FOREIGN
TRADE BANK OF LATIN AMERICA, INC.
|
|
By:
/s/ Pedro Toll
|
|
Name:
Pedro Toll
|
|
Title:
General
Manager
|
|
·
|
Net
interest income in the second quarter 2009 amounted to $16.8 million, an
increase of $1.4 million, or 9% from first quarter 2009, mainly due to
increased lending spreads. Quarter end commercial portfolio
increased by 2% versus the previous
quarter.
|
|
·
|
Net
operating income(1)
for the second quarter 2009 amounted to $19.7 million, compared to a net
operating income of $22.3 million in the first quarter 2009 and $26.1
million in net operating income in the second quarter 2008. The
decrease was due principally to lower trading
gains.
|
|
·
|
Net
income amounted to $10.5 million in the second quarter 2009, compared to a
net income of $16.7 million in the first quarter 2009, and $26.3 million
gain during the second quarter 2008. The decrease was
principally the result of the creation of $12.0 million in specific
reserves against loans in the process of
restructuring. Operating expenses during the second quarter
2009 decreased to $8.6 million, from $11.1 million in the first quarter
2009.
|
|
·
|
Commercial
Division’s net operating income for the second quarter 2009 was $12.6
million, representing $0.1 million below the first quarter 2009, and $0.3
million lower than in the second quarter 2008, due to lower average loan
portfolio balances, which were essentially offset by wider lending
margins. Credit disbursements during the second quarter
increased by 25%.
|
|
·
|
Treasury
Division reported net operating income of $4.4 million, compared to a net
operating income of $1.0 million in the first quarter 2009, and $3.0
million in the second quarter 2008, mostly due to the appreciation of
trading securities. Deposits as of June 30, 2009 increased $44
million (4%) from the first quarter,
2009.
|
|
·
|
Asset
Management Division’s net operating income for the quarter was $2.6
million, compared to $8.5 million in the first quarter 2009, and $10.2
million in the second quarter 2008. The quarterly decrease was
due to lower trading gains in the Investment
Fund.
|
|
·
|
As
a result of net income generation and the appreciation of the
available-for-sale securities portfolio, book value per common share
increased approximately 7% during the quarter to $17.61. The
Bank’s Tier 1 capital ratio as of June 30, 2009 stood at 21.1%, compared
to 21.7% as of March 31, 2009, and compared to 19.1% as of June 30,
2008. The Bank’s leverage ratio as of these dates was 6.3x,
6.8x and 8.4x, respectively. The Bank’s equity consists entirely of common
shares.
|
|
·
|
The
ratio of the allowance for credit losses to the commercial portfolio
strengthened to 3.5%, compared to 3.2% as of March 31, 2009, and 1.9% as
of June 30, 2008. During the quarter, the Bank recorded $12.0
million in specific reserves for loan
losses.
|
|
·
|
The
Bank’s efficiency ratio improved to 30% in the second quarter 2009,
compared to 33% in the first quarter 2009, and compared to 32% in the
second quarter 2008.
|
(US$ million)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Commercial
Division:
|
||||||||||||||||||||
Net
interest income
|
$ | 33.9 | $ | 38.7 | $ | 17.0 | $ | 17.0 | $ | 18.9 | ||||||||||
Non-interest
operating income(2)
|
3.3 | 3.7 | 0.8 | 2.5 | 1.9 | |||||||||||||||
Net
operating revenues (3)
|
$ | 37.2 | $ | 42.4 | $ | 17.8 | $ | 19.5 | $ | 20.9 | ||||||||||
Operating
expenses
|
(11.8 | ) | (14.5 | ) | (5.1 | ) | (6.7 | ) | (8.0 | ) | ||||||||||
Net
Operating Income
|
$ | 25.4 | $ | 27.9 | $ | 12.6 | $ | 12.8 | $ | 12.9 |
(US$ million)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Treasury
Division:
|
||||||||||||||||||||
Net
interest income (loss)
|
$ | 0.3 | $ | 4.3 | $ | 0.8 | $ | (0.6 | ) | $ | 2.1 | |||||||||
Non-interest
operating income (2)
|
9.6 | 2.9 | 5.8 | 3.8 | 2.7 | |||||||||||||||
Net
operating revenues (3)
|
9.9 | 7.2 | 6.7 | 3.2 | 4.8 | |||||||||||||||
Operating
expenses
|
(4.5 | ) | (3.2 | ) | (2.2 | ) | (2.2 | ) | (1.8 | ) | ||||||||||
Net
Operating Income
|
$ | 5.4 | $ | 4.0 | $ | 4.4 | $ | 1.0 | $ | 3.0 |
(US$ million)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Asset
Management Division:
|
||||||||||||||||||||
Net
interest loss
|
$ | (2.0 | ) | $ | (1.7 | ) | $ | (1.0 | ) | $ | (1.0 | ) | $ | (0.8 | ) | |||||
Non-interest
operating income (2)
|
16.6 | 18.9 | 4.9 | 11.7 | 13.5 | |||||||||||||||
Net
operating revenues (3)
|
$ | 14.6 | $ | 17.2 | $ | 3.9 | $ | 10.7 | $ | 12.8 | ||||||||||
Operating
expenses
|
(3.5 | ) | (3.9 | ) | (1.3 | ) | (2.2 | ) | (2.6 | ) | ||||||||||
Net
Operating Income
|
$ | 11.1 | $ | 13.3 | $ | 2.6 | $ | 8.5 | $ | 10.2 |
(US$ million, except percentages and per share amounts)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Net
Interest Income
|
$ | 32.2 | $ | 41.4 | $ | 16.8 | $ | 15.4 | $ | 20.2 | ||||||||||
Net
Operating Income by Business Segment:
|
||||||||||||||||||||
Commercial
Division
|
$ | 25.4 | $ | 27.9 | $ | 12.6 | $ | 12.8 | $ | 12.9 | ||||||||||
Treasury
Division
|
$ | 5.4 | $ | 4.0 | $ | 4.4 | $ | 1.0 | $ | 3.0 | ||||||||||
Asset
Management Division
|
$ | 11.1 | $ | 13.3 | $ | 2.6 | $ | 8.5 | $ | 10.2 | ||||||||||
Net
Operating Income
|
$ | 41.9 | $ | 45.3 | $ | 19.7 | $ | 22.3 | $ | 26.1 | ||||||||||
Net
Income
|
$ | 27.2 | $ | 45.5 | $ | 10.5 | $ | 16.7 | $ | 26.3 | ||||||||||
Net Income per
Share(5)
|
$ | 0.75 | $ | 1.25 | $ | 0.29 | $ | 0.46 | $ | 0.72 | ||||||||||
Book
Value per common share (period end)
|
$ | 17.61 | $ | 17.74 | $ | 17.61 | $ | 16.50 | $ | 17.74 | ||||||||||
Return
on Average Equity (“ROE”)
|
8.9 | % | 14.7 | % | 6.6 | % | 11.4 | % | 16.7 | % | ||||||||||
Operating Return on
Average Equity ("Operating ROE")
(6)
|
13.8 | % | 14.6 | % | 12.4 | % | 15.2 | % | 16.6 | % | ||||||||||
Return
on Average Assets (“ROA”)
|
1.3 | % | 1.8 | % | 1.0 | % | 1.6 | % | 2.0 | % | ||||||||||
Net
Interest Margin
|
1.56 | % | 1.66 | % | 1.62 | % | 1.50 | % | 1.56 | % | ||||||||||
Efficiency Ratio
(7)
|
32 | % | 32 | % | 30 | % | 33 | % | 32 | % | ||||||||||
Tier 1 Capital(8)
|
$ | 662 | $ | 648 | $ | 662 | $ | 655 | $ | 648 | ||||||||||
Total Capital(9)
|
$ | 701 | $ | 690 | $ | 701 | $ | 693 | $ | 690 | ||||||||||
Risk-Weighted
Assets
|
3,129 | 3,392 | 3,129 | 3,014 | 3,392 | |||||||||||||||
Tier 1 Capital
Ratio(8)
|
21.1 | % | 19.1 | % | 21.1 | % | 21.7 | % | 19.1 | % | ||||||||||
Total Capital Ratio
(9)
|
22.4 | % | 20.3 | % | 22.4 | % | 23.0 | % | 20.3 | % | ||||||||||
Stockholders’
Equity
|
