FOREIGN
TRADE BANK OF LATIN AMERICA, INC.
|
|
By:
/s/ Pedro Toll
|
|
Name:
Pedro Toll
|
|
Title: General
Manager
|
|
·
|
Net
income for 2009 amounted to $54.9 million compared to $55.1 million in
2008. Net interest margin increased to 1.62% in 2009, from
1.55% in 2008. The efficiency ratio improved from 42% in 2008
to 35% in 2009, while 2009 operating expenses remained 4% below 2008
levels.
|
|
·
|
The
Commercial Division’s net income for 2009 amounted to $34.8 million
compared to $59.1 million in 2008. Net operating income for
2009 amounted to $49.7 million compared to $58.4 million in
2008. The decreases during the year were due to lower average
loan portfolio balances and lower market interest rates, partially offset
by higher average lending spreads. The commercial
portfolio stood at $3.1 billion, an increase of 2% from December 31, 2008,
and a 17% increase from its lowest level at month-end May 2009.
Disbursements during the fourth quarter 2009 reached $1,217 million, a 16%
increase over the previous quarter, and a 78% increase from the fourth
quarter 2008.
|
|
·
|
The
Treasury Division reported net income for 2009 totaled $6.1 million,
compared to a net loss of $16.3 million in 2008, the result of higher
margins and trading gains.
|
|
·
|
The
Asset Management Division’s net income for 2009 was $14.1 million,
compared to $12.3 million in 2008. The $1.8 million increase
during the year was due to higher trading gains in the Investment Fund,
partially offset by a greater participation of minority
interests.
|
|
·
|
Liquidity
as of December 31, 2009 was $402 million, compared to $826 million as of
December 31, 2008, as the Bank gradually returns to historical liquidity
levels.
|
|
·
|
The
ratio of the allowance for credit losses in the commercial portfolio stood
at 3.2%, compared to 3.5% reported in the third quarter 2009, and 2.8% as
of December 31, 2008. The quarterly decrease was primarily the
net result of a shift in the portfolio composition towards better quality
risk.
|
|
·
|
During
2009, the book value per common share increased 17% to
$18.49. The Bank’s Tier 1 capital ratio as of December 31, 2009
was 25.8%, compared to 24.6% as of September 30, 2009, and 20.4% as of
December 31, 2008, while the leverage ratio as of these dates was 5.7x,
5.6x and 7.6x, respectively. The Bank’s equity consists
entirely of common shares.
|
(US$ million)
|
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
|||||||||||||||
Commercial
Division:
|
||||||||||||||||||||
Net
interest income
|
$ | 66.2 | $ | 78.1 | $ | 15.5 | $ | 16.7 | $ | 18.6 | ||||||||||
Non-interest
operating income (1)
|
6.9 | 7.8 | 2.1 | 1.6 | 1.4 | |||||||||||||||
Net
operating revenues (2)
|
73.1 | 85.9 | 17.6 | 18.3 | 20.0 | |||||||||||||||
Operating
expenses
|
(23.4 | ) | (27.5 | ) | (6.3 | ) | (5.3 | ) | (6.2 | ) | ||||||||||
Net
operating income (3)
|
49.7 | 58.4 | 11.2 | 13.0 | 13.8 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14.8 | ) | 1.5 | 0.6 | (1.2 | ) | 0.7 | |||||||||||||
Impairment
of assets, net of recoveries
|
(0.1 | ) | (0.8 | ) | (0.0 | ) | 0.0 | (0.4 | ) | |||||||||||
NET
INCOME ATTRIBUTABLE TO BLADEX
|
$ | 34.8 | $ | 59.1 | $ | 11.8 | $ | 11.8 | $ | 14.0 |
(US$ million)
|
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
|||||||||||||||
Treasury
Division:
|
||||||||||||||||||||
Net
interest income
|
$ | 2.0 | $ | 3.0 | $ | 0.5 | $ | 1.3 | $ | (3.0 | ) | |||||||||
Non-interest
operating income (loss) (1)
|
12.0 | (12.4 | ) | 0.7 | 1.6 | (14.4 | ) | |||||||||||||
Net
operating revenues (2)
|
14.0 | (9.4 | ) | 1.2 | 2.9 | (17.5 | ) | |||||||||||||
Operating
expenses
|
(7.9 | ) | (6.9 | ) | (1.7 | ) | (1.8 | ) | (2.1 | ) | ||||||||||
Net
operating income (loss) (3,
12)
|
6.1 | (16.3 | ) | (0.5 | ) | 1.2 | (19.6 | ) | ||||||||||||
NET
INCOME (LOSS) ATTRIBUTABLE TO BLADEX
|
$ | 6.1 | $ | (16.3 | ) | $ | (0.5 | ) | $ | 1.2 | $ | (19.6 | ) |
(US$ million)
|
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
|||||||||||||||
Asset
Management Division:
|
||||||||||||||||||||
Net
interest income (loss)
|
$ | (3.4 | ) | $ | (3.2 | ) | $ | (0.8 | ) | $ | (0.7 | ) | $ | (0.9 | ) | |||||
Non-interest
operating income (loss) (1)
|
25.4 | 21.3 | 3.5 | 5.5 | 3.6 | |||||||||||||||
Net
operating revenues (2)
|
22.1 | 18.1 | 2.7 | 4.7 | 2.7 | |||||||||||||||
Operating
expenses
|
(6.8 | ) | (5.6 | ) | (1.9 | ) | (1.5 | ) | (1.4 | ) | ||||||||||
Net
operating income (loss) (3)
|
15.2 | 12.5 | 0.8 | 3.3 | 1.3 | |||||||||||||||
Net
income attributable to the redeemable noncontrolling
interest
|
(1.1 | ) | (0.2 | ) | (0.2 | ) | (0.5 | ) | (0.1 | ) | ||||||||||
NET
INCOME ATTRIBUTABLE TO BLADEX
|
$ | 14.1 | $ | 12.3 | $ | 0.6 | $ | 2.8 | $ | 1.2 |
(US$ million, except percentages and per share amounts)
|
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
|||||||||||||||
Net
Interest Income
|
$ | 64.8 | $ | 77.9 | $ | 15.2 | $ | 17.4 | $ | 14.7 | ||||||||||
Net
Operating Income (Loss) by Business Segment:
|
||||||||||||||||||||
Commercial
Division
|
$ | 49.7 | $ | 58.4 | $ | 11.2 | $ | 13.0 | $ | 13.8 | ||||||||||
Treasury
Division
|
$ | 6.1 | $ | (16.3 | ) | $ | (0.5 | ) | $ | 1.2 | $ | (19.6 | ) | |||||||
Asset
Management Division
|
$ | 15.2 | $ | 12.5 | $ | 0.8 | $ | 3.3 | $ | 1.3 | ||||||||||
Net
Operating Income
|
$ | 70.9 | $ | 54.6 | $ | 11.6 | $ | 17.4 | $ | (4.5 | ) | |||||||||
Net
Income
|
$ | 54.9 | $ | 55.1 | $ | 11.9 | $ | 15.8 | $ | (4.3 | ) | |||||||||
Net
Income per Share(5)
|
$ | 1.50 | $ | 1.51 | $ | 0.33 | $ | 0.43 | $ | (0.12 | ) | |||||||||
Book
Value per common share (period end)
|
$ | 18.49 | $ | 15.77 | $ | 18.49 | $ | 18.23 | $ | 15.77 | ||||||||||
Return
on Average Equity (“ROE”)
|
8.6 | % | 9.0 | % | 7.1 | % | 9.5 | % | -3.0 | % | ||||||||||
