SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 Or 15d-16 Of The
Securities Exchange Act of 1934

Long form of Press Release

BANCO LATINOAMERICANO DE EXPORTACIONES, S.A.

(Exact name of Registrant as specified in its Charter)

 

LATIN AMERICAN EXPORT BANK

(Translation of Registrant’s name into English)

 

Calle 50 y Aquilino de la Guardia

Apartado 6-1497

El Dorado, Panama City

Republic of Panama

(Address of Registrant’s Principal Executive Offices)

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

 

Form 20-F

x

 

Form 40-F

o

 

(Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing information to the Commission pursuant to Rule 12g-3-2(b) under the Securities Exchange Act of 1934.)

 

Yes

o

 

No

x

 

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82__.)



SIGNATURES

          Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereto duly authorized.

February 15, 2006

 

Banco Latinoamericano de Exportaciones, S.A.

 

 

 

 

 

 

 

 

By:

/s/ Pedro Toll

 

 

 


 

 

Name:

Pedro Toll

 

 

Title:

Deputy Manager




FOR IMMEDIATE RELEASE

Bladex Reports Net Income of US$16 million for the Fourth Quarter of 2005
and Net Income of US$80 million for Full Year 2005

Fourth Quarter 2005 Financial Highlights:

 

 

Credit disbursements increased 12% to US$2.3 billion; the credit portfolio increased 6% to US$3.6 billion; the trade portfolio increased 3% to US$2.6 billion.

 

 

Driven by lower reversals of credit provisions and impairment losses, net income for the quarter decreased 17% to US$16 million.  Excluding the impact of reversal of credit provisions and impairment losses, net income increased 23% to US$9 million.

 

 

Full Year 2005 Financial Highlights:

 

 

Credit disbursements increased 47% to US$6.8 billion; the credit portfolio increased 23%; the trade portfolio increased 21%.  Excluding the impact of the collection of impaired credits, the credit portfolio increased 35%.

 

 

Driven by lower reversals of credit provisions and impairment losses, net income was US$80 million, compared to US$142 million in 2004.  Excluding the impact of provision reversals and net revenues from the impaired portfolio, net income grew by 42%.

 

 

During the year, 84% of the impaired portfolio in Argentina was collected.  December 31, 2005 balances, net of reserves, were US$17 million.

Panama City, Republic of Panama, February 15, 2006 – Banco Latinoamericano de Exportaciones, S.A. (NYSE: BLX) (“Bladex” or the “Bank”) announced today its results for the fourth quarter ended December 31, 2005.

The table below depicts selected key figures and ratios for the periods indicated (the Bank’s financial statements are prepared in accordance with U.S. GAAP, and all figures are stated in U.S. dollars):

Key Financial Figures

 
















 

(US$ million, except percentages and per share amounts)

 

 

2004

 

 

2005

 

 

4Q04

 

 

3Q05

 

 

4Q05

 

















 

Net Income

 

 

$141.7

 

 

$80.1

 

 

$53.9

 

 

$19.9

 

 

$16.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS (1)

 

 

$3.61

 

 

$2.08

 

 

$1.39

 

 

$0.52

 

 

$0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Equity

 

 

22.8%

 

 

12.9%

 

 

33.1%

 

 

13.0%

 

 

10.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital Ratio

 

 

42.9%

 

 

33.7%

 

 

42.9%

 

 

38.2%

 

 

33.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

1.65%

 

 

1.70%

 

 

1.46%

 

 

1.78%

 

 

1.77%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value per common share

 

 

$16.87

 

 

$16.19

 

 

$16.87

 

 

$16.00

 

 

$16.19

 

















 

(1) Earnings per share calculations are based on the average number of shares outstanding during each period.

 




Comments from the Chief Executive Officer

Jaime Rivera, CEO of Bladex stated the following regarding the quarter’s results: “The fourth quarter marked a fitting end to a solid year. As was the case in the third quarter, all relevant indicators moved in the right direction.  The results were driven by a continued rise in our volume of business, with over US$2.3 billion in disbursements, 12% above the previous quarter’s already solid results.  With thin but steady margins, commission income on the rise, and gains in the securities portfolio, the increasing revenues offset both seasonal and one-time increases in quarterly expenses.  The resulting operating income totaled close to US$9 million, 23% higher than in the third quarter.  In addition, during the fourth quarter, non-accrual balances dropped by 39% to US$42 million. 

For the year, the US$80 million net income figure was driven by a number of important business drivers working in the Bank’s favor, and only a few minor ones lagging our expectations.  Among the former, we have resolved nearly in full our impaired Argentine portfolio, and grown both, our volume of business and operating profit.  Significantly, during 2005, operating income from the impaired portfolio represented only 20% of our total operating income, versus 45% a year earlier.  Items working against us during the year included the negotiations geared around the Bank’s digital identity project which, although successful, took longer than anticipated, and our payments revenue stream, which remains small, in spite of increasing volumes. 

From a stockholder perspective, we are glad to have shared the company’s success via the recently announced extraordinary dividend and increased quarterly common dividends.  The principle behind our capital management strategy remains unchanged: we will privilege financial strength, growth and investments, and return capital not needed to our shareholders. 

For 2006, our business strategy remains unchanged as well: more products to more clients, within an external environment that, other than continued pressure on credit spreads, is largely expected to be favorable.  We will continue working on client diversification, and on deploying the new initiatives that we have announced.”

BUSINESS OVERVIEW

At December 31, 2005, the Bank’s credit portfolio stood at US$3.6 billion, a 6% increase in the fourth quarter of 2005, and an increase of 23% during 2005.

The trade portion of the credit portfolio increased 3% during the fourth quarter of 2005, reflecting higher activity in Mexico, Ecuador, Peru and Trinidad & Tobago.  For 2005 as a whole, the trade portfolio increased 21%.

The distribution of the Bank’s credit portfolio by country can be found in Exhibit VIII.

2



Message

Credit disbursements during the fourth quarter of 2005 amounted to US$2.3 billion, a 12% increase compared to US$2.0 billion during the third quarter of 2005.  Credit disbursements during 2005 amounted to US$6.8 billion, compared to US$4.6 billion in 2004, a 47% increase.

Message

3



In 2005, the growth in operating income from core business was 42% (from US$16 million to US$23 million), as the Bank succeeded in expanding its business outside Argentina.

NET INTEREST INCOME AND MARGINS

The table below shows the Bank’s net interest income, net interest margin (defined as net interest income divided by the average balance of interest-earning assets), and net interest spread (defined as average yield earned on interest-earning assets, less the average rate paid on interest-bearing liabilities) for the periods indicated:

(In US$ million, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

















 

 

 

 

2004

 

 

2005

 

 

4Q04

 

 

3Q05

 

 

4Q05

 

















 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing assets

 

 

$57.0

 

 

$108.1

 

 

$16.5

 

 

$28.4

 

 

$34.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accruing assets

 

 

19.2

 

 

8.7

 

 

3.9

 

 

1.6

 

 

0.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(34.1)

 

 

(71.6)

 

 

(11.4)

 

 

(18.3)

 

 

(22.6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

$42.0

 

 

$45.3

 

 

$9.1

 

 

$11.7

 

 

$12.5

 

 

 

 



 

 



 

 



 

 



 

 



 

Net Interest Margin (1)

 

 

1.65%

 

 

1.70%

 

 

1.46%

 

 

1.78%

 

 

1.77%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Spread (2)

 

 

0.98%

 

 

0.67%

 

 

0.58%

 

 

0.73%

 

 

0.69%

 

















 

(1) Net interest income divided by average balance of interest-earning assets.

 

(2) Average rate of average interest-earning assets, less average rate of average interest-bearing liabilities.

