | 0.93 | % | 0.77 | % | 0.95 | % | 0.64 | % | 0.81 | % | 0.79 | % |
FOR THE TWELVE MONTHS ENDED
|
FOR THE THREE MONTHS ENDED
|
|||||||||||||||||||
DEC 31/07
|
DEC 31/08
|
DEC 31/07
|
SEP 30/08
|
DEC 31/08
|
||||||||||||||||
COMMERCIAL
DIVISION:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 64.5 | $ | 78.1 | $ | 17.8 | $ | 20.7 | $ | 18.6 | ||||||||||
Non-interest
operating income (2)
|
5.3 | 7.7 | 1.5 | 2.7 | 1.4 | |||||||||||||||
Operating expenses
(3)
|
(27.2 | ) | (27.5 | ) | (8.0 | ) | (6.8 | ) | (6.2 | ) | ||||||||||
Net operating income
(4)
|
42.7 | 58.3 | 11.3 | 16.6 | 13.8 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
1.5 | 1.5 | (0.3 | ) | 0.2 | 0.7 | ||||||||||||||
Impairment
on assets
|
(0.5 | ) | (0.8 | ) | 0.0 | 0.0 | (0.4 | ) | ||||||||||||
NET
INCOME
|
$ | 43.6 | $ | 59.1 | $ | 11.0 | $ | 16.8 | $ | 14.0 | ||||||||||
Average
interest-earning assets
(5)
|
3,366 | 3,718 | 3,638 | 4,021 | 3,186 | |||||||||||||||
End-of-period
interest-earning assets
(5)
|
3,726 | 2,614 | 3,726 | 3,862 | 2,614 | |||||||||||||||
TREASURY
DIVISION:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 5.9 | $ | 3.0 | $ | 1.7 | $ | 1.7 | $ | (3.0 | ) | |||||||||
Non-interest
operating income (loss)(2)
|
8.4 | (12.4 | ) | 2.2 | (0.8 | ) | (14.4 | ) | ||||||||||||
Operating expenses
(3)
|
(4.4 | ) | (6.9 | ) | (1.3 | ) | (1.6 | ) | (2.1 | ) | ||||||||||
Net operating income
(loss) (4)
|
10.0 | (16.3 | ) | 2.7 | (0.7 | ) | (19.6 | ) | ||||||||||||
NET
INCOME (LOSS)
|
$ | 10.0 | $ | (16.3 | ) | $ | 2.7 | $ | (0.7 | ) | $ | (19.6 | ) | |||||||
Average
interest-earning assets
(6)
|
593 | 1,170 | 714 | 1,214 | 1,374 | |||||||||||||||
End-of-period
interest-earning assets
(6)
|
870 | 1,582 | 870 | 1,248 | 1,582 | |||||||||||||||
ASSET
MANAGEMENT DIVISION:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 0.1 | $ | (3.2 | ) | $ | (0.4 | ) | $ | (0.7 | ) | $ | (0.9 | ) | ||||||
Non-interest
operating income (loss)(2)
|
23.9 | 21.1 | 3.5 | (1.1 | ) | 3.5 | ||||||||||||||
Operating expenses
(3)
|
(5.5 | ) | (5.6 | ) | (1.2 | ) | (0.3 | ) | (1.4 | ) | ||||||||||
Net operating income
(loss) (4)
|
18.5 | 12.3 | 1.8 | (2.1 | ) | 1.2 | ||||||||||||||
NET
INCOME (LOSS)
|
$ | 18.5 | $ | 12.3 | $ | 1.8 | $ | (2.1 | ) | $ | 1.2 | |||||||||
Average
interest-earning assets
(7)
|
113 | 138 | 104 | 148 | 150 | |||||||||||||||
End-of-period
interest-earning assets
(7)
|
82 | 151 | 82 | 150 | 151 | |||||||||||||||
CONSOLIDATED:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 70.6 | $ | 77.8 | $ | 19.1 | $ | 21.8 | $ | 14.7 | ||||||||||
Non-interest
operating income (2)
|
37.7 | 16.5 | 7.2 | 0.7 | (9.6 | ) | ||||||||||||||
Operating expenses
(3)
|
(37.0 | ) | (40.0 | ) | (10.5 | ) | (8.7 | ) | (9.7 | ) | ||||||||||
Net operating income
(4)
|
71.2 | 54.3 | 15.8 | 13.8 | (4.6 | ) | ||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
1.5 | 1.5 | (0.3 | ) | 0.2 | 0.7 | ||||||||||||||
Recoveries
(impairment), on assets
|
(0.5 | ) | (0.8 | ) | 0.0 | 0.0 | (0.4 | ) | ||||||||||||