$ | 643 | $ | 645 | $ | 643 | $ | 601 | $ | 645 | ||||||||||
Stockholders’
Equity to Total Assets
|
15.8 | % | 11.9 | % | 15.8 | % | 14.6 | % | 11.9 | % | ||||||||||
Other
Comprehensive Income Account ("OCI")
|
$ | (21 | ) | $ | (6 | ) | $ | (21 | ) | $ | (57 | ) | $ | (6 | ) | |||||
Leverage (times)
(10)
|
6.3 | 8.4 | 6.3 | 6.8 | 8.4 | |||||||||||||||
Liquid Assets / Total
Assets (11)
|
11.2 | % | 6.9 | % | 11.2 | % | 13.7 | % | 6.9 | % | ||||||||||
Liquid
Assets / Total Deposits
|
36.2 | % | 21.5 | % | 36.2 | % | 46.3 | % | 21.5 | % | ||||||||||
Non-Accruing
Loans to Total Loans, net
|
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||||
Allowance
for Credit Losses to Commercial Portfolio
|
3.5 | % | 1.9 | % | 3.5 | % | 3.2 | % | 1.9 | % | ||||||||||
Total
Assets
|
$ | 4,067 | $ | 5,410 | $ | 4,067 | $ | 4,108 | $ | 5,410 |
(US$ million, except percentages)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Net
Interest Income
|
||||||||||||||||||||
Commercial
Division
|
$ | 33.9 | $ | 38.7 | $ | 17.0 | $ | 17.0 | $ | 18.9 | ||||||||||
Treasury
Division
|
0.3 | 4.3 | 0.8 | (0.6 | ) | 2.1 | ||||||||||||||
Asset
Management Division
|
(2.0 | ) | (1.7 | ) | (1.0 | ) | (1.0 | ) | (0.8 | ) | ||||||||||
Consolidated
|
$ | 32.2 | $ | 41.4 | $ | 16.8 | $ | 15.4 | $ | 20.2 | ||||||||||
Net
Interest Margin*
|
1.56 | % | 1.66 | % | 1.62 | % | 1.50 | % | 1.56 | % | ||||||||||
* Net interest income divided by average balance of interest-earning assets. |
(US$ million)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Letters
of credit
|
$ | 1.9 | $ | 2.3 | $ | 0.4 | $ | 1.5 | $ | 1.2 | ||||||||||
Guarantees
|
0.7 | 0.7 | 0.2 | 0.5 | 0.3 | |||||||||||||||
Loans
|
0.1 | 0.4 | 0.0 | 0.1 | 0.2 | |||||||||||||||
Other*
|
0.1 | 0.4 | 0.1 | 0.1 | 0.2 | |||||||||||||||
Fees
and Commissions, net
|
$ | 2.9 | $ | 3.8 | $ | 0.7 | $ | 2.2 | $ | 2.0 | ||||||||||
* Net of commission expenses |
(In US$ million)
|
30-Jun-08
|
30-Sep-08
|
31-Dec-08
|
31-Mar-09
|
30-Jun-09
|
|||||||||||||||
Allowance
for Loan Losses:
|
||||||||||||||||||||
Balance
at beginning of the period
|
$ | 69.9 | $ | 69.8 | $ | 69.1 | $ | 54.6 | $ | 80.6 | ||||||||||
Provisions
(reversals)
|
(3.2 | ) | (0.8 | ) | (14.5 | ) | 25.8 | 8.9 | ||||||||||||
Recoveries,
net of charge-offs
|
3.1 | 0.2 | 0.1 | 0.1 | 0.8 | |||||||||||||||
End
of period balance
|
$ | 69.8 | $ | 69.1 | $ | 54.6 | $ | 80.6 | $ | 90.2 | ||||||||||
Reserve
for Losses on Off-balance Sheet Credit Risk:
|
||||||||||||||||||||
Balance
at beginning of the period
|
$ | 13.7 | $ | 16.2 | $ | 16.9 | $ | 30.7 | $ | 10.1 | ||||||||||
Provisions
(reversals)
|
2.5 | 0.7 | 13.8 | (20.6 | ) | 0.2 | ||||||||||||||
End
of period balance
|
$ | 16.2 | $ | 16.9 | $ | 30.7 | $ | 10.1 | $ | 10.3 | ||||||||||
Total
Allowance for Credit Losses
|
$ | 86.0 | $ | 86.0 | $ | 85.4 | $ | 90.7 | $ | 100.5 |
(US$ million)
|
6M09
|
6M08
|
2Q09
|
1Q09
|
2Q08
|
|||||||||||||||
Salaries
and other employee expenses
|
$ | 10.4 | $ | 10.5 | $ | 4.2 | $ | 6.2 | $ | 5.0 | ||||||||||
Depreciation,
amortization and impairment of premises and equipment
|
1.4 | 2.3 | 0.7 | 0.7 | 1.6 | |||||||||||||||
Professional
services
|
1.7 | 1.9 | 1.0 | 0.7 | 1.1 | |||||||||||||||
Maintenance
and repairs
|
0.5 | 0.7 | 0.3 | 0.3 | 0.4 | |||||||||||||||
Expenses
from the investment fund
|
2.1 | 2.0 | 0.6 | 1.5 | 2.0 | |||||||||||||||
Other
operating expenses
|
3.6 | 4.2 | 1.9 | 1.8 | 2.2 | |||||||||||||||
Total
Operating Expenses
|
$ | 19.8 | $ | 21.5 | $ | 8.6 | $ | 11.1 | $ | 12.3 |
§
|
Quarterly Dividend Payment:
On July 16, 2009, the Bank announced a quarterly common dividend
payment of US$0.15 per share related to the second quarter 2009. The
dividend will be paid on August 3, 2009, to stockholders registered as of
July 23, 2009 the record date.
|
§
|
Amendments to the Bank’s
Articles of Incorporation: On June 22, 2009, the Bank
announced various amendments to the Bank’s Articles of Incorporation
approved by shareholders at the Annual Shareholders’ Meeting that took
place on April 15, 2009. The amendments became effective June
17, 2009, and included the
following:
|
Ÿ
|
An
amendment to change the name of the Bank from “Banco Latinoamericano de
Exportaciones, S.A.” to “Banco Latinoamericano de Comercio Exterior, S.A.”
in Spanish, and from “Latin American Export Bank” to “Foreign Trade Bank
of Latin America, Inc.” in English. The Bank will continue to
use the name “Bladex” in order to identify itself for branding, marketing
and other purposes.
|
Ÿ
|
An
amendment to broaden the scope of the Bank’s activities to encompass all
banking, investment, and financial businesses that support foreign trade
flows and the development of Latin American
countries.
|
Ÿ
|
Amendments
authorizing (1) the increase in the total share capital of the Bank to 290
million shares, which includes up to ten million new shares of preferred
stock, par value US$10.00 per share, to be issued in one or more series
from time to time at the discretion of the Bank’s Board of Directors; and
(2) the establishment of a new class of common shares (class F) only to be
issued to (a) state entities and agencies of non-Latin American countries,
including, among others, central banks and those banks with the related
state agency as the majority shareholder, and (b) multilateral
institutions that are international or regional
institutions. The class F common shares will not have any
special privileges with respect to voting rights, and each class F common
share will entitle its holder to one vote at any of the Bank’s shareholder
meetings, and to cumulative voting rights with respect to the election of
directors of its class. The authorized number of class A, B and
E common shares, and the rights and privileges associated with these
common shares, have not changed.
|
§
|
Ratings Affirmed: On May
13, 2008, Standard & Poor’s Rating Services affirmed the Bank’s credit
rating to BBB/A-2; Outlook
Stable.
|
(1)
|
Net
Operating Income (Loss) refers to net interest income plus non-interest
operating income, minus operating
expenses.
|
(2)
|
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 gain (loss) on sale of securities available-for-sale, impact
of derivative hedging instruments, gain (loss) on foreign currency
exchange, and gain (loss) on trading
securities.
|
|
Asset
Management Division: Gain from Investment Fund trading and related other
income (expense).
|
(3)
|
Net
Operating Revenues refers to net interest income plus non-interest
operating income.