 

4Q05 vs. 3Q05

Net interest income for the fourth quarter of 2005 totaled US$12.5 million, an increase of US$0.8 million, or 7%, over the third quarter of 2005.  The increase resulted from higher returns on the Bank’s available capital, reflecting higher market interest rates and growing average balances on the Bank’s accruing loan and investment portfolio.  The decrease in both net interest margin and net interest spread was mainly due to principal reductions in the Bank’s richly priced non-accruing portfolio.     

12M05 vs. 12M04

The increase in net interest income and net interest margin was mainly due to the positive effect of higher interest rates on the Bank’s available capital, which offset the impact of lower interest collections on the Bank’s decreasing non-accruing portfolio.  The decline in net interest spread followed from lower interest collections on the Bank’s non-accruing portfolio as well.

4



COMMISSION INCOME

The following table shows the components of commission income for the periods indicated:

(In US$ thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

















 

 

 

 

2004

 

 

2005

 

 

4Q04

 

 

3Q05

 

 

4Q05

 

















 

Letters of credit

 

 

$3,894

 

 

$3,396

 

 

$747

 

 

$999

 

 

$1,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Country risk guaranty

 

 

1,078

 

 

1,066

 

 

186

 

 

314

 

 

319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other guarantees

 

 

462

 

 

945

 

 

109

 

 

85

 

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and other

 

 

603

 

 

464

 

 

177

 

 

153

 

 

134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission Income

 

 

$6,037

 

 

$5,872

 

 

$1,219

 

 

$1,552

 

 

$1,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission Expense

 

 

(109)

 

 

(48)

 

 

(18)

 

 

(6)

 

 

(22)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission Income, net

 

 

$5,928

 

 

$5,824

 

 

$1,201

 

 

$1,546

 

 

$1,667

 

 

 

 



 

 



 

 



 

 



 

 



 

















 

Commission income, net, for the fourth quarter of 2005 increased US$121 thousand, or 8%, compared to the third quarter of 2005, mostly due to increased average volumes of Letters of Credit and Acceptances (14% growth).  

Commission income, net, for 2005 decreased by US$104 thousand, or 2%, compared to 2004, mostly due to lower pricing in the Letter of Credit business.  

REVERSAL OF PROVISION FOR CREDIT LOSSES

(In US$ million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


















 

 

 

2004

 

 

2005

 

 

4Q04

 

 

3Q05

 

 

4Q05

 


















Reversal of provision for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision)

 

 

$111.4

 

 

$48.2

 

 

$45.0

 

 

$23.2

 

 

$ (0.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of a change in the credit loss reserve methodology – 2005

 

 

0.0

 

 

6.0

 

 

0.0

 

 

0.7

 

 

16.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal of provision for loan losses

 

 

$111.4

 

 

$54.2

 

 

$45.0

 

 

$23.9

 

 

$15.8

 

 

 

 



 

 



 

 



 

 



 

 



 

Reversal (provision) for losses on off-balance sheet credit risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision)

 

 

0.9

 

 

0.2

 

 

4.7

 

 

(1.1)

 

 

1.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of a change in the credit loss reserve methodology – 2005

 

 

0.0

 

 

(16.0)

 

 

0.0

 

 

(10.3)

 

 

(9.9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision) for losses on off-balance sheet credit risk

 

 

$0.9

 

 

$ (15.8)

 

 

$4.7

 

 

$ (11.4)

 

 

$ (8.3)

 

 

 

 



 

 



 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total reversal of provision for credit losses before the cumulative effect on prior periods of a change in the credit loss reserve methodology

 

 

$112.3

 

 

$38.4

 

 

$49.7

 

 

$12.5

 

 

$7.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative effect on prior periods of a change in the credit loss reserve methodology

 

 

0.0

 

 

2.7

 

 

0.0

 

 

0.0

 

 

0.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total reversal of provision for credit losses after effect of a change in the credit loss reserve methodology

 

 

$112.3

 

 

$41.1

 

 

$49.7

 

 

$12.5

 

 

$7.5

 

 

 

 



 

 



 

 



 

 



 

 



 


















5



The following table sets forth the allowance for credit losses for the periods indicated:

(In US$ million)

 

 

 

 

 

 

 








 

 

 

 

 

 

 

 

 

 

 

For the year ended

 

     



 

 

 

 

31-DEC-04

 

 

31-DEC-05

 








 

Allowance for credit losses

 

 

 

 

 

 

 

At beginning of period

 

 

$258.3

 

 

$139.5

 

Provision reversals

 

 

(112.3)

 

 

(48.4)

 

Effect of a change in the credit loss reserve methodology

 

 

0.0

 

 

7.3

 

Credit recoveries (1)

 

 

6.4

 

 

2.6

 

Credits written-off against the allowance

 

 

(13.0)

 

 

(9.4)

 








 

Balance at end of period

 

 

$139.5

 

 

$91.5

 

 

 

 



 

 



 








 

(1) During 2004 consisted solely of Argentine loan recoveries.  In 2005, the amount was mostly related to a loan recovery from a Mexican corporation, which was charged-off in year 2000.

 

RECOVERY OF IMPAIRMENT LOSS ON SECURITIES

During 2005, the Bank recovered US$10.2 million in impairment losses on securities, mainly as a result of payments and pre-payments of obligations from Argentine clients.     

OPERATING EXPENSES

The following table shows a breakdown of the components of operating expenses for the periods indicated:

(In US$ thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

















 

 

 

 

2004

 

 

2005

 

 

4Q04

 

 

3Q05

 

 

4Q05

 

















 

Salaries and other employee expenses

 

 

$10,335

 

 

$13,073

 

 

$3,083

 

 

$3,148

 

 

$4,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of premises and equipment

 

 

1,298

 

 

869

 

 

272

 

 

197

 

 

188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional services

 

 

2,572

 

 

3,281

 

 

779

 

 

762

 

 

994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance and repairs

 

 

1,207

 

 

1,172

 

 

302

 

 

279

 

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

 

5,941

 

 

6,295

 

 

1,709

 

 

1,648

 

 

1,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

$21,352

 

 

$24,691

 

 

$6,145

 

 

$6,034

 

 

$7,407

 

















 

4Q05 vs. 3Q05

Quarterly operating expenses increased by US$1.4 million, or 23%, of which, the major components were increased salaries and other employee expenses, and professional services.  The former reflected i) the US$0.4 million cost for the year of the adoption of FAS 123R related to stock-based compensation expense; ii) hirings mostly in the business areas (US$0.3 million); and iii) one-time severance payments (US$0.1 million).  The increase in professional services (US$0.2 million) was mainly due to legal and consulting fees associated with business initiatives.

6



12M05 vs. 12M04

During 2005, total operating expenses increased US$3.3 million, or 16%, compared to 2004, mainly due to increased expenses associated with the strengthening of the Bank’s sales team, the adoption of FAS 123R related to stock-based compensation expense, and legal and consulting fees related to new product development.   

CREDIT PORTFOLIO

The geographic composition of the Bank’s credit portfolio by client type and transaction type for the dates indicated, was as follows:






























 

 

Argentina

 

Brazil

 

Chile

 

Colombia

 

Peru

 

Rest of   Countries

 

Total    
31-DEC-05

 

Total    
30-SEP-05

 

Total    
31-DEC-04

 





















Transaction-Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade

 

 

29%

 

 

76%

 

 

60%

 

 

25%

 

 

94%

 

 

78%

 

 

72%

 

 

74%

 

 

73%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Trade

 

 

14%

 

 

16%

 

 

30%

 

 

71%

 

 

6%

 

 

17%

 

 

21%

 

 

16%

 

 

11%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

6%

 

 

7%

 

 

10%

 

 

4%

 

 

0%

 

 

5%

 

 

6%

 

 

8%

 

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual

 

 

51%

 

 

0%

 

 

0%

 

 

0%

 

 

0%

 

 

0%

 

 

1%

 

 

2%

 

 

10%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client-Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Entities

 

 

51%

 

 

69%

 

 

90%

 

 

94%

 

 

51%

 

 

66%

 

 

70%

 

 

73%

 

 

76%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Financial Entities

 

 

49%

 

 

31%

 

 

10%

 

 

6%

 

 

49%

 

 

34%

 

 

30%

 

 

27%

 

 

24%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 






























As of December 31, 2005, 78% of the Bank’s outstanding credit portfolio (excluding the non-accruing credits and investment securities), was scheduled to mature within one year, unchanged from September 30, 2005, and compared to 83% as of December 31, 2004. 

