FOREIGN TRADE BANK OF LATIN AMERICA, INC. | ||||||||
(Registrant) | ||||||||
Date: November 13, 2023 | By: | /s/ Ana Graciela de Méndez | ||||||
Name: | Ana Graciela de Méndez | |||||||
Title: | Chief Financial Officer |
Unaudited condensed consolidated interim statement of financial position | ||||||||||||||||||||
Unaudited condensed consolidated interim statement of profit or loss | ||||||||||||||||||||
Unaudited condensed consolidated interim statement of comprehensive income | ||||||||||||||||||||
Unaudited condensed consolidated interim statement of changes in equity | ||||||||||||||||||||
Unaudited condensed consolidated interim statement of cash flows | ||||||||||||||||||||
Notes to the unaudited condensed consolidated interim financial statements |
September 30, | December 31, | ||||||||||||||||
2023 | 2022 | ||||||||||||||||
Notes | (Unaudited) | (Audit) | |||||||||||||||
Assets | |||||||||||||||||
Cash and due from banks | 3,4,5 | 1,644,996 | 1,241,586 | ||||||||||||||
Securities, net | 3,4,6 | 1,009,858 | 1,023,632 | ||||||||||||||
Loans, net | 3,4,7 | 6,928,262 | 6,760,434 | ||||||||||||||
Customers' liabilities under acceptances | 3,4 | 265,981 | 163,345 | ||||||||||||||
Derivative financial instruments - assets | 3,4,10 | 107,818 | 68,159 | ||||||||||||||
Equipment and leasehold improvements, net | 16,810 | 17,282 | |||||||||||||||
Intangibles, net | 2,465 | 2,104 | |||||||||||||||
Other assets | 11 | 118,400 | 7,368 | ||||||||||||||
Total assets | 10,094,590 | 9,283,910 | |||||||||||||||
Liabilities and Equity | |||||||||||||||||
Liabilities: | |||||||||||||||||
Demand deposits | 528,659 | 233,757 | |||||||||||||||
Time deposits | 3,678,258 | 2,956,959 | |||||||||||||||
3,4,12 | 4,206,917 | 3,190,716 | |||||||||||||||
Interest payable | 34,278 | 14,670 | |||||||||||||||
Total deposits | 4,241,195 | 3,205,386 | |||||||||||||||
Securities sold under repurchase agreements | 3,4,13 | 195,620 | 300,498 | ||||||||||||||
Borrowings and debt, net | 3,4,14 | 4,051,416 | 4,416,511 | ||||||||||||||
Interest payable | 54,259 | 47,878 | |||||||||||||||
Lease liabilities | 3,15 | 16,489 | 16,745 | ||||||||||||||
Acceptances outstanding | 3,4 | 265,981 | 163,345 | ||||||||||||||
Derivative financial instruments - liabilities | 3,4,10 | 71,025 | 33,761 | ||||||||||||||
Allowance for losses on loan commitments and financial guarantee contract | 3,4 | 4,542 | 3,628 | ||||||||||||||
Other liabilities | 16 | 33,086 | 26,811 | ||||||||||||||
Total liabilities | 8,933,613 | 8,214,563 | |||||||||||||||
Equity: | |||||||||||||||||
Common stock | 279,980 | 279,980 | |||||||||||||||
Treasury stock | (110,174) | (114,097) | |||||||||||||||
Additional paid-in capital in excess of value assigned to common stock | 120,942 | 120,498 | |||||||||||||||
Capital reserves | 22 | 95,210 | 95,210 | ||||||||||||||
Regulatory reserves | 22 | 136,019 | 136,019 | ||||||||||||||
Retained earnings | 636,031 | 543,612 | |||||||||||||||
Other comprehensive income (loss) | 2,969 | 8,125 | |||||||||||||||
Total equity | 1,160,977 | 1,069,347 | |||||||||||||||
Total liabilities and equity | 10,094,590 | 9,283,910 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
Notes | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||
Deposits | 23,173 | 5,414 | 56,574 | 7,674 | |||||||||||||||||||||||||
Securities | 9,391 | 6,715 | 22,353 | 17,346 | |||||||||||||||||||||||||
Loans | 149,869 | 80,537 | 406,387 | 176,703 | |||||||||||||||||||||||||
Total interest income | 19 | 182,433 | 92,666 | 485,314 | 201,723 | ||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||
Deposits | (60,740) | (20,174) | (151,340) | (32,488) | |||||||||||||||||||||||||
Borrowings and debt | (61,007) | (32,190) | (165,922) | (70,220) | |||||||||||||||||||||||||
Lease liabilities | 15 | (146) | (144) | (434) | (437) | ||||||||||||||||||||||||
Total interest expense | 19 | (121,893) | (52,508) | (317,696) | (103,145) | ||||||||||||||||||||||||
Net interest income | 60,540 | 40,158 | 167,618 | 98,578 | |||||||||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||||||||
Fees and commissions, net | 18 | 11,109 | 6,279 | 22,428 | 14,497 | ||||||||||||||||||||||||
(Loss) gain on financial instruments, net | 9 | 22 | (329) | (1,911) | 163 | ||||||||||||||||||||||||
Other income, net | 106 | 209 | 197 | 249 | |||||||||||||||||||||||||
Total other income, net | 19 | 11,237 | 6,159 | 20,714 | 14,909 | ||||||||||||||||||||||||
Total revenues | 71,777 | 46,317 | 188,332 | 113,487 | |||||||||||||||||||||||||
Provision for credit losses | 3,19 | (6,488) | (4,824) | (17,510) | (13,768) | ||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||
Salaries and other employee expenses | (14,183) | (8,726) | (33,782) | (24,417) | |||||||||||||||||||||||||
Depreciation of equipment and leasehold improvements | (578) | (578) | (1,678) | (1,626) | |||||||||||||||||||||||||
Amortization of intangible assets | (217) | (144) | (594) | (393) | |||||||||||||||||||||||||
Other expenses | (4,558) | (5,171) | (14,995) | (12,268) | |||||||||||||||||||||||||
Total operating expenses | 19 | (19,536) | (14,619) | (51,049) | (38,704) | ||||||||||||||||||||||||
Profit for the period | 45,753 | 26,874 | 119,773 | 61,015 | |||||||||||||||||||||||||
Per share data: | |||||||||||||||||||||||||||||
Basic earnings per share (in US dollars) | 17 | 1.25 | 0.74 | 3.28 | 1.68 | ||||||||||||||||||||||||
Diluted earnings per share (in US dollars) | 17 | 1.25 | 0.74 | 3.28 | 1.68 | ||||||||||||||||||||||||
Weighted average basic shares (in thousands of shares) | 17 | 36,531 | 36,329 | 36,462 | 36,297 | ||||||||||||||||||||||||
Weighted average diluted shares (in thousands of shares) | 17 | 36,531 | 36,329 | 36,462 | 36,297 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Profit for the period | 45,753 | 26,874 | 119,773 | 61,015 | |||||||||||||||||||
Other comprehensive income: | |||||||||||||||||||||||
Items that are or may be reclassified subsequently to profit or loss: | |||||||||||||||||||||||
Change in fair value on financial instruments, net of hedging | (4,806) | 11,913 | (4,698) | 21,266 | |||||||||||||||||||
Reclassification of gains (losses) on financial instruments to profit or loss | 119 | (20) | (458) | 169 | |||||||||||||||||||
Other comprehensive income (loss) | (4,687) | 11,893 | (5,156) | 21,435 | |||||||||||||||||||
Total comprehensive income for the period | 41,066 | 38,767 | 114,617 | 82,450 |
Common stock | Treasury stock | Additional paid-in capital in excess of value assigned to common stock |
Capital reserves | Regulatory reserves |
Retained earnings | Other comprehensive income |
Total equity | ||||||||||||||||||||||||||||||||||||||||
Balances at January 1, 2022 | 279,980 | (115,799) | 120,043 | 95,210 | 136,019 | 487,885 | (11,548) | 991,790 | |||||||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | — | — | 61,015 | — | 61,015 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | — | 21,435 | 21,435 | |||||||||||||||||||||||||||||||||||||||
Issuance of restricted stock | — | 1,039 | (1,039) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Compensation cost - stock options and stock units plans | — | — | 1,915 | — | — | — | — | 1,915 | |||||||||||||||||||||||||||||||||||||||
Exercised options and stock units vested | — | 663 | (663) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Dividends declared | — | — | — | — | — | (27,231) | — | (27,231) | |||||||||||||||||||||||||||||||||||||||
Balances at September 30, 2022 | 279,980 | (114,097) | 120,256 | 95,210 | 136,019 | 521,669 | 9,887 | 1,048,924 | |||||||||||||||||||||||||||||||||||||||
Balances at January 1, 2023 | 279,980 | (114,097) | 120,498 | 95,210 | 136,019 | 543,612 | 8,125 | 1,069,347 | |||||||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | — | — | 119,773 | — | 119,773 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | — | (5,156) | (5,156) | |||||||||||||||||||||||||||||||||||||||
Issuance of restricted stock | — | 1,148 | (1,148) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Compensation cost - stock options and stock units plans | — | — | 4,367 | — | — | — | — | 4,367 | |||||||||||||||||||||||||||||||||||||||
Exercised options and stock units vested | — | 2,775 | (2,775) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Dividends declared | — | — | — | — | — | (27,354) | — | (27,354) | |||||||||||||||||||||||||||||||||||||||
Balances at September 30, 2023 | 279,980 | (110,174) | 120,942 | 95,210 | 136,019 | 636,031 | 2,969 | 1,160,977 |
Notes | 2023 | 2022 | ||||||||||||
Cash flows from operating activities | ||||||||||||||
Profit for the period | 119,773 | 61,015 | ||||||||||||