|
(4)
|
Lending
spreads are calculated as loan portfolio weighted average lending spread,
net of weighted average Libor-based cost rate, excluding loan
commissions.
|
(5)
|
Net
Income per Share calculations are based on the average number of shares
outstanding during each
period.
|
(6)
|
Operating
ROE: Annualized net operating income divided by average stockholders’
equity.
|
(7)
|
Efficiency
ratio refers to consolidated operating expenses as a percentage of net
operating revenues.
|
(8)
|
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.
|
(9)
|
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.
|
(10)
|
Leverage
corresponds to assets divided by stockholders’
equity.
|
(11)
|
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 regulatory
deposits.
|
(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
derivative financial instrument and hedging; (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)
|
(A) - (B)
|
(A) - ( C )
|
||||||||||||||||||||||||
June 30, 2009
|
March 31, 2009
|
June 30, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
(In US$ million)
|
||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||
Cash
and due from banks
|
$ | 485 | $ | 605 | $ | 349 | $ | (121 | ) | (20 | )% | $ | 136 | 39 | % | |||||||||||||
Trading
assets
|
165 | 159 | 0 | 5 | 3 | 165 |
n.m.
|
(*) | ||||||||||||||||||||
Securities
available for sale
|
608 | 590 | 737 | 18 | 3 | (129 | ) | (17 | ) | |||||||||||||||||||
Securities
held to maturity
|
0 | 0 | 29 | 0 |
n.m.
|
(*) | (29 | ) | (100 | ) | ||||||||||||||||||
Investment
fund
|
166 | 160 | 147 | 6 | 4 | 19 | 13 | |||||||||||||||||||||
Loans
|
2,682 | 2,624 | 4,105 | 58 | 2 | (1,423 | ) | (35 | ) | |||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||
Allowance
for loan losses
|
(90 | ) | (81 | ) | (70 | ) | (10 | ) | 12 | (20 | ) | 29 | ||||||||||||||||
Unearned
income and deferred fees
|
(4 | ) | (4 | ) | (6 | ) | (0 | ) | 8 | 2 | (32 | ) | ||||||||||||||||
Loans, net
|
2,587 | 2,539 | 4,029 | 48 | 2 | (1,441 | ) | (36 | ) | |||||||||||||||||||
Customers'
liabilities under acceptances
|
0 | 0 | 31 | (0 | ) | (100 | ) | (31 | ) | (100 | ) | |||||||||||||||||
Premises
and equipment, net
|
8 | 7 | 8 | 0 | 2 | (1 | ) | (7 | ) | |||||||||||||||||||
Accrued
interest receivable
|
41 | 37 | 59 | 4 | 10 | (18 | ) | (30 | ) | |||||||||||||||||||
Derivative
financial instruments used for hedging - receivable
|
1 | 2 | 13 | (1 | ) | (31 | ) | (12 | ) | (91 | ) | |||||||||||||||||
Other
assets
|
7 | 7 | 8 | (1 | ) | (7 | ) | (1 | ) | (18 | ) | |||||||||||||||||
TOTAL
ASSETS
|
$ | 4,067 | $ | 4,108 | $ | 5,410 | $ | (41 | ) | (1 | )% | $ | (1,343 | ) | (25 | )% | ||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||
Demand
|
$ | 156 | $ | 56 | $ | 104 | $ | 101 | 181 | % | $ | 53 | 51 | % | ||||||||||||||
Time
|
1,104 | 1,161 | 1,633 | (57 | ) | (5 | ) | (528 | ) | (32 | ) | |||||||||||||||||
Total
Deposits
|
1,261 | 1,216 | 1,736 | 44 | 4 | (476 | ) | (27 | ) | |||||||||||||||||||
Trading
liabilities
|
11 | 14 | 0 | (3 | ) | (21 | ) | 11 |
n.m.
|
(*) | ||||||||||||||||||
Securities
sold under repurchase agreements
|
312 | 393 | 458 | (81 | ) | (21 | ) | (146 | ) | (32 | ) | |||||||||||||||||
Short-term
borrowings
|
598 | 608 | 1,230 | (11 | ) | (2 | ) | (632 | ) | (51 | ) | |||||||||||||||||
Borrowings
and long-term debt
|
1,128 | 1,152 | 1,202 | (24 | ) | (2 | ) | (74 | ) | (6 | ) | |||||||||||||||||
Acceptances
outstanding
|
0 | 0 | 31 | (0 | ) |
n.m.
|
(*) | (31 | ) | (100 | ) | |||||||||||||||||
Accrued
interest payable
|
17 | 16 | 43 | 1 | 8 | (26 | ) | (61 | ) | |||||||||||||||||||
Derivative
financial instruments used for hedging - payable
|
69 | 82 | 17 | (13 | ) | (16 | ) | 52 | 305 | |||||||||||||||||||
Reserve
for losses on off-balance sheet credit risk
|
10 | 10 | 16 | 0 | 2 | (6 | ) | (37 | ) | |||||||||||||||||||
Other
liabilities
|
10 | 9 | 27 | 1 | 6 | (17 | ) | (63 | ) | |||||||||||||||||||
TOTAL
LIABILITIES
|
$ | 3,416 | $ | 3,502 | $ | 4,762 | $ | (86 | ) | (2 | )% | $ | (1,346 | ) | (28 | )% | ||||||||||||
Minority
interest in the investment fund
|
8 | 5 | 2 | 3 | 57 | 6 | 261 | |||||||||||||||||||||
STOCKHOLDERS'
EQUITY:
|
||||||||||||||||||||||||||||
Common
stock, no par value, assigned value of US$667
|
280 | 280 | 280 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Additional
paid-in capital in exces of assigned value of common stock
|
135 | 136 | 136 | (1 | ) | (1 | ) | (1 | ) | (1 | ) | |||||||||||||||||
Capital
reserves
|
95 | 95 | 95 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Retained
earnings
|
285 | 280 | 274 | 5 | 2 | 11 | 4 | |||||||||||||||||||||
Accumulated
other comprehensive loss
|
(21 | ) | (57 | ) | (6 | ) | 36 | (63 | ) | (16 | ) | 269 | ||||||||||||||||
Treasury
stock
|
(131 | ) | (133 | ) | (134 | ) | 2 | (1 | ) | 3 | (2 | ) | ||||||||||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
$ | 643 | $ | 601 | $ | 645 | $ | 42 | 7 | % | $ | (2 | ) | (0 | )% | |||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,067 | $ | 4,108 | $ | 5,410 | $ | (41 | ) | (1 | )% | $ | (1,343 | ) | (25 | )% |
FOR THE THREE MONTHS ENDED
|
||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
(A) - (B)
|
(A) - ( C)
|
||||||||||||||||||||||||
June 30, 2009
|
Mar. 31, 2009
|
June 30, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
(In US$ thousand, except per share amounts and ratios)
|
||||||||||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 38,252 | $ | 41,033 | $ | 61,271 | $ | (2,781 | ) | (7 | )% | $ | (23,019 | ) | (38 | )% | ||||||||||||
Interest
expense
|
(21,464 | ) | (25,605 | ) | (41,023 | ) | 4,141 | (16 | ) | 19,559 | (48 | ) | ||||||||||||||||
NET
INTEREST INCOME
|
16,788 | 15,428 | 20,248 | 1,360 | 9 | (3,460 | ) | (17 | ) | |||||||||||||||||||
Reversal
(provision) for loan losses
|
(8,905 | ) | (25,831 | ) | 3,204 | 16,926 | (66 | ) | (12,109 | ) | (378 | ) | ||||||||||||||||
NET
INTEREST INCOME (LOSS), AFTER REVERSAL (PROVISION)
|
||||||||||||||||||||||||||||
FOR
LOAN LOSSES
|
7,883 | (10,403 | ) | 23,451 | 18,286 | (176 | ) | (15,569 | ) | (66 | ) | |||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
(177 | ) | 20,644 | (2,513 | ) | (20,821 | ) | (101 | ) | 2,337 | (93 | ) | ||||||||||||||||
Fees
and commissions, net
|
734 | 2,167 | 1,964 | (1,433 | ) | (66 | ) | (1,229 | ) | (63 | ) | |||||||||||||||||
Derivative
financial instrument and hedging
|
(2,591 | ) | 1,670 | (27 | ) | (4,261 | ) | (255 | ) | (2,564 | ) | 9,625 | ||||||||||||||||
Impairment
on assets
|
0 | (94 | ) | (339 | ) | 94 | (100 | ) | 339 | (100 | ) | |||||||||||||||||
Net
gain from investment fund trading
|
4,918 | 11,696 | 13,476 | (6,778 | ) | (58 | ) | (8,558 | ) | (64 | ) | |||||||||||||||||
Net
gain from trading securities
|
7,655 | 3,161 | 45 | 4,493 | 142 | 7,609 |
n.m.