As of December 31, 2005, the Bank’s non-accruing portfolio amounted to US$42 million, or 1.2%, of the total credit portfolio, compared to US$69 million, or 2.0%, of the total credit portfolio at September 30, 2005.  The US$27 million, or 39%, decline in the non-accruing portfolio during the fourth quarter of 2005 was due to a US$7 million reduction in the Argentine non-accruing credit portfolio, and a US$20 million reduction in the non-accruing credit portfolio in Brazil (a reduction which included the impact of a US$4.4 million loan charge-off).    

At December 31, 2005, the Argentine non-accruing credit portfolio amounted to US$37 million.  Net of reserves, the balance was US$17 million, compared to US$20 million at September 30, 2005, and to US$156 million at December 31, 2004.

7



As of December 31, 2005, the Bank had no principal nor interest payments past due.

The geographic distribution of the Bank’s credit portfolio at December 31, 2005 was as follows (See Exhibit VIII for more details):

Message

Brazilian Exposure

At December 31, 2005, the Bank’s credit portfolio in Brazil amounted to US$1.5 billion, or 40% of the total credit portfolio, compared to 45% at September 30, 2005. 

At December 31, 2005, the Bank’s non-accruing credit portfolio in the country amounted to US$6 million, compared to US$25 million at September 30, 2005, and US$49 million at December 31, 2004.                

PERFORMANCE AND CAPITAL RATIOS

The following table sets forth the return on average stockholders’ equity and the return on average assets for the periods indicated: 

















 

 

 

 

2004

 

 

2005

 

 

4Q04

 

 

3Q05

 

 

4Q05

 

















 

ROE (return on average stockholders’ equity)

 

 

22.8%

 

 

12.9%

 

 

33.1%

 

 

13.0%

 

 

10.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROA (return on average assets)

 

 

5.8%

 

 

3.0%

 

 

8.8%

 

 

3.0%

 

 

2.3%

 

















 

8



Although the Bank is not subject to the capital adequacy requirements of the U.S. Federal Reserve Board, if the U.S. Federal Reserve Board risk-based capital adequacy requirements were applied, the Bank’s Tier 1 and Total Capital Ratios at the dates indicated would be as follows: 











 

 

 

 

31-DEC-04

 

 

30-SEP-05

 

 

31-DEC-05

 











 

Tier 1 Capital Ratio

 

 

42.9%

 

 

38.2%

 

 

33.7%

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Ratio

 

 

44.2%

 

 

39.4%

 

 

35.0%

 











 

At December 31, 2005, the total number of common shares outstanding was 38.1 million, unchanged from September 30, 2005, and compared to 38.9 million at December 31, 2004.  The decrease in the number of common shares outstanding during the year was the result of the US$50 million open market share repurchase program approved by the Board of Directors on August 5, 2004, under which the Bank has bought 43%, or US$21 million in shares, as of December 31, 2005.   

SUBSEQUENT EVENTS

Quarterly Common Dividend Payment - On January 17, 2006, Bladex paid a quarterly dividend of US$0.15 per common share, corresponding to the fourth quarter of 2005, to common shareholders registered as of January 6, 2006.

 

 

Special Cash Dividend of US$1.00 per share and increased quarterly dividend – On February 3, 2006, the Bank announced that its Board of Directors approved both a special cash dividend of US$1.00 per common share, and a 25% increase in the quarterly common dividend, from US$0.15 per share to US$0.1875 per share, equivalent to an increase from US$0.60 per share to US$0.75 per share on an annual basis.  Dividends will be paid on April 6, 2006, to shareholders of record as of March 24, 2006.

Note: Various numbers and percentages set out in this press release have been rounded and, accordingly, may not total exactly. 

9



SAFE HARBOR STATEMENT

This press release contains forward-looking statements of expected future developments.  The Bank wishes to ensure that such statements are accompanied by meaningful cautionary statements pursuant to the safe harbor established by the Private Securities Litigation Reform Act of 1995.  The forward-looking statements in this press release refer to the growth of the trade portfolio, the increase in the number of the Bank’s clients, the increase in activities engaged in by the Bank that are derived from the Bank’s trade finance client base, anticipated operating income in future periods, the improvement in the financial strength of the Bank and the progress the Bank is making.  These forward-looking statements reflect the expectations of the Bank’s management and are based on currently available data; however, actual experience with respect to these factors is subject to future events and uncertainties, which could materially impact the Bank’s expectations.  Among the factors that can cause actual performance and results to differ materially are as follows: the anticipated growth of the Bank’s credit portfolio; the continuation of the Bank’s preferred creditor status; the impact of increasing interest rates on the Bank’s financial condition; the execution of the Bank’s strategies and initiatives, including its revenue diversification strategy; the pending applications in the United States to open a representative office in Miami, Florida; the adequacy of the Bank’s allowance for credit losses; the need for additional provisions for credit losses; the Bank’s ability to achieve future growth, to reduce its liquidity levels and increase its leverage; the Bank’s ability to maintain its investment-grade credit ratings; the availability and mix of future sources of funding for the Bank’s lending operations; the possibility of fraud; and the adequacy of the Bank’s sources of liquidity to replace large deposit withdrawals.

About Bladex

Bladex is a supranational bank originally established by the Central Banks of Latin American and Caribbean countries to promote trade finance in the Region.  Based in Panama, its shareholders include central banks and state-owned entities in 23 countries in the Region, as well as Latin American and international commercial banks, along with institutional and retail investors.  Through December 31, 2005, Bladex had disbursed accumulated credits of over US$135 billion.

10



CONSOLIDATED BALANCE SHEETS

EXHIBIT I

























 

 

 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A)
Dec. 31, 2004

 

(B)
Sep. 30, 2005

 

(C)
Dec. 31, 2005

 

(C) - (B)
CHANGE

 

%

 

(C) - (A) CHANGE

 

%

 

 

 









 











 

 

 

 

(In US$ millions, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

$1

 

 

$1

 

 

$1

 

 

($0

)

 

(36

)%

 

($0

)

 

(0

)%

Interest-bearing deposits with banks (1)

 

 

154

 

 

206

 

 

229

 

 

23

 

 

11

 

 

75

 

 

49

 

Securities available for sale

 

 

165

 

 

239

 

 

182

 

 

(57

)

 

(24

)

 

17

 

 

10

 

Securities held to maturity

 

 

28

 

 

27

 

 

27

 

 

(0

)

 

(1

)

 

(1

)

 

(5

)

Loans

 

 

2,442

 

 

2,363

 

 

2,610

 

 

247

 

 

10

 

 

168

 

 

7

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(106

)

 

(60

)

 

(39

)

 

20

 

 

(34

)

 

67

 

 

(63

)

Unearned income and deferred loan fees

 

 

(7

)

 

(3

)

 

(6

)

 

(3

)

 

88

 

 

1

 

 

(20

)

 

 

 



 



 



 



 

 

 

 



 

 

 

Loans, net

 

 

2,328

 

 

2,301

 

 

2,565

 

 

264

 

 

11

 

 

237

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers’ liabilities under acceptances

 

 

33

 

 

55

 

 

111

 

 

56

 

 

101

 

 

78

 

 

240

 

Premises and equipment, net

 

 

4

 

 

3

 

 

3

 

 

(0

)

 

(0

)

 

(0

)

 

(7

)

Accrued interest receivable

 