Adjustments to reconcile profit for the period to net cash provided by (used in) operating activities: | ||||||||||||||
Depreciation of equipment and leasehold improvements | 1,678 | 1,626 | ||||||||||||
Amortization of intangible assets | 594 | 393 | ||||||||||||
Provision for credit losses | 3 | 17,510 | 13,768 | |||||||||||
Loss on sale of financial instruments at amortized cost | 9 | 3,745 | — | |||||||||||
Compensation cost - share-based payment | 4,366 | 1,915 | ||||||||||||
Net changes in hedging position and foreign currency | 41,588 | (12,018) | ||||||||||||
Loss on disposal of equipment and leasehold improvements | 1 | 4 | ||||||||||||
Loss on derecognition of intangible assets | 20 | — | ||||||||||||
Interest income | (485,314) | (201,723) | ||||||||||||
Interest expense | 317,696 | 103,145 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Pledged deposits | (49,846) | (52,925) | ||||||||||||
Loans | (122,691) | (1,345,897) | ||||||||||||
Other assets | (6,698) | (1,522) | ||||||||||||
Due to depositors | 1,016,201 | 377,142 | ||||||||||||
Other liabilities | 6,190 | 25,049 | ||||||||||||
Cash flows provided by (used in) operating activities | 864,813 | (1,030,028) | ||||||||||||
Interest received | 465,433 | 177,949 | ||||||||||||
Interest paid | (293,129) | (78,157) | ||||||||||||
Net cash provided by (used in) operating activities | 1,037,117 | (930,236) | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Acquisition of equipment and leasehold improvements | (687) | (1,047) | ||||||||||||
Acquisition of intangible assets | (975) | (886) | ||||||||||||
Proceeds from the sale of securities at amortized cost | 54,815 | 80,816 | ||||||||||||
Proceeds from the sale of securities at FVOCI | — | 110,840 | ||||||||||||
Proceeds from the redemption of securities at amortized cost | 238,824 | — | ||||||||||||
Proceeds from the redemption of securities at FVOCI | 78,600 | — | ||||||||||||
Purchases of securities at amortized cost | (370,129) | (423,280) | ||||||||||||
Net cash provided by (used in) investing activities | 448 | (233,557) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
(Decrease) increase in securities sold under repurchase agreements | (104,878) | 97,561 | ||||||||||||
Net (decrease) increase in short-term borrowings and debt | 14 | (609,090) | 560,447 | |||||||||||
Proceeds from long-term borrowings and debt | 14 | 355,432 | 779,927 | |||||||||||
Payments of long-term borrowings and debt | 14 | (194,524) | (503,515) | |||||||||||
Advance of funds for debt repayment | 11 | (102,892) | — | |||||||||||
Payments of lease liabilities | 15 | (782) | (744) | |||||||||||
Dividends paid | (27,267) | (27,164) | ||||||||||||
Net cash (used in) provided by financing activities | (684,001) | 906,512 | ||||||||||||
Increase (decrease) net in cash and cash equivalents | 353,564 | (257,281) | ||||||||||||
Cash and cash equivalents at beginning of the period | 1,190,936 | 1,211,001 | ||||||||||||
Cash and cash equivalents at end of the period | 5 | 1,544,500 | 953,720 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
PD Ranges | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
2,956,102 | — | — | 2,956,102 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
3,467,969 | 193,833 | — | 3,661,802 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
226,755 | 44,822 | — | 271,577 | ||||||||||||||||||||||||
Grades 9 - 10 | 34.52 - 100 |
— | — | 10,107 | 10,107 | ||||||||||||||||||||||||
6,650,826 | 238,655 | 10,107 | 6,899,588 | ||||||||||||||||||||||||||
Loss allowance | (32,760) | (10,278) | (6,863) | (49,901) | |||||||||||||||||||||||||
Total | 6,618,066 | 228,377 | 3,244 | 6,849,687 |
December 31, 2022 | |||||||||||||||||||||||||||||
PD Ranges | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
2,864,686 | — | — | 2,864,686 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
3,645,901 | 50,625 | — | 3,696,526 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
123,603 | 48,098 | 20,000 | 191,701 | ||||||||||||||||||||||||
Grades 9 - 10 | 34.52 - 100 |
— | — | 10,107 | 10,107 | ||||||||||||||||||||||||
6,634,190 | 98,723 | 30,107 | 6,763,020 | ||||||||||||||||||||||||||
Loss allowance | (28,589) | (5,050) | (21,561) | (55,200) | |||||||||||||||||||||||||
Total | 6,605,601 | 93,673 | 8,546 | 6,707,820 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
12-month PD Ranges |
Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Commitments and financial guarantees issued | |||||||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
448,693 | — | — | 448,693 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
480,209 | 1,700 | — | 481,909 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
144,398 | 3,890 | — | 148,288 | ||||||||||||||||||||||||
1,073,300 | 5,590 | — | 1,078,890 | ||||||||||||||||||||||||||
Customers' liabilities under acceptances | |||||||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
138,237 | — | — | 138,237 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
3,460 | — | — | 3,460 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
124,284 | — | — | 124,284 | ||||||||||||||||||||||||
265,981 | — | — | 265,981 | ||||||||||||||||||||||||||
1,339,281 | 5,590 | — | 1,344,871 | ||||||||||||||||||||||||||
Loss allowance | (4,450) | (92) | — | (4,542) | |||||||||||||||||||||||||
Total | 1,334,831 | 5,498 | — | 1,340,329 |
December 31, 2022 | |||||||||||||||||||||||||||||
12-month PD Ranges |
Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Commitments and financial guarantees issued | |||||||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
302,260 | — | — | 302,260 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
279,550 | 1,700 | — | 281,250 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
195,864 | — | — | 195,864 | ||||||||||||||||||||||||
777,674 | 1,700 | — | 779,374 | ||||||||||||||||||||||||||
Customers' liabilities under acceptances | |||||||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
34,258 | — | — | 34,258 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
19,782 | — | — | 19,782 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
109,305 | — | — | 109,305 | ||||||||||||||||||||||||
163,345 | — | — | 163,345 | ||||||||||||||||||||||||||
941,019 | 1,700 | — | 942,719 | ||||||||||||||||||||||||||
Loss allowance | (3,605) | (23) | — | (3,628) | |||||||||||||||||||||||||
Total | 937,414 | 1,677 | — | 939,091 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
12-month DP Ranges |
Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
903,031 | — | — | 903,031 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
67,368 | 29,168 | — | 96,536 | ||||||||||||||||||||||||
970,399 | 29,168 | — | 999,567 | ||||||||||||||||||||||||||
Loss allowance | (1,426) | (307) | — | (1,733) | |||||||||||||||||||||||||
Total | 968,973 | 28,861 | — | 997,834 |
December 31, 2022 | |||||||||||||||||||||||||||||
12-month PD Ranges |
Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
736,139 | — | — | 736,139 | ||||||||||||||||||||||||
Grades 5 - 6 | 0.75 - 3.80 |
154,248 | 46,589 | — | 200,837 | ||||||||||||||||||||||||
Grades 7 - 8 | 3.81 - 34.51 |
— | — | 4,995 | 4,995 | ||||||||||||||||||||||||
890,387 | 46,589 | 4,995 | 941,971 | ||||||||||||||||||||||||||
Loss allowance | (2,170) | (1,779) | (4,002) | (7,951) | |||||||||||||||||||||||||
Total | 888,217 | 44,810 | 993 | 934,020 |
September 30, 2023 | |||||||||||||||||||||||||||||
12-month PD Ranges |
Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
— | — | — | — | ||||||||||||||||||||||||
— | — | — | — | ||||||||||||||||||||||||||
Loss allowance | — | — | — | — | |||||||||||||||||||||||||
Total | — | — | — | — |
December 31, 2022 | |||||||||||||||||||||||||||||
12-month PD Ranges |
Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||||||||||
Grades 1 - 4 | 0.03 - 0.74 |
77,972 | — | — | 77,972 | ||||||||||||||||||||||||
77,972 | — | — | 77,972 | ||||||||||||||||||||||||||
Loss allowance | (10) | — | — | (10) | |||||||||||||||||||||||||
Total | 77,962 | — | — | 77,962 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Current | 6,650,826 | 238,655 | — | 6,889,481 | |||||||||||||||||||
Past due | — | — | 10,107 | 10,107 | |||||||||||||||||||
Total | 6,650,826 | 238,655 | 10,107 | 6,899,588 |
December 31, 2022 | |||||||||||||||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Current | 6,634,190 | 98,723 | — | 6,732,913 | |||||||||||||||||||
Defaulters | — | — | 20,000 | 20,000 | |||||||||||||||||||
Past due | — | — | 10,107 | 10,107 | |||||||||||||||||||
Total | 6,634,190 | 98,723 | 30,107 | 6,763,020 |
September 30, 2023 | |||||||||||||||||
Notional value USD |
