11 Feb 2009 07:00
| |||||
Commercial International Bank (Egypt) S.A.E. | |||||
Consolidated Financial Statements | |||||
December 31, 2008 | |||||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | |||||
CONSOLIDATED FINANCIAL POSITION |
|
|
|
| |
As of December 31, 2008 | |||||
Amounts in L.E. | Note | Dec. 31, 2008 | Dec. 31, 2007 restated | ||
Assets | |||||
Cash & Due From Central Bank | 5 | 6,493,360,095 | 4,953,205,430 | ||
Due From Banks | 6 | 4,551,845,285 | 13,883,232,504 | ||
Treasury Bills & Other Governmental Notes | 7 | 12,456,955,210 | 2,951,621,063 | ||
Trading Financial Assets | 8 | 641,627,430 | 683,832,861 | ||
Loans & Overdrafts | 11&12 | 26,330,327,878 | 20,478,590,841 | ||
Financial Investments | |||||
Available for Sale | 9 | 2,774,965,250 | 2,353,862,934 | ||
Held to Maturity Financial Investments | 9 | 681,263,274 | 443,894,166 | ||
Financial Investments in Subsidiary and associated companies | 14 | 92,923,215 | 90,714,548 | ||
Brokers-Debit Balances | 151,604,732 | 122,917,170 | |||
Reconciliation Accounts-Debit Balances | - | 21,108,871 | |||
Debit Balances & Other Assets | 16 | 972,855,164 | 1,035,176,214 | ||
Goodwill | 39 | 2,00,523,251 | 140,613,801 | ||
Intangible Assets | 39 | 640,938,786 | - | ||
Deferred Tax | 28 | 19,372,767 | 51,900,192 | ||
Fixed Assets (Net) | 17 | 748,340,702 | 620,238,882 | ||
Total Assets | 57,461,793,831 | 47,906,217,310 | |||
Liabilities & Shareholders' Equity | |||||
Liabilities | |||||
Due to Banks | 18 | 228,994,222 | 2,378,613,378 | ||
Customer Deposits | 19 | 48,790,029,809 | 39,476,052,841 | ||
Brokers - Credit Balance | 200,921,933 | 162,358,363 | |||
Reconciliation Accounts-Credit Balances | 27,897,554 | 1,292,008 | |||
Financial Derivatives | 13 | 636,914,744 | 63,166,763 | ||
Credit Balances & Other Liabilities | 20 | 1,229,280,358 | 759,678,951 | ||
Long Term Loans | 21 | 109,273,933 | 161,356,219 | ||
Other Provisions | 22 | 372,645,236 | 397,924,539 | ||
Total Liabilities | 51,595,957,789 | 43,400,443,062 | |||
Shareholders' Equity | |||||
Issued & Paid- in Capital | 2,925,000,000 | 1,950,000,000 | |||
Reserves | 1,335,817,804 | 1,194,226,652 | |||
Reserve for employee stock ownership plan (ESOP) | 31 | 86,727,903 | 29,159,584 | ||
Retained Earning | 99,069,113 | 41,349,498 | |||
Net Profit of the Year | 1,370,592,742 | 1,285,775,354 | |||
Total Shareholders' Equity & Net Profit | 5,817,207,562 | 4,500,511,088 | |||
Minority interest | 48,628,480 | 5,263,160 | |||
Total Shareholders Equity & Minority Interest | 23 | 5,865,836,042 | 4,505,774,248 | ||
Total Liabilities & Shareholders' Equity | 57,461,793,831 | 47,906,217,310 | |||
Contingent & commitments Liabilities | 24 | 13,290,944,705 | 11,559,841,635 | ||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | |||||
CONSOLIDATED INCOME STATEMENT | |||||
For Year Ended December 31, 2008 | |||||
Amounts in LE. | Note | Dec. 31, 2008 | Dec. 31, 2007 Restated | ||
Interest and similar income | 25 | 3,765,207,513 | 2,998,066,645 | ||
Interest and similar expenses | 25 | (1,966,547,421) | (1,797,842,883) | ||
Net Interest Income | 1,798,660,092 | 1,200,223,762 | |||
Fees and Commissions income | 821,333,569 | 665,185,633 | |||
Fees and Commissions Expense | (73,587,145) | (25,286,540) | |||
Net Income from Fees and Commissions | 747,746,424 | 639,899,093 | |||
Dividends Income | 102,559,579 | 71,536,293 | |||
Net Trading Income | 26 | 345,367,741 | 276,721,777 | ||
Provisions | (410,519,381) | (250,988,033) | |||
Profit (losses) from Financial Investments | 9 | 109,312,249 | 226,736,631 | ||
Goodwill Impairment | (183,698,000) | - | |||
Administrative Expenses | (1,038,662,088) | (697,705,206) | |||
Other Operating Income | 10 | 179,386,060 | 5,267,755 | ||
Intangible Assets Amortization | (33,733,620) | - | |||