 

15

 

 

28

 

 

30

 

 

2

 

 

7

 

 

15

 

 

96

 

Derivatives financial instruments - assets

 

 

0

 

 

2

 

 

0

 

 

(1

)

 

(78

)

 

0

 

 

0

 

Other assets

 

 

5

 

 

10

 

 

11

 

 

2

 

 

18

 

 

6

 

 

106

 

 

 

 



 



 



 



 

 

 

 



 

 

 

TOTAL ASSETS

 

 

$2,733

 

 

$2,872

 

 

$3,159

 

 

$287

 

 

10

%

 

$426

 

 

16

%

 

 

 



 



 



 



 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing - Demand

 

 

$23

 

 

$16

 

 

$28

 

 

$13

 

 

82

%

 

$6

 

 

25

%

Interest-bearing - Time

 

 

842

 

 

990

 

 

1,018

 

 

28

 

 

3

 

 

177

 

 

21

 

 

 

 



 



 



 



 

 

 

 



 

 

 

Total deposits

 

 

864

 

 

1,006

 

 

1,047

 

 

41

 

 

4

 

 

182

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

705

 

 

570

 

 

761

 

 

191

 

 

33

 

 

56

 

 

8

 

Medium and long-term borrowings and placements

 

 

404

 

 

544

 

 

534

 

 

(10

)

 

(2

)

 

130

 

 

32

 

Acceptances outstanding

 

 

33

 

 

55

 

 

111

 

 

56

 

 

101

 

 

78

 

 

240

 

Accrued interest payable

 

 

6

 

 

18

 

 

15

 

 

(4

)

 

(20

)

 

8

 

 

127

 

Reserve for losses on off-balance sheet credit risk

 

 

33

 

 

44

 

 

52

 

 

8

 

 

19

 

 

19

 

 

57

 

Redeemable preferred stock (US$10 par value)

 

 

8

 

 

7

 

 

5

 

 

(1

)

 

(21

)

 

(3

)

 

(34

)

Other liabilities

 

 

24

 

 

19

 

 

18

 

 

(0

)

 

(2

)

 

(6

)

 

(24

)

 

 

 



 



 



 



 

 

 

 



 

 

 

TOTAL LIABILITIES

 

 

$2,077

 

 

$2,262

 

 

$2,542

 

 

$280

 

 

12

%

 

$466

 

 

22

%

 

 

 



 



 



 



 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, no par value, assigned value of US$6.67

 

 

280

 

 

280

 

 

280

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital in excess of assigned value

 

 

134

 

 

134

 

 

134

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital reserves

 

 

95

 

 

95

 

 

95

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

 

234

 

 

202

 

 

213

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury stock

 

 

(93

)

 

(106

)

 

(106

)

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

6

 

 

5

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

 

$656

 

 

$610

 

 

$617

 

 

$7

 

 

1

%

 

($39

)

 

(6

)%

 

 

 



 



 



 



 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

$2,733

 

 

$2,872

 

 

$3,159

 

 

$287

 

 

10

%

 

$426

 

 

16

%

 

 

 



 



 



 



 

 

 

 



 

 

 


(1)   

Interest-bearing deposits with banks includes pledged certificates of deposit in the amount of US$5.0 million at December 31, 2005, US$4.2 million at September 30, 2005 and at December 31, 2004.

11



CONSOLIDATED STATEMENTS OF INCOME

EXHIBIT II

























 

 

 

FOR THE THREE MONTHS ENDED

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

(A)
Dec. 31, 2004

 

(B)
Sep. 30, 2005

 

(C)
Dec. 31, 2005

 

(C) - (B)
CHANGE

 

%

 

(C) - (A)
CHANGE

 

%












 












 

 

(In US$ thousands, except percentages and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$20,422

 

 

$29,959

 

 

$35,127

 

 

$5,169

 

 

17

%

 

$14,706

 

 

72

%

Interest expense

 

 

(11,358

)

 

(18,291

)

 

(22,630

)

 

(4,339

)

 

24

 

 

(11,272

)

 

99

 

 

 

 



 



 



 



 

 

 

 



 

 

 

NET INTEREST INCOME

 

 

9,064

 

 

11,668

 

 

12,498

 

 

829

 

 

7

 

 

3,434

 

 

38

 

Reversal of provision for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision)

 

 

45,010

 

 

23,213

 

 

(715

)

 

(23,929

)

 

(103

)

 

(45,726

)

 

(102

)

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

707

 

 

16,518

 

 

15,811

 

 

2,235

 

 

16,518

 

 

n.a.

(*)

 

 

 



 



 



 



 

 

 

 



 

 

 

Reversal of provision for loan losses

 

 

45,010

 

 

23,921

 

 

15,803

 

 

(8,118

)

 

(34

)

 

(29,208

)

 

(65

)

NET INTEREST INCOME AFTER REVERSAL (PROVISION) FOR LOAN LOSSES

 

 

54,074

 

 

35,589

 

 

28,301

 

 

(7,288

)

 

(20

)

 

(25,773

)

 

(48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision) for losses on off-balance sheet credit risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision)

 

 

4,715

 

 

(1,051

)

 

1,571

 

 

2,622

 

 

(249

)

 

(3,144

)

 

(67

)

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

(10,330

)

 

(9,854

)

 

476

 

 

(5

)

 

(9,854

)

 

n.a.

(*)

 

 

 



 



 



 



 

 

 

 



 

 

 

Reversal (provision) for losses on off-balance sheet credit risk

 

 

4,715

 

 

(11,381

)

 

(8,283

)

 

3,098

 

 

(27

)

 

(12,998

)

 

(276

)

Commission income, net

 

 

1,201

 

 

1,546

 

 

1,667

 

 

121

 

 

8

 

 

465

 

 

39

 

Derivatives and hedging activities

 

 

0

 

 

2

 

 

2,336

 

 

2,334

 

 

131,925

 

 

2,336

 

 

n.a.

(*)

Recovery of impairment loss on securities

 

 

0

 

 

137

 

 

0

 

 

(137

)

 

(100

)

 

0

 

 

n.a.

(*)

Net gain on sale of securities available for sale

 

 

0

 

 

0

 

 

(40

)

 

(40

)

 

n.a.

(*)

 

(40

)

 

n.a.

(*)

Gain (loss) on foreign currency exchange

 

 

7

 

 

12

 

 

(29

)

 

(41

)

 

(340

)

 

(37

)

 

(488

)

Other income, net

 

 

60

 

 

1

 

 

3

 

 

2

 

 

311

 

 

(57

)

 

(96

)

 

 

 



 



 



 



 

 

 

 



 

 

 

NET OTHER INCOME

 

 

5,984

 

 

(9,684

)

 

(4,347

)

 

5,337

 

 

(55

)

 

(10,331

)

 

(173

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and other employee expenses

 

 

(3,083

)

 

(3,148

)

 

(4,102

)

 

(954

)

 

30

 

 

(1,019

)

 

33

 

Depreciation of premises and equipment

 

 

(272

)

 

(197

)

 

(188

)

 

9

 

 

(5

)

 

84

 

 

(31

)

Professional services

 

 

(779

)

 

(762

)

 

(994

)

 

(233

)

 

31

 

 

(216

)

 

28

 

Maintenance and repairs

 

 

(302

)

 

(279

)

 

(322

)

 

(43

)

 

15

 

 

(20

)

 

6

 

Other operating expenses

 

 

(1,709

)

 

(1,648

)

 

(1,801

)

 

(154

)

 

9

 

 

(92

)

 

5

 

 

 

 



 



 



 



 

 

 

 



 

 

 

TOTAL OPERATING EXPENSES

 

 

(6,145

)

 

(6,034

)

 

(7,407

)

 

(1,373

)

 

23

 

 

(1,263

)

 

21

 

INCOME BEFORE CUMULATIVE EFFECT OF CHANGES IN ACCOUNTING PRINCIPLES

 

 

$53,913

 

 

$19,871

 

 

$16,546

 

 

($3,324

)

 

(17

)

 

($37,367

)

 

(69

)

Cumulative effect on prior year (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

0

 

 

0

 

 

(150

)

 

(150

)

 

n.a.

