FOREIGN
TRADE BANK OF LATIN AMERICA, INC.
|
||
By: /s/ Pedro Toll | ||
Name:
Pedro Toll
|
||
Title:
General
Manager
|
|
·
|
Net
income amounted to $15.8 million in the third quarter 2009, compared to
$10.5 million in the second quarter 2009, and $14.0 million in the third
quarter 2008. Net interest margin increased to 1.76% in the third quarter
2009, from 1.62% in the previous quarter and 1.61% in the third quarter
2008.
|
|
·
|
The
Commercial Division’s net income for the third quarter 2009 was $11.8
million, compared to $3.6 million in the second quarter 2009, and $16.8
million in the third quarter 2008. The increase from the previous quarter
was mainly driven by more stable margins, lower provisions for credit
losses, and increased commission income from the letter of credit
business. Credit disbursements in the third quarter reached
$1.1 billion, 3% higher than the second quarter 2009 and 30% below the
third quarter 2008. The commercial portfolio rose 1% during the
third quarter 2009 to $2.9 billion, compared to $4.2 billion at the end of
the third quarter 2008.
|
|
·
|
Driven
by lower non-interest operating income generated from the securities
portfolios, the Treasury Division reported net income for the third
quarter 2009 of $1.2 million, compared to net income of $4.4 million in
the previous quarter and a net loss of $0.7 million in the third quarter
2008.
|
|
·
|
The
Asset Management Division’s net income for the third quarter 2009 was $2.8
million, compared to $2.5 million in the second quarter 2009, and a net
loss of $2.1 million in the third quarter 2008. The quarterly
increase was due to higher trading gains in the Investment Fund, partially
offset by a greater participation of minority
interests.
|
|
·
|
During
the third quarter 2009, the book value per common share increased 3% to
$18.23. The Bank’s Tier 1 capital ratio as of September 30,
2009 was 24.6%, compared to 21.1% as of June 30, 2009, and 18.3% as of
September 30, 2008, while the leverage ratio as of these dates was 5.6x,
6.3x and 8.7x, respectively. The Other Comprehensive Income
account (“OCI”) recorded an improvement of $12 million (57%) versus the
previous quarter and $35 million (80%) versus the third quarter 2008. The
Bank’s equity consists entirely of common
shares.
|
|
·
|
The
ratio of the allowance for credit losses to the commercial portfolio
remained stable at 3.5%, the same level reported in the second quarter
2009, and 2.0% as of September 30, 2008. During the third
quarter 2009, the Bank recorded $2.0 million in specific loan loss
reserves, compared to the $12.0 million recorded in the second quarter
2009, and none in the third quarter
2008.
|
(US$
million)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Commercial
Division:
|
||||||||||||||||||||
Net
interest income
|
$ | 50.7 | $ | 59.4 | $ | 16.7 | $ | 17.0 | $ | 20.7 | ||||||||||
Non-interest
operating income (1)
|
4.8 | 6.4 | 1.6 | 0.8 | 2.7 | |||||||||||||||
Net
operating revenues (2)
|
55.5 | 65.8 | 18.3 | 17.8 | 23.4 | |||||||||||||||
Operating
expenses
|
(17.1 | ) | (21.3 | ) | (5.3 | ) | (5.1 | ) | (6.8 | ) | ||||||||||
Net
operating income (3)
|
38.4 | 44.5 | 13.0 | 12.6 | 16.6 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(15.4 | ) | 0.9 | (1.2 | ) | (9.1 | ) | 0.2 | ||||||||||||
Impairment
on assets
|
(0.1 | ) | (0.3 | ) | 0.0 | 0.0 | 0.0 | |||||||||||||
Net
Income
|
$ | 22.9 | $ | 45.1 | $ | 11.8 | $ | 3.6 | $ | 16.8 |
(US$
million)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Treasury
Division:
|
||||||||||||||||||||
Net
interest income
|
$ | 1.6 | $ | 6.0 | $ | 1.3 | $ | 0.8 | $ | 1.7 | ||||||||||
Non-interest
operating income (loss) (1)
|
11.2 | 2.0 | 1.6 | 5.8 | (0.8 | ) | ||||||||||||||
Net
operating revenues (2)
|
12.8 | 8.0 | 2.9 | 6.7 | 0.8 | |||||||||||||||
Operating
expenses
|
(6.2 | ) | (4.8 | ) | (1.8 | ) | (2.2 | ) | (1.6 | ) | ||||||||||
Net
operating income (loss) (3,
12)
|
6.6 | 3.3 | 1.2 | 4.4 | (0.7 | ) | ||||||||||||||
Net
Income (loss)
|
$ | 6.6 | $ | 3.3 | $ | 1.2 | $ | 4.4 | $ | (0.7 | ) |
(US$
million)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Asset
Management Division:
|
||||||||||||||||||||
Net
interest loss
|
$ | (2.7 | ) | $ | (2.3 | ) | $ | (0.7 | ) | $ | (1.0 | ) | $ | (0.7 | ) | |||||
Non-interest
operating income (loss) (1)
|
22.1 | 17.8 | 5.5 | 4.9 | (1.1 | ) | ||||||||||||||
Net
operating revenues (2)
|
19.4 | 15.4 | 4.7 | 3.9 | (1.8 | ) | ||||||||||||||
Operating
expenses
|
(5.0 | ) | (4.3 | ) | (1.5 | ) | (1.3 | ) | (0.3 | ) | ||||||||||
Net
operating income (loss) (3)
|
14.4 | 11.2 | 3.3 | 2.6 | (2.1 | ) | ||||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(0.9 | ) | (0.1 | ) | (0.5 | ) | (0.1 | ) | 0.0 | |||||||||||
Net
Income (loss)
|
$ | 13.5 | $ | 11.1 | $ | 2.8 | $ | 2.5 | $ | (2.1 | ) |
(US$
million, except percentages and per share amounts)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Net
Interest Income
|
$ | 49.6 | $ | 63.1 | $ | 17.4 | $ | 16.8 | $ | 21.8 | ||||||||||
Net
Operating Income (Loss) by Business Segment:
|
||||||||||||||||||||
Commercial
Division
|
$ | 38.4 | $ | 44.5 | $ | 13.0 | $ | 12.6 | $ | 16.6 | ||||||||||
Treasury
Division
|
$ | 6.6 | $ | 3.3 | $ | 1.2 | $ | 4.4 | $ | (0.7 | ) | |||||||||
Asset
Management Division
|
$ | 14.4 | $ | 11.2 | $ | 3.3 | $ | 2.6 | $ | (2.1 | ) | |||||||||
Net
Operating Income
|
$ | 59.4 | $ | 59.0 | $ | 17.4 | $ | 19.7 | $ | 13.8 | ||||||||||
Net
Income
|
$ | 42.9 | $ | 59.4 | $ | 15.8 | $ | 10.5 | $ | 14.0 | ||||||||||
Net
Income per Share(5)
|
$ | 1.18 | $ | 1.63 | $ | 0.43 | $ | 0.29 | $ | 0.38 | ||||||||||
Book
Value per common share (period end)
|