Derivative financial instruments - fair value asset |
Derivative financial instruments - fair value liabilities |
|||||||||||||||
Interest rate swaps | 602,638 | 282 | (12,376) | ||||||||||||||
Cross-currency swaps | 1,383,397 | 107,536 | (55,965) | ||||||||||||||
Foreign exchange forwards | 52,276 | — | (2,684) | ||||||||||||||
Total | 2,038,311 | 107,818 | (71,025) |
December 31, 2022 | |||||||||||||||||
Notional value USD |
Derivative financial instruments - fair value asset |
Derivative financial instruments - fair value liabilities |
|||||||||||||||
Interest rate swaps | 368,711 | 483 | (544) | ||||||||||||||
Cross-currency swaps | 1,175,570 | 45,806 | (33,217) | ||||||||||||||
Foreign exchange forwards | 189,173 | 21,870 | — | ||||||||||||||
Total | 1,733,454 | 68,159 | (33,761) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 28,589 | 5,050 | 21,561 | 55,200 | |||||||||||||||||||
Transfer to lifetime expected credit losses | (431) | 431 | — | — | |||||||||||||||||||
Net effect of changes in allowance for expected credit losses | (1,302) | 3,450 | 6,446 | 8,594 | |||||||||||||||||||
Financial instruments that have been derecognized during the period | (14,827) | (526) | — | (15,353) | |||||||||||||||||||
New instruments originated or purchased | 20,731 | 1,873 | — | 22,604 | |||||||||||||||||||
Write-offs | — | — | (21,144) | (21,144) | |||||||||||||||||||
Allowance for expected credit losses as of September 30, 2023 | 32,760 | 10,278 | 6,863 | 49,901 |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2021 | 20,115 | 16,175 | 5,186 | 41,476 | |||||||||||||||||||
Transfer to lifetime expected credit losses | (29) | 29 | — | — | |||||||||||||||||||
Transfer to 12-month expected credit losses | 176 | (176) | — | — | |||||||||||||||||||
Transfer to credit-impaired financial instruments | (130) | — | 130 | — | |||||||||||||||||||
Net effect of changes in allowance for expected credit losses | (1,718) | (10,146) | 16,072 | 4,208 | |||||||||||||||||||
Financial instruments that have been derecognized during the year | (12,385) | (832) | — | (13,217) | |||||||||||||||||||
New instruments originated or purchased | 22,560 | — | — | 22,560 | |||||||||||||||||||
Write-offs | — | — | (893) | (893) | |||||||||||||||||||
Recoveries | — | — | 1,066 | 1,066 | |||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 28,589 | 5,050 | 21,561 | 55,200 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 3,605 | 23 | — | 3,628 | |||||||||||||||||||
Net effect of changes in reserve for expected credit losses | 19 | 27 | — | 46 | |||||||||||||||||||
Financial instruments that have been derecognized during the period | (2,752) | — | — | (2,752) | |||||||||||||||||||
New instruments originated or purchased | 3,602 | 18 | — | 3,620 | |||||||||||||||||||
Allowance for expected credit losses as of September 30, 2023 | 4,450 | 92 | — | 4,542 |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2021 | 3,472 | 331 | — | 3,803 | |||||||||||||||||||
Transfer to 12-month expected credit losses | 133 | (133) | — | — | |||||||||||||||||||
Net effect of changes in reserve for expected credit losses | (160) | (39) | — | (199) | |||||||||||||||||||
Financial instruments that have been derecognized during the year | (2,981) | (136) | — | (3,117) | |||||||||||||||||||
New instruments originated or purchased | 3,141 | — | — | 3,141 | |||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 3,605 | 23 | — | 3,628 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 2,170 | 1,779 | 4,002 | 7,951 | |||||||||||||||||||
Transfer to lifetime expected credit losses | (40) | 40 | — | — | |||||||||||||||||||
Net effect of changes in allowance for expected credit losses | (54) | 397 | 1,253 | 1,596 | |||||||||||||||||||
Financial instruments that have been derecognized during the period | (859) | (185) | — | (1,044) | |||||||||||||||||||
New instruments originated or purchased | 209 | — | — | 209 | |||||||||||||||||||
Write-offs | — | (1,724) | (5,255) | (6,979) | |||||||||||||||||||
Allowance for expected credit losses as of September 30, 2023 | 1,426 | 307 | — | 1,733 |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2021 | 1,790 | — | — | 1,790 | |||||||||||||||||||
Transfer to lifetime expected credit losses | (46) | 46 | — | — | |||||||||||||||||||
Transfer to credit-impaired financial instruments | (33) | — | 33 | — | |||||||||||||||||||
Net effect of changes in allowance for expected credit losses | (13) | 941 | 3,969 | 4,897 | |||||||||||||||||||
Financial instruments that have been derecognized during the year | (420) | — | — | (420) | |||||||||||||||||||
New financial assets originated or purchased | 892 | 792 | — | 1,684 | |||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 2,170 | 1,779 | 4,002 | 7,951 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 10 | — | — | 10 | |||||||||||||||||||
Financial instruments that have been derecognized during the period | (10) | — | — | (10) | |||||||||||||||||||
Allowance for expected credit losses as of September 30, 2023 | — | — | — | — |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||||||||||||||
Allowance for expected credit losses as of December 31, 2021 | 26 | — | — | 26 | |||||||||||||||||||
Financial instruments that have been derecognized during the year | (16) | — | — | (16) | |||||||||||||||||||
Allowance for expected credit losses as of December 31, 2022 | 10 | — | — | 10 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | Loans at amortized cost |
Loan commitments and financial guarantee contracts |
Securities | Total | ||||||||||||||||||||||||||||
At amortized cost | FVOCI | |||||||||||||||||||||||||||||||
Net effect of changes in allowance for expected credit losses | 8,594 | 46 | 1,596 | — | 10,236 | |||||||||||||||||||||||||||
Financial instruments that have been derecognized during the period | (15,353) | (2,752) | (1,044) | (10) | (19,159) | |||||||||||||||||||||||||||
New financial assets originated or purchased | 22,604 | 3,620 | 209 | — | 26,433 | |||||||||||||||||||||||||||
Total | 15,845 | 914 | 761 | (10) | 17,510 |
September 30, 2022 | Loans at amortized cost |
Loan commitments and financial guarantee contracts |
Securities | Total | ||||||||||||||||||||||||||||
At amortized cost | FVOCI | |||||||||||||||||||||||||||||||
Net effect of changes in allowance for expected credit losses | 358 | (258) | 1,834 | — | 1,934 | |||||||||||||||||||||||||||
Financial instruments that have been derecognized during the period | (9,542) | (2,882) | (261) | (15) | (12,700) | |||||||||||||||||||||||||||
New financial assets originated or purchased | 21,823 | 1,717 | 994 | — | 24,534 | |||||||||||||||||||||||||||
Total | 12,639 | (1,423) | 2,567 | (15) | 13,768 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 | ||||||||||
Credit-impaired loans at beginning of period | 21,561 | 5,186 | |||||||||
Classified as credit-impaired during the period | — | 130 | |||||||||
Change in allowance for expected credit losses | 6,182 | 14,606 | |||||||||
Interest income | 264 | 1,466 | |||||||||
Write-offs | (21,144) | (893) | |||||||||
Recoveries of amounts previously written off | — | 1,066 | |||||||||
Credit-impaired loans at end of period | 6,863 | 21,561 |
September 30, 2023 |
December 31, 2022 | ||||||||||
Investments at amortized cost with credit impairment at beginning of period | 4,002 | — | |||||||||
Classified as credit-impaired during the period | — | 33 | |||||||||
Change in allowance for expected credit losses | 1,250 | 3,717 | |||||||||
Interest income | 3 | 252 | |||||||||
Write-offs | (5,255) | — | |||||||||
Investments at amortized cost with credit impairment at end of period | — | 4,002 | |||||||||
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Loans at amortized cost |
Loan commitments and financial guarantee contracts |
Securities | |||||||||||||||||||||||||||||||||||||||||||||
At amortized cost | FVOCI | ||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 |
December 31, 2022 |
September 30, 2023 |
December 31, 2022 |
September 30, 2023 |
December 31, 2022 |
September 30, 2023 |
December 31, 2022 |
||||||||||||||||||||||||||||||||||||||||
Carrying amount - principal | 6,899,588 | 6,763,020 | 265,981 | 163,345 | 999,567 | 941,971 | — | 77,972 | |||||||||||||||||||||||||||||||||||||||
Amount committed/guaranteed | — | — | 1,078,890 | 779,374 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Concentration by sector | |||||||||||||||||||||||||||||||||||||||||||||||
Corporations: | |||||||||||||||||||||||||||||||||||||||||||||||
Private | 3,120,497 | 2,553,193 | 644,063 | 409,139 | 593,717 | 543,381 | — | 24,773 | |||||||||||||||||||||||||||||||||||||||