(*)

 

(150

)

 

n.a.

(*)

 

 

 



 



 



 



 

 

 

 



 

 

 

NET INCOME

 

 

$53,913

 

 

$19,871

 

 

$16,396

 

 

($3,474

)

 

(17

)%

 

($37,517

)

 

(70

)%

 

 

 



 



 



 



 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

 

1.39

 

 

0.52

 

 

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

1.38

 

 

0.51

 

 

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma amounts, assuming the changes in accounting principles are applied retroactively:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income as originally reported

 

 

$53,913

 

 

$19,871

 

 

$16,546

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect on prior periods of a change in the credit loss reserve methodology

 

 

(628

)

 

—  

 

 

—  

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect on prior period (to Dec. 31, 2004) of an early adoption of the fair-value method of accounting stock-based employee compensation

 

 

(53

)

 

—  

 

 

—  

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

$53,233

 

 

$19,871

 

 

$16,546

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income per share

 

 

1.37

 

 

0.52

 

 

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

1.36

 

 

0.51

 

 

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period average

 

 

38,916

 

 

38,481

 

 

38,097

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

8.8

%

 

3.0

%

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Return on average stockholders’ equity

 

 

33.1

%

 

13.0

%

 

10.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

1.46

%

 

1.78

%

 

1.77

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

0.58

%

 

0.73

%

 

0.69

%

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses to total average assets

 

 

1.01

%

 

0.91

%

 

1.03

%

 

 

 

 

 

 

 

 

 

 

 

 


(*)     “n.a.” means not applicable.

12



CONSOLIDATED STATEMENTS OF INCOME

EXHIBIT III

 

 

 

 

FOR THE YEAR
ENDED DECEMBER 31,

 

 

 

 

 

 

 


 

 

 

 

 

 

 

2004

 

2005

 

CHANGE

 

%











 

 

(In US$ thousands, except percentages)

 

 

 

 

 

 

 

INCOME STATEMENT DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$76,152

 

 

$116,823

 

 

$40,671

 

 

53

%

Interest expense

 

 

(34,127

)

 

(71,570

)

 

(37,443

)

 

110

 

 

 

 



 



 



 

 

 

NET INTEREST INCOME

 

 

42,025

 

 

45,253

 

 

3,228

 

 

8

 

Reversal of provision for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversals

 

 

111,400

 

 

48,180

 

 

(63,220

)

 

(57

)

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

5,975

 

 

5,975

 

 

n.a.

(*)

 

 

 



 



 



 

 

 

Reversal of provision for loan losses

 

 

111,400

 

 

54,155

 

 

(57,245

)

 

(51

)

NET INTEREST INCOME AFTER REVERSAL OF PROVISION FOR LOAN LOSSES

 

 

153,425

 

 

99,408

 

 

(54,017

)

 

(35

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision) for losses on off-balance sheet credit risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversals

 

 

871

 

 

210

 

 

(661

)

 

(76

)

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

(15,992

)

 

(15,992

)

 

n.a.

(*)

 

 

 



 



 



 

 

 

Reversal (provision) for losses on off-balance sheet credit risk

 

 

871

 

 

(15,781

)

 

(16,652

)

 

(1,912

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission income, net

 

 

5,928

 

 

5,824

 

 

(104

)

 

(2

)

Derivatives and hedging activities

 

 

48

 

 

2,338

 

 

2,290

 

 

4,800

 

Recovery of impairment loss on securities

 

 

0

 

 

10,206

 

 

10,206

 

 

n.a.

(*)

Net gain on sale of securities available for sale

 

 

2,922

 

 

206

 

 

(2,716

)

 

(93

)

Gain on early extinguishment of debt

 

 

6

 

 

0

 

 

(6

)

 

(100

)

Gain (loss) on foreign currency exchange

 

 

(194

)

 

3

 

 

197

 

 

(102

)

Other income, net

 

 

77

 

 

5

 

 

(72

)

 

(94

)

 

 

 



 



 



 

 

 

NET OTHER INCOME

 

 

9,658

 

 

2,801

 

 

(6,857

)

 

(71

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and other employee expenses

 

 

(10,335

)

 

(13,073

)

 

(2,739

)

 

27

 

Depreciation of premises and equipment

 

 

(1,298

)

 

(869

)

 

429

 

 

(33

)

Professional services

 

 

(2,572

)

 

(3,281

)

 

(709

)

 

28

 

Maintenance and repairs

 

 

(1,207

)

 

(1,172

)

 

35

 

 

(3

)

Other operating expenses

 

 

(5,941

)

 

(6,295

)

 

(355

)

 

6

 

 

 

 



 



 



 

 

 

TOTAL OPERATING EXPENSES

 

 

(21,352

)

 

(24,691

)

 

(3,338

)

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE CUMULATIVE EFFECT OF CHANGES IN ACCOUNTING PRINCIPLES

 

 

$141,730

 

 

$77,518

 

 

($64,212

)

 

(45

)

Cumulative effect on prior years (to Dec. 31, 2004) of a change in the credit loss reserve methodology

 

 

0

 

 

2,733

 

 

2,733

 

 

n.a.

(*)

Cumulative effect on prior year (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

0

 

 

(150

)

 

(150

)

 

n.a.

(*)

 

 

 



 



 



 

 

 

NET INCOME

 

 

$141,730

 

 

$80,101

 

 

($61,629

)

 

-43

%

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share before cummulative effect of changes in accounting principles

 

 

3.61

 

 

2.01

 

 

 

 

 

 

 

Cumulative effect of changes in accounting principles

 

 

—  

 

 

0.07

 

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

Net income per share

 

 

$3.61

 

 

$2.08

 

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share before cummulative effect of changes in accounting principles

 

 

3.60

 

 

1.99

 

 

 

 

 

 

 

Cumulative effect of changes in accounting principles

 

 

—  

 

 

0.07

 

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

Diluted earnings per share

 

 

$3.60

 

 

$2.06

 

 

 

 

 

 

 

 

 

 



 



 

 

 

 

 

 

Pro forma, amounts assuming the changes in accounting principles are applied retroactively:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income as originally reported

 

 

$141,730

 

 

$77,518

 

 

 

 

 

 

 

Effect on prior years of a change in the credit loss reserve methodology

 

 

(8,244

)

 

—  

 

 

 

 

 

 

 

Effect on prior year (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

(150

)

 

—  

 

 

 

 

 

 

 

Net Income

 

 

$133,336

 

 

$77,518

 

 

 

 

 

 

 

Net Income per share

 

 

3.40

 

 

2.01

 

 

 

 

 

 

 

Diluted earnings per share

 

 

3.39

 

 

1.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

Period average

 

 

39,232

 

 

38,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

5.8

%

 

3.0

%

 

 

 

 

 

 

Return on average stockholders’ equity

 

 

22.8

%

 

12.9

%

 

 

 

 

 

 

Net interest margin

 

 

1.65

%

 

1.70

%

 

 

 

 

 

 

Net interest spread

 

 

0.98

%

 

0.67

%

 

 

 

 

 

 

Total operating expenses to total average assets

 

 

0.88

%

 

0.93

%

 

 

 

 

 

 



(*)     “n.a.” means not applicable.