|
(*) | ||||||||||||||||||||
Net
gain (loss) on sale of securities available-for-sale
|
0 | (0 | ) | 2,095 | 0 |
n.m.
|
(*) | (2,095 | ) | (100 | ) | |||||||||||||||||
Gain
(loss) on foreign currency exchange
|
705 | (1,079 | ) | 554 | 1,784 | (165 | ) | 151 | 27 | |||||||||||||||||||
Other
income, net
|
92 | 360 | 5 | (268 | ) | (74 | ) | 87 | 1,867 | |||||||||||||||||||
NET
OTHER INCOME
|
11,336 | 38,525 | 15,260 | (27,189 | ) | (71 | ) | (3,924 | ) | (26 | ) | |||||||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||||||||||||||
Salaries
and other employee expenses
|
(4,225 | ) | (6,193 | ) | (4,970 | ) | 1,968 | (32 | ) | 745 | (15 | ) | ||||||||||||||||
Depreciation,
amortization and impairment of premises and equipment
|
(697 | ) | (683 | ) | (1,648 | ) | (14 | ) | 2 | 950 | (58 | ) | ||||||||||||||||
Professional
services
|
(972 | ) | (704 | ) | (1,133 | ) | (268 | ) | 38 | 161 | (14 | ) | ||||||||||||||||
Maintenance
and repairs
|
(266 | ) | (261 | ) | (365 | ) | (5 | ) | 2 | 99 | (27 | ) | ||||||||||||||||
Expenses
from the investment fund
|
(571 | ) | (1,548 | ) | (1,976 | ) | 977 | (63 | ) | 1,405 | (71 | ) | ||||||||||||||||
Other
operating expenses
|
(1,891 | ) | (1,757 | ) | (2,203 | ) | (134 | ) | 8 | 312 | (14 | ) | ||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(8,622 | ) | (11,146 | ) | (12,294 | ) | 2,524 | (23 | ) | 3,672 | (30 | ) | ||||||||||||||||
INCOME BEFORE PARTICIPATION OF THE MINORITY INTEREST
|
||||||||||||||||||||||||||||
IN
GAINS OF THE INVESTMENT FUND
|
$ | 10,597 | $ | 16,976 | $ | 26,417 | $ | (6,379 | ) | (38 | ) | $ | (15,820 | ) | (60 | ) | ||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(109 | ) | (269 | ) | (153 | ) | 160 | (60 | ) | 44 | (29 | ) | ||||||||||||||||
NET
INCOME
|
$ | 10,488 | $ | 16,707 | $ | 26,264 | $ | (6,218 | ) | (37 | )% | $ | (15,776 | ) | (60 | )% | ||||||||||||
PER
COMMON SHARE DATA:
|
||||||||||||||||||||||||||||
Net
income per share
|
0.29 | 0.46 | 0.72 | |||||||||||||||||||||||||
Diluted
earnings per share
|
0.29 | 0.46 | 0.72 | |||||||||||||||||||||||||
Average
basic shares
|
36,471 | 36,416 | 36,370 | |||||||||||||||||||||||||
Average
diluted shares
|
36,669 | 36,464 | 36,423 | |||||||||||||||||||||||||
PERFORMANCE
RATIOS:
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.0 | % | 1.6 | % | 2.0 | % | ||||||||||||||||||||||
Return
on average stockholders' equity
|
6.6 | % | 11.4 | % | 16.7 | % | ||||||||||||||||||||||
Net
interest margin
|
1.62 | % | 1.50 | % | 1.56 | % | ||||||||||||||||||||||
Net
interest spread
|
1.14 | % | 0.94 | % | 1.05 | % | ||||||||||||||||||||||
Operating
expenses to total average assets
|
0.84 | % | 1.08 | % | 0.94 | % |
SUMMARY
OF CONSOLIDATED FINANCIAL DATA
|
|
(Consolidated
Statements of Income, Balance Sheets, and Selected Financial
Ratios)
|
EXHIBIT III
|
FOR THE SIX MONTHS ENDED
|
||||||||
June 30, 2009
|
June 30, 2008
|
|||||||
(In
US$ thousand, except per share amounts & ratios)
|
||||||||
INCOME
STATEMENT DATA:
|
||||||||
Net
interest income
|
$ | 32,216 | $ | 41,365 | ||||
Fees
and commissions, net
|
2,901 | 3,762 | ||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14,269 | ) | 690 | |||||
Derivative
financial instrument and hedging
|
(921 | ) | (78 | ) | ||||
Impairment
on assets
|
(94 | ) | (339 | ) | ||||
Net
gains from investment fund trading
|
16,614 | 18,853 | ||||||
Net
gain from trading securities
|
10,816 | 19 | ||||||
Net
gain (loss) on sale of securities available-for-sale
|
(0 | ) | 2,095 | |||||
Gain
(loss) on foreign currency exchange
|
(375 | ) | 738 | |||||
Other
income, net
|
451 | 45 | ||||||
Operating
expenses
|
(19,767 | ) | (21,531 | ) | ||||
INCOME
BEFORE PARTICIPATION OF THE MINORITY INTEREST
|
||||||||
IN
GAINS OF THE INVESTMENT FUND
|
$ | 27,573 | $ | 45,619 | ||||
Minority
interest in the investment fund
|
(378 | ) | (153 | ) | ||||
NET
INCOME
|
$ | 27,195 | $ | 45,466 | ||||
BALANCE
SHEET DATA (In US$ millions):
|
||||||||
Investment
securities and trading assets
|
772 | 766 | ||||||
Investment
fund
|
166 | 147 | ||||||
Loans,
net
|
2,587 | 4,029 | ||||||
Total
assets
|
4,067 | 5,410 | ||||||
Deposits
|
1,261 | 1,736 | ||||||
Securities
sold under repurchase agreements
|
312 | 458 | ||||||
Short-term
borrowings
|
598 | 1,230 | ||||||
Borrowings
and long-term debt
|
1,128 | 1,202 | ||||||
Total
liabilities
|
3,416 | 4,762 | ||||||
Stockholders'
equity
|
643 | 645 | ||||||
PER
COMMON SHARE DATA:
|
||||||||
Net
income per share
|
0.75 | 1.25 | ||||||
Diluted
earnings per share
|
0.74 | 1.25 | ||||||
Book
value (period average)
|
16.86 | 17.10 | ||||||
Book
value (period end)
|
17.61 | 17.74 | ||||||
(In
thousand):
|
||||||||
Average
basic shares
|
36,443 | 36,370 | ||||||
Average
diluted shares
|
36,567 | 36,397 | ||||||
Basic
shares period end
|
36,505 | 36,371 | ||||||
SELECTED
FINANCIAL RATIOS:
|
||||||||
PERFORMANCE
RATIOS:
|
||||||||
Return
on average assets
|
1.3 | % | 1.8 | % | ||||
Return
on average stockholders' equity
|
8.9 | % | 14.7 | % | ||||
Net
interest margin
|
1.56 | % | 1.66 | % | ||||
Net
interest spread
|
1.04 | % | 1.07 | % | ||||
Operating
expenses to total average assets
|
0.96 | % | 0.86 | % | ||||
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)
|
0.0 | % | -0.1 | % | ||||
Allowance
for loan losses to total loan portfolio (1)
|
3.4 | % | 1.7 | % | ||||
Allowance
for losses on off-balance sheet credit risk to total
contingencies
|
5.9 | % | 4.0 | % | ||||
CAPITAL
RATIOS:
|
||||||||
Stockholders'
equity to total assets
|
15.8 | % | 11.9 | % | ||||
Tier
1 capital to risk-weighted assets
|
21.1 | % | 19.1 | % | ||||
Total
capital to risk-weighted assets
|
22.4 | % | 20.3 | % |
FOR THE SIX MONTHS ENDED
|
||||||||||||||||
(A)
|
(B)
|
(A) - (B)
|
||||||||||||||
June 30, 2009
|
June 30, 2008
|
CHANGE
|
%
|
|||||||||||||
(In
US$ thousand)
|
||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||
Interest
income
|
$ | 79,285 | $ | 129,121 | $ | (49,836 | ) | (39 | )% | |||||||
Interest
expense
|
(47,069 | ) | (87,756 | ) | 40,687 | (46 | ) | |||||||||
NET
INTEREST INCOME
|
32,216 | 41,365 | (9,149 | ) | (22 | ) | ||||||||||
Reversal
(provision) for loan losses
|
(34,737 | ) | 3,204 | (37,940 | ) | (1,184 | ) | |||||||||
NET
INTEREST INCOME (LOSS), AFTER REVERSAL (PROVISION)
|
||||||||||||||||
FOR
LOAN LOSSES
|
(2,521 | ) | 44,569 | (47,089 | ) | (106 | ) | |||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
20,468 | (2,513 | ) | 22,981 | (914 | ) | ||||||||||
Fees
and commissions, net
|
2,901 | 3,762 | (861 | ) | (23 | ) | ||||||||||
Derivative
financial instrument and hedging
|
(921 | ) | (78 | ) | (843 | ) | 1,075 | |||||||||
Impairment
on assets
|
(94 | ) | (339 | ) | 245 | (72 | ) | |||||||||
Net
gain from investment fund trading
|
16,614 | 18,853 | (2,239 | ) | (12 | ) | ||||||||||
Net
gain from trading securities
|
10,816 | 19 | 10,797 |
n.m.