State-owned | 1,173,374 | 1,115,932 | 180,153 | 110,468 | 20,637 | 51,388 | — | — | |||||||||||||||||||||||||||||||||||||||
Financial institutions: | |||||||||||||||||||||||||||||||||||||||||||||||
Private | 2,062,404 | 2,245,385 | 139,646 | 120,614 | 290,746 | 250,975 | — | — | |||||||||||||||||||||||||||||||||||||||
State-owned | 436,997 | 719,882 | 381,009 | 302,498 | 35,202 | 31,902 | — | 53,199 | |||||||||||||||||||||||||||||||||||||||
Sovereign | 106,316 | 128,628 | — | — | 59,265 | 64,325 | — | — | |||||||||||||||||||||||||||||||||||||||
Total | 6,899,588 | 6,763,020 | 1,344,871 | 942,719 | 999,567 | 941,971 | — | 77,972 | |||||||||||||||||||||||||||||||||||||||
Concentration by industry | |||||||||||||||||||||||||||||||||||||||||||||||
Financial institutions | 2,499,401 | 2,965,266 | 520,655 | 423,112 | 350,359 | 282,878 | — | 53,199 | |||||||||||||||||||||||||||||||||||||||
Manufacturing | 1,633,768 | 1,341,453 | 374,709 | 293,659 | 350,708 | 339,914 | — | 14,898 | |||||||||||||||||||||||||||||||||||||||
Oil and petroleum derived products | 1,283,792 | 1,244,491 | 182,211 | 104,426 | 90,465 | 77,553 | — | 9,875 | |||||||||||||||||||||||||||||||||||||||
Agricultural | 305,013 | 317,037 | 5,104 | 3,854 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Services | 356,649 | 267,868 | 124,666 | 55,430 | 60,898 | 64,412 | — | — | |||||||||||||||||||||||||||||||||||||||
Mining | 281,134 | 150,707 | 36,662 | — | 14,438 | 24,381 | — | — | |||||||||||||||||||||||||||||||||||||||
Sovereign | 106,316 | 128,628 | — | — | 59,265 | 64,325 | — | — | |||||||||||||||||||||||||||||||||||||||
Other | 433,515 | 347,570 | 100,864 | 62,238 | 73,434 | 88,508 | — | — | |||||||||||||||||||||||||||||||||||||||
Total | 6,899,588 | 6,763,020 | 1,344,871 | 942,719 | 999,567 | 941,971 | — | 77,972 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Loans at amortized cost |
Loan commitments and financial guarantee contracts |
Securities | |||||||||||||||||||||||||||||||||||||||||||||
At amortized cost | FVOCI | ||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 |
December 31, 2022 |
September 30, 2023 |
December 31, 2022 |
September 30, 2023 |
December 31, 2022 |
September 30, 2023 |
December 31, 2022 |
||||||||||||||||||||||||||||||||||||||||
Carrying amount - principal | 6,899,588 | 6,763,020 | 265,981 | 163,345 | 999,567 | 941,971 | — | 77,972 | |||||||||||||||||||||||||||||||||||||||
Amount committed/guaranteed | — | — | 1,078,890 | 779,375 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Rating | |||||||||||||||||||||||||||||||||||||||||||||||
1-4 | 2,956,102 | 2,864,685 | 586,930 | 336,519 | 903,031 | 736,139 | — | 77,972 | |||||||||||||||||||||||||||||||||||||||
5-6 | 3,661,802 | 3,696,527 | 485,369 | 301,031 | 96,536 | 200,837 | — | — | |||||||||||||||||||||||||||||||||||||||
7-8 | 271,577 | 191,701 | 272,572 | 305,169 | — | 4,995 | — | — | |||||||||||||||||||||||||||||||||||||||
9-10 | 10,107 | 10,107 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total | 6,899,588 | 6,763,020 | 1,344,871 | 942,719 | 999,567 | 941,971 | — | 77,972 | |||||||||||||||||||||||||||||||||||||||
Concentration by country | |||||||||||||||||||||||||||||||||||||||||||||||
Argentina | 52,473 | 55,598 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Australia | — | — | — | — | — | 9,628 | — | — | |||||||||||||||||||||||||||||||||||||||
Belgium | 13,977 | 25,362 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Bolivia | — | — | 4,973 | 3,759 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Brazil | 955,732 | 980,205 | 76,842 | 54,907 | 35,888 | 69,501 | — | — | |||||||||||||||||||||||||||||||||||||||
Canada | — | — | — | — | 43,213 | 13,503 | — | — | |||||||||||||||||||||||||||||||||||||||
Chile | 445,855 | 416,714 | 45,633 | 44,846 | 91,171 | 112,586 | — | — | |||||||||||||||||||||||||||||||||||||||
China | 16,700 | 2,800 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Colombia | 966,364 | 702,409 | 101,045 | 54,333 | 33,994 | 54,484 | — | — | |||||||||||||||||||||||||||||||||||||||
Costa Rica | 259,558 | 260,625 | 51,653 | 56,718 | 7,985 | 9,926 | — | — | |||||||||||||||||||||||||||||||||||||||
Denmark | — | — | 19,825 | 11,880 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Dominican Republic | 606,551 | 579,918 | 150,634 | 27,534 | 4,736 | 4,828 | — | — | |||||||||||||||||||||||||||||||||||||||
Ecuador | 214,255 | 110,466 | 274,202 | 305,168 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
El Salvador | 57,000 | 30,032 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
France | 44,668 | 126,929 | 103,748 | 66,906 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Germany | — | — | 15,000 | 10,000 | 14,731 | — | — | — | |||||||||||||||||||||||||||||||||||||||
Guatemala | 653,516 | 745,837 | 102,311 | 67,456 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Honduras | 155,076 | 176,270 | 975 | 3,615 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Ireland | — | — | — | — | 14,850 | 9,579 | — | — | |||||||||||||||||||||||||||||||||||||||
Israel | — | — | — | — | 4,811 | 4,880 | — | — | |||||||||||||||||||||||||||||||||||||||
Jamaica | 75,622 | 14,083 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Japan | 12,705 | 14,712 | — | — | 38,320 | 4,353 | — | — | |||||||||||||||||||||||||||||||||||||||
Korea | — | — | — | — | 1,825 | — | — | — | |||||||||||||||||||||||||||||||||||||||
Luxembourg | 89,763 | 114,557 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Mexico | 864,818 | 823,028 | 85,986 | 69,080 | 71,982 | 100,870 | — | — | |||||||||||||||||||||||||||||||||||||||
Norway | — | — | — | — | 9,854 | — | — | — | |||||||||||||||||||||||||||||||||||||||
Panama | 312,521 | 533,452 | 55,092 | 19,240 | 34,020 | 29,065 | — | — | |||||||||||||||||||||||||||||||||||||||
Paraguay | 137,501 | 151,287 | 230 | 3,430 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Peru | 572,679 | 478,998 | 206,343 | 114,941 | 30,677 | 60,575 | — | — | |||||||||||||||||||||||||||||||||||||||
Singapore | 113,569 | 152,208 | 9,053 | 24,333 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Trinidad and Tobago | 144,003 | 128,846 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
United States of America | 61,509 | 53,463 | 27,535 | 3,349 | 512,974 | 458,193 | — | 43,464 | |||||||||||||||||||||||||||||||||||||||
United Kingdom | 60,373 | 51,221 | — | — | 33,837 | — | — | — | |||||||||||||||||||||||||||||||||||||||
Uruguay | 12,800 | 34,000 | 13,791 | 1,224 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Multilateral | — | — | — | — | — | — | — | 34,508 | |||||||||||||||||||||||||||||||||||||||
Total | 6,899,588 | 6,763,020 | 1,344,871 | 942,719 | 999,567 | 941,971 | — | 77,972 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||||||||
Gross amounts of assets |
Gross amounts offset in the consolidated statement of financial position |
Net amount of assets presented in the consolidated statement of financial position |
Gross amounts not offset in the consolidated statement of financial position |
Net amount |
|||||||||||||||||||||||||||||||
Financial instruments |
Cash collateral received |
||||||||||||||||||||||||||||||||||
Derivative financial instruments used for hedging | 107,818 | — | 107,818 | — | (76,421) | 31,397 | |||||||||||||||||||||||||||||
Total | 107,818 | — | 107,818 | — | (76,421) | 31,397 |
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Gross amounts of assets |
Gross amounts offset in the consolidated statement of financial position |
Net amount of assets presented in the consolidated statement of financial position |
Gross amounts not offset in the consolidated statement of financial position |
Net amount |
|||||||||||||||||||||||||||||||
Financial instruments |
Cash collateral received |
||||||||||||||||||||||||||||||||||
Derivative financial instruments used for hedging | 68,159 | — | 68,159 | — | (50,615) | 17,544 | |||||||||||||||||||||||||||||
Total | 68,159 | — | 68,159 | — | (50,615) | 17,544 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Gross amounts of liabilities |
Gross amounts offset in the consolidated statement of financial position |
Net amount of assets presented in the consolidated statement of financial position |
Gross amounts not offset in the consolidated statement of financial position |
Net amount |
||||||||||||||||||||||||||||||||||
Financial instruments |
Cash collateral received |
|||||||||||||||||||||||||||||||||||||
Securities sold under repurchase agreements | (195,620) | — | (195,620) | 217,095 | 11,496 | 32,971 | ||||||||||||||||||||||||||||||||
Derivative financial instruments used for hedging | (71,025) | — | (71,025) | — | 74,090 | 3,065 | ||||||||||||||||||||||||||||||||
