EX-7.1 2 v340447_ex7-1.htm EXHIBIT 7.1

EXHIBIT 7.1 SELECTED RATIOS’ CALCULATION

 

EXHIBIT 7.1 SELECTED RATIOS’ CALCULATION    INDEX   Dec-2012   Dec-2011   Dec-2010   Dec-2009   Dec-2008 
         (In million of COP ) 
Net interest income   (1)   4,767,023    3,903,588    3,389,059    3,802,282    3,560,402 
Total Interest Earning Assets   (2)   73,406,938    63,290,028    53,096,650    52,686,295    46,583,698 
Total Average Assets   (3)   88,656,613    75,759,824    63,355,081    62,629,596    55,121,514 
Total Average Stockholders’ Equity   (4)   10,655,007    8,228,194    7,287,936    6,416,312    5,450,543 
Operating Expenses   (5)   4,162,382    3,606,348    3,098,479    2,895,145    2,639,997 
Net Income   (6)   1,702,046    1,663,894    1,436,494    1,256,850    1,290,643 
Total Assets   (7)   97,916,380    85,463,020    68,095,156    61,864,365    61,783,079 
Net Operating, Income   (8)   7,407,160    6,263,409    5,505,029    5,689,231    5,524,486 
Total Stockholders' Equity   (9)   11,606,955    8,993,360    7,947,140    7,032,829    6,116,845 
Loans   (10)   69,988,679    61,388,428    48,601,090    42,041,974    40,373,850 
Non-Performing Loans   (11)   1,228,327    930,540    928,759    1,027,712    950,629 
Allowance for Loans and Accrued Interest Losses   (12)   3,303,665    2,856,226    2,548,165    2,477,604    2,134,360 
Loans Classified as “C”, “D” y “E”   (13)   2,769,194    2,347,201    2,098,105    2,149,685    1,775,642 
Technical Capital   (14)   13,764,690    9,675,140    9,017,449    7,286,296    6,245,624 
Risk Weighted Assets included Market Risk   (15)   87,262,916    77,651,097    61,449,661    55,084,655    55,542,485 
                               
SELECTED RATIOS:                              
Colombian GAAP:                              
Profitability Ratios:                              
Net Interest Margin   (1) / (2)    6.49%   6.17%   6.38%   7.22%   7.64%
Return on Average Total Assets   (6) / (3)    1.92%   2.20%   2.27%   2.01%   2.34%
Return on Average Stockholders’ Equity   (6) / (4)    15.97%   20.22%   19.71%   19.59%   23.68%
                               
Efficiency Ratio:                              
Operating Expenses as a Percentage of Interest, Fees Services and Other Operating Income   (5) / (8)    56.19%   57.58%   56.28%   50.89%   47.79%
                               
Capital Ratios:                              
Period-end Stockholders’ Equity as a Percentage of Period-end Total Assets   (9) / (7)    11.85%   10.52%   11.67%   11.37%   9.90%
Period-end Regulatory Capital as a Percentage of Period-end Risk-Weighted Assets   (14) / (15)    15.77%   12.46%   14.67%   13.23%   11.24%
                               
Credit Quality Data:                              
Non-Performing Loans as a Percentage of Total Loans   (11) / (10)    1.76%   1.52%   1.91%   2.44%   2.35%
"C", "D" and "E" Loans as a Percentage of Total Loans   (13) / (10)    3.96%   3.82%   4.32%   5.11%   4.40%
Allowance for Loan and Accrued Interest Losses as a Percentage of Non-Performing Loans   (12) / (11)    268.96%   306.94%   274.36%   241.08%   224.53%
Allowance for Loan and Accrued Interest Losses as a Percentage of "C", "D" and "E" Loans   (12) / (13)    119.30%   121.69%   121.45%   115.25%   120.21%
Allowance for Loan and Accrued Interest Losses as a Percentage of Total Loans   (12) / (10)    4.72%   4.65%   5.24%   5.89%   5.29%