Operating
Return on Average Equity ("Operating ROE") (6)
|
11.1 | % | 8.9 | % | 6.9 | % | 10.6 | % | -3.1 | % | ||||||||||
Return
on Average Assets (“ROA”)
|
1.4 | % | 1.1 | % | 1.3 | % | 1.6 | % | -0.4 | % | ||||||||||
Net
Interest Margin
|
1.62 | % | 1.55 | % | 1.60 | % | 1.76 | % | 1.24 | % | ||||||||||
Efficiency
Ratio (7)
|
35 | % | 42 | % | 46 | % | 33 | % | 185 | % | ||||||||||
Tier
1 Capital(8)
|
$ | 679 | $ | 640 | $ | 679 | $ | 671 | $ | 640 | ||||||||||
Total
Capital(9)
|
$ | 712 | $ | 680 | $ | 712 | $ | 706 | $ | 680 | ||||||||||
Risk-Weighted
Assets
|
$ | 2,633 | $ | 3,144 | $ | 2,633 | $ | 2,732 | $ | 3,144 | ||||||||||
Tier
1 Capital Ratio(8)
|
25.8 | % | 20.4 | % | 25.8 | % | 24.6 | % | 20.4 | % | ||||||||||
Total
Capital Ratio (9)
|
27.0 | % | 21.6 | % | 27.0 | % | 25.8 | % | 21.6 | % | ||||||||||
Stockholders’
Equity
|
$ | 676 | $ | 574 | $ | 676 | $ | 666 | $ | 574 | ||||||||||
Stockholders’
Equity to Total Assets
|
17.4 | % | 13.2 | % | 17.4 | % | 17.9 | % | 13.2 | % | ||||||||||
Other
Comprehensive Income Account ("OCI")
|
$ | (6 | ) | $ | (72 | ) | $ | (6 | ) | $ | (9 | ) | $ | (72 | ) | |||||
Leverage
(times) (10)
|
5.7 | 7.6 | 5.7 | 5.6 | 7.6 | |||||||||||||||
Liquid
Assets / Total Assets (11)
|
10.4 | % | 19.6 | % | 10.4 | % | 11.6 | % | 18.9 | % | ||||||||||
Liquid
Assets / Total Deposits
|
32.0 | % | 73.1 | % | 32.0 | % | 35.3 | % | 70.6 | % | ||||||||||
Non-Accruing
Loans to Total Loans, net
|
1.8 | % | 0.0 | % | 1.8 | % | 1.4 | % | 0.0 | % | ||||||||||
Allowance
for Credit Losses to Commercial Portfolio
|
3.2 | % | 2.8 | % | 3.2 | % | 3.5 | % | 2.8 | % | ||||||||||
Total
Assets
|
$ | 3,879 | $ | 4,363 | $ | 3,879 | $ | 3,723 | $ | 4,363 |
(US$ million, except percentages)
|
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
|||||||||||||||
Net
Interest Income (Loss)
|
||||||||||||||||||||
Commercial
Division
|
$ | 66.2 | $ | 78.1 | $ | 15.5 | $ | 16.7 | $ | 18.6 | ||||||||||
Treasury
Division
|
2.0 | 3.0 | 0.5 | 1.3 | (3.0 | ) | ||||||||||||||
Asset
Management Division
|
(3.4 | ) | (3.2 | ) | (0.8 | ) | (0.7 | ) | (0.9 | ) | ||||||||||
Consolidated
|
$ | 64.8 | $ | 77.9 | $ | 15.2 | $ | 17.4 | $ | 14.7 | ||||||||||
Net
Interest Margin*
|
1.62 | % | 1.55 | % | 1.60 | % | 1.76 | % | 1.24 | % |
(US$ million)
|
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
|||||||||||||||
Letters
of credit
|
$ | 5.0 | $ | 4.7 | $ | 1.8 | $ | 1.2 | $ | 0.8 | ||||||||||
Guarantees
|
1.0 | 1.1 | 0.1 | 0.2 | 0.2 | |||||||||||||||
Loans
|
0.2 | 0.6 | 0.0 | 0.0 | 0.1 | |||||||||||||||
Third
party investor (BAM)
|
0.3 | 0.0 | 0.3 | 0.0 | 0.0 | |||||||||||||||
Other*
|
0.2 | 0.8 | 0.1 | 0.0 | 0.3 | |||||||||||||||
Fees
and Commissions, net
|
$ | 6.7 | $ | 7.3 | $ | 2.4 | $ | 1.5 | $ | 1.3 | ||||||||||
*
Net of commission expenses
|
(In US$ million)
|
31-Dec-08
|
31-Mar-09
|
30-Jun-09
|
30-Sep-09
|
31-Dec-09
|
|||||||||||||||
Allowance
for Loan Losses:
|
||||||||||||||||||||
Balance
at beginning of the period
|
$ | 69.1 | $ | 54.6 | $ | 80.6 | $ | 90.2 | $ | 89.9 | ||||||||||
Provisions
(reversals)
|
(14.5 | ) | 25.8 | 8.9 | (0.4 | ) | (16.1 | ) | ||||||||||||
Recoveries,
net of charge-offs
|
0.1 | 0.1 | 0.8 | 0.0 | (0.0 | ) | ||||||||||||||
End
of period balance
|
$ | 54.6 | $ | 80.6 | $ | 90.2 | $ | 89.9 | $ | 73.8 | ||||||||||
Reserve
for Losses on Off-balance Sheet Credit Risk:
|
||||||||||||||||||||
Balance
at beginning of the period
|
$ | 16.9 | $ | 30.7 | $ | 10.1 | $ | 10.3 | $ | 11.8 | ||||||||||
Provisions
(reversals)
|
13.8 | (20.6 | ) | 0.2 | 1.5 | 15.5 | ||||||||||||||
End
of period balance
|
$ | 30.7 | $ | 10.1 | $ | 10.3 | $ | 11.8 | $ | 27.3 | ||||||||||
Total
Allowance for Credit Losses
|
$ | 85.4 | $ | 90.7 | $ | 100.5 | $ | 101.7 | $ | 101.0 |
2009
|
2008
|
4Q09
|
3Q09
|
4Q08
|
||||||||||||||||
Salaries
and other employee expenses
|
$ | 20.2 | $ | 20.2 | $ | 5.1 | $ | 4.7 | $ | 4.5 | ||||||||||
Depreciation,
amortization and impairment of premises and equipment
|
2.7 | 3.7 | 0.6 | 0.6 | 0.7 | |||||||||||||||
Professional
services
|
3.3 | 3.8 | 0.8 | 0.8 | 1.3 | |||||||||||||||
Maintenance
and repairs
|
1.1 | 1.4 | 0.3 | 0.3 | 0.4 | |||||||||||||||
Expenses
from the investment fund
|
3.5 | 2.1 | 0.8 | 0.6 | 0.4 | |||||||||||||||
Other
operating expenses
|
7.4 | 8.9 | 2.1 | 1.6 | 2.5 | |||||||||||||||
Total
Operating Expenses
|
$ | 38.2 | $ | 40.0 | $ | 9.9 | $ | 8.5 | $ | 9.7 |
§
|
Quarterly Dividend Payment:
On January 21, 2010, the Bank announced a quarterly common dividend
payment of US$0.15 per share related to the fourth quarter 2009. The
dividend was paid on February 8, 2010, to stockholders registered as of
the January 29, 2010 record date.
|
§
|
Closing of Two-Year Syndicated
Loan in Asia: On December 9, 2009, the Bank announced the
successful closing of a $113 million two-year syndicated loan structured
by Mizuho Corporate Bank, Ltd. through the participation of ten commercial
banks from Taiwan and Hong Kong. This second syndication
involving Asian markets further diversifies the Bank’s funding sources,
and expands Bladex’s network of Asian correspondent
banks.
|
(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)
|
||||||||||||||||||||||||
December 31, 2009
|
September 30, 2009
|
December 31, 2008
|
CHANGE
|
%
|
CHANGE
|
%
|
||||||||||||||||||||||
(In US$ million)
|
||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||
Cash
and due from banks
|
$ | 425 | $ | 460 | $ | 901 | $ | (35 | ) | (8 | )% | $ | (476 | ) | (53 | )% | ||||||||||||
Trading
assets
|
50 | 50 | 45 | 0 | 0 | 5 | 11 | |||||||||||||||||||||
Securities
available-for-sale
|
457 | 461 | 608 | (4 | ) | (1 | ) | (151 | ) | (25 | ) | |||||||||||||||||
Securities
held-to-maturity
|
0 | 0 | 28 | 0 |
n.m.