|
(*) | |||||||||||
Net
gain (loss) on sale of securities available-for-sale
|
(0 | ) | 2,095 | (2,095 | ) | (100 | ) | |||||||||
Gain
(loss) on foreign currency exchange
|
(375 | ) | 738 | (1,112 | ) | (151 | ) | |||||||||
Other
income, net
|
451 | 45 | 406 | 900 | ||||||||||||
NET
OTHER INCOME (EXPENSE)
|
49,861 | 22,581 | 27,280 | 121 | ||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Salaries
and other employee expenses
|
(10,417 | ) | (10,499 | ) | 82 | (1 | ) | |||||||||
Depreciation,
amortization and impairment of premises and equipment
|
(1,381 | ) | (2,329 | ) | 949 | (41 | ) | |||||||||
Professional
services
|
(1,676 | ) | (1,851 | ) | 175 | (9 | ) | |||||||||
Maintenance
and repairs
|
(527 | ) | (665 | ) | 138 | (21 | ) | |||||||||
Expenses
from the investment fund
|
(2,119 | ) | (1,995 | ) | (124 | ) | 6 | |||||||||
Other
operating expenses
|
(3,647 | ) | (4,191 | ) | 543 | (13 | ) | |||||||||
TOTAL
OPERATING EXPENSES
|
(19,767 | ) | (21,531 | ) | 1,763 | (8 | ) | |||||||||
INCOME
(LOSS) BEFORE PARTICIPATION OF THE MINORITY
INTEREST
|
||||||||||||||||
IN
GAINS OF THE INVESTMENT FUND
|
$ | 27,573 | $ | 45,619 | $ | (18,046 | ) | (40 | ) | |||||||
Participation
of the minority interest in gains of the investment fund
|
(378 | ) | (153 | ) | (225 | ) | 148 | |||||||||
NET
INCOME (LOSS)
|
$ | 27,195 | $ | 45,466 | $ | (18,271 | ) | (40 | )% |
FOR THE THREE MONTHS ENDED,
|
||||||||||||||||||||||||||||||||||||
June 30, 2009
|
March 31, 2009
|
June 30, 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
|
$
|
685
|
$
|
0.4
|
0.23
|
%
|
$
|
729
|
$
|
0.4
|
0.20
|
%
|
$
|
339
|
$
|
2.0
|
2.30
|
%
|
||||||||||||||||||
Loans,
net of unearned income & deferred loan fees
|
2,543
|
29.8
|
4.64
|
2,633
|
32.6
|
4.95
|
3,966
|
49.7
|
4.96
|
|||||||||||||||||||||||||||
Trading
assets
|
161
|
3.1
|
7.67
|
49
|
0.5
|
4.38
|
0
|
0.0
|
0.00
|
|||||||||||||||||||||||||||
Investment
securities
|
598
|
4.6
|
3.05
|
602
|
6.7
|
4.47
|
783
|
8.8
|
4.45
|
|||||||||||||||||||||||||||
Investment
fund
|
162
|
0.3
|
0.73
|
154
|
0.8
|
2.08
|
128
|
0.8
|
2.47
|
|||||||||||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$
|
4,150
|
$
|
38.3
|
3.65
|
%
|
$
|
4,167
|
$
|
41.0
|
3.94
|
%
|
$
|
5,216
|
$
|
61.3
|
4.65
|
%
|
||||||||||||||||||
Non
interest earning assets
|
49
|
53
|
80
|
|||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
(81
|
)
|
(55
|
)
|
(70
|
)
|
||||||||||||||||||||||||||||||
Other
assets
|
5
|
11
|
17
|
|||||||||||||||||||||||||||||||||
TOTAL
ASSETS
|
$
|
4,124
|
$
|
4,176
|
$
|
5,242
|
||||||||||||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||||||||||||||
Deposits
|
$
|
1,206
|
$
|
3.3
|
1.08
|
%
|
$
|
1,199
|
$
|
3.1
|
1.04
|
%
|
$
|
1,601
|
$
|
11.7
|
2.88
|
%
|
||||||||||||||||||
Trading
liabilities
|
11
|
0.5
|
18.72
|
13
|
0.9
|
26.92
|
0
|
0.6
|
n.m.