NET
INCOME
|
$ | 72.2 | $ | 55.1 | $ | 15.5 | $ | 14.0 | $ | (4.3 | ) | |||||||||
Average
interest-earning assets
|
4,072 | 5,025 | 4,456 | 5,383 | 4,710 | |||||||||||||||
End-of-period
interest-earning assets
|
4,678 | 4,347 | 4,678 | 5,259 | 4,347 |
AT THE END OF,
|
||||||||||||||||||||||||||||||||
(A)
31DEC07
|
(B)
30SEP08
|
(C)
31DEC08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
(C) - (B)
|
(C) - (A)
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 287 | 6.0 | $ | 258 | 5.1 | $ | 151 | 4.1 | $ | (107 | ) | $ | (136 | ) | |||||||||||||||||
BOLIVIA
|
5 | 0.1 | 5 | 0.1 | 0 | 0.0 | (5 | ) | (5 | ) | ||||||||||||||||||||||
BRAZIL
|
1,728 | 36.4 | 1,785 | 35.5 | 1,571 | 42.8 | (213 | ) | (157 | ) | ||||||||||||||||||||||
CHILE
|
53 | 1.1 | 50 | 1.0 | 132 | 3.6 | 83 | 79 | ||||||||||||||||||||||||
COLOMBIA
|
530 | 11.2 | 550 | 10.9 | 452 | 12.3 | (98 | ) | (78 | ) | ||||||||||||||||||||||
COSTA
RICA
|
148 | 3.1 | 127 | 2.5 | 85 | 2.3 | (42 | ) | (64 | ) | ||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
105 | 2.2 | 92 | 1.8 | 69 | 1.9 | (23 | ) | (35 | ) | ||||||||||||||||||||||
ECUADOR
|
142 | 3.0 | 179 | 3.6 | 124 | 3.4 | (55 | ) | (18 | ) | ||||||||||||||||||||||
EL
SALVADOR
|
59 | 1.2 | 126 | 2.5 | 91 | 2.5 | (35 | ) | 32 | |||||||||||||||||||||||
GUATEMALA
|
102 | 2.2 | 127 | 2.5 | 65 | 1.8 | (61 | ) | (37 | ) | ||||||||||||||||||||||
HONDURAS
|
49 | 1.0 | 51 | 1.0 | 45 | 1.2 | (6 | ) | (4 | ) | ||||||||||||||||||||||
JAMAICA
|
93 | 2.0 | 67 | 1.3 | 15 | 0.4 | (53 | ) | (78 | ) | ||||||||||||||||||||||
MEXICO
|
451 | 9.5 | 552 | 11.0 | 477 | 13.0 | (75 | ) | 25 | |||||||||||||||||||||||
NICARAGUA
|
13 | 0.3 | 31 | 0.6 | 4 | 0.1 | (27 | ) | (9 | ) | ||||||||||||||||||||||
PANAMA
|
222 | 4.7 | 181 | 3.6 | 125 | 3.4 | (56 | ) | (97 | ) | ||||||||||||||||||||||
PERU
|
484 | 10.2 | 463 | 9.2 | 77 | 2.1 | (386 | ) | (407 | ) | ||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
93 | 1.9 | 103 | 2.0 | 23 | 0.6 | (80 | ) | (70 | ) | ||||||||||||||||||||||
URUGUAY
|
0 | 0.0 | 65 | 1.3 | 45 | 1.2 | (20 | ) | 45 | |||||||||||||||||||||||
VENEZUELA
|
169 | 3.5 | 147 | 2.9 | 62 | 1.7 | (85 | ) | (107 | ) | ||||||||||||||||||||||
OTHER
|
19 | 0.4 | 64 | 1.3 | 60 | 1.6 | (4 | ) | 41 | |||||||||||||||||||||||
TOTAL
CREDIT PORTFOLIO (1)
|
$ | 4,753 | 100 | % | $ | 5,021 | 100 | % | $ | 3,673 | 100 | % | $ | (1,348 | ) | $ | (1,080 | ) | ||||||||||||||
UNEARNED
INCOME AND COMMISSION (2)
|
(6 | ) | (6 | ) | (5 | ) | 1 | 1 | ||||||||||||||||||||||||
TOTAL
CREDIT PORTFOLIO, NET OF UNEARNED INCOME AND COMMISSION
|
$ | 4,747 | $ | 5,015 | $ | 3,669 | $ | (1,347 | ) | $ | (1,078 | ) |
(1)
|
Includes
book value of loans, fair value of selected investment securities,
acceptances, and contingencies (including confirmed letters of credit,
stand-by letters of credit, and guarantees covering commercial and country
risks, credit default swaps and credit
commitments).
|
(2)
|
Represents
unearned income and commission on
loans.