|
(*) | (28 | ) | (100 | ) | ||||||||||||||||||
Investment
fund
|
198 | 189 | 151 | 9 | 5 | 47 | 31 | |||||||||||||||||||||
Loans
|
2,779 | 2,608 | 2,619 | 171 | 7 | 160 | 6 | |||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||
Allowance
for loan losses
|
(74 | ) | (90 | ) | (55 | ) | 16 | (18 | ) | (19 | ) | 35 | ||||||||||||||||
Unearned
income and deferred fees
|
(4 | ) | (5 | ) | (5 | ) | 1 | (20 | ) | 1 | (20 | ) | ||||||||||||||||
Loans,
net
|
2,701 | 2,513 | 2,559 | 188 | 7 | 142 | 6 | |||||||||||||||||||||
Customers'
liabilities under acceptances
|
2 | 5 | 1 | (3 | ) | (60 | ) | 1 | 100 | |||||||||||||||||||
Premises
and equipment, net
|
8 | 7 | 8 | 1 | 14 | 0 | 0 | |||||||||||||||||||||
Accrued
interest receivable
|
26 | 25 | 46 | 1 | 4 | (20 | ) | (43 | ) | |||||||||||||||||||
Derivative
financial instruments used for hedging – receivable
|
1 | 1 | 8 | 0 | 0 | (7 | ) | (88 | ) | |||||||||||||||||||
Other
assets
|
12 | 11 | 7 | 1 | 9 | 5 | 71 | |||||||||||||||||||||
TOTAL
ASSETS
|
$ | 3,879 | $ | 3,723 | $ | 4,363 | $ | 156 | 4 | % | $ | (484 | ) | (11 | )% | |||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||
Demand
|
$ | 51 | $ | 36 | $ | 113 | $ | 15 | 42 | % | $ | (62 | ) | (55 | )% | |||||||||||||
Time
|
1,205 | 1,186 | 1,056 | 19 | 2 | 149 | 14 | |||||||||||||||||||||
Total
Deposits
|
1,256 | 1,221 | 1,169 | 35 | 3 | 87 | 7 | |||||||||||||||||||||
Trading
liabilities
|
3 | 3 | 14 | 0 | 0 | (11 | ) | (79 | ) | |||||||||||||||||||
Securities
sold under repurchase agreements
|
71 | 86 | 474 | (15 | ) | (17 | ) | (403 | ) | (85 | ) | |||||||||||||||||
Short-term
borrowings
|
328 | 306 | 739 | 22 | 7 | (411 | ) | (56 | ) | |||||||||||||||||||
Borrowings
and long-term debt
|
1,390 | 1,298 | 1,205 | 92 | 7 | 185 | 15 | |||||||||||||||||||||
Acceptances
outstanding
|
2 | 5 | 1 | (3 | ) | (60 | ) | 1 | 100 | |||||||||||||||||||
Accrued
interest payable
|
11 | 13 | 33 | (2 | ) | (15 | ) | (22 | ) | (67 | ) | |||||||||||||||||
Derivative
financial instruments used for hedging - payable
|
65 | 70 | 92 | (5 | ) | (7 | ) | (27 | ) | (29 | ) | |||||||||||||||||
Reserve
for losses on off-balance sheet credit risk
|
27 | 12 | 31 | 15 | 125 | (4 | ) | (13 | ) | |||||||||||||||||||
Other
liabilities
|
14 | 15 | 26 | (1 | ) | (7 | ) | (12 | ) | (46 | ) | |||||||||||||||||
TOTAL
LIABILITIES
|
$ | 3,168 | $ | 3,030 | $ | 3,784 | $ | 138 | 5 | % | $ | (616 | ) | (16 | )% | |||||||||||||
Redeemable
noncontrolling interest in the investment fund
|
35 | 27 | 5 | 8 | 30 | 30 | 600 | |||||||||||||||||||||
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 excess of assigned value of common
stock
|
135 | 134 | 136 | 1 | 1 | (1 | ) | (1 | ) | |||||||||||||||||||
Capital
reserves
|
95 | 95 | 95 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Retained
earnings
|
301 | 295 | 268 | 6 | 2 | 33 | 12 | |||||||||||||||||||||
Accumulated
other comprehensive loss
|
(6 | ) | (9 | ) | (72 | ) | 3 | (33 | ) | 66 | (92 | ) | ||||||||||||||||
Treasury
stock
|
(130 | ) | (130 | ) | (133 | ) | 0 | 0 | 3 | (2 | ) | |||||||||||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
$ | 676 | $ | 666 | $ | 574 | $ | 10 | 2 | % | $ | 102 | 18 | % | ||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 3,879 | $ | 3,723 | $ | 4,363 | $ | 156 | 4 | % | $ | (484 | ) | (11 | )% |
FOR THE THREE MONTHS ENDED
|
||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
(A) - (B)
|
(A) - (C)
|
||||||||||||||||||||||||
December 31, 2009
|
September 30, 2009
|
December 31, 2008
|
|
CHANGE
|
%
|
|
CHANGE
|
%
|
||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 28,256 | $ | 34,423 | $ | 51,268 | $ | (6,167 | ) | (18 | )% | $ | (23,012 | ) | (45 | )% | ||||||||||||
Interest
expense
|
(13,073 | ) | (17,070 | ) | (36,547 | ) | 3,997 | (23 | ) | 23,474 | (64 | ) | ||||||||||||||||
NET
INTEREST INCOME
|
15,183 | 17,353 | 14,721 | (2,170 | ) | (13 | ) | 462 | 3 | |||||||||||||||||||
Reversal
(provision) for loan losses
|
16,063 | 380 | 14,495 | 15,683 | 4,127 | 1,568 | 11 | |||||||||||||||||||||
NET
INTEREST INCOME, AFTER REVERSAL (PROVISION)
|
||||||||||||||||||||||||||||
FOR
LOAN LOSSES
|
31,246 | 17,733 | 29,217 | 13,513 | 76 | 2,029 | 7 | |||||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Provision
for losses on off-balance sheet credit risk
|
(15,456 | ) | (1,549 | ) | (13,830 | ) | (13,907 | ) | 898 | (1,626 | ) | 12 | ||||||||||||||||
Fees
and commissions, net
|
2,369 | 1,463 | 1,267 | 906 | 62 | 1,102 | 87 | |||||||||||||||||||||
Derivative
financial instrument and hedging
|
(507 | ) | (1,105 | ) | 9,993 | 598 | (54 | ) | (10,500 | ) | (105 | ) | ||||||||||||||||
Impairment
of assets, net of recoveries
|
(27 | ) | 0 | (428 | ) | (27 | ) |
n.m.