|
(*)
|
||||||||||||||||||||||||||
Securities
sold under repurchase agreement and Short-term
borrowings
|
1,011
|
7.6
|
2.98
|
1,028
|
8.7
|
3.37
|
1,697
|
16.0
|
3.73
|
|||||||||||||||||||||||||||
Borrowings
and long term debt
|
1,154
|
10.0
|
3.43
|
1,170
|
12.9
|
4.42
|
1,209
|
12.8
|
4.18
|
|||||||||||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$
|
3,382
|
$
|
21.5
|
2.51
|
%
|
$
|
3,410
|
$
|
25.6
|
3.00
|
%
|
$
|
4,507
|
$
|
41.0
|
3.60
|
%
|
||||||||||||||||||
Non
interest bearing liabilities and other liabilities
|
$
|
101
|
$
|
169
|
$
|
103
|
||||||||||||||||||||||||||||||
TOTAL
LIABILITIES
|
3,483
|
3,579
|
4,611
|
|||||||||||||||||||||||||||||||||
Minority
interest in the investment fund
|
5
|
5
|
1
|
|||||||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
635
|
593
|
631
|
|||||||||||||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,124
|
$
|
4,176
|
$
|
5,242
|
||||||||||||||||||||||||||||||
NET
INTEREST SPREAD
|
1.14
|
%
|
0.94
|
%
|
1.05
|
%
|
||||||||||||||||||||||||||||||
NET
INTEREST INCOME AND NET INTEREST
MARGIN
|
$
|
16.8
|
1.62
|
%
|
$
|
15.4
|
1.50
|
%
|
$
|
20.2
|
1.56
|
%
|
FOR THE SIX MONTHS ENDED,
|
||||||||||||||||||||||||
June 30, 2009
|
June 30, 2008
|
|||||||||||||||||||||||
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
|||||||||||||||||||||
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
|||||||||||||||||||
(In US$ million)
|
||||||||||||||||||||||||
INTEREST
EARNING ASSETS
|
||||||||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 707 | $ | 0.8 | 0.21 | % | $ | 345 | $ | 4.9 | 2.78 | % | ||||||||||||
Loans,
net of unearned income & deferred loan fees
|
2,588 | 62.4 | 4.80 | 3,833 | 105.1 | 5.42 | ||||||||||||||||||
Trading
assets
|
105 | 3.7 | 6.91 | 0 | 0.0 | 0.00 | ||||||||||||||||||
Investment
securities
|
600 | 11.3 | 3.76 | 699 | 17.4 | 4.93 | ||||||||||||||||||
Investment
fund
|
158 | 1.1 | 1.39 | 126 | 1.8 | 2.81 | ||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 4,159 | $ | 79.3 | 3.79 | % | $ | 5,004 | $ | 129.1 | 5.10 | % | ||||||||||||
Non
interest earning assets
|
51 | 94 | ||||||||||||||||||||||
Allowance
for loan losses
|
(68 | ) | (70 | ) | ||||||||||||||||||||
Other
assets
|
8 | 14 | ||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 4,150 | $ | 5,042 | ||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||
Deposits
|
$ | 1,203 | $ | 6.4 | 1.06 | % | $ | 1,518 | $ | 25.4 | 3.31 | % | ||||||||||||
Trading
liabilities
|
12 | 1.4 | 23.09 | 0 | 1.3 |
n.m.(*)
|
||||||||||||||||||
Securities
sold under repurchase agreement and
|
||||||||||||||||||||||||
Short-term
borrowings
|
1,019 | 16.3 | 3.17 | 1,676 | 34.7 | 4.10 | ||||||||||||||||||
Borrowings
and long term debt
|
1,162 | 23.0 | 3.93 | 1,107 | 26.3 | 4.70 | ||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 3,396 | $ | 47.1 | 2.76 | % | $ | 4,302 | $ | 87.8 | 4.04 | % | ||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 135 | $ | 118 | ||||||||||||||||||||
TOTAL
LIABILITIES
|
3,531 | 4,420 | ||||||||||||||||||||||
Minority
interest in the investment fund
|
5 | 0 | ||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
614 | 622 | ||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,150 | $ | 5,042 | ||||||||||||||||||||
NET
INTEREST SPREAD
|
1.04 | % | 1.07 | % | ||||||||||||||||||||
NET
INTEREST INCOME AND NET
|
||||||||||||||||||||||||
INTEREST
MARGIN
|
$ | 32.2 | 1.56 | % | $ | 41.4 | 1.66 | % |
SIX MONTHS
ENDED
|
FOR THE THREE MONTHS ENDED
|
SIX MONTHS
ENDED
|
||||||||||||||||||||||||||
JUN
30/09
|
JUN
30/09
|
MAR 31/09
|
DEC
31/08
|
SEP
30/08
|
JUN
30/08
|
JUN
30/08
|
||||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 79,285 | $ | 38,252 | $ | 41,033 | $ | 51,268 | $ | 63,853 | $ | 61,271 | $ | 129,121 | ||||||||||||||
Interest
expense
|
(47,069 | ) | (21,464 | ) | (25,605 | ) | (36,547 | ) | (42,093 | ) | (41,023 | ) | (87,756 | ) | ||||||||||||||
NET
INTEREST INCOME
|
32,216 | 16,788 | 15,428 | 14,721 | 21,760 | 20,248 | 41,365 | |||||||||||||||||||||
Reversal
(provision) for loan losses
|
(34,737 | ) | (8,905 | ) | (25,831 | ) | 14,495 | 842 | 3,204 | 3,204 | ||||||||||||||||||
NET
INTEREST INCOME (LOSS) AFTER REVERSAL (PROVISION) FOR LOAN
LOSSES
|
(2,521 | ) | 7,883 | (10,403 | ) | 29,217 | 22,602 | 23,451 | 44,569 | |||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
20,468 | (177 | ) | 20,644 | (13,830 | ) | (654 | ) | (2,513 | ) | (2,513 | ) | ||||||||||||||||
Fees
and commissions, net
|
2,901 | 734 | 2,167 | 1,267 | 2,222 | 1,964 | 3,762 | |||||||||||||||||||||
Derivative
financial instrument and hedging
|
(921 | ) | (2,591 | ) | 1,670 | 9,993 | 41 | (27 | ) | (78 | ) | |||||||||||||||||
Impairment
on assets
|
(94 | ) | 0 | (94 | ) | (428 | ) | 0 | (339 | ) | (339 | ) | ||||||||||||||||
Net
gain (loss) from investment fund trading
|
16,614 | 4,918 | 11,696 | 3,587 | (1,083 | ) | 13,476 | 18,853 | ||||||||||||||||||||
Net
gain (loss) from trading securities
|
10,816 | 7,655 | 3,161 | (20,994 | ) | (23 | ) | 45 | 19 | |||||||||||||||||||
Net
gains (loss) on sale of securities available-for-sale
|
(0 | ) | 0 | (0 | ) | (2,028 | ) | 0 | 2,095 | 2,095 | ||||||||||||||||||
Gain
(loss) on foreign currency exchange
|
(375 | ) | 705 | (1,079 | ) | (1,439 | ) | (895 | ) | 554 | 738 | |||||||||||||||||
Other
income (expense), net
|
451 | 92 | 360 | 116 | 440 | 5 | 45 | |||||||||||||||||||||
NET
OTHER INCOME (EXPENSE)
|
49,861 | 11,336 | 38,525 | (23,756 | ) | 50 | 15,260 | 22,581 | ||||||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(19,767 | ) | (8,622 | ) | (11,146 | ) | (9,697 | ) | (8,708 | ) | (12,294 | ) | (21,531 | ) | ||||||||||||||
INCOME
(LOSS) BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF
INVESTMENT FUND
|
$ | 27,573 | $ | 10,597 | $ | 16,976 | $ | (4,237 | ) | $ | 13,944 | $ | 26,417 | $ | 45,619 | |||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(378 | ) | (109 | ) | (269 | ) | (79 | ) | 24 | (153 | ) | (153 | ) | |||||||||||||||