$ | 18.23 | $ | 16.87 | $ | 18.23 | $ | 17.61 | $ | 16.87 | ||||||||||
Return
on Average Equity (“ROE”)
|
9.1 | % | 12.6 | % | 9.5 | % | 6.6 | % | 8.6 | % | ||||||||||
Operating
Return on Average Equity ("Operating ROE")
(6)
|
12.6 | % | 12.5 | % | 10.6 | % | 12.4 | % | 8.5 | % | ||||||||||
Return
on Average Assets (“ROA”)
|
1.4 | % | 1.5 | % | 1.6 | % | 1.0 | % | 1.0 | % | ||||||||||
Net
Interest Margin
|
1.63 | % | 1.64 | % | 1.76 | % | 1.62 | % | 1.61 | % | ||||||||||
Efficiency
Ratio (7)
|
32 | % | 34 | % | 33 | % | 30 | % | 39 | % | ||||||||||
Tier
1 Capital(8)
|
$ | 671 | $ | 654 | $ | 671 | $ | 662 | $ | 654 | ||||||||||
Total
Capital(9)
|
$ | 706 | $ | 699 | $ | 706 | $ | 701 | $ | 699 | ||||||||||
Risk-Weighted
Assets
|
$ | 2,732 | $ | 3,573 | $ | 2,732 | $ | 3,129 | $ | 3,573 | ||||||||||
Tier
1 Capital Ratio(8)
|
24.6 | % | 18.3 | % | 24.6 | % | 21.1 | % | 18.3 | % | ||||||||||
Total
Capital Ratio (9)
|
25.8 | % | 19.5 | % | 25.8 | % | 22.4 | % | 19.5 | % | ||||||||||
Stockholders’
Equity
|
$ | 666 | $ | 614 | $ | 666 | $ | 643 | $ | 614 | ||||||||||
Stockholders’
Equity to Total Assets
|
17.9 | % | 11.5 | % | 17.9 | % | 15.8 | % | 11.5 | % | ||||||||||
Other
Comprehensive Income Account ("OCI")
|
(9 | ) | (44 | ) | (9 | ) | (21 | ) | (44 | ) | ||||||||||
Leverage
(times) (10)
|
5.6 | 8.7 | 5.6 | 6.3 | 8.7 | |||||||||||||||
Liquid
Assets / Total Assets (11)
|
11.6 | % | 8.6 | % | 11.6 | % | 11.2 | % | 8.6 | % | ||||||||||
Liquid
Assets / Total Deposits
|
35.3 | % | 29.7 | % | 35.3 | % | 36.2 | % | 29.7 | % | ||||||||||
Non-Accruing
Loans to Total Loans, net
|
1.4 | % | 0.0 | % | 1.4 | % | 0.0 | % | 0.0 | % | ||||||||||
Allowance
for Credit Losses to Commercial Portfolio
|
3.5 | % | 2.0 | % | 3.5 | % | 3.5 | % | 2.0 | % | ||||||||||
Total
Assets
|
$ | 3,723 | $ | 5,351 | $ | 3,723 | $ | 4,067 | $ | 5,351 |
(US$
million, except percentages)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Net
Interest Income (Loss)
|
||||||||||||||||||||
Commercial
Division
|
$ | 50.7 | $ | 59.4 | $ | 16.7 | $ | 17.0 | $ | 20.7 | ||||||||||
Treasury
Division
|
1.6 | 6.0 | 1.3 | 0.8 | 1.7 | |||||||||||||||
Asset
Management Division
|
(2.7 | ) | (2.3 | ) | (0.7 | ) | (1.0 | ) | (0.7 | ) | ||||||||||
Consolidated
|
$ | 49.6 | $ | 63.1 | $ | 17.4 | $ | 16.8 | $ | 21.8 | ||||||||||
Net
Interest Margin*
|
1.63 | % | 1.64 | % | 1.76 | % | 1.62 | % | 1.61 | % |
(US$
million)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Letters
of credit
|
$ | 3.2 | $ | 4.0 | $ | 1.2 | $ | 0.4 | $ | 1.7 | ||||||||||
Guarantees
|
0.9 | 0.9 | 0.2 | 0.2 | 0.2 | |||||||||||||||
Loans
|
0.2 | 0.5 | 0.0 | 0.0 | 0.1 | |||||||||||||||
Other*
|
0.3 | 0.7 | 0.1 | 0.1 | 0.2 | |||||||||||||||
Fees
and Commissions, net
|
$ | 4.5 | $ | 6.1 | $ | 1.5 | $ | 0.7 | $ | 2.2 | ||||||||||
*
Net of commission expenses
|
30-Sep-08
|
31-Dic-08
|
31-Mar-09
|
30-Jun-09
|
30-Sep-09
|
||||||||||||||||
Allowance
for Loan Losses:
|
||||||||||||||||||||
Balance
at beginning of the period
|
$ | 69.8 | $ | 69.1 | $ | 54.6 | $ | 80.6 | $ | 90.2 | ||||||||||
Provisions
(reversals)
|
(0.8 | ) | (14.5 | ) | 25.8 | 8.9 | (0.4 | ) | ||||||||||||
Recoveries,
net of charge-offs
|
0.2 | 0.1 | 0.1 | 0.8 | 0.0 | |||||||||||||||
End
of period balance
|
$ | 69.1 | $ | 54.6 | $ | 80.6 | $ | 90.2 | $ | 89.9 | ||||||||||
Reserve
for Losses on Off-balance Sheet Credit Risk:
|
||||||||||||||||||||
Balance
at beginning of the period
|
$ | 16.2 | $ | 16.9 | $ | 30.7 | $ | 10.1 | $ | 10.3 | ||||||||||
Provisions
(reversals)
|
0.7 | 13.8 | (20.6 | ) | 0.2 | 1.5 | ||||||||||||||
End
of period balance
|
$ | 16.9 | $ | 30.7 | $ | 10.1 | $ | 10.3 | $ | 11.8 | ||||||||||
Total
Allowance for Credit Losses
|
$ | 86.0 | $ | 85.4 | $ | 90.7 | $ | 100.5 | $ | 101.7 |
(US$
million)
|
9M09
|
9M08
|
3Q09
|
2Q09
|
3Q08
|
|||||||||||||||
Salaries
and other employee expenses
|
$ | 15.1 | $ | 15.7 | $ | 4.7 | $ | 4.2 | $ | 5.2 | ||||||||||
Depreciation,
amortization and impairment of premises and equipment
|
2.0 | 3.1 | 0.6 | 0.7 | 0.7 | |||||||||||||||
Professional
services
|
2.4 | 2.4 | 0.8 | 1.0 | 0.6 | |||||||||||||||
Maintenance
and repairs
|
0.8 | 1.0 | 0.3 | 0.3 | 0.3 | |||||||||||||||
Expenses
from the investment fund
|
2.7 | 1.7 | 0.6 | 0.6 | (0.3 | ) | ||||||||||||||
Other
operating expenses
|
5.3 | 6.3 | 1.6 | 1.9 | 2.2 | |||||||||||||||
Total
Operating Expenses
|
$ | 28.3 | $ | 30.3 | $ | 8.5 | $ | 8.6 | $ | 8.7 |
§
|
Quarterly Dividend Payment:
On October 14, 2009, the Bank announced a quarterly common dividend
payment of US$0.15 per share related to the third quarter 2009. The
dividend will be paid on November 2, 2009, to stockholders registered as
of the October 23, 2009 record
date.
|
§
|
Closing of Two-Year Syndicated
Loan: On September 16, 2009, the Bank announced the successful
closing of a $100 million two-year syndicated loan structured and placed
through Mizuho Corporate Bank, Ltd. and China Development Bank
Corporation, which enhances the diversification of the Bank’s financing
sources, while further developing the Bank’s presence in the Asian
markets.
|
§
|
Ratings Affirmed: On
September 14, 2009, Fitch Ratings affirmed the Bank’s credit rating at
BBB; with a “Stable”
Outlook.
|
§
|
New Executive Officers joining
the Bank’s Management Team: The Bank appointed Mr. Christopher
Schech as Chief Financial Officer and Mr. Gustavo Díaz as the Bank’s
Controller.
|
|
o
|
Mr.
Schech joined Bladex after working for Volvo Financial Services in Europe
and GE Capital on assignments in Latin America, Asia and the United
States. Mr. Schech is responsible for the Bank’s financial
management, as well as the interaction with rating agencies, shareholders,
and investors.
|
|
o
|
Mr.