|
(*) | 401 | (94 | ) | ||||||||||||||||
Net
gain from investment fund trading
|
2,906 | 5,478 | 3,587 | (2,572 | ) | (47 | ) | (681 | ) | (19 | ) | |||||||||||||||||
Net
gain (loss) from trading securities
|
(638 | ) | 2,936 | (20,994 | ) | (3,574 | ) | (122 | ) | 20,356 | (97 | ) | ||||||||||||||||
Net
gain (loss) on sale of securities available-for-sale
|
0 | 546 | (2,028 | ) | (546 | ) | (100 | ) | 2,028 | (100 | ) | |||||||||||||||||
Gain
(loss) on foreign currency exchange
|
1,830 | (843 | ) | (1,439 | ) | 2,673 | (317 | ) | 3,269 | (227 | ) | |||||||||||||||||
Other
income (expense), net
|
322 | 138 | 130 | 184 | 133 | 192 | 148 | |||||||||||||||||||||
NET
OTHER INCOME (EXPENSE)
|
(9,202 | ) | 7,064 | (23,743 | ) | (16,266 | ) | (230 | ) | 14,541 | (61 | ) | ||||||||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||||||||||||||
Salaries
and other employee expenses
|
(5,131 | ) | (4,652 | ) | (4,481 | ) | (479 | ) | 10 | (650 | ) | 15 | ||||||||||||||||
Depreciation,
amortization and impairment of premises and equipment
|
(647 | ) | (644 | ) | (667 | ) | (3 | ) | 0 | 20 | (3 | ) | ||||||||||||||||
Professional
services
|
(834 | ) | (751 | ) | (1,330 | ) | (83 | ) | 11 | 496 | (37 | ) | ||||||||||||||||
Maintenance
and repairs
|
(345 | ) | (253 | ) | (352 | ) | (92 | ) | 36 | 7 | (2 | ) | ||||||||||||||||
Expenses
from the investment fund
|
(800 | ) | (601 | ) | (371 | ) | (199 | ) | 33 | (429 | ) | 116 | ||||||||||||||||
Other
operating expenses
|
(2,139 | ) | (1,637 | ) | (2,510 | ) | (502 | ) | 31 | 371 | (15 | ) | ||||||||||||||||
TOTAL
OPERATING EXPENSES
|
(9,897 | ) | (8,537 | ) | (9,711 | ) | (1,360 | ) | 16 | (186 | ) | 2 | ||||||||||||||||
Net
Income
|
$ | 12,148 | $ | 16,260 | $ | (4,237 | ) | $ | (4,112 | ) | (25 | ) | $ | 16,385 | (387 | ) | ||||||||||||
Net
Income attributable to the redeemable noncontrolling
interest
|
(233 | ) | (507 | ) | (79 | ) | 274 | (54 | ) | (154 | ) | 195 | ||||||||||||||||
NET
INCOME (LOSS) ATTRIBUTABLE TO BLADEX
|
$ | 11,915 | $ | 15,753 | $ | (4,316 | ) | $ | (3,838 | ) | (24 | )% | $ | 16,231 | (376 | )% | ||||||||||||
PER
COMMON SHARE DATA:
|
||||||||||||||||||||||||||||
Basic
earnings per share
|
0.33 | 0.43 | (0.12 | ) | ||||||||||||||||||||||||
Diluted
earnings per share
|
0.32 | 0.43 | (0.12 | ) | ||||||||||||||||||||||||
Weighted
average basic shares
|
36,546 | 36,539 | 36,413 | |||||||||||||||||||||||||
Weighted
average diluted shares
|
36,727 | 36,804 | 36,474 | |||||||||||||||||||||||||
PERFORMANCE
RATIOS:
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.3 | % | 1.6 | % | -0.4 | % | ||||||||||||||||||||||
Return
on average stockholders' equity
|
7.1 | % | 9.5 | % | -3.0 | % | ||||||||||||||||||||||
Net
interest margin
|
1.60 | % | 1.76 | % | 1.24 | % | ||||||||||||||||||||||
Net
interest spread
|
1.18 | % | 1.28 | % | 0.68 | % | ||||||||||||||||||||||
Operating
expenses to total average assets
|
1.05 | % | 0.88 | % | 0.81 | % |
(Consolidated
Statements of Income, Balance Sheets, and Selected Financial
Ratios)
|
EXHIBIT III
|
FOR THE TWELVE MONTHS ENDED
|
||||||||
December 31, 2009
|
December 31, 2008
|
|||||||
(In US$ thousand, except per share amounts & ratios)
|
||||||||
INCOME
STATEMENT DATA:
|
||||||||
Net
interest income
|
$ | 64,752 | $ | 77,847 | ||||
Fees
and commissions, net
|
6,733 | 7,252 | ||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14,830 | ) | 1,543 | |||||
Derivative
financial instrument and hedging
|
(2,534 | ) | 9,956 | |||||
Impairment
of assets, net of recoveries
|
(120 | ) | (767 | ) | ||||
Net
gain from investment fund trading
|
24,997 | 21,357 | ||||||
Net
gain (loss) from trading securities
|
13,113 | (20,998 | ) | |||||
Net
gain on sale of securities available-for-sale
|
546 | 67 | ||||||
Gain
(loss) on foreign currency exchange
|
613 | (1,596 | ) | |||||
Other
income (expense), net
|
912 | 656 | ||||||
Operating
expenses
|
(38,202 | ) | (39,990 | ) | ||||
Net
Income
|
$ | 55,980 | 55,327 | |||||
Net
Income attributable to the redeemable noncontrolling
interest
|
(1,118 | ) | (208 | ) | ||||
NET
INCOME ATTRIBUTABLE TO BLADEX
|
$ | 54,862 | $ | 55,119 | ||||
BALANCE
SHEET DATA (In US$ millions):
|
||||||||
Investment
securities and trading assets
|
507 | 681 | ||||||
Investment
fund
|
198 | 151 | ||||||
Loans,
net
|
2,701 | 2,559 | ||||||
Total
assets
|
3,879 | 4,363 | ||||||
Deposits
|
1,256 | 1,169 | ||||||
Securities
sold under repurchase agreements
|
71 | 474 | ||||||
Short-term
borrowings
|
328 | 739 | ||||||
Borrowings
and long-term debt
|
1,390 | 1,205 | ||||||
Total
liabilities
|
3,168 | 3,784 | ||||||
Stockholders'
equity
|
676 | 574 | ||||||
PER
COMMON SHARE DATA:
|
||||||||
Basic
earnings per share
|
1.50 | 1.51 | ||||||
Diluted
earnings per share
|
1.50 | 1.51 | ||||||
Book
value (period average)
|
17.49 | 16.86 | ||||||
Book
value (period end)
|
18.49 | 15.77 | ||||||
(In
thousand):
|
||||||||
Weighted
average basic shares
|
36,493 | 36,388 | ||||||
Weighted
average diluted shares
|
36,571 | 36,440 | ||||||
Basic
shares period end
|
36,546 | 36,413 | ||||||
SELECTED
FINANCIAL RATIOS:
|
||||||||
PERFORMANCE
RATIOS:
|
||||||||
Return
on average assets
|
1.4 | % | 1.1 | % | ||||
Return
on average stockholders' equity
|
8.6 | % | 9.0 | % | ||||
Net
interest margin
|
1.62 | % | 1.55 | % | ||||
Net
interest spread
|
1.12 | % | 0.98 | % | ||||
Operating
expenses to total average assets
|
0.96 | % | 0.79 | % | ||||
ASSET
QUALITY RATIOS:
|
||||||||
Non-accruing
loans to total loans, net of discounts (1)
|
1.8 | % | 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)
|
2.7 | % | 2.1 | % | ||||
Allowance
for losses on off-balance sheet credit risk to total
contingencies
|
8.3 | % | 6.9 | % | ||||
CAPITAL
RATIOS:
|
||||||||
Stockholders'
equity to total assets
|
17.4 | % | 13.2 | % | ||||
Tier
1 capital to risk-weighted assets
|
25.8 | % | 20.4 | % | ||||
Total
capital to risk-weighted assets
|
27.0 | % | 21.6 | % |
FOR THE TWELVE MONTHS ENDED,
|
|
|||||||||||||||
(A)
|
(B)
|
(A) - (B)
|
||||||||||||||
December 31, 2009
|
December 31, 2008
|
CHANGE
|
%
|
|||||||||||||
(In
US$ thousand)
|
|
|||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||
Interest
income
|
$ | 141,964 | $ | 244,243 | $ | (102,279 | ) | (42 | )% | |||||||
Interest
expense
|
(77,212 | ) | (166,396 | ) | 89,184 | (54 | ) | |||||||||
NET
INTEREST INCOME
|
64,752 | 77,847 | (13,095 | ) | (17 | ) | ||||||||||
Reversal
(provision) for loan losses
|
(18,293 | ) | 18,540 | (36,833 | ) | (199 | ) | |||||||||
NET
INTEREST INCOME, AFTER REVERSAL (PROVISION)
