Banco Davivienda S.A. (BVC: PFDAVVNDA)

Banco Davivienda Balance Sheet

Financials in millions COP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	12,940,694	16,228,053	14,374,328	13,215,781	10,184,483	8,165,450
Investment Securities	22,678,391	5,695,513	6,434,729	4,876,919	3,964,799	2,210,667
Trading Asset Securities	1,163,925	14,988,388	14,287,905	11,482,313	13,170,788	10,073,903
Mortgage-Backed Securities	-	294,977	354,298	431,097	428,135	458,880
Total Investments	23,842,316	20,978,878	21,076,932	16,790,329	17,563,722	12,743,450
Gross Loans	-	155,416,723	162,158,696	132,177,722	118,283,886	109,811,036
Allowance for Loan Losses	-	-6,075,511	-6,318,527	-5,374,361	-6,394,699	-4,143,535
Other Adjustments to Gross Loans	-	-19,115,324	-17,062,732	-13,391,137	-11,456,385	-12,303,972
Net Loans	-	130,225,888	138,777,437	113,412,224	100,432,802	93,363,529
Property, Plant & Equipment	1,684,690	1,669,796	1,742,493	1,617,710	1,677,091	1,733,538
Goodwill	-	1,551,888	1,551,888	1,551,888	1,635,185	1,635,185
Other Intangible Assets	2,018,796	410,525	392,894	281,048	208,979	190,416
Investments in Real Estate	483,846	399,589	239,019	130,703	126,476	112,900
Accrued Interest Receivable	-	75,394	62,833	29,296	36,738	20,840
Other Receivables	2,285,800	2,221,156	1,451,409	1,188,557	1,376,492	847,754
Restricted Cash	-	1,710,970	1,907,892	2,244,944	1,770,977	2,287,693
Other Current Assets	181,888	2,119,376	2,113,937	1,834,266	1,065,263	819,893
Long-Term Deferred Tax Assets	-	141,960	91,595	88,355	57,524	24,586
Other Real Estate Owned & Foreclosed	-	325,052	278,145	-	250,460	242,244
Other Long-Term Assets	3,848,794	159,917	67,659	295,399	27,173	34,545
Total Assets	182,467,760	178,218,442	184,128,461	152,680,500	136,413,365	122,222,023
Accounts Payable	1,821,253	2,062,616	1,823,243	1,052,321	934,010	781,909
Accrued Expenses	-	335,178	375,534	270,384	268,960	208,831
Interest Bearing Deposits	129,596,385	114,860,035	111,224,699	90,740,165	78,632,731	69,452,552
Non-Interest Bearing Deposits	-	8,613,059	8,635,911	8,878,129	8,628,708	6,155,453
Total Deposits	129,596,385	123,473,094	119,860,610	99,618,294	87,261,439	75,608,005
Short-Term Borrowings	4,448,608	3,901,497	3,479,686	1,483,384	3,576,482	2,377,541
Current Portion of Long-Term Debt	-	3,784,566	8,241,870	9,046,834	6,367,584	7,809,758
Current Portion of Leases	-	208,045	190,148	173,482	173,383	597,825
Current Income Taxes Payable	765,114	109,811	598,553	75,286	62,653	172,610
Other Current Liabilities	682,207	2,519,902	2,399,379	2,215,728	1,992,426	1,778,748
Long-Term Debt	26,967,690	25,372,223	28,373,239	22,002,615	20,586,556	18,154,013
Long-Term Leases	-	579,223	632,343	639,751	737,832	395,583
Long-Term Unearned Revenue	-	241,035	328,773	266,592	227,138	226,782
Pension & Post-Retirement Benefits	-	121,285	102,345	98,044	91,135	81,306
Long-Term Deferred Tax Liabilities	49,241	103,838	575,494	770,453	788,720	889,625
Other Long-Term Liabilities	2,446,829	653,353	853,866	687,514	625,046	488,588
Total Liabilities	166,777,327	163,465,666	167,835,083	138,400,682	123,693,364	109,571,124
Common Stock	87,781	81,301	81,301	81,301	76,784	76,784
Additional Paid-In Capital	5,530,807	4,817,287	4,817,287	4,817,287	4,676,804	4,676,804
Retained Earnings	-270,626	5,131,135	7,104,588	6,712,715	5,748,175	5,984,569
Comprehensive Income & Other	10,136,103	4,536,183	4,086,513	2,502,727	2,088,296	1,786,119
Total Common Equity	15,484,065	14,565,906	16,089,689	14,114,030	12,590,059	12,524,276
Minority Interest	206,368	186,870	203,689	165,788	129,942	126,623
Shareholders' Equity	15,690,433	14,752,776	16,293,378	14,279,818	12,720,001	12,650,899
Total Liabilities & Equity	182,467,760	178,218,442	184,128,461	152,680,500	136,413,365	122,222,023
Total Debt	31,416,298	33,845,554	40,917,286	33,346,066	31,441,837	29,334,720
Net Cash (Debt)	-17,311,679	-2,397,222	-11,970,681	-8,444,928	-7,930,121	-10,891,579
Net Cash Per Share	-36179.30	-5307.46	-26503.13	-18697.10	-17557.32	-24114.00
Filing Date Shares Outstanding	487.6	451.67	451.67	451.67	451.67	451.67
Total Common Shares Outstanding	487.6	451.67	451.67	451.67	451.67	451.67
Book Value Per Share	31755.64	32248.97	35622.63	31248.52	27874.44	27728.79
Tangible Book Value	13,465,269	12,603,493	14,144,907	12,281,094	10,745,895	10,698,675
Tangible Book Value Per Share	27615.37	27904.18	31316.88	27190.39	23791.45	23686.91

Source: S&P Capital IQ. Banks template. Financial Sources.