NET
INCOME (LOSS)
|
$ | 27,195 | $ | 10,488 | $ | 16,707 | $ | (4,316 | ) | $ | 13,968 | $ | 26,264 | $ | 45,466 | |||||||||||||
SELECTED
FINANCIAL DATA
|
||||||||||||||||||||||||||||
PER
COMMON SHARE DATA
|
||||||||||||||||||||||||||||
Net
income (loss) per share
|
$ | 0.75 | $ | 0.29 | $ | 0.46 | $ | (0.12 | ) | $ | 0.38 | $ | 0.72 | $ | 1.25 | |||||||||||||
PERFORMANCE
RATIOS
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.3 | % | 1.0 | % | 1.6 | % | -0.4 | % | 1.0 | % | 2.0 | % | 1.8 | % | ||||||||||||||
Return
on average stockholders' equity
|
8.9 | % | 6.6 | % | 11.4 | % | -3.0 | % | 8.6 | % | 16.7 | % | 14.7 | % | ||||||||||||||
Net
interest margin
|
1.56 | % | 1.62 | % | 1.50 | % | 1.24 | % | 1.61 | % | 1.56 | % | 1.66 | % | ||||||||||||||
Net
interest spread
|
1.04 | % | 1.14 | % | 0.94 | % | 0.68 | % | 1.10 | % | 1.05 | % | 1.07 | % | ||||||||||||||
Operating
expenses to average assets
|
0.96 | % | 0.84 | % | 1.08 | % | 0.81 | % | 0.64 | % | 0.94 | % | 0.86 | % |
FOR THE SIX MONTHS ENDED
|
FOR THE THREE MONTHS ENDED
|
|||||||||||||||||||
JUN 30/09
|
JUN 30/08
|
JUN 30/09
|
MAR 31/09
|
JUN 30/08
|
||||||||||||||||
COMMERCIAL
DIVISION:
|
||||||||||||||||||||
Net
interest income (1)
|
$ | 33.9 | $ | 38.7 | $ | 17.0 | $ | 17.0 | $ | 18.9 | ||||||||||
Non-interest
operating income (2)
|
3.3 | 3.7 | 0.8 | 2.5 | 1.9 | |||||||||||||||
Operating
expenses (3)
|
(11.8 | ) | (14.5 | ) | (5.1 | ) | (6.7 | ) | (8.0 | ) | ||||||||||
Net
operating income (4)
|
25.4 | 27.9 | 12.6 | 12.8 | 12.9 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14.3 | ) | 0.7 | (9.1 | ) | (5.2 | ) | 0.7 | ||||||||||||
Impairment
on assets
|
(0.1 | ) | (0.3 | ) | 0.0 | (0.1 | ) | (0.3 | ) | |||||||||||
NET
INCOME
|
$ | 11.1 | $ | 28.3 | $ | 3.6 | $ | 7.5 | $ | 13.3 | ||||||||||
Average
interest-earning assets
(5)
|
2,588 | 3,833 | 2,543 | 2,633 | 3,966 | |||||||||||||||
End-of-period
interest-earning assets
(5)
|
2,677 | 4,098 | 2,677 | 2,620 | 4,098 | |||||||||||||||
TREASURY
DIVISION:
|
||||||||||||||||||||
Net
interest income (loss) (1)
|
$ | 0.3 | $ | 4.3 | $ | 0.8 | $ | (0.6 | ) | $ | 2.1 | |||||||||
Non-interest
operating income (loss)(2)
|
9.6 | 2.9 | 5.8 | 3.8 | 2.7 | |||||||||||||||
Operating
expenses (3)
|
(4.5 | ) | (3.2 | ) | (2.2 | ) | (2.2 | ) | (1.8 | ) | ||||||||||
Net
operating income (4)
|
5.4 | 4.0 | 4.4 | 1.0 | 3.0 | |||||||||||||||
NET
INCOME
|
$ | 5.4 | $ | 4.0 | $ | 4.4 | $ | 1.0 | $ | 3.0 | ||||||||||
Average
interest-earning assets
(6)
|
1,412 | 1,044 | 1,444 | 1,380 | 1,122 | |||||||||||||||
End-of-period
interest-earning assets
(6)
|
1,257 | 1,115 | 1,257 | 1,355 | 1,115 | |||||||||||||||
ASSET
MANAGEMENT DIVISION:
|
||||||||||||||||||||
Net
interest loss (1)
|
$ | (2.0 | ) | $ | (1.7 | ) | $ | (1.0 | ) | $ | (1.0 | ) | $ | (0.8 | ) | |||||
Non-interest
operating income (2)
|
16.6 | 18.9 | 4.9 | 11.7 | 13.5 | |||||||||||||||
Operating
expenses (3)
|
(3.5 | ) | (3.9 | ) | (1.3 | ) | (2.2 | ) | (2.6 | ) | ||||||||||
Net
operating income (4)
|
11.1 | 13.3 | 2.6 | 8.5 | 10.2 | |||||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(0.4 | ) | (0.2 | ) | (0.1 | ) | (0.3 | ) | (0.2 | ) | ||||||||||
NET
INCOME
|
$ | 10.7 | $ | 13.2 | $ | 2.5 | $ | 8.2 | $ | 10.0 | ||||||||||
Average
interest-earning assets
(7)
|
158 | 126 | 162 | 154 | 128 | |||||||||||||||
End-of-period
interest-earning assets
(7)
|
166 | 147 | 166 | 160 | 147 | |||||||||||||||
CONSOLIDATED:
|
||||||||||||||||||||
Net
interest income (1)
|
$ | 32.2 | $ | 41.4 | $ | 16.8 | $ | 15.4 | $ | 20.2 | ||||||||||
Non-interest
operating income (2)
|
29.5 | 25.5 | 11.5 | 18.0 | 18.2 | |||||||||||||||
Operating
expenses (3)
|
(19.8 | ) | (21.6 | ) | (8.6 | ) | (11.1 | ) | (12.3 | ) | ||||||||||
Net
operating income (4)
|
41.9 | 45.3 | 19.7 | 22.3 | 26.1 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14.3 | ) | 0.7 | (9.1 | ) | (5.2 | ) | 0.7 | ||||||||||||
Impairment
on assets
|
(0.1 | ) | (0.3 | ) | 0.0 | (0.1 | ) | (0.3 | ) | |||||||||||
Participation
of the minority interest in gains of the investment fund
|
(0.4 | ) | (0.2 | ) | (0.1 | ) | (0.3 | ) | (0.2 | ) | ||||||||||
NET
INCOME
|
$ | 27.2 | $ | 45.5 | $ | 10.5 | $ | 16.7 | $ | 26.3 | ||||||||||
Average
interest-earning assets
|
4,159 | 5,004 | 4,150 | 4,167 | 5,216 | |||||||||||||||
End-of-period
interest-earning assets
|
4,100 | 5,360 | 4,100 | 4,134 | 5,360 |
AT THE END OF,
|
||||||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||||||||||||||
30JUN09
|
31MAR09
|
30JUN08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of
Total
Outstanding
|
Amount
|
% of
Total
Outstanding
|
Amount
|
% of
Total
Outstanding
|
(A) - ( B )
|
(A) - ( C )
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 139 | 3.8 | $ | 114 | 3.2 | $ | 273 | 5.2 | $ | 25 | $ | (134 | ) | ||||||||||||||||||
BOLIVIA
|
0 | 0.0 | 0 | 0.0 | 5 | 0.1 | 0 | (5 | ) | |||||||||||||||||||||||
BRAZIL
|
1,516 | 41.7 | 1,524 | 42.8 | 1,801 | 34.3 | (8 | ) | (285 | ) | ||||||||||||||||||||||
CHILE
|
99 | 2.7 | 50 | 1.4 | 52 | 1.0 | 49 | 47 | ||||||||||||||||||||||||
COLOMBIA
|
439 | 12.1 | 487 | 13.7 | 514 | 9.8 | (48 | ) | (75 | ) | ||||||||||||||||||||||
COSTA
RICA
|
137 | 3.8 | 119 | 3.3 | 256 | 4.9 | 19 | (119 | ) | |||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
24 | 0.7 | 57 | 1.6 | 80 | 1.5 | (33 | ) | (56 | ) | ||||||||||||||||||||||
ECUADOR
|
70 | 1.9 | 65 | 1.8 | 174 | 3.3 | 5 | (104 | ) | |||||||||||||||||||||||
EL
SALVADOR
|
122 | 3.4 | 118 | 3.3 | 73 | 1.4 | 4 | 49 | ||||||||||||||||||||||||
GUATEMALA
|
127 | 3.5 | 138 | 3.9 | 175 | 3.3 | (10 | ) | (48 | ) | ||||||||||||||||||||||
HONDURAS
|
21 | 0.6 | 38 | 1.1 | 56 | 1.1 | (17 | ) | (35 | ) | ||||||||||||||||||||||
JAMAICA
|
23 | 0.6 | 15 | 0.4 | 85 | 1.6 | 8 | (62 | ) | |||||||||||||||||||||||
MEXICO
|
442 | 12.2 | 443 | 12.5 | 497 | 9.5 | (1 | ) | (55 | ) | ||||||||||||||||||||||
NICARAGUA
|