|
||||||||||||||||
FOR
LOAN LOSSES
|
46,459 | 96,387 | (49,928 | ) | (52 | ) | ||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
3,463 | (16,997 | ) | 20,460 | (120 | ) | ||||||||||
Fees
and commissions, net
|
6,733 | 7,252 | (519 | ) | (7 | ) | ||||||||||
Derivative
financial instrument and hedging
|
(2,534 | ) | 9,956 | (12,490 | ) | (125 | ) | |||||||||
Impairment
of assets, net of recoveries
|
(120 | ) | (767 | ) | 647 | (84 | ) | |||||||||
Net
gain from investment fund trading
|
24,997 | 21,357 | 3,640 | 17 | ||||||||||||
Net
gain (loss) from trading securities
|
13,113 | (20,998 | ) | 34,111 | (162 | ) | ||||||||||
Net
gain on sale of securities available-for-sale
|
546 | 67 | 479 | 715 | ||||||||||||
Gain
(loss) on foreign currency exchange
|
613 | (1,596 | ) | 2,209 | (138 | ) | ||||||||||
Other
income (expense), net
|
912 | 656 | 256 | 39 | ||||||||||||
NET
OTHER INCOME (EXPENSE)
|
47,723 | (1,070 | ) | 48,793 | (4,560 | ) | ||||||||||
OPERATING
EXPENSES:
|
||||||||||||||||
Salaries
and other employee expenses
|
(20,201 | ) | (20,227 | ) | 26 | (0 | ) | |||||||||
Depreciation,
amortization and impairment of premises and equipment
|
(2,671 | ) | (3,720 | ) | 1,049 | (28 | ) | |||||||||
Professional
services
|
(3,262 | ) | (3,765 | ) | 503 | (13 | ) | |||||||||
Maintenance
and repairs
|
(1,125 | ) | (1,357 | ) | 232 | (17 | ) | |||||||||
Expenses
from the investment fund
|
(3,520 | ) | (2,065 | ) | (1,455 | ) | 70 | |||||||||
Other
operating expenses
|
(7,423 | ) | (8,856 | ) | 1,433 | (16 | ) | |||||||||
TOTAL
OPERATING EXPENSES
|
(38,202 | ) | (39,990 | ) | 1,788 | (4 | ) | |||||||||
Net
Income
|
$ | 55,980 | $ | 55,327 | $ | 653 | 1 | |||||||||
Net
Income attributable to the redeemable noncontrolling
interest
|
(1,118 | ) | (208 | ) | (910 | ) | 438 | |||||||||
Net
Income attributable to Bladex
|
$ | 54,862 | $ | 55,119 | $ | (257 | ) | (0 | )% |
FOR THE THREE MONTHS ENDED,
|
|||||||||||||||||||||||||||||||||||
December 31, 2009
|
September 30, 2009
|
December 31, 2008
|
|||||||||||||||||||||||||||||||||
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
||||||||||||||||||||||||||||||
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
|||||||||||||||||||||||||||
(In US$ million)
|
|||||||||||||||||||||||||||||||||||
INTEREST EARNING
ASSETS
|
|||||||||||||||||||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 405 | $ | 0.2 | 0.20 | % | $ | 551 | $ | 0.3 | 0.21 | % | $ | 571 | $ | 0.6 | 0.43 | % | |||||||||||||||||
Loans,
net of unearned income & deferred loan fees
|
2,624 | 23.6 | 3.52 | 2,478 | 27.4 | 4.33 | 3,186 | 43.3 | 5.32 | ||||||||||||||||||||||||||
Non-accrual
loans
|
43 | 0.8 | 6.94 | 24 | 0.1 | 1.34 | 0 | 0.0 |
n.m.
|
(*) | |||||||||||||||||||||||||
Trading
assets
|
50 | 0.8 | 6.10 | 145 | 2.7 | 7.30 | (0 | ) | 0.6 |
n.m.
|
(*) | ||||||||||||||||||||||||
Investment
securities
|
459 | 2.5 | 2.14 | 528 | 3.6 | 2.67 | 803 | 6.1 | 2.98 | ||||||||||||||||||||||||||
Investment
fund
|
195 | 0.4 | 0.72 | 177 | 0.3 | 0.66 | 150 | 0.6 | 1.55 | ||||||||||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 3,777 | $ | 28.3 | 2.93 | % | $ | 3,905 | $ | 34.4 | 3.45 | % | $ | 4,710 | $ | 51.3 | 4.26 | % | |||||||||||||||||
Non
interest earning assets
|
38 | 44 | 93 | ||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
(90 | ) | (90 | ) | (69 | ) | |||||||||||||||||||||||||||||
Other
assets
|
11 | 10 | 16 | ||||||||||||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 3,736 | $ | 3,868 | $ | 4,750 | |||||||||||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
|||||||||||||||||||||||||||||||||||
Deposits
|
$ | 1,242 | $ | 2.3 | 0.74 | % | $ | 1,223 | $ | 2.7 | 0.87 | % | $ | 1,285 | $ | 8.1 | 2.46 | % | |||||||||||||||||
Trading
liabilities
|
3 | 0.0 | 0.00 | 10 | 0.0 | 0.00 | 0 | 0.0 | 0.00 | % | |||||||||||||||||||||||||
Investment
fund
|
0 | 0.6 |
n.m.
|
(*) | 0 | 0.3 |
n.m.
|
(*) | 0 | 0.4 |
n.m.
|
(*) | |||||||||||||||||||||||
Securities
sold under repurchase agreement and Short-term
borrowings
|
384 | 0.8 | 0.82 | 639 | 4.3 | 2.65 | 1,473 | 12.7 | 3.37 | ||||||||||||||||||||||||||
Borrowings
and long term debt
|
1,296 | 9.3 | 2.82 | 1,213 | 9.7 | 3.12 | 1,233 | 15.4 | 4.89 | ||||||||||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 2,924 | $ | 13.1 | 1.75 | % | $ | 3,085 | $ | 17.1 | 2.16 | % | $ | 3,992 | $ | 36.5 | 3.58 | % | |||||||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 110 | $ | 108 | $ | 187 | |||||||||||||||||||||||||||||
TOTAL
LIABILITIES
|
3,034 | 3,193 | 4,178 | ||||||||||||||||||||||||||||||||
Redeemable
noncontrolling interest in the investment fund
|
32 | 20 | 6 | ||||||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
669 | 655 | 566 | ||||||||||||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 3,736 | $ | 3,868 | $ | 4,750 | |||||||||||||||||||||||||||||
NET
INTEREST SPREAD
|
1.18 | % | 1.28 | % | 0.68 | % | |||||||||||||||||||||||||||||
NET
INTEREST INCOME AND NET INTEREST
MARGIN
|
$ | 15.2 | 1.60 | % | $ | 17.4 | 1.76 | % | $ | 14.7 | 1.24 | % |
FOR THE TWELVE MONTHS ENDED,
|
||||||||||||||||||||||||
December 31, 2009
|
December 31, 2008
|
|||||||||||||||||||||||
AVERAGE
|
AVG.
|
AVERAGE
|
AVG.
|
|||||||||||||||||||||
BALANCE
|
INTEREST
|
RATE
|
BALANCE
|
INTEREST
|
RATE
|
|||||||||||||||||||
(In US$ million)
|
||||||||||||||||||||||||
INTEREST
EARNING ASSETS
|
||||||||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 592 | $ | 1.3 | 0.21 | % | $ | 414 | $ | 7.6 | 1.80 | % | ||||||||||||
Loans,
net of unearned income & deferred loan fees
|
2,569 | 113.5 | 4.36 | 3,718 | 200.0 | 5.29 | ||||||||||||||||||
Non-accrual
loans
|
17 | 0.8 | 4.92 | 0 | 0.0 |
n.m.
|
(*) | |||||||||||||||||
Trading
assets
|
102 | 7.2 | 6.95 | (0 | ) | 0.6 |
n.m.
|
(*) | ||||||||||||||||
Investment
securities
|
546 | 17.5 | 3.15 | 756 | 32.5 | 4.23 | ||||||||||||||||||
Investment
fund
|
172 | 1.8 | 1.01 | 138 | 3.5 | 2.49 | ||||||||||||||||||
TOTAL
INTEREST EARNING ASSETS
|
$ | 3,998 | $ | 142.0 | 3.50 | % | $ | 5,025 | $ | 244.2 | 4.78 | % | ||||||||||||
Non
interest earning assets
|
46 | 93 | ||||||||||||||||||||||
Allowance
for loan losses
|
(79 | ) | (70 | ) | ||||||||||||||||||||
Other
assets
|
9 | 15 | ||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 3,975 | $ | 5,064 | ||||||||||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||
Deposits
|
$ | 1,218 | $ | 11.5 | 0.93 | % | $ | 1,500 | $ | 44.4 | 2.91 | % | ||||||||||||
Trading
liabilities
|
9 | 0.0 | 0.00 | 0 | 0.0 | 0.00 | % | |||||||||||||||||
Investment
fund
|
0 | 2.3 |
n.m.