Gustavo Díaz joined Bladex from Banco Centroamericano de Integración
Económica (BCIE) in Honduras. He previously worked for Corporación
Financiera del Valle in Colombia, and KPMG Peat Marwick in Chile and
Colombia. Mr. Díaz is responsible for the Bank’s internal audit
and compliance functions.
|
(1)
|
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:
|
(2)
|
Net
Operating Revenues refers to net interest income plus non-interest
operating income.
|
(3)
|
Net
Operating Income (Loss) refers to net interest income plus non-interest
operating income, minus operating
expenses.
|
(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)
|
||||||||||||||||||||||||
September
30, 2009
|
June
30, 2009
|
September
30, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||
Cash
and due from banks
|
$ | 460 | $ | 485 | $ | 445 | $ | (25 | ) | (5 | )% | $ | 15 | 3 | % | |||||||||||||
Trading
assets
|
50 | 165 | 0 | (115 | ) | (70 | ) | 50 |
n.m.
|
(*) | ||||||||||||||||||
Securities
available for sale
|
461 | 608 | 774 | (147 | ) | (24 | ) | (313 | ) | (40 | ) | |||||||||||||||||
Securities
held to maturity
|
0 | 0 | 29 | 0 |
n.m.
|
(*) | (29 | ) | (100 | ) | ||||||||||||||||||
Investment
fund
|
189 | 166 | 150 | 23 | 14 | 39 | 26 | |||||||||||||||||||||
Loans
|
2,608 | 2,682 | 3,868 | (74 | ) | (3 | ) | (1,260 | ) | (33 | ) | |||||||||||||||||
Less:
|
||||||||||||||||||||||||||||
Allowance
for loan losses
|
(90 | ) | (90 | ) | (69 | ) | 0 | 0 | (21 | ) | 30 | |||||||||||||||||
Unearned
income and deferred fees
|
(5 | ) | (4 | ) | (6 | ) | (1 | ) | 25 | 1 | (17 | ) | ||||||||||||||||
Loans,
net
|
2,513 | 2,587 | 3,793 | (74 | ) | (3 | ) | (1,280 | ) | (34 | ) | |||||||||||||||||
Customers'
liabilities under acceptances
|
5 | 0 | 90 | 5 |
n.m.
|
(*) | (85 | ) | (94 | ) | ||||||||||||||||||
Premises
and equipment, net
|
7 | 8 | 8 | (1 | ) | (13 | ) | (1 | ) | (13 | ) | |||||||||||||||||
Accrued
interest receivable
|
25 | 41 | 53 | (16 | ) | (39 | ) | (28 | ) | (53 | ) | |||||||||||||||||
Derivative
financial instruments used for hedging - receivable
|
1 | 1 | 1 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Other
assets
|
11 | 7 | 9 | 4 | 57 | 2 | 22 | |||||||||||||||||||||
TOTAL
ASSETS
|
$ | 3,723 | $ | 4,067 | $ | 5,351 | $ | (344 | ) | (8 | )% | $ | (1,628 | ) | (30 | )% | ||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||
Demand
|
$ | 36 | $ | 156 | $ | 96 | $ | (120 | ) | (77 | )% | $ | (60 | ) | (63 | )% | ||||||||||||
Time
|
1,186 | 1,104 | 1,455 | 82 | 7 | (269 | ) | (18 | ) | |||||||||||||||||||
Total
Deposits
|
1,221 | 1,261 | 1,551 | (40 | ) | (3 | ) | (330 | ) | (21 | ) | |||||||||||||||||
Trading
liabilities
|
3 | 11 | 0 | (8 | ) | (73 | ) | 3 |
n.m.
|
(*) | ||||||||||||||||||
Securities
sold under repurchase agreements
|
86 | 312 | 652 | (226 | ) | (72 | ) | (566 | ) | (87 | ) | |||||||||||||||||
Short-term
borrowings
|
306 | 598 | 1,022 | (292 | ) | (49 | ) | (716 | ) | (70 | ) | |||||||||||||||||
Borrowings
and long-term debt
|
1,298 | 1,128 | 1,296 | 170 | 15 | 2 | 0 | |||||||||||||||||||||
Acceptances
outstanding
|
5 | 0 | 90 | 5 |
n.m.
|
(*) | (85 | ) | (94 | ) | ||||||||||||||||||
Accrued
interest payable
|
13 | 17 | 36 | (4 | ) | (24 | ) | (23 | ) | (64 | ) | |||||||||||||||||
Derivative
financial instruments used for hedging - payable
|
70 | 69 | 41 | 1 | 1 | 29 | 71 | |||||||||||||||||||||
Reserve
for losses on off-balance sheet credit risk
|
12 | 10 | 17 | 2 | 20 | (5 | ) | (29 | ) | |||||||||||||||||||
Other
liabilities
|
15 | 10 | 25 | 5 | 50 | (10 | ) | (40 | ) | |||||||||||||||||||
TOTAL
LIABILITIES
|
$ | 3,030 | $ | 3,416 | $ | 4,731 | $ | (386 | ) | (11 | )% | $ | (1,701 | ) | (36 | )% | ||||||||||||
Minority
interest in the investment fund
|
27 | 8 | 6 | 19 | 238 | 21 | 350 | |||||||||||||||||||||
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 of common stock
|
134 | 135 | 135 | (1 | ) | (1 | ) | (1 | ) | (1 | ) | |||||||||||||||||
Capital
reserves
|
95 | 95 | 95 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Retained
earnings
|
295 | 285 | 281 | 10 | 4 | 14 | 5 | |||||||||||||||||||||
Accumulated
other comprehensive loss
|
(9 | ) | (21 | ) | (44 | ) | 12 | (57 | ) | 35 | (80 | ) | ||||||||||||||||
Treasury
stock
|
(130 | ) | (131 | ) | (133 | ) | 1 | (1 | ) | 3 | (2 | ) | ||||||||||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
$ | 666 | $ | 643 | $ | 614 | $ | 23 | 4 | % | $ | 52 | 8 | % | ||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 3,723 | $ | 4,067 | $ | 5,351 | $ | (344 | ) | (8 | )% | $ | (1,628 | ) | (30 | )% |
FOR
THE THREE MONTHS ENDED
|
||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
(A)
- (B)
|
(A)
- (C)
|
||||||||||||||||||||||||
September
30, 2009
|
June
30, 2009
|
September
30, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
(In
US$ thousand, except per share amounts and ratios)
|
|
|||||||||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 34,423 | $ | 38,252 | $ | 63,853 | $ | (3,829 | ) | (10 | )% | $ | (29,430 | ) | (46 | )% | ||||||||||||
Interest
expense
|
(17,070 | ) | (21,464 | ) | (42,093 | ) | 4,394 | (20 | ) | 25,023 | (59 | ) | ||||||||||||||||
NET
INTEREST INCOME
|
17,353 | 16,788 | 21,760 | 565 | 3 | (4,407 | ) | (20 | ) | |||||||||||||||||||
Reversal
(provision) for loan losses
|
380 | (8,905 | ) | 842 | 9,285 | (104 | ) | (462 | ) | (55 | ) | |||||||||||||||||
NET
INTEREST INCOME AFTER REVERSAL (PROVISION)
|
||||||||||||||||||||||||||||
FOR
LOAN LOSSES
|
17,733 | 7,883 | 22,602 | 9,850 | 125 | (4,869 | ) | (22 | ) | |||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Provision
for losses on off-balance sheet credit risk
|
(1,549 | ) | (177 | ) | (654 | ) | (1,372 | ) | 775 | (895 | ) | 137 | ||||||||||||||||
Fees
and commissions, net
|
1,463 | 734 | 2,222 | 729 | 99 | (759 | ) | (34 | ) | |||||||||||||||||||
Derivative
financial instrument and hedging.
|
(1,105 | ) | (2,591 | ) | 41 | 1,486 | (57 | ) | (1,146 | ) |
n.m.
|
(*) | ||||||||||||||||
Net
gain (loss) from investment fund trading
|
5,478 | 4,918 | (1,083 | ) | 560 | 11 | 6,561 | (606 | ) | |||||||||||||||||||
Net
gain (loss) from trading securities
|
2,936 | 7,653 | (23 | ) | (4,717 | ) | (62 | ) | 2,959 |
n.m.
|
(*) | |||||||||||||||||
Net
gain on sale of securities available-for-sale
|
546 | 0 | 0 | 546 |
n.m.
|
(*) | 546 |
n.m.