 

13



SUMMARY CONSOLIDATED FINANCIAL DATA

 

(Consolidated Statement of Income, Balance Sheets, and Selected Financial Ratios)

EXHIBIT IV


 

 

 

FOR THE YEAR ENDED
DECEMBER 31,

 

 

 


 

 

 

2004

 

2005









(In US$ thousands, except per share amounts & ratios)

 

 

 

 

 

 

 

INCOME STATEMENT DATA:

 

 

 

 

 

 

 

Net interest income

 

 

$42,025

 

 

$45,253

 

Reversal of provision for loan losses and off-balance sheet credit risk:

 

 

 

 

 

 

 

Reversals

 

 

112,271

 

 

48,390

 

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

(10,016

)

Commission income, net

 

 

5,928

 

 

5,824

 

Derivatives and hedging activities

 

 

48

 

 

2,338

 

Recovery of impairment loss on securities

 

 

0

 

 

10,206

 

Net gain on sale of securities available for sale

 

 

2,922

 

 

206

 

Gain (loss) on early extinguishment of debt and foreign currency exchange

 

 

(187

)

 

3

 

Other income, net

 

 

77

 

 

5

 

Operating expenses

 

 

(21,352

)

 

(24,691

)

 

 

 



 



INCOME BEFORE CUMULATIVE EFFECT OF CHANGES IN ACCOUNTING PRINCIPLES

 

 

$141,730

 

 

$77,518

 

Cumulative effect on prior years (to Dec. 31, 2004) of a change in the credit loss reserve methodology

 

 

0

 

 

2,733

 

Cumulative effect on prior year (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

0

 

 

(150

)

 

 

 



 



NET INCOME

 

 

$141,730

 

 

$80,101

 

 

 

 



 



 

 

 

 

 

 

 

 

BALANCE SHEET DATA (In US$ millions):

 

 

 

 

 

 

 

Investment securities

 

 

193

 

 

209

 

Loans, net

 

 

2,328

 

 

2,565

 

Total assets

 

 

2,733

 

 

3,159

 

Deposits

 

 

864

 

 

1,047

 

Short-term borrowings

 

 

705

 

 

761

 

Medium and long-term borrowings and placements

 

 

404

 

 

534

 

Total liabilities

 

 

2,077

 

 

2,542

 

Stockholders’ equity

 

 

656

 

 

617

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

Net income per share

 

 

3.61

 

 

2.08

 

Diluted earnings per share

 

 

3.60

 

 

2.06

 

Pro forma amounts, assuming the changes in accounting principles are applied retroactively:

 

 

 

 

 

 

 

Net Income as originally reported

 

 

$141,730

 

 

$77,518

 

 

 

 

 

 

 

 

 

Effect on prior years of a change in the credit loss reserve methodology

 

 

(8,244

)

 

—  

 

Effect on prior year (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

(150

)

 

—  

 

Net Income

 

 

$133,336

 

 

$77,518

 

Net Income per share

 

 

3.40

 

 

2.01

 

Diluted earnings per share

 

 

3.39

 

 

1.99

 

 

 

 

 

 

 

 

 

Book value (period average)

 

 

15.88

 

 

16.17

 

Book value (period end)

 

 

16.87

 

 

16.19

 

 

 

 

 

 

 

 

 

COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Period average

 

 

39,232

 

 

38,550

 

Period end

 

 

38,897

 

 

38,097

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS:

 

 

 

 

 

 

 

Non-accruing loans and investments to total loan and investment  portfolio (1)

 

 

9.8

%

 

1.0

%

Charge offs net of recoveries to total loan portfolio (1)

 

 

0.3

%

 

0.3

%

Allowance for loan losses to total loan portfolio (1)

 

 

4.4

%

 

1.5

%

Allowance for loan losses to non-accruing loans

 

 

41.6

%

 

136.9

%

Allowance for losses on off-balance sheet credit risk to total contingencies and acceptances

 

 

10.7

%

 

6.6

%

 

 

 

 

 

 

 

 

CAPITAL RATIOS:

 

 

 

 

 

 

 

Stockholders’ equity to total assets

 

 

24.0

%

 

19.5

%

Tier 1 capital to risk-weighted assets

 

 

42.9

%

 

33.7

%

Total capital to risk-weighted assets

 

 

44.2

%

 

35.0

%



 



 



(1)     Loan portfolio is presented net of unearned income and deferred loan fees.

 

 

 

 

 

 

 

14



CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCES

EXHIBIT V































 

 

 

FOR THE THREE MONTHS ENDED,

 

 

 

 

 

 

 

 

 

 

 

 











 

 

 

December 31, 2004

 

September 30, 2005

 

December 31, 2005

 

 

 


 


 


 

 

 

AVERAGE
BALANCE

 

INTEREST

 

AVG.
RATE

 

AVERAGE
BALANCE

 

INTEREST

 

AVG.
RATE

 

AVERAGE
BALANCE

 

INTEREST

 

AVG.
RATE






























 

 

 

(In US$ millions, except percentages)

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits with banks

 

 

$165

 

 

$0.8

 

 

1.92

%

 

$167

 

 

$1.4

 

 

3.24

%

 

$161

 

 

$1.6

 

 

4.00

%

Securities purchased under agreements to resell

 

 

4

 

 

0.0

 

 

2.45

 

 

0

 

 

0.0

 

 

n.a.

(*)

 

0

 

 

0.0

 

 

n.a.

(*)

Loans, net of unearned income & deferred loan fees

 

 

1,892

 

 

13.8

 

 

2.86

 

 

2,202

 

 

24.7

 

 

4.39

 

 

2,375

 

 

29.6

 

 

4.87

 

Impaired loans

 

 

266

 

 

3.9

 

 

5.75

 

 

71

 

 

1.6

 

 

8.63

 

 

40

 

 

0.7

 

 

6.86

 

Investment securities

 

 

140

 

 

1.9

 

 

5.19

 

 

166

 

 

2.3

 

 

5.40

 

 

231

 

 

3.2

 

 

5.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 









 









 









TOTAL INTEREST EARNING ASSETS

 

 

$2,467

 

 

$20.4

 

 

3.24

%

 

$2,606

 

 

$30.0

 

 

4.50

%

 

$2,807

 

 

$35.1

 

 

4.90

%

 

 

 









 









 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest earning assets

 

 

67

 

 

 

 

 

 

 

 

81

 

 

 

 

 

 

 

 

103

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(116

)

 

 

 

 

 

 

 

(78

)

 

 

 

 

 

 

 

(58

)

 

 

 

 

 

 

Other assets

 

 

6

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

TOTAL ASSETS

 

 

$2,424

 

 

 

 

 

 

 

 

$2,618

 

 

 

 

 

 

 

 

$2,865

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITITES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

$851

 

 

$4.5

 

 

2.05

%

 

$872

 

 

$7.9

 

 

3.53

%

 

$989

 

 

$10.3

 

 

4.07

%

Short-term borrowings

 

 

485

 

 

2.9

 

 

2.35

 

 

544

 

 

4.7

 

 

3.36

 

 

572

 

 

5.9

 

 

4.03

 

Medium and long-term borrowings and placements

 

 

332

 

 

4.0

 

 

4.67

 

 

481

 

 

5.7

 

 

4.68

 

 

544

 

 

6.4

 

 

4.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 









 









 









TOTAL INTEREST BEARING LIABILITIES

 

 

$1,669

 

 

$11.4

 

 

2.66

%

 

$1,897

 

 

$18.3

 

 

3.77

%

 

$2,106

 

 

$22.6

 

 

4.21

%

 

 

 









 









 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest bearing liabilities and other liabilities

 

 

$109

 

 

 

 

 

 

 

 

$115

 

 

 

 

 

 

 

 

$147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

1,777

 

 

 

 

 

 

 

 

2,012

 

 

 

 

 

 

 

 

2,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

647

 

 

 

 

 

 

 

 

607

 

 

 

 

 

 

 

 

612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

$2,424

 

 

 

 

 

 

 

 

$2,618

 

 

 

 

 

 

 

 

$2,865

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

 

 

 

0.58

%

 

 

 

 

 

 

 

0.73

%

 

 

 

 

 

 

 

0.69

%

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



NET INTEREST INCOME AND NET INTEREST MARGIN

 

 

 

 

 

$9.1

 

 

1.46

%

 

 

 

 

$11.7

 

 

1.78

%

 

 

 

 

$12.5

 

 

1.77

%

 

 

 

 

 

 






 

 

 

 






 

 

 

 



 




(*)

“n.a.” means not applicable.