|
AT THE END OF,
|
||||||||||||||||||||||||||||||||
(A)
31DEC07
|
(B)
30SEP08
|
(C)
31DEC08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
(C) - (B)
|
(C) - (A)
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 268 | 6.3 | $ | 258 | 6.1 | $ | 151 | 4.9 | $ | (107 | ) | $ | (117 | ) | |||||||||||||||||
BOLIVIA
|
5 | 0.1 | 5 | 0.1 | 0 | 0.0 | (5 | ) | (5 | ) | ||||||||||||||||||||||
BRAZIL
|
1,600 | 37.4 | 1,636 | 38.5 | 1,441 | 47.0 | (195 | ) | (159 | ) | ||||||||||||||||||||||
CHILE
|
11 | 0.3 | 9 | 0.2 | 92 | 3.0 | 82 | 81 | ||||||||||||||||||||||||
COLOMBIA
|
402 | 9.4 | 370 | 8.7 | 286 | 9.3 | (84 | ) | (116 | ) | ||||||||||||||||||||||
COSTA
RICA
|
148 | 3.5 | 109 | 2.6 | 74 | 2.4 | (34 | ) | (74 | ) | ||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
92 | 2.1 | 83 | 2.0 | 62 | 2.0 | (21 | ) | (30 | ) | ||||||||||||||||||||||
ECUADOR
|
142 | 3.3 | 179 | 4.2 | 124 | 4.0 | (55 | ) | (18 | ) | ||||||||||||||||||||||
EL
SALVADOR
|
48 | 1.1 | 67 | 1.6 | 76 | 2.5 | 9 | 28 | ||||||||||||||||||||||||
GUATEMALA
|
102 | 2.4 | 83 | 2.0 | 65 | 2.1 | (18 | ) | (37 | ) | ||||||||||||||||||||||
HONDURAS
|
49 | 1.1 | 51 | 1.2 | 45 | 1.5 | (6 | ) | (4 | ) | ||||||||||||||||||||||
JAMAICA
|
93 | 2.2 | 67 | 1.6 | 15 | 0.5 | (53 | ) | (78 | ) | ||||||||||||||||||||||
MEXICO
|
424 | 9.9 | 456 | 10.7 | 385 | 12.6 | (71 | ) | (40 | ) | ||||||||||||||||||||||
NICARAGUA
|
13 | 0.3 | 31 | 0.7 | 4 | 0.1 | (27 | ) | (9 | ) | ||||||||||||||||||||||
PANAMA
|
150 | 3.5 | 90 | 2.1 | 63 | 2.0 | (27 | ) | (87 | ) | ||||||||||||||||||||||
PERU
|
454 | 10.6 | 435 | 10.3 | 50 | 1.6 | (386 | ) | (405 | ) | ||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
93 | 2.2 | 103 | 2.4 | 23 | 0.8 | (80 | ) | (70 | ) | ||||||||||||||||||||||
URUGUAY
|
0 | 0.0 | 65 | 1.5 | 45 | 1.5 | (20 | ) | 45 | |||||||||||||||||||||||
VENEZUELA
|
169 | 3.9 | 147 | 3.5 | 62 | 2.0 | (85 | ) | (107 | ) | ||||||||||||||||||||||
OTHER
|
19 | 0.4 | 1 | 0.0 | 0 | 0.0 | (1 | ) | (19 | ) | ||||||||||||||||||||||
TOTAL
COMMERCIAL PORTFOLIO (1)
|
$ | 4,281 | 100 | % | $ | 4,245 | 100 | % | $ | 3,062 | 100 | % | $ | (1,182 | ) | $ | (1,219 | ) | ||||||||||||||
UNEARNED
INCOME AND COMMISSION (2)
|
(6 | ) | (6 | ) | (5 | ) | 1 | 1 | ||||||||||||||||||||||||
TOTAL
COMMERCIAL PORTFOLIO, NET OF UNEARNED INCOME AND
COMMISSION
|
$ | 4,275 | $ | 4,239 | $ | 3,058 | $ | (1,181 | ) | $ | (1,218 | ) |
(1)
|
Includes
book value of loans, acceptances, and contingencies (including confirmed
letters of credit, stand-by letters of credit, and guarantees covering
commercial and country risks and credit
commitments).
|
(2)
|
Represents
unearned income and commission on
loans.
|
AT THE END OF,
|
||||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
31DEC07
|
30SEP08
|
31DEC08
|
(C) - (B)
|
(C) - (A)
|
|||||||||||||||
ARGENTINA
|
$ | 20 | $ | 0 | $ | 0 | $ | 0 | $ | (20 | ) | |||||||||
BRAZIL
|
129 | 149 | 131 | (18 | ) | 2 | ||||||||||||||
CHILE
|
42 | 41 | 41 | 0 | (1 | ) | ||||||||||||||
COLOMBIA.