|
(*) | |||||||||||||||||||
Gain
(loss) on foreign currency exchange
|
(843 | ) | 705 | (895 | ) | (1,548 | ) | (220 | ) | 52 | (6 | ) | ||||||||||||||||
Other
income, net
|
138 | 93 | 481 | 45 | 48 | (343 | ) | (71 | ) | |||||||||||||||||||
NET
OTHER INCOME.
|
7,064 | 11,336 | 91 | (4,272 | ) | (38 | ) | 6,973 | 7,663 | |||||||||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||||||||||||||
Salaries
and other employee expenses
|
(4,652 | ) | (4,225 | ) | (5,247 | ) | (427 | ) | 10 | 595 | (11 | ) | ||||||||||||||||
Depreciation,
amortization and impairment of premises and equipment
|
(644 | ) | (697 | ) | (724 | ) | 53 | (8 | ) | 80 | (11 | ) | ||||||||||||||||
Professional
services
|
(751 | ) | (972 | ) | (584 | ) | 221 | (23 | ) | (167 | ) | 29 | ||||||||||||||||
Maintenance
and repairs
|
(253 | ) | (266 | ) | (340 | ) | 13 | (5 | ) | 87 | (26 | ) | ||||||||||||||||
Expenses
from the investment fund.
|
(601 | ) | (571 | ) | 301 | (30 | ) | 5 | (902 | ) | (300 | ) | ||||||||||||||||
Other
operating expenses
|
(1,637 | ) | (1,891 | ) | (2,155 | ) | 254 | (13 | ) | 518 | (24 | ) | ||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(8,537 | ) | (8,622 | ) | (8,749 | ) | 85 | (1 | ) | 212 | (2 | ) | ||||||||||||||||
INCOME
BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF THE
INVESTMENT FUND
|
$ | 16,260 | $ | 10,597 | $ | 13,944 | $ | 5,663 | 53 | $ | 2,316 | 17 | ||||||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(507 | ) | (109 | ) | 24 | (398 | ) | 365 | (531 | ) |
n.m.
|
(*) | ||||||||||||||||
NET
INCOME
|
$ | 15,753 | $ | 10,488 | $ | 13,968 | $ | 5,265 | 50 | % | $ | 1,785 | 13 | % | ||||||||||||||
PER
COMMON SHARE DATA:
|
||||||||||||||||||||||||||||
Net
income per share
|
0.43 | 0.29 | 0.38 | |||||||||||||||||||||||||
Diluted
earnings per share
|
0.43 | 0.29 | 0.38 | |||||||||||||||||||||||||
Average
basic shares
|
36,539 | 36,471 | 36,396 | |||||||||||||||||||||||||
Average
diluted shares
|
36,804 | 36,669 | 36,449 | |||||||||||||||||||||||||
PERFORMANCE
RATIOS:
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.6 | % | 1.0 | % | 1.0 | % | ||||||||||||||||||||||
Return
on average stockholders' equity
|
9.5 | % | 6.6 | % | 8.6 | % | ||||||||||||||||||||||
Net
interest margin
|
1.76 | % | 1.62 | % | 1.61 | % | ||||||||||||||||||||||
Net
interest spread
|
1.28 | % | 1.14 | % | 1.10 | % | ||||||||||||||||||||||
Operating
expenses to total average assets
|
0.88 | % | 0.84 | % | 0.64 | % |
(Consolidated
Statements of Income, Balance Sheets, and Selected Financial
Ratios)
|
EXHIBIT III
|
FOR THE NINE MONTHS ENDED
|
||||||||
September 30, 2009
|
September 30, 2008
|
|||||||
(In
US$ thousand, except per share amounts & ratios)
|
||||||||
INCOME
STATEMENT DATA:
|
||||||||
Net
interest income
|
$ | 49,569 | $ | 63,126 | ||||
Fees
and commissions, net
|
4,364 | 5,984 | ||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(15,437 | ) | 878 | |||||
Derivative
financial instrument and hedging
|
(2,026 | ) | (37 | ) | ||||
Impairment
on assets
|
(94 | ) | (339 | ) | ||||
Net
gain from investment fund trading
|
22,092 | 17,770 | ||||||
Net
gain (loss) from trading securities
|
13,751 | (4 | ) | |||||
Net
gain on sale of securities available-for-sale
|
546 | 2,095 | ||||||
Loss
on foreign currency exchange
|
(1,217 | ) | (157 | ) | ||||
Other
income, net
|
590 | 526 | ||||||
Operating
expenses
|
(28,305 | ) | (30,279 | ) | ||||
INCOME
BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF THE INVESTMENT
FUND
|
$ | 43,833 | 59,563 | |||||
Minority
interest in the investment fund
|
(885 | ) | (129 | ) | ||||
NET
INCOME
|
$ | 42,948 | $ | 59,434 | ||||
BALANCE
SHEET DATA (In US$ millions):
|
||||||||
Investment
securities and trading assets
|
511 | 803 | ||||||
Investment
fund
|
189 | 150 | ||||||
Loans,
net
|
2,513 | 3,793 | ||||||
Total
assets
|
3,723 | 5,351 | ||||||
Deposits
|
1,221 | 1,551 | ||||||
Securities
sold under repurchase agreements
|
86 | 652 | ||||||
Short-term
borrowings
|
306 | 1,022 | ||||||
Borrowings
and long-term debt
|
1,298 | 1,296 | ||||||
Total
liabilities
|
3,030 | 4,731 | ||||||
Stockholders'
equity
|
666 | 614 | ||||||
PER
COMMON SHARE DATA:
|
||||||||
Net
income per share
|
1.18 | 1.63 | ||||||
Diluted
earnings per share
|
1.17 | 1.63 | ||||||
Book
value (period average)
|
17.22 | 17.30 | ||||||
Book
value (period end)
|
18.23 | 16.87 | ||||||
(In
thousand):
|
||||||||
Average
basic shares
|
36,476 | 36,379 | ||||||
Average
diluted shares
|
36,649 | 36,432 | ||||||
Basic
shares period end
|
36,546 | 36,413 | ||||||
SELECTED
FINANCIAL RATIOS:
|
||||||||
PERFORMANCE
RATIOS:
|
||||||||
Return
on average assets
|
1.4 | % | 1.5 | % | ||||
Return
on average stockholders' equity
|
9.1 | % | 12.6 | % | ||||
Net
interest margin
|
1.63 | % | 1.64 | % | ||||
Net
interest spread
|
1.11 | % | 1.08 | % | ||||
Operating
expenses to total average assets
|
0.93 | % | 0.78 | % | ||||
ASSET
QUALITY RATIOS:
|
||||||||
Non-accruing
loans to total loans, net of discounts (1)
|
1.4 | % | 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)
|
3.5 | % | 1.8 | % | ||||
Allowance
for losses on off-balance sheet credit risk to total
contingencies
|
4.2 | % | 4.5 | % | ||||
CAPITAL
RATIOS:
|
||||||||
Stockholders'
equity to total assets
|
17.9 | % | 11.5 | % | ||||
Tier
1 capital to risk-weighted assets
|
24.6 | % | 18.3 | % | ||||
Total
capital to risk-weighted assets
|
25.8 | % | 19.5 | % |
FOR THE NINE MONTHS ENDED
|
||||||||||||||||
(A)
|
(B)
|
(A)
- (B)
|
||||||||||||||
September 30, 2009
|
September 30, 2008
|
CHANGE
|
%
|
|||||||||||||
(In
US$ thousand)
|
||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||
Interest
income
|
$ | 113,708 | $ | 192,975 | $ | (79,267 | ) | (41 | )% | |||||||
Interest
expense
|
(64,139 | ) | (129,849 | ) | 65,710 | (51 | ) | |||||||||
NET
INTEREST INCOME
|
49,569 | 63,126 | (13,557 | ) | (21 | ) | ||||||||||
Reversal
(provision) for loan losses
|
(34,357 | ) | 4,045 | (38,402 | ) | (949 | ) | |||||||||
NET
INTEREST INCOME AFTER REVERSAL (PROVISION)
|
||||||||||||||||
FOR
LOAN LOSSES
|
15,212 | 67,171 | (51,959 | ) | (77 | ) | ||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
18,920 | (3,167 | ) | 22,087 | (697 | ) | ||||||||||
Fees
and commissions, net
|
4,364 | 5,984 | (1,620 | ) | (27 | ) | ||||||||||
Derivative
financial instrument and hedging
|
(2,026 | ) | (37 | ) | (1,989 | ) | 5,376 | |||||||||
Impairment
on assets
|
(94 | ) | (339 | ) | 245 | (72 | ) | |||||||||
Net
gain from investment fund trading
|
22,092 | 17,770 | 4,322 | 24 | ||||||||||||
Net
gain (loss) from trading securities
|
13,751 | (4 | ) | 13,755 |
n.m.