Total | (266,645) | — | (266,645) | 217,095 | 85,586 | 36,036 |
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||
Gross amounts of liabilities |
Gross amounts offset in the consolidated statement of financial position |
Net amount of assets presented in the consolidated statement of financial position |
Gross amounts not offset in the consolidated statement of financial position |
Net amount |
||||||||||||||||||||||||||||||||||
Financial instruments |
Cash collateral received |
|||||||||||||||||||||||||||||||||||||
Securities sold under repurchase agreements | (300,498) | — | (300,498) | 791,956 | 22,947 | 514,405 | ||||||||||||||||||||||||||||||||
Derivative financial instruments used for hedging | (33,761) | — | (33,761) | — | 17,702 | (16,059) | ||||||||||||||||||||||||||||||||
Total | (334,259) | — | (334,259) | 791,956 | 40,649 | 498,346 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
At the end of the period | 161.22 | % | 167.46 | % | |||||||
Period average | 176.75 | % | 132.63 | % | |||||||
Maximum of the period | 356.99 | % | 276.86 | % | |||||||
Minimun of the period | 111.49 | % | 81.18 | % |
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
(in millions of USD dollars) | Cash and due from banks |
Securities FVOCI | Total | Cash and due from banks |
Securities FVOCI | Total | |||||||||||||||||||||||||||||
United State of America | 1,424 | — | 1,424 | 1,151 | 43 | 1,194 | |||||||||||||||||||||||||||||
Latin America | 20 | — | 20 | 15 | — | 15 | |||||||||||||||||||||||||||||
Multilateral | 75 | — | 75 | 25 | 35 | 60 | |||||||||||||||||||||||||||||
Total | 1,545 | — | 1,545 | 1,191 | 78 | 1,269 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(in millions of USD dollars) | |||||||||||
Demand and "overnight" deposits | 883 | 583 | |||||||||
Demand and "overnight" deposits to total deposits | 20.99 | % | 18.27 | % |
September 30, 2023 |
December 31, 2022 |
||||||||||
(in millions of USD dollars) | |||||||||||
Total liquid assets | 1,545 | 1,269 | |||||||||
Total assets to total liabilities | 36.71 | % | 39.77 | % | |||||||
Total liquid assets in the Federal Reserve of the United States of America |
91.29 | % | 90.23 | % |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
(in millions of USD dollars) | |||||||||||
Loan portfolio at amortized cost and investment portfolio less than/equal to 1 year according to its original terms | 3,684 | 4,008 | |||||||||
Average term (days) | 191 | 200 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(in millions of USD dollars) | |||||||||||
Loan portfolio at amortized cost and investment portfolio greater than/equal to 1 year according to its original terms | 4,215 | 3,775 | |||||||||
Average term (days) | 1,368 | 1,367 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
Up to 3 months |
3 to 6 months | 6 months to 1 year |
1 to 5 years | More than 5 years |
Gross inflows (outflows) |
Carrying amount |
||||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 1,645,585 | — | — | — | — | 1,645,585 | 1,644,996 | |||||||||||||||||||||||||||||||||||||
Securities | 65,875 | 14,651 | 138,439 | 863,372 | 35,576 | 1,117,913 | 1,009,858 | |||||||||||||||||||||||||||||||||||||
Loans | 2,141,932 | 1,163,722 | 1,579,627 | 2,573,991 | 192,885 | 7,652,157 | 6,928,262 | |||||||||||||||||||||||||||||||||||||
Derivative financial instruments - assets | 139 | — | 777 | 106,890 | 12 | 107,818 | 107,818 | |||||||||||||||||||||||||||||||||||||
Total | 3,853,531 | 1,178,373 | 1,718,843 | 3,544,253 | 228,473 | 10,523,473 | 9,690,934 | |||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Deposits | (3,177,772) | (481,428) | (483,101) | (153,113) | — | (4,295,414) | (4,241,195) | |||||||||||||||||||||||||||||||||||||
Securities sold under repurchase agreements | (65,064) | (137,643) | — | — | — | (202,707) | (195,620) | |||||||||||||||||||||||||||||||||||||
Borrowings and debt | (890,806) | (606,849) | (524,829) | (2,485,367) | (36,117) | (4,543,968) | (4,105,675) | |||||||||||||||||||||||||||||||||||||
Lease liabilities | (238) | (245) | (498) | (4,380) | (11,128) | (16,489) | (16,489) | |||||||||||||||||||||||||||||||||||||
Derivative financial instruments - liabilities | (2,684) | (20,895) | (10,508) | (33,994) | (2,944) | (71,025) | (71,025) | |||||||||||||||||||||||||||||||||||||
Total | (4,136,564) | (1,247,060) | (1,018,936) | (2,676,854) | (50,189) | (9,129,603) | (8,630,004) | |||||||||||||||||||||||||||||||||||||
Subtotal net position | (283,033) | (68,687) | 699,907 | 867,399 | 178,284 | 1,393,870 | 1,060,930 | |||||||||||||||||||||||||||||||||||||
Off-balance sheet contingencies | ||||||||||||||||||||||||||||||||||||||||||||
Confirmed letters of credit | 116,628 | 97,083 | 4,637 | — | — | 218,348 | ||||||||||||||||||||||||||||||||||||||
Stand-by letters of credit and guarantees | 103,330 | 228,054 | 203,722 | 31,468 | — | 566,574 | ||||||||||||||||||||||||||||||||||||||
Credit commitments | 68,000 | — | 61,058 | 164,910 | — | 293,968 | ||||||||||||||||||||||||||||||||||||||
Total | 287,958 | 325,137 | 269,417 | 196,378 | — | 1,078,890 | ||||||||||||||||||||||||||||||||||||||
Total net position | (570,991) | (393,824) | 430,490 | 671,021 | 178,284 | 314,980 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||
Up to 3 months |
3 to 6 months |
6 months to 1 year |
1 to 5 years | More than 5 years |
Gross inflows (outflows) |
Carrying amount |
||||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 1,241,779 | — | — | — | — | 1,241,779 | 1,241,586 | |||||||||||||||||||||||||||||||||||||
Securities | 129,983 | 105,789 | 98,345 | 744,996 | 10,293 | 1,089,406 | 1,023,632 | |||||||||||||||||||||||||||||||||||||
Loans | 2,294,259 | 1,478,494 | 1,223,661 | 2,244,454 | 158,967 | 7,399,835 | 6,760,434 | |||||||||||||||||||||||||||||||||||||
Derivative financial instruments - assets | 4,216 | 10,831 | 14,015 | 39,097 | — | 68,159 | 68,159 | |||||||||||||||||||||||||||||||||||||
Total | 3,670,237 | 1,595,114 | 1,336,021 | 3,028,547 | 169,260 | 9,799,179 | 9,093,811 | |||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Deposits | (2,770,754) | (256,989) | (161,889) | (39,805) | — | (3,229,437) | (3,205,386) | |||||||||||||||||||||||||||||||||||||
Securities sold under repurchase agreements | (53,418) | (64,513) | (55,144) | (138,286) | — | (311,361) | (300,498) | |||||||||||||||||||||||||||||||||||||
Borrowings and debt | (776,584) | (895,531) | (934,288) | (2,212,704) | (41,523) | (4,860,630) | (4,464,389) | |||||||||||||||||||||||||||||||||||||
Lease liabilities | (384) | (384) | (738) | (5,769) | (13,771) | (21,046) | (16,745) | |||||||||||||||||||||||||||||||||||||
Derivative financial instruments - liabilities | (3,702) | (764) | (63) | (26,882) | (2,350) | (33,761) | (33,761) | |||||||||||||||||||||||||||||||||||||
Total | (3,604,842) | (1,218,181) | (1,152,122) | (2,423,446) | (57,644) | (8,456,235) | (8,020,779) | |||||||||||||||||||||||||||||||||||||
Subtotal net position | 65,395 | 376,933 | 183,899 | 605,101 | 111,616 | 1,342,944 | 1,073,032 | |||||||||||||||||||||||||||||||||||||
Off-balance sheet contingencies |
||||||||||||||||||||||||||||||||||||||||||||
Confirmed letters of credit | 166,367 | 117,398 | 21,024 | — | — | 304,789 | ||||||||||||||||||||||||||||||||||||||
Stand-by letters of credit and guarantees | 132,353 | 117,750 | 92,750 | 8,772 | — | 351,625 | ||||||||||||||||||||||||||||||||||||||
Credit commitments | — | 13,102 | 32,906 | 76,952 | — | 122,960 | ||||||||||||||||||||||||||||||||||||||
Total | 298,720 | 248,250 | 146,680 | 85,724 | — | 779,374 | ||||||||||||||||||||||||||||||||||||||
Total net position | (233,325) | 128,683 | 37,219 | 519,377 | 111,616 | 563,570 |
Type of financial instrument | Basis on which amounts are compiled | |||||||
Financial assets and liabilities | Undiscounted cash flows, which include estimated interest payments. | |||||||
Issued financial guarantee contracts, and loan commitments | Earliest possible contractual maturity. For issued financial guarantee contracts, the maximum amount of the guarantee is allocated to the earliest period in which the guarantee could be called. | |||||||
Derivative financial assets and financial liabilities |
Contractual undiscounted cash flows. The amounts shown are the gross nominal inflows and outflows for derivatives that simultaneously settle gross or net amounts. |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
Amount | Fair value | Amount | Fair value | ||||||||||||||||||||
Balances with Federal Reserve of the United States of America |
1,409,929 | 1,409,929 | 1,144,896 | 1,144,896 | |||||||||||||||||||
Cash and due from banks (1) |