Net Profit before Tax | 1,616,419,056 | 1,471,692,072 | |||
Income Tax | 29 | (218,777,585) | (194,218,288) | ||
Deferred Tax | 29&28 | (32,226,272) | 11,459,368 | ||
Net Profit After Tax | 1,365,415,199 | 1,288,933,152 | |||
Minority interest | (5,177,543) | 2,746,306 | |||
Bank Shareholders | 1,370,592,742 | 1,286,186,846 | |||
Earning per share | |||||
Basic | 30 | 4.15 | 3.89 | ||
Diluted | 30 | 4.11 | 3.87 | ||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | |||||
CONSOLIDATED CASH FLOW STATEMENT 1a | |||||
For Year Ended Dec. 31, 2008 | |||||
Amounts in LE. | Dec. 31, 2008 | Dec. 31, 2007 Restated | |||
Cash Flow From Operating Activities | |||||
Net Income Before Tax | 1,616,419,056 | 1,471,692,072 | |||
Adjustments To Reconcile Net Income | |||||
Total Net Cash Provided by operating | |||||
Depreciation | 157,078,362 | 122,518,015 | |||
Provisions (Additions during the period) | 410,519,381 | 250,988,033 | |||
Trading Financial Investment Evaluation Diff. | 88,799,961 | (8,210,793) | |||
Impairment of Assets | 33,733,620 | - | |||
Utilization of Provision (Other than Provision for Doubtful Debts) | (11,957,034) | - | |||
Provisions No Longer Used | (165,739,690) | (7,036,600) | |||
Difference in revaluation of FCY Provision Balances (Except Doubtful Debts) | 518,328 | (1,904,981) | |||
Gains From Selling of Fixed Assets | (5,052,568) | (1,269,870) | |||
Profit From Selling of Investments | (227,427,627) | (174,663,447) | |||
Profits from Selling an investment in subsidiary | (50,258,991) | (148,393,558) | |||
Goodwill Impairment | 183,698,000 | - | |||
FCY Revaluation Difference of Long Term Loans | (922,993) | 1,733,674 | |||
Share based payments | 57,568,319 | 29,159,584 | |||
Operating Profit Before Changes in Operating Assets and Liabilities | 2,086,976,124 | 1,534,612,129 | |||
Net Decrease (Increase) in Assets | |||||
Due from banks | 9,556,516,685 | (7,961,652,630) | |||
Treasury Bills & Other Governmental Notes | (7,358,853,097) | 2,268,535,711 | |||
Trading Financial Assets | (46,594,530) | 225,460,301 | |||
Financial Derivatives (Net) | (55,834,978) | (12,141,070) | |||
Loans & Overdrafts | (6,220,116,065) | (3,054,288,046) | |||
Debit Balances & Other Assets | (9,204,729) | (213,637,494) | |||
Net Increase (Decrease) In Liabilities | |||||
Due to Banks | (2,149,619,156) | 1,166,089,258 | |||
Customer Deposits | 9,313,976,968 | 7,875,825,643 | |||
Credit Balances & Other Liabilities | 618,321,121 | (85,419,369) | |||
Income Tax paid | (155,475,345) | (80,317,367) | |||
Net Cash Provided from Operating Activities | 5,580,092,998 | 1,663,067,065 | |||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | |||||
CONSOLIDATED CASH FLOW STATEMENT 1b | |||||
For Year Ended Dec.31,2008 | Dec. 31, 2008 | Dec. 31, 2007 Restated | |||
Cash Flow From Investing Activities | |||||
Sale (Purchase) of Subsidiaries & Associated Companies | (2,208,667) | 15,148,088 | |||
Prepaid for Fixed Assets, premises and Fitting-out of Branches | (198,887,584) | (284,632,707) | |||
Redemption of Held-to-Maturity Financial Investments | (237,369,108) | 378,390,172 | |||
Available for Sale Financial Investments | (211,077,065) | 1,119,236,499 | |||
Financial Investments in subsidiary (Goodwill) | (621,580,409) | (117,495,626) | |||
Net Cash (Used in) Provided from Investing Activities | (1,271,122,833) | 1,110,646,426 | |||
Cash Flow From Financing Activities | |||||
Increase (Decrease) in Long Term Loans | (51,159,293) | 60,455,684 | |||
Dividends Paid | (346,045,692) | (310,359,381) | |||
Net Cash (Used in) Financing Activities | (397,204,985) | (249,903,697) | |||
Net cash & cash equivalent Changes | 3,911,765,180 | 2,523,809,795 | |||
Beginning Balance of cash and cash equivalent | 6,879,374,081 | 4,355,564,286 | |||