|
(*) | 0 | 2.3 |
n.m.
|
(*) | ||||||||||||||||
Securities
sold under repurchase agreement and Short-term
borrowings
|
764 | 21.4 | 2.77 | 1,629 | 63.2 | 3.82 | ||||||||||||||||||
Borrowings
and long term debt
|
1,208 | 42.0 | 3.43 | 1,182 | 56.5 | 4.70 | ||||||||||||||||||
TOTAL
INTEREST BEARING LIABILITIES
|
$ | 3,199 | $ | 77.2 | 2.38 | % | $ | 4,310 | $ | 166.4 | 3.80 | % | ||||||||||||
Non
interest bearing liabilities and other liabilities
|
$ | 122 | $ | 137 | ||||||||||||||||||||
TOTAL
LIABILITIES
|
3,321 | 4,448 | ||||||||||||||||||||||
Redeemable
noncontrolling interest in the investment fund
|
16 | 3 | ||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
638 | 613 | ||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 3,975 | $ | 5,064 | ||||||||||||||||||||
NET
INTEREST SPREAD
|
1.12 | % | 0.98 | % | ||||||||||||||||||||
NET
INTEREST INCOME AND NET INTEREST
MARGIN
|
$ | 64.8 | 1.62 | % | $ | 77.8 | 1.55 | % |
TWELVE MONTHS
|
FOR THE THREE MONTHS ENDED
|
TWELVE MONTHS
|
||||||||||||||||||||||||||
ENDED
|
ENDED
|
|||||||||||||||||||||||||||
DEC 31/09
|
DEC 31/09
|
SEP 30/09
|
JUN 30/09
|
MAR 31/09
|
DEC 31/08
|
DEC 31/08
|
||||||||||||||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||||||||||||||||||
Interest
income
|
$ | 141,964 | $ | 28,256 | $ | 34,423 | $ | 38,252 | $ | 41,033 | $ | 51,268 | $ | 244,243 | ||||||||||||||
Interest
expense
|
(77,212 | ) | (13,073 | ) | (17,070 | ) | (21,464 | ) | (25,605 | ) | (36,547 | ) | (166,396 | ) | ||||||||||||||
NET
INTEREST INCOME
|
64,752 | 15,183 | 17,353 | 16,788 | 15,428 | 14,721 | 77,847 | |||||||||||||||||||||
Reversal
(provision) for loan losses
|
(18,293 | ) | 16,063 | 380 | (8,905 | ) | (25,831 | ) | 14,495 | 18,540 | ||||||||||||||||||
NET
INTEREST INCOME (LOSS) AFTER REVERSAL (PROVISION) FOR LOAN
LOSSES
|
46,459 | 31,246 | 17,733 | 7,883 | (10,403 | ) | 29,217 | 96,387 | ||||||||||||||||||||
OTHER
INCOME (EXPENSE):
|
||||||||||||||||||||||||||||
Reversal
(provision) for losses on off-balance sheet credit risk
|
3,463 | (15,456 | ) | (1,549 | ) | (177 | ) | 20,644 | (13,830 | ) | (16,997 | ) | ||||||||||||||||
Fees
and commissions, net
|
6,733 | 2,369 | 1,463 | 734 | 2,167 | 1,267 | 7,252 | |||||||||||||||||||||
Derivative
financial instrument and hedging
|
(2,534 | ) | (507 | ) | (1,105 | ) | (2,591 | ) | 1,670 | 9,993 | 9,956 | |||||||||||||||||
Impairment
of assets, net of recoveries
|
(120 | ) | (27 | ) | 0 | 0 | (94 | ) | (428 | ) | (767 | ) | ||||||||||||||||
Net
gain from investment fund trading
|
24,997 | 2,906 | 5,478 | 4,918 | 11,696 | 3,587 | 21,357 | |||||||||||||||||||||
Net
gain (loss) from trading securities
|
13,113 | (638 | ) | 2,936 | 7,653 | 3,161 | (20,994 | ) | (20,998 | ) | ||||||||||||||||||
Net
gains (loss) on sale of securities available-for-sale
|
546 | 0 | 546 | 0 | 0 | (2,028 | ) | 67 | ||||||||||||||||||||
Gain
(loss) on foreign currency exchange
|
613 | 1,830 | (843 | ) | 705 | (1,079 | ) | (1,439 | ) | (1,596 | ) | |||||||||||||||||
Other
income (expense), net
|
912 | 322 | 138 | 93 | 360 | 130 | 656 | |||||||||||||||||||||
NET
OTHER INCOME (EXPENSE)
|
47,723 | (9,202 | ) | 7,064 | 11,336 | 38,525 | (23,743 | ) | (1,070 | ) | ||||||||||||||||||
TOTAL
OPERATING EXPENSES:
|
(38,202 | ) | (9,897 | ) | (8,537 | ) | (8,622 | ) | (11,146 | ) | (9,711 | ) | (39,990 | ) | ||||||||||||||
Net
Income
|
$ | 55,980 | $ | 12,148 | $ | 16,260 | $ | 10,597 | $ | 16,976 | $ | (4,237 | ) | $ | 55,327 | |||||||||||||
Net
Income attributable to the redeemable noncontrolling
interest
|
(1,118 | ) | (233 | ) | (507 | ) | (109 | ) | (269 | ) | (79 | ) | (208 | ) | ||||||||||||||
NET
INCOME (LOSS) ATTRIBUTABLE TO BLADEX
|
$ | 54,862 | $ | 11,915 | $ | 15,753 | $ | 10,488 | $ | 16,707 | $ | (4,316 | ) | $ | 55,119 | |||||||||||||
SELECTED
FINANCIAL DATA
|
||||||||||||||||||||||||||||
PER
COMMON SHARE DATA
|
||||||||||||||||||||||||||||
Basic
earnings (loss) per share
|
$ | 1.50 | $ | 0.33 | $ | 0.43 | $ | 0.29 | $ | 0.46 | $ | (0.12 | ) | $ | 1.51 | |||||||||||||
PERFORMANCE
RATIOS
|
||||||||||||||||||||||||||||
Return
on average assets
|
1.4 | % | 1.3 | % | 1.6 | % | 1.0 | % | 1.6 | % | -0.4 | % | 1.1 | % | ||||||||||||||
Return
on average stockholders' equity
|
8.6 | % | 7.1 | % | 9.5 | % | 6.6 | % | 11.4 | % | -3.0 | % | 9.0 | % | ||||||||||||||
Net
interest margin
|
1.62 | % | 1.60 | % | 1.76 | % | 1.62 | % | 1.50 | % | 1.24 | % | 1.55 | % | ||||||||||||||
Net
interest spread
|
1.12 | % | 1.18 | % | 1.28 | % | 1.14 | % | 0.94 | % | 0.68 | % | 0.98 | % | ||||||||||||||
Operating
expenses to average assets
|
0.96 | % | 1.05 | % | 0.88 | % | 0.84 | % | 1.08 | % | 0.81 | % | 0.79 | % |
FOR THE TWELVE MONTHS ENDED
|
FOR THE THREE MONTHS ENDED
|
|||||||||||||||||||
DEC 31/09
|
DEC 31/08
|
DEC 31/09
|
SEP 30/09
|
DEC 31/08
|
||||||||||||||||
COMMERCIAL
DIVISION:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 66.2 | $ | 78.1 | $ | 15.5 | $ | 16.7 | $ | 18.6 | ||||||||||
Non-interest
operating income (2)
|
6.9 | 7.8 | 2.1 | 1.6 | 1.4 | |||||||||||||||
Operating expenses
(3)