|
(*) | ||||||||||
Net
gain on sale of securities available-for-sale
|
546 | 2,095 | (1,549 | ) | (74 | ) | ||||||||||
Loss
on foreign currency exchange
|
(1,217 | ) | (157 | ) | (1,060 | ) | 675 | |||||||||
Other
income, net
|
590 | 526 | 64 | 12 | ||||||||||||
NET
OTHER INCOME (EXPENSE)
|
56,926 | 22,671 | 34,255 | 151 | ||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Salaries
and other employee expenses
|
(15,069 | ) | (15,746 | ) | 677 | (4 | ) | |||||||||
Depreciation,
amortization and impairment of premises and equipment
|
(2,025 | ) | (3,053 | ) | 1,028 | (34 | ) | |||||||||
Professional
services
|
(2,427 | ) | (2,435 | ) | 8 | (0 | ) | |||||||||
Maintenance
and repairs
|
(780 | ) | (1,005 | ) | 225 | (22 | ) | |||||||||
Expenses
from the investment fund
|
(2,720 | ) | (1,694 | ) | (1,026 | ) | 61 | |||||||||
Other
operating expenses
|
(5,284 | ) | (6,346 | ) | 1,062 | (17 | ) | |||||||||
TOTAL
OPERATING EXPENSES
|
(28,305 | ) | (30,279 | ) | 1,974 | (7 | ) | |||||||||
INCOME
BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF THE
INVESTMENT FUND
|
$ | 43,833 | $ | 59,563 | $ | (15,730 | ) | (26 | ) | |||||||
Participation
of the minority interest in gains of the investment fund
|
(885 | ) | (129 | ) | (756 | ) | 586 | |||||||||
NET
INCOME
|
$ | 42,948 | $ | 59,434 | $ | (16,486 | ) | (28 | )% |
FOR
THE THREE MONTHS ENDED,
|
||||||||||||||||||||||||||||||||||||
September
30, 2009
|
June
30, 2009
|
September
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
|
$ | 551 | $ | 0.3 | 0.21 | % | $ | 685 | $ | 0.4 | 0.23 | % | $ | 394 | $ | 2.1 | 2.08 | % | ||||||||||||||||||
Loans,
net of unearned income & deferred loan fees
|
2,478 | 27.4 | 4.33 | 2,543 | 29.8 | 4.64 | 4,021 | 51.7 | 5.03 | |||||||||||||||||||||||||||
Impaired
loans
|
24 | 0.1 | 1.34 | 0 | 0.0 |
n.m.
|
(*) | 0 | 0.0 |
n.m.
|
(*) | |||||||||||||||||||||||||
Trading
assets
|
145 | 2.7 | 7.30 | 161 | 3.1 | 7.67 | (0 | ) | 0.0 | 0.00 | ||||||||||||||||||||||||||
Investment
securities
|
528 | 3.6 | 2.67 | 598 | 4.6 | 3.05 | 821 | 9.0 | 4.27 | |||||||||||||||||||||||||||
Investment
fund
|
177 | 0.3 | 0.66 | 162 | 0.3 | 0.73 | 147 | 1.1 | 2.91 | |||||||||||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 3,905 | $ | 34.4 | 3.45 | % | $ | 4,150 | $ | 38.3 | 3.65 | % | $ | 5,383 | $ | 63.9 | 4.64 | % | ||||||||||||||||||
Non
interest earning assets
|
44 | 49 | 91 | |||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
(90 | ) | (81 | ) | (70 | ) | ||||||||||||||||||||||||||||||
Other
assets
|
10 | 5 | 18 | |||||||||||||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 3,868 | $ | 4,124 | $ | 5,422 | ||||||||||||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||||||||||||||
Deposits
|
$ | 1,223 | $ | 2.7 | 0.87 | % | $ | 1,206 | $ | 3.3 | 1.08 | % | $ | 1,677 | $ | 10.9 | 2.54 | % | ||||||||||||||||||
Trading
liabilities
|
10 | 0.3 | 13.13 | 11 | 0.5 | 18.72 | 0 | 0.6 |
n.m.
|
(*) | ||||||||||||||||||||||||||
Securities
sold under repurchase agreement and Short-term
borrowings
|
639 | 4.3 | 2.65 | 1,011 | 7.6 | 2.98 | 1,692 | 15.8 | 3.66 | |||||||||||||||||||||||||||
Borrowings
and long term debt
|
1,213 | 9.7 | 3.12 | 1,154 | 10.0 | 3.43 | 1,277 | 14.8 | 4.52 | |||||||||||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 3,085 | $ | 17.1 | 2.16 | % | $ | 3,382 | $ | 21.5 | 2.51 | % | $ | 4,647 | $ | 42.1 | 3.54 | % | ||||||||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 108 | $ | 101 | $ | 128 | ||||||||||||||||||||||||||||||
TOTAL
LIABILITIES
|
3,193 | 3,483 | 4,775 | |||||||||||||||||||||||||||||||||
Minority
interest in the investment fund
|
20 | 5 | 4 | |||||||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
655 | 635 | 644 | |||||||||||||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 3,868 | $ | 4,124 | $ | 5,422 | ||||||||||||||||||||||||||||||
NET
INTEREST SPREAD
|
1.28 | % | 1.14 | % | 1.10 | % | ||||||||||||||||||||||||||||||
NET
INTEREST INCOME AND INTEREST MARGIN
|
$ | 17.4 | 1.76 | % | $ | 16.8 | 1.62 | % | $ | 21.8 | 1.61 | % |
FOR
THE NINE MONTHS ENDED,
|
||||||||||||||||||||||||
September
30, 2009
|
September
30, 2008
|
|||||||||||||||||||||||
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
|||||||||||||||||||||
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
|||||||||||||||||||
(In
US$ million)
|
||||||||||||||||||||||||
INTEREST
EARNING ASSETS
|
||||||||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 655 | $ | 1.1 | 0.21 | % | $ | 362 | $ | 6.9 | 2.53 | % | ||||||||||||
Loans,
net of unearned income & deferred loan fees
|
2,551 | 89.8 | 4.64 | 3,896 | 156.8 | 5.29 | ||||||||||||||||||
Impaired
loans
|
8 | 0.1 | 1.34 | 0 | 0.0 |
n.m.
|
(*) | |||||||||||||||||
Trading
assets
|
119 | 6.4 | 7.07 | (0 | ) | 0.0 | 0.00 | |||||||||||||||||
Investment
securities
|
576 | 14.9 | 3.42 | 740 | 26.4 | 4.68 | ||||||||||||||||||
Investment
fund
|
165 | 1.4 | 1.13 | 133 | 2.9 | 2.85 | ||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 4,073 | $ | 113.7 | 3.68 | % | $ | 5,131 | $ | 193.0 | 4.94 | % | ||||||||||||
Non
interest earning assets
|
49 | 93 | ||||||||||||||||||||||
Allowance
for loan losses
|
(75 | ) | (70 | ) | ||||||||||||||||||||
Other
assets
|
9 | 16 | ||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 4,055 | $ | 5,170 | ||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||
Deposits
|
$ | 1,209 | $ | 9.2 | 1.00 | % | $ | 1,572 | $ | 36.3 | 3.03 | % | ||||||||||||
Trading
liabilities
|
11 | 1.7 | 20.12 | 0 | 1.9 |
n.m.