15



CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCES

EXHIBIT VI






 

 

FOR THE YEAR ENDED DECEMBER 31,

 

 

 



 

 

2004

 

2005

 

 

 


 



 

 

 

AVERAGE
BALANCE

 

 

INTEREST

 

 

AVG.
RATE

 

 

AVERAGE
BALANCE

 

 

INTEREST

 

 

AVG.
RATE

 











 



 



 




 

 

(In US$ millions, except percentages)

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits with banks

 

 

$213

 

 

$2.8

 

 

1.28

%

 

$158

 

 

$5.1

 

 

3.19

%

Securities purchased under agreements to resell

 

 

89

 

 

1.7

 

 

1.92

 

 

0

 

 

0.0

 

 

n.a.

(*)

Loans, net of unearned income & deferred loan fees

 

 

1,792

 

 

47.1

 

 

2.58

 

 

2,211

 

 

93.0

 

 

4.15

 

Impaired loans

 

 

356

 

 

18.7

 

 

5.16

 

 

106

 

 

8.7

 

 

8.10

 

Investment securities

 

 

92

 

 

5.9

 

 

6.31

 

 

181

 

 

10.0

 

 

5.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 









 









TOTAL INTEREST EARNING ASSETS

 

 

$2,542

 

 

$76.2

 

 

2.95

%

 

$2,656

 

 

$116.8

 

 

4.34

%

 

 

 









 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest earning assets

 

 

61

 

 

 

 

 

 

 

 

81

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(179

)

 

 

 

 

 

 

 

(79

)

 

 

 

 

 

 

Other assets

 

 

7

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

TOTAL ASSETS

 

 

$2,432

 

 

 

 

 

 

 

 

$2,667

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITITES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

$772

 

 

$11.9

 

 

1.52

%

 

$869

 

 

$29.6

 

 

3.36

%

Short-term borrowings

 

 

533

 

 

9.4

 

 

1.73

 

 

605

 

 

20.4

 

 

3.33

 

Medium and long-term borrowings and placements

 

 

401

 

 

12.8

 

 

3.14

 

 

451

 

 

21.6

 

 

4.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 









 









TOTAL INTEREST BEARING LIABILITIES

 

 

$1,707

 

 

$34.1

 

 

1.97

%

 

$1,925

 

 

$71.6

 

 

3.67

%

 

 

 









 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest bearing liabilities and other liabilities

 

 

$102

 

 

 

 

 

 

 

 

118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

1,809

 

 

 

 

 

 

 

 

2,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

623

 

 

 

 

 

 

 

 

623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

$2,432

 

 

 

 

 

 

 

 

$2,667

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

 

 

 

0.98

%

 

 

 

 

 

 

 

0.67

%

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 



NET INTEREST INCOME AND NET INTEREST MARGIN

 

 

 

 

 

$42.0

 

 

1.65

%

 

 

 

 

$45.3

 

 

1.70

%

 

 

 

 

 

 






 

 

 

 








(*)

“n.a.” means not applicable.

16



EXHIBIT VII

CONSOLIDATED STATEMENT OF INCOME
(In US $ thousands, except percentages & ratios)























 

 

 

YEAR
ENDED
DEC 31/04

 

 

FOR THE THREE MONTHS ENDED

 

YEAR
ENDED
DEC 31/05

 

 

 

 

 


 

 

 

 

 

 

DEC 31/04

 

 

MAR 31/05

 

 

JUN 30/05

 

 

SEP 30/05

 

 

DEC 31/05

 

 

 

 

 

 



 



 



 



 



 



 



INCOME STATEMENT DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

$76,152

 

 

$20,422

 

 

$26,676

 

 

$25,061

 

 

$29,959

 

 

$35,127

 

 

$116,823

 

Interest expense

 

 

(34,127

)

 

(11,358

)

 

(15,528

)

 

(15,122

)

 

(18,291

)

 

(22,630

)

 

(71,570

)

 

 

 



 



 



 



 



 



 



NET INTEREST INCOME

 

 

42,025

 

 

9,064

 

 

11,148

 

 

9,939

 

 

11,668

 

 

12,498

 

 

45,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal of provision for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision)

 

 

111,400

 

 

45,010

 

 

19,819

 

 

5,863

 

 

23,213

 

 

(715

)

 

48,180

 

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

0

 

 

(12,516

)

 

1,266

 

 

707

 

 

16,518

 

 

5,975

 

 

 

 



 



 



 



 



 



 



Reversal of provision for loan losses

 

 

111,400

 

 

45,010

 

 

7,302

 

 

7,129

 

 

23,921

 

 

15,803

 

 

54,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME AFTER REVERSAL (PROVISION) FOR LOAN LOSSES

 

 

153,425

 

 

54,074

 

 

18,450

 

 

17,069

 

 

35,589

 

 

28,301

 

 

99,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision) for losses on off-balance sheet credit risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal (provision)

 

 

871

 

 

4,715

 

 

2,977

 

 

(3,286

)

 

(1,051

)

 

1,571

 

 

210

 

Effect of a change in the credit loss reserve methodology - 2005

 

 

0

 

 

0

 

 

(91

)

 

4,284

 

 

(10,330

)

 

(9,854

)

 

(15,992

)

 

 

 



 



 



 



 



 



 



Reversal (provision) for losses on off-balance sheet credit risk

 

 

871

 

 

4,715

 

 

2,885

 

 

998

 

 

(11,381

)

 

(8,283

)

 

(15,781

)

Commission income, net

 

 

5,928

 

 

1,201

 

 

1,587

 

 

1,024

 

 

1,546

 

 

1,667

 

 

5,824

 

Derivatives and hedging activities

 

 

48

 

 

0

 

 

0

 

 

0

 

 

2

 

 

2,336

 

 

2,338

 

Recovery of impairment loss on securities

 

 

0

 

 

0

 

 

10,069

 

 

0

 

 

137

 

 

0

 

 

10,206

 

Net gain on sale of securities available for sale

 

 

2,922

 

 

0

 

 

152

 

 

93

 

 

0

 

 

(40

)

 

206

 

Gain on early extinguishment of debt

 

 

6

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Gain (loss) on foreign currency exchange

 

 

(194

)

 

7

 

 

(0

)

 

20

 

 

12

 

 

(29

)

 

3

 

Other income, net

 

 

77

 

 

60

 

 

1

 

 

1

 

 

1

 

 

3

 

 

5

 

 

 

 



 



 



 



 



 



 



NET OTHER INCOME

 

 

9,658

 

 

5,984

 

 

14,694

 

 

2,137

 

 

(9,684

)

 

(4,347

)

 

2,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

(21,352

)

 

(6,145

)

 

(5,633

)

 

(5,616

)

 

(6,034

)

 

(7,407

)

 

(24,691

)

 

 

 



 



 



 



 



 



 



INCOME BEFORE CUMULATIVE EFFECT OF CHANGES IN ACCOUNTING PRINCIPLES

 

 

141,730

 

 

53,913

 

 

27,511

 

 

13,590

 

 

19,871

 

 

16,546

 

 

77,518

 

Cumulative effect on prior periods (to Dec. 31, 2004) of a change in the credit loss reserve methodology

 

 

0

 

 

0

 

 

2,733

 

 

0

 

 

0

 

 

0

 

 

2,733

 

Cumulative effect on prior periods (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

(150

)

 

(150

)

 

 

 



 



 



 



 



 



 



NET INCOME

 

 

$141,730

 

 

$53,913

 

 

$30,245

 

 