1 | 0.0 | 1 | 0.0 | 5 | 0.1 | (1 | ) | (4 | ) | ||||||||||||||||||||||
PANAMA
|
185 | 5.1 | 141 | 4.0 | 226 | 4.3 | 44 | (41 | ) | |||||||||||||||||||||||
PERU
|
64 | 1.8 | 91 | 2.6 | 680 | 12.9 | (27 | ) | (616 | ) | ||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
59 | 1.6 | 57 | 1.6 | 92 | 1.8 | 2 | (34 | ) | |||||||||||||||||||||||
URUGUAY
|
74 | 2.0 | 50 | 1.4 | 0 | 0.0 | 24 | 74 | ||||||||||||||||||||||||
VENEZUELA
|
8 | 0.2 | 7 | 0.2 | 141 | 2.7 | 1 | (133 | ) | |||||||||||||||||||||||
OTHER
|
83 | 2.3 | 46 | 1.3 | 67 | 1.3 | 37 | 16 | ||||||||||||||||||||||||
TOTAL CREDIT
PORTFOLIO (1)
|
$ | 3,631 | 100 | % | $ | 3,561 | 100 | % | $ | 5,252 | 100 | % | $ | 70 | $ | (1,620 | ) | |||||||||||||||
UNEARNED INCOME AND
COMMISSION (2)
|
(4 | ) | (4 | ) | (6 | ) | (0 | ) | 2 | |||||||||||||||||||||||
TOTAL
CREDIT PORTFOLIO, NET OF UNEARNED INCOME AND COMMISSION
|
$ | 3,627 | $ | 3,557 | $ | 5,245 | $ | 70 | $ | (1,618 | ) |
(1)
|
Includes
book value of loans, fair value of 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)
|
(B)
|
(C)
|
||||||||||||||||||||||||||||||
30JUN09
|
31MAR09
|
30JUN08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of Total
Outstanding |
Amount
|
% of Total
Outstanding |
Amount
|
% of Total
Outstanding |
(A) - ( B )
|
(A) - (C )
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 139 | 4.9 | $ | 114 | 4.0 | $ | 273 | 6.1 | $ | 25 | $ | (134 | ) | ||||||||||||||||||
BOLIVIA
|
0 | 0.0 | 0 | 0.0 | 5 | 0.1 | 0 | (5 | ) | |||||||||||||||||||||||
BRAZIL
|
1,354 | 47.4 | 1,370 | 48.8 | 1,640 | 36.3 | (16 | ) | (286 | ) | ||||||||||||||||||||||
CHILE
|
73 | 2.5 | 8 | 0.3 | 9 | 0.2 | 64 | 63 | ||||||||||||||||||||||||
COLOMBIA
|
251 | 8.8 | 305 | 10.9 | 336 | 7.4 | (54 | ) | (85 | ) | ||||||||||||||||||||||
COSTA
RICA
|
119 | 4.2 | 101 | 3.6 | 237 | 5.3 | 18 | (118 | ) | |||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
16 | 0.6 | 50 | 1.8 | 69 | 1.5 | (34 | ) | (53 | ) | ||||||||||||||||||||||
ECUADOR
|
70 | 2.4 | 65 | 2.3 | 174 | 3.8 | 5 | (104 | ) | |||||||||||||||||||||||
EL
SALVADOR
|
67 | 2.3 | 64 | 2.3 | 34 | 0.8 | 3 | 33 | ||||||||||||||||||||||||
GUATEMALA
|
85 | 3.0 | 96 | 3.4 | 134 | 3.0 | (12 | ) | (49 | ) | ||||||||||||||||||||||
HONDURAS
|
21 | 0.7 | 38 | 1.4 | 56 | 1.3 | (17 | ) | (35 | ) | ||||||||||||||||||||||
JAMAICA
|
23 | 0.8 | 15 | 0.5 | 85 | 1.9 | 8 | (62 | ) | |||||||||||||||||||||||
MEXICO
|
345 | 12.1 | 352 | 12.5 | 420 | 9.3 | (6 | ) | (74 | ) | ||||||||||||||||||||||
NICARAGUA
|
1 | 0.0 | 1 | 0.0 | 5 | 0.1 | (1 | ) | (4 | ) | ||||||||||||||||||||||
PANAMA
|
91 | 3.2 | 51 | 1.8 | 149 | 3.3 | 40 | (58 | ) | |||||||||||||||||||||||
PERU
|
35 | 1.2 | 64 | 2.3 | 651 | 14.4 | (29 | ) | (616 | ) | ||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
59 | 2.1 | 57 | 2.0 | 92 | 2.0 | 2 | (34 | ) | |||||||||||||||||||||||
URUGUAY
|
74 | 2.6 | 50 | 1.8 | 0 | 0.0 | 24 | 74 | ||||||||||||||||||||||||
VENEZUELA
|
8 | 0.3 | 7 | 0.3 | 141 | 3.1 | 1 | (133 | ) | |||||||||||||||||||||||
OTHER
|
26 | 0.9 | 0 | 0.0 | 1 | 0.0 | 26 | 25 | ||||||||||||||||||||||||
TOTAL COMMERCIAL
PORTFOLIO (1)
|
$ | 2,856 | 100 | % | $ | 2,808 | 100 | % | $ | 4,512 | 100 | % | $ | 48 | $ | (1,656 | ) | |||||||||||||||
UNEARNED INCOME AND
COMMISSION (2)
|
(4 | ) | (4 | ) | (6 | ) | (0 | ) | 2 | |||||||||||||||||||||||
TOTAL
COMMERCIAL PORTFOLIO, NET OF UNEARNED INCOME AND
COMMISSION
|
$ | 2,852 | $ | 2,804 | $ | 4,506 | $ | 47 | $ | (1,654 | ) |
(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,
|
Change in Amount
|
|||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
30JUN09
|
31MAR09
|
30JUN08
|
(A) - ( B )
|
(A) - ( C )
|
|||||||||||||||
BRAZIL
|
$ | 162 | $ | 154 | $ | 161 | $ | 8 | $ | 1 | ||||||||||
CHILE
|
26 | 41 | 42 | (15 | ) | (16 | ) | |||||||||||||
COLOMBIA
|
188 | 181 | 178 | 6 | 10 | |||||||||||||||
COSTA
RICA
|
18 | 18 | 19 | 0 | (0 | ) | ||||||||||||||
DOMINICAN
REPUBLIC
|
8 | 7 | 11 | 1 | (4 | ) | ||||||||||||||
EL
SALVADOR
|
55 | 54 | 38 | 1 | 16 | |||||||||||||||
GUATEMALA
|
43 | 41 | 41 | 1 | 1 | |||||||||||||||
MEXICO
|
97 | 92 | 77 | 5 | 19 | |||||||||||||||
PANAMA
|
94 | 90 | 77 | 4 | 17 | |||||||||||||||
PERU
|
29 | 28 | 29 | 1 | (0 | ) | ||||||||||||||
OTHER
|
57 | 46 | 67 | 11 | (9 | ) | ||||||||||||||
TOTAL
TREASURY PORTOFOLIO (1)
|
$ | 775 | $ | 753 | $ | 740 | $ | 23 | $ | 36 |
(1)
|
Includes
securities available for sale, trading assets and contingent assets, which
consist of credit default swaps.
|
QUARTERLY INFORMATION
|
Change in Amount
|
|||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
2QTR09
|
1QTR09
|
2QTR08
|
(A) - ( B )
|
(A) - ( C )
|
|||||||||||||||
ARGENTINA
|
$ | 77 | $ | 0 | $ | 46 | $ | 77 | $ | 31 | ||||||||||
BOLIVIA
|
0 | 0 | 5 | 0 | (5 | ) | ||||||||||||||
BRAZIL
|
291 | 227 | 399 | 64 | (108 | ) | ||||||||||||||
CHILE
|
65 | 0 | 0 | 65 | 65 | |||||||||||||||
COLOMBIA
|
10 | 46 | 40 | (36 | ) | (30 | ) | |||||||||||||
COSTA
RICA
|
95 | 149 | 248 | (54 | ) | (153 | ) | |||||||||||||
DOMINICAN
REPUBLIC
|
1 | 41 | 80 | (40 | ) | (79 | ) | |||||||||||||
ECUADOR
|
67 | 22 | 112 | 45 | (45 | ) | ||||||||||||||
EL
SALVADOR
|
13 | 5 | 26 | 8 | (14 | ) | ||||||||||||||
GUATEMALA
|
48 | 55 | 101 | (7 | ) | (53 | ) | |||||||||||||
HONDURAS
|
20 | 31 | 40 | (11 | ) | (20 | ) | |||||||||||||
JAMAICA
|
22 | 16 | 99 | 6 | (77 | ) | ||||||||||||||
MEXICO
|
89 | 100 | 256 | (11 | ) | (167 | ) | |||||||||||||
NICARAGUA
|
1 | 1 | 0 | (1 | ) | 1 | ||||||||||||||
PANAMA
|
42 | 39 | 28 | 3 | 14 | |||||||||||||||
PERU
|
53 | 53 | 203 | (0 | ) | (150 | ) | |||||||||||||
TRINIDAD
& TOBAGO
|
60 | 37 | 160 | 23 | (100 | ) | ||||||||||||||
URUGUAY
|
34 | 10 | 3 | 24 | 31 | |||||||||||||||
VENEZUELA
|
3 | 0 | 53 | 3 | (50 | ) | ||||||||||||||
OTHER
|
36 | 0 | 62 | 36 | (26 | ) | ||||||||||||||
TOTAL
CREDIT DISBURSED (1)
|
$ | 1,025 | $ | 831 | $ | 1,962 | $ | 194 | $ | (937 | ) |
(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).
|