|
(*) | |||||||||||||||||
Securities
sold under repurchase agreement and Short-term
borrowings
|
891 | 20.6 | 3.05 | 1,681 | 50.6 | 3.95 | ||||||||||||||||||
Borrowings
and long term debt
|
1,179 | 32.6 | 3.65 | 1,164 | 41.1 | 4.63 | ||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 3,291 | $ | 64.1 | 2.57 | % | $ | 4,418 | $ | 129.8 | 3.86 | % | ||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 126 | $ | 121 | ||||||||||||||||||||
TOTAL
LIABILITIES
|
3,417 | 4,539 | ||||||||||||||||||||||
Minority
interest in the investment fund
|
10 | 1 | ||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
628 | 629 | ||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 4,055 | $ | 5,170 | ||||||||||||||||||||
NET
INTEREST SPREAD
|
1.11 | % | 1.08 | % | ||||||||||||||||||||
NET
INTEREST INCOME AND NET
|
||||||||||||||||||||||||
INTEREST
MARGIN
|
$ | 49.6 | 1.63 | % | $ | 63.1 | 1.64 | % |
NINE MONTHS
|
FOR THE THREE MONTHS ENDED
|
NINE MONTHS
|
||||||||||||||||||||||||||
ENDED
|
ENDED
|
|||||||||||||||||||||||||||
SEP 30/09
|
SEP 30/09
|
JUN 30/09
|
MAR 31/09
|
DEC 31/08
|
SEP 30/08
|
SEP 30/08
|
||||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 113,708 | $ | 34,423 | $ | 38,252 | $ | 41,033 | $ | 51,268 | $ | 63,853 | $ | 192,975 | ||||||||||||||
Interest
expense
|
(64,139 | ) | (17,070 | ) | (21,464 | ) | (25,605 | ) | (36,547 | ) | (42,093 | ) | (129,849 | ) | ||||||||||||||
NET
INTEREST INCOME
|
49,569 | 17,353 | 16,788 | 15,428 | 14,721 | 21,760 | 63,126 | |||||||||||||||||||||
Reversal
(provision) for loan losses
|
(34,357 | ) | 380 | (8,905 | ) | (25,831 | ) | 14,495 | 842 | 4,045 | ||||||||||||||||||
NET
INTEREST INCOME (LOSS) AFTER REVERSAL (PROVISION) FOR LOAN
LOSSES
|
15,212 | 17,733 | 7,883 | (10,403 | ) | 29,217 | 22,602 | 67,171 | ||||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
18,920 | (1,549 | ) | (177 | ) | 20,644 | (13,830 | ) | (654 | ) | (3,167 | ) | ||||||||||||||||
Fees
and commissions, net
|
4,364 | 1,463 | 734 | 2,167 | 1,267 | 2,222 | 5,984 | |||||||||||||||||||||
Derivative
financial instrument and hedging
|
(2,026 | ) | (1,105 | ) | (2,591 | ) | 1,670 | 9,993 | 41 | (37 | ) | |||||||||||||||||
Impairment
on assets
|
(94 | ) | 0 | 0 | (94 | ) | (428 | ) | 0 | (339 | ) | |||||||||||||||||
Net
gain (loss) from investment fund trading
|
22,092 | 5,478 | 4,918 | 11,696 | 3,587 | (1,083 | ) | 17,770 | ||||||||||||||||||||
Net
gain (loss) from trading securities
|
13,751 | 2,936 | 7,653 | 3,161 | (20,994 | ) | (23 | ) | (4 | ) | ||||||||||||||||||
Net
gains (loss) on sale of securities available-for-sale
|
546 | 546 | 0 | 0 | (2,028 | ) | 0 | 2,095 | ||||||||||||||||||||
Gain
(loss) on foreign currency exchange
|
(1,217 | ) | (843 | ) | 705 | (1,079 | ) | (1,439 | ) | (895 | ) | (157 | ) | |||||||||||||||
Other
income (expense), net
|
590 | 138 | 93 | 360 | 130 | 481 | 526 | |||||||||||||||||||||
NET
OTHER INCOME (EXPENSE)
|
56,926 | 7,064 | 11,336 | 38,525 | (23,743 | ) | 91 | 22,671 | ||||||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(28,305 | ) | (8,537 | ) | (8,622 | ) | (11,146 | ) | (9,711 | ) | (8,749 | ) | (30,279 | ) | ||||||||||||||
INCOME
(LOSS) BEFORE PARTICIPATION OF THE MINORITY INTEREST IN GAINS OF
INVESTMENT FUND
|
$ | 43,833 | $ | 16,260 | $ | 10,597 | $ | 16,976 | $ | (4,237 | ) | $ | 13,944 | $ | 59,563 | |||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(885 | ) | (507 | ) | (109 | ) | (269 | ) | (79 | ) | 24 | (129 | ) | |||||||||||||||
NET
INCOME (LOSS)
|
$ | 42,948 | $ | 15,753 | $ | 10,488 | $ | 16,707 | $ | (4,316 | ) | $ | 13,968 | $ | 59,434 | |||||||||||||
SELECTED
FINANCIAL DATA
|
||||||||||||||||||||||||||||
PER
COMMON SHARE DATA
|
||||||||||||||||||||||||||||
Net
income (loss) per share
|
$ | 1.18 | $ | 0.43 | $ | 0.29 | $ | 0.46 | $ | (0.12 | ) | $ | 0.38 | $ | 1.63 | |||||||||||||
PERFORMANCE
RATIOS
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.4 | % | 1.6 | % | 1.0 | % | 1.6 | % | -0.4 | % | 1.0 | % | 1.5 | % | ||||||||||||||
Return
on average stockholders' equity
|
9.1 | % | 9.5 | % | 6.6 | % | 11.4 | % | -3.0 | % | 8.6 | % | 12.6 | % | ||||||||||||||
Net
interest margin
|
1.63 | % | 1.76 | % | 1.62 | % | 1.50 | % | 1.24 | % | 1.61 | % | 1.64 | % | ||||||||||||||
Net
interest spread
|
1.11 | % | 1.28 | % | 1.14 | % | 0.94 | % | 0.68 | % | 1.10 | % | 1.08 | % | ||||||||||||||
Operating
expenses to average assets
|
0.93 | % | 0.88 | % | 0.84 | % | 1.08 | % | 0.81 | % | 0.64 | % | 0.78 | % |
FOR THE NINE MONTHS ENDED
|
FOR THE THREE MONTHS ENDED
|
|||||||||||||||||||
SEP 30/09
|
SEP 30/08
|
SEP 30/09
|
JUN 30/09
|
SEP 30/08
|
||||||||||||||||
COMMERCIAL
DIVISION:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 50.7 | $ | 59.4 | $ | 16.7 | $ | 17.0 | $ | 20.7 | ||||||||||
Non-interest
operating income (2)
|
4.8 | 6.4 | 1.6 | 0.8 | 2.7 | |||||||||||||||
Operating expenses
(3)
|
(17.1 | ) | (21.3 | ) | (5.3 | ) | (5.1 | ) | (6.8 | ) | ||||||||||
Net operating income
(4)
|
38.4 | 44.5 | 13.0 | 12.6 | 16.6 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(15.4 | ) | 0.9 | (1.2 | ) | (9.1 | ) | 0.2 | ||||||||||||
Impairment
on assets
|
(0.1 | ) | (0.3 | ) | 0.0 | 0.0 | 0.0 | |||||||||||||
NET
INCOME
|
$ | 22.9 | $ | 45.1 | $ | 11.8 | $ | 3.6 | $ | 16.8 | ||||||||||
Average
interest-earning assets
(5)
|
2,559 | 3,896 | 2,502 | 2,543 | 4,021 | |||||||||||||||
End-of-period
interest-earning assets
(5)
|
2,603 | 3,862 | 2,603 | 2,677 | 3,862 | |||||||||||||||
TREASURY