|
(23.4 | ) | (27.5 | ) | (6.3 | ) | (5.3 | ) | (6.2 | ) | ||||||||||
Net operating income
(4)
|
49.7 | 58.4 | 11.2 | 13.0 | 13.8 | |||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14.8 | ) | 1.5 | 0.6 | (1.2 | ) | 0.7 | |||||||||||||
Impairment
of assets, net of recoveries
|
(0.1 | ) | (0.8 | ) | (0.0 | ) | 0.0 | (0.4 | ) | |||||||||||
NET
INCOME ATTRIBUTABLE TO BLADEX
|
$ | 34.8 | $ | 59.1 | $ | 11.8 | $ | 11.8 | $ | 14.0 | ||||||||||
Average
interest-earning assets
(5)
|
2,586 | 3,718 | 2,667 | 2,502 | 3,186 | |||||||||||||||
End-of-period
interest-earning assets
(5)
|
2,775 | 2,614 | 2,775 | 2,603 | 2,614 | |||||||||||||||
TREASURY
DIVISION:
|
||||||||||||||||||||
Net interest income
(loss) (1)
|
$ | 2.0 | $ | 3.0 | $ | 0.5 | $ | 1.3 | $ | (3.0 | ) | |||||||||
Non-interest
operating income (loss)(2)
|
12.0 | (12.4 | ) | 0.7 | 1.6 | (14.4 | ) | |||||||||||||
Operating expenses
(3)
|
(7.9 | ) | (6.9 | ) | (1.7 | ) | (1.8 | ) | (2.1 | ) | ||||||||||
Net operating income
(loss) (4)
|
6.1 | (16.3 | ) | (0.5 | ) | 1.2 | (19.6 | ) | ||||||||||||
NET
INCOME (LOSS) ATTRIBUTABLE TO BLADEX
|
$ | 6.1 | $ | (16.3 | ) | $ | (0.5 | ) | $ | 1.2 | $ | (19.6 | ) | |||||||
Average
interest-earning assets
(6)
|
1,240 | 1,170 | 914 | 1,225 | 1,374 | |||||||||||||||
End-of-period
interest-earning assets
(6)
|
932 | 1,582 | 932 | 971 | 1,582 | |||||||||||||||
ASSET
MANAGEMENT DIVISION:
|
||||||||||||||||||||
Net interest loss
(1)
|
$ | (3.4 | ) | $ | (3.2 | ) | $ | (0.8 | ) | $ | (0.7 | ) | $ | (0.9 | ) | |||||
Non-interest
operating income (2)
|
25.4 | 21.3 | 3.5 | 5.5 | 3.6 | |||||||||||||||
Operating expenses
(3)
|
(6.8 | ) | (5.6 | ) | (1.9 | ) | (1.5 | ) | (1.4 | ) | ||||||||||
Net operating income
(4)
|
15.2 | 12.5 | 0.8 | 3.3 | 1.3 | |||||||||||||||
Net
income attributable to the redeemable noncontrolling
interest
|
(1.1 | ) | (0.2 | ) | (0.2 | ) | (0.5 | ) | (0.1 | ) | ||||||||||
NET
INCOME ATTRIBUTABLE TO BLADEX
|
$ | 14.1 | $ | 12.3 | $ | 0.6 | $ | 2.8 | $ | 1.2 | ||||||||||
Average
interest-earning assets
(7)
|
172 | 138 | 195 | 177 | 150 | |||||||||||||||
End-of-period
interest-earning assets
(7)
|
198 | 151 | 198 | 189 | 151 | |||||||||||||||
CONSOLIDATED:
|
||||||||||||||||||||
Net interest income
(1)
|
$ | 64.8 | $ | 77.9 | $ | 15.2 | $ | 17.4 | $ | 14.7 | ||||||||||
Non-interest
operating income (2)
|
44.3 | 16.7 | 6.3 | 8.6 | (9.5 | ) | ||||||||||||||
Operating expenses
(3)
|
(38.2 | ) | (40.0 | ) | (9.9 | ) | (8.5 | ) | (9.7 | ) | ||||||||||
Net operating income
(loss) (4)
|
70.9 | 54.6 | 11.6 | 17.4 | (4.5 | ) | ||||||||||||||
Reversal
(provision) for loan and off-balance sheet credit losses,
net
|
(14.8 | ) | 1.5 | 0.6 | (1.2 | ) | 0.7 | |||||||||||||
Impairment
of assets, net of recoveries
|
(0.1 | ) | (0.8 | ) | (0.0 | ) | 0.0 | (0.4 | ) | |||||||||||
Net
income attributable to the redeemable noncontrolling
interest
|
(1.1 | ) | (0.2 | ) | (0.2 | ) | (0.5 | ) | (0.1 | ) | ||||||||||
NET
INCOME (LOSS) ATTRIBUTABLE TO BLADEX
|
$ | 54.9 | $ | 55.1 | $ | 11.9 | $ | 15.8 | $ | (4.3 | ) | |||||||||
Average
interest-earning assets
|
3,998 | 5,025 | 3,777 | 3,905 | 4,710 | |||||||||||||||
End-of-period
interest-earning assets
|
3,905 | 4,347 | 3,905 | 3,763 | 4,347 |
AT THE END OF,
|
||||||||||||||||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||||||||||||||
31DEC09
|
30SEP09
|
31DEC08
|
Change in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
Amount
|
% of Total
Outstanding
|
(A) - (B)
|
(A) - (C)
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 73 | 2.0 | $ | 158 | 4.6 | $ | 151 | 4.1 | $ | (85 | ) | $ | (78 | ) | |||||||||||||||||
BRAZIL
|
1,484 | 41.0 | 1,393 | 40.9 | 1,576 | 42.4 | 91 | (92 | ) | |||||||||||||||||||||||
CHILE
|
286 | 7.9 | 162 | 4.8 | 132 | 3.6 | 124 | 154 | ||||||||||||||||||||||||
COLOMBIA
|
343 | 9.5 | 359 | 10.6 | 453 | 12.2 | (16 | ) | (111 | ) | ||||||||||||||||||||||
COSTA
RICA
|
107 | 3.0 | 95 | 2.8 | 85 | 2.3 | 12 | 22 | ||||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
39 | 1.1 | 63 | 1.9 | 69 | 1.9 | (24 | ) | (30 | ) | ||||||||||||||||||||||
ECUADOR
|
135 | 3.7 | 49 | 1.4 | 124 | 3.3 | 87 | 12 | ||||||||||||||||||||||||
EL
SALVADOR
|
58 | 1.6 | 81 | 2.4 | 96 | 2.6 | (23 | ) | (37 | ) | ||||||||||||||||||||||
GUATEMALA
|
86 | 2.4 | 77 | 2.3 | 69 | 1.8 | 9 | 17 | ||||||||||||||||||||||||
HONDURAS
|
23 | 0.6 | 22 | 0.6 | 45 | 1.2 | 2 | (22 | ) | |||||||||||||||||||||||
JAMAICA
|
31 | 0.9 | 22 | 0.6 | 15 | 0.4 | 10 | 17 | ||||||||||||||||||||||||
MEXICO
|
418 | 11.6 | 411 | 12.1 | 477 | 12.8 | 7 | (58 | ) | |||||||||||||||||||||||
NICARAGUA
|
1 | 0.0 | 1 | 0.0 | 4 | 0.1 | 0 | (3 | ) | |||||||||||||||||||||||
PANAMA
|
85 | 2.4 | 112 | 3.3 | 148 | 4.0 | (27 | ) | (63 | ) | ||||||||||||||||||||||
PERU
|
191 | 5.3 | 152 | 4.5 | 77 | 2.1 | 39 | 114 | ||||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
72 | 2.0 | 20 | 0.6 | 23 | 0.6 | 52 | 49 | ||||||||||||||||||||||||
URUGUAY
|
46 | 1.3 | 41 | 1.2 | 45 | 1.2 | 5 | 1 | ||||||||||||||||||||||||
VENEZUELA
|
92 | 2.5 | 106 | 3.1 | 62 | 1.7 | (14 | ) | 30 | |||||||||||||||||||||||