134,571 | 134,571 | 46,040 | 46,040 | |||||||||||||||||||
Total | 1,544,500 | 1,544,500 | 1,190,936 | 1,190,936 |
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
Pledged as collateral | Available as collateral | Pledged as collateral | Available as collateral | ||||||||||||||||||||
Cash and due from banks | 100,496 | 1,544,500 | 50,649 | 1,190,936 | |||||||||||||||||||
Notional of investment securities | 214,965 | 788,970 | 331,571 | 672,042 | |||||||||||||||||||
Loans at amortized cost | — | 6,899,588 | — | 6,763,020 | |||||||||||||||||||
Total | 315,461 | 9,233,058 | 382,220 | 8,625,998 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Up to 3 months |
3 to 6 months |
6 months to 1 year |
1 to 5 years |
More than 5 years |
Without interest rate risk |
Total | |||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 1,626,478 | — | — | — | — | 18,518 | 1,644,996 | ||||||||||||||||||||||||||||||||||
Securities | 40,778 | 14,300 | 123,527 | 790,449 | 30,513 | — | 999,567 | ||||||||||||||||||||||||||||||||||
Loans | 4,162,168 | 1,520,695 | 890,749 | 312,042 | 13,934 | — | 6,899,588 | ||||||||||||||||||||||||||||||||||
Total | 5,829,424 | 1,534,995 | 1,014,276 | 1,102,491 | 44,447 | 18,518 | 9,544,151 | ||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||
Demand deposits and time deposits | (3,226,837) | (470,279) | (385,042) | (116,174) | — | (8,585) | (4,206,917) | ||||||||||||||||||||||||||||||||||
Securities sold under repurchase agreements | (63,994) | (131,626) | — | — | — | — | (195,620) | ||||||||||||||||||||||||||||||||||
Borrowings and debt | (2,382,316) | (416,186) | (258,012) | (981,516) | (13,386) | — | (4,051,416) | ||||||||||||||||||||||||||||||||||
Total | (5,673,147) | (1,018,091) | (643,054) | (1,097,690) | (13,386) | (8,585) | (8,453,953) | ||||||||||||||||||||||||||||||||||
Net effect of derivative financial instruments held for interest risk management | 140 | (20,895) | (9,732) | 72,895 | (2,931) | — | 39,477 | ||||||||||||||||||||||||||||||||||
Total interest rate sensitivity | 156,417 | 496,009 | 361,490 | 77,696 | 28,130 | 9,933 | 1,129,675 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||
Up to 3 months |
3 to 6 months |
6 months to 1 year |
1 to 5 years |
More than 5 years |
Without interest rate risk |
Total | |||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 1,233,700 | — | — | — | — | 7,886 | 1,241,586 | ||||||||||||||||||||||||||||||||||
Securities | 112,736 | 114,815 | 82,666 | 701,749 | 7,977 | — | 1,019,943 | ||||||||||||||||||||||||||||||||||
Loans | 2,956,268 | 2,531,067 | 1,007,343 | 240,949 | 27,393 | — | 6,763,020 | ||||||||||||||||||||||||||||||||||
Total | 4,302,704 | 2,645,882 | 1,090,009 | 942,698 | 35,370 | 7,886 | 9,024,549 | ||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||
Demand deposits and time deposits | (2,746,776) | (250,299) | (153,862) | (35,082) | — | (4,697) | (3,190,716) | ||||||||||||||||||||||||||||||||||
Securities sold under repurchase agreements | (52,164) | (62,968) | (53,740) | (131,626) | — | — | (300,498) | ||||||||||||||||||||||||||||||||||
Borrowings and debt | (1,354,457) | (953,503) | (1,083,543) | (999,151) | (25,857) | — | (4,416,511) | ||||||||||||||||||||||||||||||||||
Total | (4,153,397) | (1,266,770) | (1,291,145) | (1,165,859) | (25,857) | (4,697) | (7,907,725) | ||||||||||||||||||||||||||||||||||
Net effect of derivative financial instruments held for interest risk management | 476 | 41 | 2,145 | 12,215 | (2,350) | — | 12,527 | ||||||||||||||||||||||||||||||||||
Total interest rate sensitivity | 149,783 | 1,379,153 | (198,991) | (210,946) | 7,163 | 3,189 | 1,129,351 |
Change in interest rate |
Effect on profit or loss |
Effect on equity |
|||||||||||||||
September 30, 2023 | +50 bps | 2,412 | (6,682) | ||||||||||||||
-50 bps | (2,591) | 6,903 | |||||||||||||||
December 31, 2022 | +50 bps | 4,559 | 676 | ||||||||||||||
-50 bps | (4,629) | (206) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Brazilian real |
European euro |
Japanese yen |
Colombian peso |
Mexican peso |
Other
currencies
(1)
|
Total | |||||||||||||||||||||||||||||||||||
Exchange rate | 5.03 | 1.06 | 149.41 | 4,081.63 | 17.43 | ||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 42 | 300 | 3 | 33 | 933 | 11 | 1,322 | ||||||||||||||||||||||||||||||||||
Loans | — | 13,216 | — | — | 406,980 | — | 420,196 | ||||||||||||||||||||||||||||||||||
Total | 42 | 13,516 | 3 | 33 | 407,913 | 11 | 421,518 | ||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||
Borrowings and debt | — | (13,216) | — | — | (408,258) | — | (421,474) | ||||||||||||||||||||||||||||||||||
Total | — | (13,216) | — | — | (408,258) | — | (421,474) | ||||||||||||||||||||||||||||||||||
Net currency position | 42 | 300 | 3 | 33 | (345) | 11 | 44 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||
Brazilian real |
European euro |
Japanese yen |
Colombian peso |
Mexican peso |
Other
currencies
(1)
|
Total | |||||||||||||||||||||||||||||||||||
Exchange rate | 5.29 | 1.07 | 130.96 | 4,854.37 | 19.50 | ||||||||||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 26 | 53 | 4 | 9 | 5,439 | 38 | 5,569 | ||||||||||||||||||||||||||||||||||
Loans | — | — | — | — | 301,765 | — | 301,765 | ||||||||||||||||||||||||||||||||||
Total | 26 | 53 | 4 | 9 | 307,204 | 38 | 307,334 | ||||||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||||||||
Borrowings and debt | — | — | — | — | (306,603) | — | (306,603) | ||||||||||||||||||||||||||||||||||
Total | — | — | — | — | (306,603) | — | (306,603) | ||||||||||||||||||||||||||||||||||
Net currency position | 26 | 53 | 4 | 9 | 601 | 38 | 731 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Assets | |||||||||||||||||||||||
Derivative financial instruments - assets: | |||||||||||||||||||||||
Interest rate swaps | — | 281 | — | 281 | |||||||||||||||||||
Cross-currency swaps | — | 107,537 | — | 107,537 | |||||||||||||||||||
Total assets at fair value | — | 107,818 | — | 107,818 | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative financial instruments - liabilities: | |||||||||||||||||||||||
Interest rate swaps | — | 12,376 | — | 12,376 | |||||||||||||||||||
Cross-currency swaps | — | 55,965 | — | 55,965 | |||||||||||||||||||
Foreign exchange forwards | — | 2,684 | — | 2,684 | |||||||||||||||||||
Total liabilities at fair value | — | 71,025 | — | 71,025 |
December 31, 2022 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Assets | |||||||||||||||||||||||
Securities at FVOCI - Corporate debt | — | 78,372 | — | 78,372 | |||||||||||||||||||
Derivative financial instruments - assets: | |||||||||||||||||||||||
Interest rate swaps | — | 483 | — | 483 | |||||||||||||||||||
Cross-currency swaps | — | 45,806 | — | 45,806 | |||||||||||||||||||
Foreign exchange forwards | — | 21,870 | — | 21,870 | |||||||||||||||||||
Total derivative financial instrument assets | — | 68,159 | — | 68,159 | |||||||||||||||||||
Total assets at fair value | — | 146,531 | — | 146,531 | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative financial instruments - liabilities: | |||||||||||||||||||||||
Interest rate swaps | — | 544 | — | 544 | |||||||||||||||||||
Cross-currency swaps | — | 33,217 | — | 33,217 | |||||||||||||||||||
Total derivative financial instruments - liabilities | — | 33,761 | — | 33,761 | |||||||||||||||||||
Total liabilities at fair value | — | 33,761 | — | 33,761 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
Carrying amount |
Fair value |
Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Cash and deposits on banks | 1,644,996 | 1,644,996 | — | 1,644,996 | — | ||||||||||||||||||||||||
Securities at amortized cost (1) |
1,009,858 | 971,367 | — | 962,269 | 9,098 | ||||||||||||||||||||||||
Loans at amortized cost (2) |
6,928,262 | 6,954,970 | — | 6,954,970 | — | ||||||||||||||||||||||||
Customers' liabilities under acceptances | 265,981 | 265,981 | — | 265,981 | — | ||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Deposits | 4,241,195 | 4,241,195 | — | 4,241,195 | — | ||||||||||||||||||||||||
Securities sold under repurchase agreements | 195,620 | 195,620 | — | 195,620 | — | ||||||||||||||||||||||||
Borrowings and debt, net | 4,051,416 | 4,240,474 | — | 4,240,474 | — | ||||||||||||||||||||||||
Acceptances outstanding | 265,981 | 265,981 | — | 265,981 | — |
December 31, 2022 | |||||||||||||||||||||||||||||
Carrying amount |
Fair value |
Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Cash and deposits on banks | 1,241,586 | 1,241,586 | — | 1,241,586 | — | ||||||||||||||||||||||||
Securities at amortized cost (1) |
945,260 | 895,154 | — | 894,034 | 1,120 | ||||||||||||||||||||||||
Loans at amortized cost, net (2) |