DIVISION:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 1.6 | $ | 6.0 | $ | 1.3 | $ | 0.8 | $ | 1.7 | ||||||||||
Non-interest
operating income (loss)(2)
|
11.2 | 2.0 | 1.6 | 5.8 | (0.8 | ) | ||||||||||||||
Operating expenses
(3)
|
(6.2 | ) | (4.8 | ) | (1.8 | ) | (2.2 | ) | (1.6 | ) | ||||||||||
Net operating income
(loss) (4)
|
6.6 | 3.3 | 1.2 | 4.4 | (0.7 | ) | ||||||||||||||
NET
INCOME (LOSS)
|
$ | 6.6 | $ | 3.3 | $ | 1.2 | $ | 4.4 | $ | (0.7 | ) | |||||||||
Average
interest-earning assets
(6)
|
1,349 | 1,101 | 1,225 | 1,444 | 1,214 | |||||||||||||||
End-of-period
interest-earning assets
(6)
|
971 | 1,248 | 971 | 1,257 | 1,248 | |||||||||||||||
ASSET
MANAGEMENT DIVISION:
|
||||||||||||||||||||
Net interest loss
(1)
|
$ | (2.7 | ) | $ | (2.3 | ) | $ | (0.7 | ) | $ | (1.0 | ) | $ | (0.7 | ) | |||||
Non-interest
operating income (loss) (2)
|
22.1 | 17.8 | 5.5 | 4.9 | (1.1 | ) | ||||||||||||||
Operating expenses
(3)
|
(5.0 | ) | (4.3 | ) | (1.5 | ) | (1.3 | ) | (0.3 | ) | ||||||||||
Net operating income
(loss) (4)
|
14.4 | 11.2 | 3.3 | 2.6 | (2.1 | ) | ||||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(0.9 | ) | (0.1 | ) | (0.5 | ) | (0.1 | ) | 0.0 | |||||||||||
NET
INCOME (LOSS)
|
$ | 13.5 | $ | 11.1 | $ | 2.8 | $ | 2.5 | $ | (2.1 | ) | |||||||||
Average
interest-earning assets
(7)
|
165 | 133 | 177 | 162 | 148 | |||||||||||||||
End-of-period
interest-earning assets
(7)
|
189 | 150 | 189 | 166 | 150 | |||||||||||||||
CONSOLIDATED:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 49.6 | $ | 63.1 | $ | 17.4 | $ | 16.8 | $ | 21.8 | ||||||||||
Non-interest
operating income (2)
|
38.1 | 26.2 | 8.6 | 11.5 | 0.7 | |||||||||||||||
Operating expenses
(3)
|
(28.3 | ) | (30.3 | ) | (8.5 | ) | (8.6 | ) | (8.7 | ) | ||||||||||
Net operating income
(4)
|
59.4 | 59.0 | 17.4 | 19.7 | 13.8 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(15.4 | ) | 0.9 | (1.2 | ) | (9.1 | ) | 0.2 | ||||||||||||
Impairment
on assets
|
(0.1 | ) | (0.3 | ) | 0.0 | 0.0 | 0.0 | |||||||||||||
Participation
of the minority interest in gains of the investment fund
|
(0.9 | ) | (0.1 | ) | (0.5 | ) | (0.1 | ) | 0.0 | |||||||||||
NET
INCOME
|
$ | 42.9 | $ | 59.4 | $ | 15.8 | $ | 10.5 | $ | 14.0 | ||||||||||
Average
interest-earning assets
|
4,073 | 5,131 | 3,905 | 4,150 | 5,383 | |||||||||||||||
End-of-period
interest-earning assets
|
3,763 | 5,259 | 3,763 | 4,100 | 5,259 |
(1)
|
Interest
income on interest-earning assets, net of allocated cost of
funds.
|
(2)
|
Non-interest
operating income consists of net other income (expense), excluding
reversals of provisions for credit losses and impairment on
assets.
|
(3)
|
Operating
expenses are calculated based on average
credits.
|
(4)
|
Net
operating income refers to net income excluding reversals of provisions
for credit losses and impairment on
assets.
|
(5)
|
Includes
loans, net of unearned income and deferred loan
fees.
|
(6)
|
Includes
cash and due from banks, interest-bearing deposits with banks, securities
available for sale, securities held to maturity, and trading
assets.
|
(7)
|
Includes
investment fund.
|
AT THE END OF,
|
||||||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||||||||||||||
30SEP09
|
30JUN09
|
30SEP08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
(A) - (B)
|
(A) - (C)
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 158 | 4.6 | $ | 139 | 3.8 | $ | 258 | 5.1 | $ | 19 | $ | (100 | ) | ||||||||||||||||||
BOLIVIA
|
0 | 0.0 | 0 | 0.0 | 5 | 0.1 | 0 | (5 | ) | |||||||||||||||||||||||
BRAZIL
|
1,393 | 40.9 | 1,516 | 41.7 | 1,785 | 35.5 | (123 | ) | (392 | ) | ||||||||||||||||||||||
CHILE
|
162 | 4.8 | 99 | 2.7 | 50 | 1.0 | 64 | 113 | ||||||||||||||||||||||||
COLOMBIA
|
359 | 10.6 | 439 | 12.1 | 550 | 10.9 | (80 | ) | (191 | ) | ||||||||||||||||||||||
COSTA
RICA
|
95 | 2.8 | 137 | 3.8 | 127 | 2.5 | (43 | ) | (32 | ) | ||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
63 | 1.9 | 24 | 0.7 | 92 | 1.8 | 40 | (29 | ) | |||||||||||||||||||||||
ECUADOR
|
49 | 1.4 | 70 | 1.9 | 179 | 3.6 | (21 | ) | (130 | ) | ||||||||||||||||||||||
EL
SALVADOR
|
81 | 2.4 | 122 | 3.4 | 126 | 2.5 | (41 | ) | (45 | ) | ||||||||||||||||||||||
GUATEMALA
|
77 | 2.3 | 127 | 3.5 | 127 | 2.5 | (50 | ) | (50 | ) | ||||||||||||||||||||||
HONDURAS
|
22 | 0.6 | 21 | 0.6 | 51 | 1.0 | 1 | (29 | ) | |||||||||||||||||||||||
JAMAICA
|
22 | 0.6 | 23 | 0.6 | 67 | 1.3 | (2 | ) | (46 | ) | ||||||||||||||||||||||
MEXICO
|
411 | 12.1 | 442 | 12.2 | 552 | 11.0 | (31 | ) | (141 | ) | ||||||||||||||||||||||
NICARAGUA
|
1 | 0.0 | 1 | 0.0 | 31 | 0.6 | 0 | (30 | ) | |||||||||||||||||||||||
PANAMA
|
112 | 3.3 | 185 | 5.1 | 181 | 3.6 | (72 | ) | (69 | ) | ||||||||||||||||||||||
PERU
|
152 | 4.5 | 64 | 1.8 | 463 | 9.2 | 88 | (311 | ) | |||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
20 | 0.6 | 59 | 1.6 | 103 | 2.0 | (39 | ) | (83 | ) | ||||||||||||||||||||||
URUGUAY
|
41 | 1.2 | 74 | 2.0 | 65 | 1.3 | (33 | ) | (24 | ) | ||||||||||||||||||||||
VENEZUELA
|
106 | 3.1 | 8 | 0.2 | 147 | 2.9 | 97 | (41 | ) | |||||||||||||||||||||||
OTHER
|
79 | 2.3 | 83 | 2.3 | 64 | 1.3 | (4 | ) | 15 | |||||||||||||||||||||||
TOTAL CREDIT
PORTFOLIO (1)
|
$ | 3,402 | 100 | % | $ | 3,631 | 100 | % | $ | 5,021 | 100 | % | $ | (229 | ) | $ | (1,619 | ) | ||||||||||||||
UNEARNED INCOME AND
COMMISSION (2)
|
(5 | ) | (4 | ) | (6 | ) | (1 | ) | 1 | |||||||||||||||||||||||
TOTAL
CREDIT PORTFOLIO, NET OF UNEARNED INCOME AND COMMISSION
|
$ | 3,397 | $ | 3,627 | $ | 5,015 | $ | (230 | ) | $ | (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 swap and credit
commitments).