Cash & Cash equivalent Balance At the End of the Year | 10,791,139,261 | 6,879,374,081 | |||
Cash & Cash Equivalent are Represented as Follows | |||||
Cash and Due from Central Bank | 6,493,360,095 | 4,953,205,430 | |||
Due From Banks | 4,551,845,285 | 13,883,232,505 | |||
Treasury Bills & Other Governmental Notes | 12,456,955,210 | 2,951,621,063 | |||
Due From Banks (Time Deposits) | (3,708,650,777) | (13,265,167,463) | |||
Treasury Bills with Maturity More than Three Months | (9,002,370,552) | (1,643,517,454) | |||
Total Cash & Cash Equivalent | 10,791,139,261 | 6,879,374,081 |
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | |
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY | |
As of December 31, 2008 |
2007 | Capital | Legal Reserves | General Reserves | Intangible Assets Reserve | Retained Earning | Special Reserves | Reserves for Inv. Rev.* | Profits of the year | Reserve for ESOP | Total Shareholders Equity & Retained Earnings | Minority Interest | Total |
Beginning Balance | 1,950,000,000 | 371,230,872 | 548,482,934 | - | 29,721,156 | 162,709,903 | 7,458,634 | - | - | 3,069,603,499 | 2,516,854 | 3,072,120,353 |
Effect of Adjusting Accounting Standards After Tax | - | - | - | - | 61,784,246 | 332,016 | 80,445,723 | - | - | 142,561,985 | - | 142,561,985 |
Beginning Balance After Adjustments | 1,950,000,000 | 371,230,872 | 548,482,934 | - | 91,505,402 | 163,041,919 | 87,904,357 | - | - | 3,212,165,484 | 2,516,854 | 3,214,682,338 |
Effect of Adjusting Accounting Standard After Tax | - | - | - | - | (50,155,904) | 50,567,396 | - | (411,492) | - | - | - | - |
Usage Part of Reserve | - | - | - | - | - | - | (27,000,826) | - | - | (27,000,826 | - | (27,000,826) |
Adjusted Net Profits of the Year | - | - | - | - | - | - | - | 1,286,186,846 | - | 1,286,186,846 | 2,746,306 | 1,288,933,152 |
Reserve for Employee Stock Ownership plan (ESOP)** | - | - | - | - | - | - | - | - | 29,159,584 | 29,159,584 | - | 29,159,584 |
Ending Balance | 1,950,000,000 | 371,230,872 | 548,482,934 | - | 41,349,498 | 213,609,315 | 60,903,531 | 1,285,775,354 | 29,159,584 | 4,500,511,088 | 5,263,160 | 4,505,774,248 |
2008 | Capital | Legal Reserves | General Reserves | Intangible Assets Reserve | Retained Earning* | Special Reserves | Reserves for Inv. Rev. | Profits of the year | Reserve for ESOP | Total Shareholders Equity & Retained Earnings | Minority Interest | Total |
Beginning Balance | 1,950,000,000 | 371,230,872 | 548,482,934 | - | 41,349,498 | 213,609,315 | 60,903,531 | 1,285,775,354 | 29,159,584 | 4,500,511,088 | 5,263,160 | 4,505,774,248 |
Transfer to reserves | - | 61,620,639 | 834,064,668 | - | - | - | - | (895,685,307) | - | - | - | - |
Net Profits of the Year | - | - | - | - | - | - | - | 1,370,592,742 | - | 1,370,592,742 | (5,177,543) | 1,365,415,199 |
Capital Increase* | 975,000,000 | - | (975,000,000) | - | - | - | - | - | - | - | - | - |
Distributed Profits | - | - | - | - | (5,997,898) | - | - | (336,709,547) | - | (342,707,445) | (3,338,247) | (346,045,692) |
Reverse Part of Reserve | - | - | - | - | - | - | (81,888,576) | - | - | (81,888,576) | - | (81,888,576) |
Undivided Profit | - | - | - | - | 53,380,500 | - | - | (53,380,500) | - | - | - | - |
Reserve for ESOP | - | - | - | - | - | - | - | - | 57,568,319 | 57,568,319 | - | 57,568,319 |
Adjustment on Income Tax | - | - | - | - | (461,324) | - | - | - | - | (461,324) | - | (461,324) |
Minority Share in Retained Earnings | - | - | - | - | (4,927,294) | - | - | - | - | (4,927,294) | 4,927,294 | - |
A Mojority Stake In Intangible Assets | - | - | - | 302,794,421 | 15,725,631 | - | - | - | - | 318,520,052 | 46,953,816 | 365,473,868 |
Ending Balance | 2,925,000,000 | 432,851,511 | 407,547,602 | 302,794,421 | 99,069,113 | 213,609,315 | (20,985,045) | 1,370,592,642 | 86,727,903 | 5,817,207,562 | 48,628,480 | 5,865,836,042 |