6,760,434 | 6,785,652 | — | 6,785,652 | — | ||||||||||||||||||||||||
Customers' liabilities under acceptances | 163,345 | 163,345 | — | 163,345 | — | ||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Deposits | 3,205,386 | 3,205,386 | — | 3,205,386 | — | ||||||||||||||||||||||||
Securities sold under repurchase agreements | 300,498 | 300,498 | — | 300,498 | — | ||||||||||||||||||||||||
Borrowings and debt, net | 4,416,511 | 4,389,902 | — | 4,389,902 | — | ||||||||||||||||||||||||
Acceptances outstanding | 163,345 | 163,345 | — | 163,345 | — |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
Unrestricted deposits with the Federal Reserve of the United States of America | 1,409,929 | 1,144,896 | |||||||||
Cash and non-interest-bearing deposits in other banks | 18,518 | 7,886 | |||||||||
Cash and interest-bearing deposits in other banks(1) |
216,549 | 88,804 | |||||||||
Total cash and due from banks | 1,644,996 | 1,241,586 | |||||||||
Less: | |||||||||||
Time deposits with original maturity over 90 days and other restricted deposits (1) |
100,496 | 50,650 | |||||||||
Total cash and due from banks in the consolidated statement of cash flows | 1,544,500 | 1,190,936 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Switzerland | 16,118 | 16,797 | |||||||||
Japan | 25,710 | — | |||||||||
United States of America(1) |
36,774 | 11,387 | |||||||||
Spain | 7,816 | 12,814 | |||||||||
Germany | 14,078 | 5,380 | |||||||||
United Kingdom | — | 4,272 | |||||||||
Total | 100,496 | 50,650 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | Amortized cost | FVOCI | Total | |||||||||||||||||
Principal | 999,567 | — | 999,567 | |||||||||||||||||
Interest receivable | 12,024 | — | 12,024 | |||||||||||||||||
Allowance | (1,733) | — | (1,733) | |||||||||||||||||
1,009,858 | — | 1,009,858 |
December 31, 2022 | Amortized cost | FVOCI | Total | |||||||||||||||||
Principal | 941,971 | 77,972 | 1,019,943 | |||||||||||||||||
Interest receivable | 11,240 | 400 | 11,640 | |||||||||||||||||
Allowance | (7,951) | — | (7,951) | |||||||||||||||||
945,260 | 78,372 | 1,023,632 |
September 30, 2023 | Amortized cost | FVOCI | Total | |||||||||||||||||
Due within 1 year | 178,578 | — | 178,578 | |||||||||||||||||
After 1 year but within 5 years | 803,217 | — | 803,217 | |||||||||||||||||
After 5 years but within 10 years | 17,772 | — | 17,772 | |||||||||||||||||
Balance - principal | 999,567 | — | 999,567 |
December 31, 2022 | Amortized cost | FVOCI | Total | |||||||||||||||||
Due within 1 year | 222,666 | 77,972 | 300,638 | |||||||||||||||||
After 1 year but within 5 years | 711,328 | — | 711,328 | |||||||||||||||||
After 5 years but within 10 years | 7,977 | — | 7,977 | |||||||||||||||||
Balance - principal | 941,971 | 77,972 | 1,019,943 |
September 30, 2023 |
December 31, 2022 | ||||||||||
Securities pledged to secure repurchase transactions | 216,894 | 345,187 | |||||||||
Securities sold under repurchase agreements | 195,620 | (300,498) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 | ||||||||||
Loans, outstanding balance | 6,899,588 | 6,763,020 | |||||||||
Interest receivable | 99,128 | 69,965 | |||||||||
Loss allowance | (49,901) | (55,200) | |||||||||
Unearned interest and deferred fees | (20,553) | (17,351) | |||||||||
Loans, net | 6,928,262 | 6,760,434 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Fixed interest rate | 3,454,476 | 3,827,083 | |||||||||
Floating interest rates | 3,445,112 | 2,935,937 | |||||||||
Total | 6,899,588 | 6,763,020 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Loans to class A and B shareholders | 423,698 | 834,768 | |||||||||
% Loans to class A and B shareholders over total loan portfolio | 6 | % | 12 | % | |||||||
% Class A and B stockholders with loans over number of class A and B stockholders | 12 | % | 11 | % |
September 30, 2023 |
December 31, 2022 |
||||||||||
Documentary letters of credit | 218,348 | 304,789 | |||||||||
Stand-by letters of credit and guarantees - commercial risk | 566,574 | 351,625 | |||||||||
Credit commitments | 293,968 | 122,960 | |||||||||
Total | 1,078,890 | 779,374 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
Up to 1 year | 882,512 | 693,650 | |||||||||
From 1 to 2 years | 94,987 | 15,956 | |||||||||
Over 2 to 5 years | 101,391 | 69,768 | |||||||||
Total | 1,078,890 | 779,374 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Gain (loss) on derivative financial instruments and foreign currency exchange, net |
601 | (942) | 1,834 | (349) | |||||||||||||||||||
Unrealized gain on financial instruments at FVTPL |
— | 101 | — | — | |||||||||||||||||||
Realized gain on financial instruments at FVTPL |
— | 512 | — | 512 | |||||||||||||||||||
Loss on sale of financial instruments at amortized cost | (579) | — | (3,745) | — | |||||||||||||||||||
Total | 22 | (329) | (1,911) | 163 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||
Nominal amount |
Carrying amount of hedging instruments |
||||||||||||||||
Asset (1) |
Liability (1) |
||||||||||||||||
Interest rate risk | |||||||||||||||||
Fair value hedges | 562,638 | 213 | (12,376) | ||||||||||||||
Cash flow hedges | 40,000 | 68 | — | ||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||
Fair value hedges | 272,214 | 21,332 | (18,141) | ||||||||||||||
Cash flow hedges | 1,111,183 | 86,205 | (37,824) | ||||||||||||||
Foreign exchange risk | |||||||||||||||||
Cash flow hedges | 52,276 | — | (2,684) | ||||||||||||||
2,038,311 | 107,818 | (71,025) |
December 31, 2022 | |||||||||||||||||
Nominal amount |
Carrying amount of hedging instruments |
||||||||||||||||
Asset (1) |
Liability (1) |
||||||||||||||||
Interest rate risk | |||||||||||||||||
Fair value hedges | 293,711 | 340 | (543) | ||||||||||||||
Cash flow hedges | 75,000 | 143 | (1) | ||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||
Fair value hedges | 252,793 | 4,129 | (16,237) | ||||||||||||||
Cash flow hedges | 922,777 | 41,677 | (16,980) | ||||||||||||||
Foreign exchange risk | |||||||||||||||||
Cash flow hedges | 189,173 | 21,870 | — | ||||||||||||||
1,733,454 | 68,159 | (33,761) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
Nominal amount | Carrying amount of hedging instruments |
Changes in fair
value used to
calculate hedge
ineffectiveness (2)
|
Ineffectiveness
recognized in
profit or loss (2)
|
||||||||||||||||||||||||||
Asset (1) |
Liability (1) |
||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||
Loans | 10,000 | — | (300) | (35) | 5 | ||||||||||||||||||||||||
Securities at amortized cost | 10,000 | 62 | — | (57) | 107 | ||||||||||||||||||||||||
Deposits | 77,000 | 118 | (56) | (121) | (7) | ||||||||||||||||||||||||
Borrowings and debt | 465,638 | 33 | (12,020) | (9,167) | 2 | ||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||
Borrowings and debt | 272,214 | 21,332 | (18,141) | 17,528 | 1,296 | ||||||||||||||||||||||||
Total | 834,852 | 21,545 | (30,517) | 8,148 | 1,403 |
December 31, 2022 | |||||||||||||||||||||||||||||
Nominal amount | Carrying amount of hedging instruments |
Changes in fair
value used to
calculate hedge
ineffectiveness (2)
|
Ineffectiveness
recognized in
profit or loss (2)
|
||||||||||||||||||||||||||
Asset (1) |
Liability (1) |
||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||
Loans | 155,511 | 134 | (543) | 1,607 | (18) | ||||||||||||||||||||||||
Securities at amortized cost | 10,000 | 178 | — | 167 | (62) | ||||||||||||||||||||||||
Borrowings and debt | 128,200 | 28 | — | (3,457) | (111) | ||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||
Loans | 1,938 | 108 | — | (227) | (129) | ||||||||||||||||||||||||
Borrowings and debt | 250,855 | 4,021 | (16,237) | 8,072 | (1,548) | ||||||||||||||||||||||||
Total | 546,504 | 4,469 | (16,780) | 6,162 | (1,868) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
Carrying amount of hedged items |
Line in the consolidated statement of financial position that includes the carrying amount of the hedged items |
Accumulated amount of fair value hedge adjustments included in the carrying amount of the hedged items |
Changes in fair value of
the hedged items used
to calculate hedge
ineffectiveness(1)
|
||||||||||||||||||||||||||
Asset | Liability | ||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||
Loans | 10,441 | — | Loans, net | (215) | 40 | ||||||||||||||||||||||||
Securities at amortized cost | 10,084 | — | Securities, net | (64) | 164 | ||||||||||||||||||||||||
Deposits | (77,770) | Demand Deposits | 113 | 113 | |||||||||||||||||||||||||
Borrowings and debt | — | (222,277) | Borrowings and debt, net | 12,519 | 9,169 | ||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||