|
(2)
|
Represents
unearned income and commission on
loans.
|
AT THE END OF,
|
||||||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||||||||||||||
30SEP09
|
30JUN09
|
30SEP08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
(A) - (B)
|
(A) - (C)
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 158 | 5.5 | $ | 139 | 4.9 | $ | 258 | 6.1 | $ | 19 | $ | (100 | ) | ||||||||||||||||||
BOLIVIA
|
0 | 0.0 | 0 | 0.0 | 5 | 0.1 | 0 | (5 | ) | |||||||||||||||||||||||
BRAZIL
|
1,266 | 43.8 | 1,354 | 47.4 | 1,636 | 38.5 | (88 | ) | (369 | ) | ||||||||||||||||||||||
CHILE
|
135 | 4.7 | 73 | 2.5 | 9 | 0.2 | 62 | 125 | ||||||||||||||||||||||||
COLOMBIA
|
214 | 7.4 | 251 | 8.8 | 370 | 8.7 | (37 | ) | (156 | ) | ||||||||||||||||||||||
COSTA
RICA
|
95 | 3.3 | 119 | 4.2 | 109 | 2.6 | (24 | ) | (14 | ) | ||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
57 | 2.0 | 16 | 0.6 | 83 | 2.0 | 41 | (26 | ) | |||||||||||||||||||||||
ECUADOR
|
49 | 1.7 | 70 | 2.4 | 179 | 4.2 | (21 | ) | (130 | ) | ||||||||||||||||||||||
EL
SALVADOR
|
65 | 2.2 | 67 | 2.3 | 67 | 1.6 | (2 | ) | (2 | ) | ||||||||||||||||||||||
GUATEMALA
|
66 | 2.3 | 85 | 3.0 | 83 | 2.0 | (19 | ) | (17 | ) | ||||||||||||||||||||||
HONDURAS
|
22 | 0.7 | 21 | 0.7 | 51 | 1.2 | 1 | (29 | ) | |||||||||||||||||||||||
JAMAICA
|
22 | 0.7 | 23 | 0.8 | 67 | 1.6 | (2 | ) | (46 | ) | ||||||||||||||||||||||
MEXICO
|
354 | 12.3 | 345 | 12.1 | 456 | 10.7 | 9 | (102 | ) | |||||||||||||||||||||||
NICARAGUA
|
1 | 0.0 | 1 | 0.0 | 31 | 0.7 | 0 | (30 | ) | |||||||||||||||||||||||
PANAMA
|
68 | 2.4 | 91 | 3.2 | 90 | 2.1 | (23 | ) | (22 | ) | ||||||||||||||||||||||
PERU
|
121 | 4.2 | 35 | 1.2 | 435 | 10.3 | 86 | (314 | ) | |||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
20 | 0.7 | 59 | 2.1 | 103 | 2.4 | (39 | ) | (83 | ) | ||||||||||||||||||||||
URUGUAY
|
41 | 1.4 | 74 | 2.6 | 65 | 1.5 | (33 | ) | (24 | ) | ||||||||||||||||||||||
VENEZUELA
|
106 | 3.7 | 8 | 0.3 | 147 | 3.5 | 97 | (41 | ) | |||||||||||||||||||||||
OTHER
|
30 | 1.0 | 26 | 0.9 | 1 | 0.0 | 4 | 29 | ||||||||||||||||||||||||
TOTAL COMMERCIAL
PORTFOLIO (1)
|
$ | 2,888 | 100 | % | $ | 2,856 | 100 | % | $ | 4,245 | 100 | % | $ | 33 | $ | (1,356 | ) | |||||||||||||||
UNEARNED INCOME AND
COMMISSION (2)
|
(5 | ) | (4 | ) | (6 | ) | (1 | ) | 1 | |||||||||||||||||||||||
TOTAL
COMMERCIAL PORTFOLIO, NET OF UNEARNED INCOME AND
COMMISSION
|
$ | 2,883 | $ | 2,852 | $ | 4,239 | $ | 32 | $ | (1,355 | ) |
(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
|
30SEP09
|
30JUN09
|
30SEP08
|
(A)
- (B)
|
(A)
- (C)
|
|||||||||||||||
BRAZIL
|
$ | 127 | $ | 162 | $ | 149 | $ | (35 | ) | $ | (22 | ) | ||||||||
CHILE
|
28 | 26 | 41 | 2 | (13 | ) | ||||||||||||||
COLOMBIA
|
145 | 188 | 179 | (42 | ) | (34 | ) | |||||||||||||
COSTA
RICA
|
0 | 18 | 18 | (18 | ) | (18 | ) | |||||||||||||
DOMINICAN
REPUBLIC
|
6 | 8 | 9 | (1 | ) | (3 | ) | |||||||||||||
EL
SALVADOR
|
16 | 55 | 59 | (39 | ) | (43 | ) | |||||||||||||
GUATEMALA
|
11 | 43 | 44 | (31 | ) | (32 | ) | |||||||||||||
MEXICO
|
57 | 97 | 96 | (40 | ) | (39 | ) | |||||||||||||
PANAMA
|
44 | 94 | 91 | (50 | ) | (47 | ) | |||||||||||||
PERU
|
31 | 29 | 27 | 2 | 3 | |||||||||||||||
OTHER
|
49 | 57 | 63 | (8 | ) | (14 | ) | |||||||||||||
TOTAL
TREASURY PORTOFOLIO (1)
|
$ | 514 | $ | 775 | $ | 777 | $ | (261 | ) | $ | (263 | ) |
(1)
|
Includes
securities available for sale, trading assets and contingent assets, which
consist of credit default swap.
|
QUARTERLY
INFORMATION
|
Change
in Amount
|
|||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
3QTR09
|
2QTR09
|
3QTR08
|
(A)
- (B)
|
(A)
- (C)
|
|||||||||||||||
ARGENTINA
|
$ | 20 | $ | 77 | $ | 35 | $ | (57 | ) | $ | (15 | ) | ||||||||
BRAZIL
|
329 | 291 | 413 | 38 | (84 | ) | ||||||||||||||
CHILE
|
62 | 65 | 0 | (3 | ) | 62 | ||||||||||||||
COLOMBIA
|
51 | 10 | 83 | 41 | (32 | ) | ||||||||||||||
COSTA
RICA
|
67 | 95 | 106 | (27 | ) | (39 | ) | |||||||||||||
DOMINICAN
REPUBLIC
|
55 | 1 | 99 | 54 | (44 | ) | ||||||||||||||
ECUADOR
|
37 | 67 | 149 | (30 | ) | (112 | ) | |||||||||||||
EL
SALVADOR
|
30 | 13 | 72 | 18 | (42 | ) | ||||||||||||||
GUATEMALA
|
19 | 48 | 10 | (29 | ) | 9 | ||||||||||||||
HONDURAS
|
17 | 20 | 11 | (3 | ) | 6 | ||||||||||||||
JAMAICA
|
20 | 22 | 54 | (1 | ) | (34 | ) | |||||||||||||
MEXICO
|
95 | 89 | 146 | 6 | (51 | ) | ||||||||||||||
NICARAGUA
|
0 | 1 | 31 | (1 | ) | (31 | ) | |||||||||||||
PANAMA
|
1 | 42 | 37 | (41 | ) | (36 | ) | |||||||||||||
PERU
|
109 | 53 | 92 | 56 | 17 | |||||||||||||||
TRINIDAD
& TOBAGO
|
0 | 60 | 76 | (60 | ) | (76 | ) | |||||||||||||
URUGUAY
|
8 | 34 | 75 | (26 | ) | (68 | ) | |||||||||||||
VENEZUELA
|
108 | 3 | 25 | 105 | 84 | |||||||||||||||
OTHER
|
30 | 36 | 0 | (6 | ) | 30 | ||||||||||||||
TOTAL
CREDIT DISBURSED (1)
|
$ | 1,058 | $ | 1,025 | $ | 1,515 | $ | 33 | $ | (457 | ) |
(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
swap and credit commitments).
|