OTHER
|
50 | 1.4 | 79 | 2.3 | 68 | 1.8 | (30 | ) | (18 | ) | ||||||||||||||||||||||
TOTAL CREDIT
PORTFOLIO (1)
|
$ | 3,621 | 100 | % | $ | 3,402 | 100 | % | $ | 3,718 | 100 | % | $ | 218 | $ | (97 | ) | |||||||||||||||
UNEARNED INCOME AND
COMMISSION (2)
|
(4 | ) | (5 | ) | (5 | ) | 1 | 1 | ||||||||||||||||||||||||
TOTAL
CREDIT PORTFOLIO, NET OF UNEARNED
|
||||||||||||||||||||||||||||||||
INCOME
AND COMMISSION
|
$ | 3,617 | $ | 3,397 | $ | 3,713 | $ | 219 | $ | (97 | ) |
(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)
|
||||||||||||||||||||||||||||||
31DEC09
|
30SEP09
|
31DEC08
|
Change
in Amount
|
|||||||||||||||||||||||||||||
COUNTRY
|
Amount
|
% of
Total
Outstanding
|
Amount
|
% of
Total
Outstanding
|
Amount
|
% of
Total
Outstanding
|
(A)
- (B)
|
(A)
- (C)
|
||||||||||||||||||||||||
ARGENTINA
|
$ | 73 | 2.3 | $ | 158 | 5.5 | $ | 151 | 4.9 | $ | (85 | ) | $ | (78 | ) | |||||||||||||||||
BRAZIL
|
1,358 | 43.6 | 1,266 | 43.8 | 1,441 | 47.0 | 91 | (83 | ) | |||||||||||||||||||||||
CHILE
|
258 | 8.3 | 135 | 4.7 | 92 | 3.0 | 124 | 167 | ||||||||||||||||||||||||
COLOMBIA
|
200 | 6.4 | 214 | 7.4 | 286 | 9.3 | (13 | ) | (86 | ) | ||||||||||||||||||||||
COSTA
RICA
|
107 | 3.4 | 95 | 3.3 | 74 | 2.4 | 12 | 33 | ||||||||||||||||||||||||
DOMINICAN
REPUBLIC
|
33 | 1.0 | 57 | 2.0 | 62 | 2.0 | (24 | ) | (29 | ) | ||||||||||||||||||||||
ECUADOR
|
135 | 4.4 | 49 | 1.7 | 124 | 4.0 | 87 | 12 | ||||||||||||||||||||||||
EL
SALVADOR
|
42 | 1.4 | 65 | 2.2 | 76 | 2.5 | (23 | ) | (34 | ) | ||||||||||||||||||||||
GUATEMALA
|
75 | 2.4 | 66 | 2.3 | 65 | 2.1 | 9 | 9 | ||||||||||||||||||||||||
HONDURAS
|
23 | 0.8 | 22 | 0.7 | 45 | 1.5 | 2 | (22 | ) | |||||||||||||||||||||||
JAMAICA
|
31 | 1.0 | 22 | 0.7 | 15 | 0.5 | 10 | 17 | ||||||||||||||||||||||||
MEXICO
|
362 | 11.6 | 354 | 12.3 | 385 | 12.6 | 7 | (23 | ) | |||||||||||||||||||||||
NICARAGUA
|
1 | 0.0 | 1 | 0.0 | 4 | 0.1 | 0 | (3 | ) | |||||||||||||||||||||||
PANAMA
|
41 | 1.3 | 68 | 2.4 | 63 | 2.0 | (27 | ) | (21 | ) | ||||||||||||||||||||||
PERU
|
161 | 5.2 | 121 | 4.2 | 50 | 1.6 | 40 | 111 | ||||||||||||||||||||||||
TRINIDAD
& TOBAGO
|
72 | 2.3 | 20 | 0.7 | 23 | 0.8 | 52 | 49 | ||||||||||||||||||||||||
URUGUAY
|
46 | 1.5 | 41 | 1.4 | 45 | 1.5 | 5 | 1 | ||||||||||||||||||||||||
VENEZUELA
|
92 | 3.0 | 106 | 3.7 | 62 | 2.0 | (14 | ) | 30 | |||||||||||||||||||||||
OTHER
|
0 | 0.0 | 30 | 1.0 | 0 | 0.0 | (30 | ) | (0 | ) | ||||||||||||||||||||||
TOTAL COMMERCIAL
PORTFOLIO (1)
|
$ |
3,110
|
100 | % | $ |
2,888
|
100 | % | $ |
3,062
|
100 | % | $ | 222 | $ | 48 | ||||||||||||||||
UNEARNED INCOME AND
COMMISSION (2)
|
(4 | ) | (5 | ) | (5 | ) | 1 | 1 | ||||||||||||||||||||||||
TOTAL
COMMERCIAL PORTFOLIO,
|
||||||||||||||||||||||||||||||||
NET
OF UNEARNED INCOME AND COMMISSION
|
$ |
3,107
|
$ |
2,883
|
$ |
3,058
|
$ | 223 | $ | 49 |
AT
THE END OF,
|
Change
in Amount
|
|||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
31DEC09
|
30SEP09
|
31DEC08
|
(A)
- (B)
|
(A)
- (C)
|
|||||||||||||||
BRAZIL
|
$ | 126 | $ | 127 | $ | 135 | $ | (1 | ) | $ | (9 | ) | ||||||||
CHILE
|
28 | 28 | 41 | 0 | (13 | ) | ||||||||||||||
COLOMBIA
|
142 | 145 | 167 | (3 | ) | (25 | ) | |||||||||||||
COSTA
RICA
|
0 | 0 | 11 | 0 | (11 | ) | ||||||||||||||
DOMINICAN
REPUBLIC
|
6 | 6 | 7 | 0 | (1 | ) | ||||||||||||||
EL
SALVADOR
|
16 | 16 | 19 | (0 | ) | (3 | ) | |||||||||||||
GUATEMALA
|
11 | 11 | 3 | (0 | ) | 8 | ||||||||||||||
MEXICO
|
57 | 57 | 92 | (0 | ) | (35 | ) | |||||||||||||
PANAMA
|
44 | 44 | 85 | (0 | ) | (42 | ) | |||||||||||||
PERU
|
30 | 31 | 27 | (0 | ) | 3 | ||||||||||||||
OTHER
|
50 | 49 | 67 | 0 | (18 | ) | ||||||||||||||
TOTAL
TREASURY PORTOFOLIO (1)
|
$ | 510 | $ | 514 | $ | 656 | $ | (4 | ) | $ | (146 | ) |
QUARTERLY
INFORMATION
|
Change
in Amount
|
|||||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||||||
COUNTRY
|
4QTR09
|
3QTR09
|
4QTR08
|
(A)
- (B)
|
(A)
- (C)
|
|||||||||||||||
ARGENTINA
|
$ | 10 | $ | 20 | $ | 0 | $ | (10 | ) | $ | 10 | |||||||||
BRAZIL
|
331 | 329 | 142 | 2 | 189 | |||||||||||||||
CHILE
|
157 | 62 | 83 | 94 | 73 | |||||||||||||||
COLOMBIA
|
40 | 51 | 30 | (10 | ) | 10 | ||||||||||||||
COSTA
RICA
|
125 | 67 | 54 | 57 | 70 | |||||||||||||||
DOMINICAN
REPUBLIC
|
20 | 55 | 57 | (35 | ) | (37 | ) | |||||||||||||
ECUADOR
|
130 | 37 | 69 | 93 | 62 | |||||||||||||||
EL
SALVADOR
|
12 | 30 | 26 | (18 | ) | (13 | ) | |||||||||||||
GUATEMALA
|
49 | 19 | 28 | 30 | 21 | |||||||||||||||
HONDURAS
|
12 | 17 | 27 | (5 | ) | (15 | ) | |||||||||||||
JAMAICA
|
31 | 20 | 3 | 10 | 27 | |||||||||||||||
MEXICO
|
122 | 87 | 31 | 36 | 92 | |||||||||||||||
NICARAGUA
|
1 | 0 | 0 | 1 | 1 | |||||||||||||||
PANAMA
|
21 | 1 | 22 | 20 | (1 | ) | ||||||||||||||
PERU
|
41 | 109 | 2 | (68 | ) | 39 | ||||||||||||||
TRINIDAD
& TOBAGO
|
52 | 0 | 0 | 52 | 52 | |||||||||||||||
URUGUAY
|
11 | 8 | 5 | 4 | 6 | |||||||||||||||
VENEZUELA
|
53 | 108 | 48 | (56 | ) | 5 | ||||||||||||||
OTHER
|
0 | 30 | 58 | (30 | ) | (58 | ) | |||||||||||||
TOTAL
CREDIT DISBURSED (1)
|
$ |
1,217
|
$ |
1,050
|
$ | 685 | $ | 167 | $ | 532 |