|
126 | 176 | 163 | (14 | ) | 37 | ||||||||||||||
COSTA
RICA
|
0 | 18 | 10 | (8 | ) | 10 | ||||||||||||||
DOMINICAN
REPUBLIC
|
13 | 9 | 7 | (2 | ) | (6 | ) | |||||||||||||
EL
SALVADOR
|
11 | 59 | 15 | (44 | ) | 4 | ||||||||||||||
GUATEMALA
|
0 | 44 | 0 | (44 | ) | 0 | ||||||||||||||
MEXICO
|
27 | 96 | 92 | (4 | ) | 65 | ||||||||||||||
PANAMA
|
72 | 91 | 63 | (29 | ) | (10 | ) | |||||||||||||
PERU
|
29 | 27 | 27 | (0 | ) | (2 | ) | |||||||||||||
OTHER
|
0 | 63 | 60 | (4 | ) | 60 | ||||||||||||||
TOTAL
AVAILABLE FOR SALE PORTFOLIO
|
$ | 468 | $ | 774 | $ | 608 | $ | (166 | ) | $ | 140 |
QUARTERLY INFORMATION
|
||||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
4QTR07
|
3QTR08
|
4QTR08
|
(C) - (B)
|
(C) - (A)
|
|||||||||||||||
ARGENTINA
|
$ | 115 | $ | 35 | $ | 0 | $ | (35 | ) | $ | (115 | ) | ||||||||
BRAZIL
|
297 | 413 | 142 | (271 | ) | (156 | ) | |||||||||||||
CHILE
|
1 | 0 | 83 | 83 | 82 | |||||||||||||||
COLOMBIA.
|
129 | 83 | 30 | (53 | ) | (99 | ) | |||||||||||||
COSTA
RICA
|
116 | 106 | 54 | (52 | ) | (61 | ) | |||||||||||||
DOMINICAN
REPUBLIC
|
81 | 99 | 57 | (42 | ) | (24 | ) | |||||||||||||
ECUADOR
|
104 | 149 | 69 | (81 | ) | (36 | ) | |||||||||||||
EL
SALVADOR
|
43 | 72 | 26 | (47 | ) | (18 | ) | |||||||||||||
GUATEMALA
|
64 | 10 | 28 | 18 | (37 | ) | ||||||||||||||
HONDURAS
|
35 | 11 | 27 | 16 | (8 | ) | ||||||||||||||
JAMAICA
|
129 | 54 | 3 | (50 | ) | (126 | ) | |||||||||||||
MEXICO
|
187 | 146 | 31 | (115 | ) | (156 | ) | |||||||||||||
NICARAGUA.
|
3 | 31 | 0 | (31 | ) | (3 | ) | |||||||||||||
PANAMA
|
51 | 37 | 22 | (15 | ) | (28 | ) | |||||||||||||
PERU
|
373 | 92 | 2 | (90 | ) | (371 | ) | |||||||||||||
TRINIDAD
& TOBAGO
|
84 | 76 | 0 | (76 | ) | (84 | ) | |||||||||||||
URUGUAY
|
0 | 75 | 5 | (70 | ) | 5 | ||||||||||||||
VENEZUELA
|
31 | 25 | 48 | 23 | 17 | |||||||||||||||
OTHER
|
18 | 0 | 58 | 58 | 40 | |||||||||||||||
TOTAL
CREDIT DISBURSED (1)
|
$ | 1,861 | $ | 1,515 | $ | 685 | $ | (830 | ) | $ | (1,176 | ) |
(1)
|
Includes
book value of loans, fair value of selected investment securities, and
contingencies (including confirmed letters of credit, stand-by letters of
credit, guarantees covering commercial and country risks, credit default
swaps and credit commitments).
|
For
the year ended December 31, 2008
|
For
the three months ended December 31, 2008
|
|||||||||||||||||||||||
(In
US$ million)
|
Non
USGAAP
financial
information
|
Treatment
on
FASB
No.
140 and
FASB
No.
157
|
USGAAP
financial
information
|
Non
USGAAP
financial
information
|
Treatment
on
FASB
No.
140 and
FASB
No.
157
|
USGAAP
financial
information
|
||||||||||||||||||
Net
interest income, after reversal of provision of loan
losses
|
96.9 | (0.6 | ) | 96.4 | 29.8 | (0.6 | ) | 29.2 | ||||||||||||||||
Net
other income
|
11.1 | (12.2 | ) | (1.1 | ) | (11.6 | ) | (12.2 | ) | (23.7 | ) | |||||||||||||
Net
Income (loss)
|
67.1 | (12.7 | ) | 54.3 | 7.6 | (12.7 | ) | (5.1 | ) |