$13,590

 

 

$19,871

 

 

$16,396

 

 

$80,101

 

 

 

 



 



 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
























SELECTED FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share before cummulative effect of changes in accounting principles

 

 

3.61

 

 

$1.39

 

 

$0.71

 

 

$0.35

 

 

$0.52

 

 

$0.43

 

 

$2.01

 

Cumulative effect of changes in accounting principles

 

 

—  

 

 

—  

 

 

0.07

 

 

—  

 

 

—  

 

 

—  

 

 

0.07

 

 

 

 



 



 



 



 



 



 



Net income per share

 

 

$3.61

 

 

$1.39

 

 

$0.78

 

 

$0.35

 

 

$0.52

 

 

$0.43

 

 

$2.08

 

 

 

 



 



 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share before cummulative effect of changes in accounting principles

 

 

$3.60

 

 

$1.38

 

 

$0.70

 

 

$0.35

 

 

$0.51

 

 

$0.43

 

 

$1.99

 

Cumulative effect of changes in accounting principles

 

 

—  

 

 

—  

 

 

0.07

 

 

—  

 

 

—  

 

 

—  

 

 

0.07

 

 

 

 



 



 



 



 



 



 



Diluted earnings per share

 

 

$3.60

 

 

$1.38

 

 

$0.77

 

 

$0.35

 

 

$0.51

 

 

$0.43

 

 

$2.06

 

 

 

 



 



 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma, amounts assuming the changes in accounting principles are applied retroactively:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income as originally reported

 

 

$141,730

 

 

$53,913

 

 

$27,511

 

 

$13,590

 

 

$19,871

 

 

$16,546

 

 

$77,518

 

Effect on prior periods of a change in the credit loss reserve methodology

 

 

(8,244

)

 

(628

)

 

—  

 

 

—  

 

 

—  

 

 

—  

 

 

—  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect on prior period (to Dec. 31, 2004) of an early adoption of the fair-value based method of accounting stock-based employee compensation

 

 

(150

)

 

(53

)

 

—  

 

 

—  

 

 

—  

 

 

—  

 

 

—  

 

Net Income

 

 

$133,336

 

 

$53,233

 

 

$27,511

 

 

$13,590

 

 

$19,871

 

 

$16,546

 

 

$77,518

 

Net Income per share

 

 

$3.40

 

 

$1.37

 

 

$0.71

 

 

$0.35

 

 

$0.52

 

 

$0.43

 

 

$2.01

 

Diluted earnings per share

 

 

$3.39

 

 

$1.36

 

 

$0.70

 

 

$0.35

 

 

$0.51

 

 

$0.43

 

 

$1.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

5.8

%

 

8.8

%

 

4.6

%

 

2.2

%

 

3.0

%

 

2.3

%

 

3.0

%

Return on average stockholders’ equity

 

 

22.8

%

 

33.1

%

 

18.4

%

 

9.0

%

 

13.0

%

 

10.6

%

 

12.9

%

Net interest margin

 

 

1.65

%

 

1.46

%

 

1.66

%

 

1.60

%

 

1.78

%

 

1.77

%

 

1.70

%

Net interest spread

 

 

0.98

%

 

0.58

%

 

0.70

%

 

0.60

%

 

0.73

%

 

0.69

%

 

0.67

%

Total operating expenses to average assets

 

 

0.88

%

 

1.01

%

 

0.85

%

 

0.90

%

 

0.91

%

 

1.03

%

 

0.93

%
























17



EXHIBIT VIII

CREDIT PORTFOLIO
DISTRIBUTION BY COUNTRY
(In US$ millions)


















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 










 






COUNTRY

 

 

(A)
31DIC04

 

 

(B)
30SEP05

 

 

(C)
31DIC05

 

 

(C) - (B)

 

 

(C) - (A)

 

 

 

 



 



 



 



 



ARGENTINA

 

 

$240

 

 

$83

 

 

$71

 

 

($12

)

 

($169

)

BRAZIL

 

 

1,180

 

 

1,538

 

 

1,453

 

 

(84

)

 

273

 

CHILE

 

 

363

 

 

329

 

 

315

 

 

(14

)

 

(48

)

COLOMBIA

 

 

172

 

 

215

 

 

261

 

 

45

 

 

89

 

COSTA RICA

 

 

38

 

 

85

 

 

86

 

 

0

 

 

48

 

DOMINICAN REPUBLIC

 

 

27

 

 

119

 

 

128

 

 

9

 

 

100

 

ECUADOR

 

 

101

 

 

145

 

 

204

 

 

59

 

 

103

 

EL SALVADOR

 

 

71

 

 

59

 

 

102

 

 

43

 

 

31

 

GUATEMALA

 

 

40

 

 

56

 

 

45

 

 

(11

)

 

5

 

HONDURAS

 

 

11

 

 

20

 

 

27

 

 

7

 

 

15

 

JAMAICA

 

 

26

 

 

69

 

 

47

 

 

(22

)

 

21

 

MEXICO

 

 

380

 

 

111

 

 

204

 

 

92

 

 

(176

)

NICARAGUA

 

 

5

 

 

3

 

 

2

 

 

(1

)

 

(3

)

PANAMA

 

 

99

 

 

139

 

 

176

 

 

37

 

 

77

 

PERU

 

 

85

 

 

176

 

 

230

 

 

54

 

 

145

 

TRINIDAD & TOBAGO

 

 

92

 

 

143

 

 

177

 

 

35

 

 

85

 

URUGUAY

 

 

0

 

 

0

 

 

7

 

 

7

 

 

7

 

VENEZUELA

 

 

5

 

 

119

 

 

60

 

 

(59

)

 

55

 

OTHER

 

 

8

 

 

12

 

 

21

(1)

 

9

 

 

13

 

 

 

 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CREDIT PORTFOLIO (2)

 

 

$2,944

 

 

$3,421

 

 

$3,616

 

 

$194

 

 

$671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNEARNED INCOME AND COMMISSION (3)

 

 

(7

)

 

(3

)

 

(6

)

 

(3

)

 

1

 

 

 

 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CREDIT PORTFOLIO, NET OF UNEARNED INCOME AND DEFERRED LOAN FEES

 

 

$2,937

 

 

$3,418

 

 

$3,610

 

 

$192

 

 

$673

 

 

 

 



 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



















(1)

Includes credits granted to supranational banks and to entities operating in OECD countries outside Latin America.

 

 

(2)

Includes book value of loans, fair value of investment securities, acceptances, and contingencies (including confirmed letters of credit, stand-by letters of credit, reimbursement undertakings and guarantees covering commercial and country risks and credit commitments).

 

 

(3)

Represents unearned income and commission in respect of loans.


18



Conference Call Information

There will be a conference call to discuss the Bank’s quarterly and annual results on February 16, 2006 at 11:00 a.m., New York City time.  For those interested in participating, please dial (800) 311-0799 in the United States or, if outside the United States, (719) 457-2695.  Participants should use conference ID# 8004473, and dial in five minutes before the call is set to begin.  There will also be a live audio webcast of the conference at www.blx.com.

The conference call will become available for review on Conference Replay one hour after its conclusion, and will remain available through February 23, 2006.  Please dial (888) 203-1112 or (719) 457-0820 and follow the instructions.  The Conference ID# for the replayed call is 8004473.  

For more information, please access www.blx.com or contact:

Carlos Yap S.
Senior Vice President, Finance
Bladex
Calle 50 y Aquilino de la Guardia
P.O. Box: 0819-08730
Panama City, Panama
Tel: (507) 210-8563
Fax: (507) 269-6333
e-mail address: cyap@blx.com

Investor Relations Firm:
i-advize Corporate Communications, Inc.
Melanie Carpenter / Peter Majeski
82 Wall Street, Suite 805
New York, NY 10005
Tel: (212) 406-3690
e-mail address:  bladex@i-advize.com

19