Borrowings and debt | — | (278,883) | Borrowings and debt, net | (4,807) | (16,758) | ||||||||||||||||||||||||
Total | 20,525 | (578,930) | 7,546 | (7,272) |
December 31, 2022 | |||||||||||||||||||||||||||||
Carrying amount of hedged items |
Line in the consolidated statement of financial position that includes the carrying amount of the hedged items |
Accumulated amount of fair value hedge adjustments included in the carrying amount of the hedged items |
Changes in fair value of
the hedged items used
to calculate hedge
ineffectiveness(1)
|
||||||||||||||||||||||||||
Asset | Liability | ||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||
Loans | 157,136 | — | Loans, net | (1,625) | (1,625) | ||||||||||||||||||||||||
Securities at amortized cost | 9,654 | — | Securities, net | (229) | (229) | ||||||||||||||||||||||||
Borrowings and debt | — | (129,306) | Borrowings and debt, net | 3,350 | 3,346 | ||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||
Loans | 1,839 | — | Loans, net | (580) | 98 | ||||||||||||||||||||||||
Borrowings and debt | — | (243,851) | Borrowings and debt, net | 11,612 | (9,620) | ||||||||||||||||||||||||
Total | 168,629 | (373,157) | 12,528 | (8,030) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||
Interest rate swaps |
Cross currency swaps | Total | |||||||||||||||
Less than 1 year | 94,420 | 68,768 | 163,188 | ||||||||||||||
Over 1 to 2 years | 51,263 | 84,647 | 135,910 | ||||||||||||||
Over 2 to 5 years | 416,955 | 108,674 | 525,629 | ||||||||||||||
More than 5 years | — | 10,125 | 10,125 | ||||||||||||||
Total | 562,638 | 272,214 | 834,852 |
December 31, 2022 | |||||||||||||||||
Interest rate swaps |
Cross currency swaps | Total | |||||||||||||||
Less than 1 year | 145,511 | 1,937 | 147,448 | ||||||||||||||
Over 1 to 2 years | 20,000 | 153,415 | 173,415 | ||||||||||||||
Over 2 to 5 years | 128,200 | 87,316 | 215,516 | ||||||||||||||
More than 5 years | — | 10,125 | 10,125 | ||||||||||||||
Total | 293,711 | 252,793 | 546,504 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Three months ended September 30, 2023 | Nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||
Current | Overdue | Total | Current | Overdue | Total | ||||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Interest rate hedges | |||||||||||||||||||||||||||||||||||
Loans | 2 | 7 | 9 | 5 | 7 | 12 | |||||||||||||||||||||||||||||
Securities at amortized cost | 38 | — | 38 | 107 | — | 107 | |||||||||||||||||||||||||||||
Deposits | (9) | — | (9) | (7) | — | (7) | |||||||||||||||||||||||||||||
Borrowings and debt | (59) | — | (59) | 2 | — | 2 | |||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Cross-currency interest rate hedges | |||||||||||||||||||||||||||||||||||
Loans | — | — | — | — | (26) | (26) | |||||||||||||||||||||||||||||
Borrowings and debt | 591 | — | 591 | 1,296 | — | 1,296 | |||||||||||||||||||||||||||||
Total | 563 | 7 | 570 | 1,403 | (19) | 1,384 |
Three months ended September 30, 2022 | Nine months ended September 30, 2022 | ||||||||||||||||||||||||||||||||||
Current | Overdue | Total | Current | Overdue | Total | ||||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Interest rate hedges | |||||||||||||||||||||||||||||||||||
Loans | 126 | 3 | 129 | 130 | 15 | 145 | |||||||||||||||||||||||||||||
Securities at amortized cost | 115 | — | 115 | 115 | — | 115 | |||||||||||||||||||||||||||||
Borrowings and debt | 10 | — | 10 | 10 | (6) | 4 | |||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Cross-currency interest rate hedges | |||||||||||||||||||||||||||||||||||
Loans | 48 | — | 48 | 143 | — | 143 | |||||||||||||||||||||||||||||
Borrowings and debt | 654 | (197) | 457 | 733 | (1,227) | (494) | |||||||||||||||||||||||||||||
Total | 953 | (194) | 759 | 1,131 | (1,218) | (87) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Carrying amount of hedging instruments |
Change in fair value used for calculating hedge ineffectiveness |
Changes in the
fair value of the hedging instruments recognized in OCI (2)
|
Ineffectiveness recognized in profit or loss (3) |
Amount
reclassified from the hedge reserve to profit or loss (3)
|
|||||||||||||||||||||||||||||||||||||
Nominal amount |
Asset (1) |
Liability (1) |
|||||||||||||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||||||||||||||
Borrowings and debt | 40,000 | 68 | — | (35) | (35) | — | — | ||||||||||||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||||||||||||||
Borrowings and debt | 1,111,183 | 86,205 | (37,824) | 24,557 | 24,806 | 249 | (682) | ||||||||||||||||||||||||||||||||||
Foreign exchange risk | |||||||||||||||||||||||||||||||||||||||||
Deposits | — | — | — | — | — | — | 57 | ||||||||||||||||||||||||||||||||||
Borrowings and debt | 52,276 | — | (2,684) | (8,937) | (8,883) | 54 | 90 | ||||||||||||||||||||||||||||||||||
Total | 1,203,459 | 86,273 | (40,508) | 15,585 | 15,888 | 303 | (535) |
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||
Carrying amount of hedging instruments |
Change in fair value used for calculating hedge ineffectiveness |
Changes in the
fair value of the hedging instruments recognized in OCI (2)
|
Ineffectiveness recognized in profit or loss (3) |
Amount
reclassified from the hedge reserve to profit or loss (3)
|
|||||||||||||||||||||||||||||||||||||
Nominal amount |
Asset (1) |
Liability (1) |
|||||||||||||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||||||||||||||
Borrowings and debt | 75,000 | 143 | (1) | 550 | 551 | 1 | — | ||||||||||||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||||||||||||||
Borrowings and debt | 922,777 | 41,677 | (16,980) | 28,211 | 27,061 | (1,150) | 4,914 | ||||||||||||||||||||||||||||||||||
Foreign exchange risk | |||||||||||||||||||||||||||||||||||||||||
Deposits | 8,534 | 37 | — | 37 | 37 | — | — | ||||||||||||||||||||||||||||||||||
Borrowings and debt | 180,639 | 21,833 | — | 21,833 | 21,833 | — | — | ||||||||||||||||||||||||||||||||||
Total | 1,186,950 | 63,690 | (16,981) | 50,631 | 49,482 | (1,149) | 4,914 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
Carrying amount of hedged items |
Line in the consolidated statement of financial position that includes the carrying amount of the hedged items |
Changes in the fair value
of the hedged items used to calculate the hedge ineffectiveness
|
Cash flow hedge reserve |
||||||||||||||||||||||||||
Asset | Liability | ||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||
Borrowings and debt | — | (41,027) | Borrowings and debt, net | 35 | (1) | ||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||
Borrowings and debt | — | (1,161,236) | Borrowings and debt, net | (24,557) | (2,975) | ||||||||||||||||||||||||
Foreign exchange risk | |||||||||||||||||||||||||||||
Deposits | — | — | Demand deposits | — | — | ||||||||||||||||||||||||
Borrowings and debt | — | (49,425) | Borrowings and debt, net | 8,937 | 2,543 | ||||||||||||||||||||||||
Total | — | (1,251,688) | (15,585) | (433) |
December 31, 2022 | |||||||||||||||||||||||||||||
Carrying amount of hedged items |
Line in the consolidated statement of financial position that includes the carrying amount of the hedged items |
Changes in the fair value
of the hedged items used to calculate the hedge ineffectiveness
|
Cash flow hedge reserve |
||||||||||||||||||||||||||
Asset | Liability | ||||||||||||||||||||||||||||
Interest rate risk | |||||||||||||||||||||||||||||
Borrowings and debt | — | (75,695) | Borrowings and debt, net | (551) | (97) | ||||||||||||||||||||||||
Interest rate and foreign exchange risk | |||||||||||||||||||||||||||||
Borrowings and debt | — | (943,942) | Borrowings and debt, net | (27,061) | (8,836) | ||||||||||||||||||||||||
Foreign exchange risk | |||||||||||||||||||||||||||||
Deposits | — | (8,566) | Demand deposits | (37) | (44) | ||||||||||||||||||||||||
Borrowings and debt | — | (196,646) | Borrowings and debt, net | (21,833) | 1,836 | ||||||||||||||||||||||||
Total | — | (1,224,849) | (49,482) | (7,141) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | ||||||||||||||||||||||||||
Foreign exchange forward contracts |
Interest rate swaps |
Cross currency swaps | Total | |||||||||||||||||||||||
Less than 1 year | 52,276 | 40,000 | 392,279 | 484,555 | ||||||||||||||||||||||
Over 1 to 2 years | — | — | 335,804 | 335,804 | ||||||||||||||||||||||
Over 2 to 5 years | — | — | 365,814 | 365,814 | ||||||||||||||||||||||
More than 5 years | — | — | 17,286 | 17,286 | ||||||||||||||||||||||
Total | 52,276 | 40,000 | 1,111,183 | 1,203,459 |
December 31, 2022 | ||||||||||||||||||||||||||
Foreign exchange forward contracts |
Interest rate swaps |
Cross currency swaps | Total | |||||||||||||||||||||||
Less than 1 year | 189,173 | 75,000 | 388,035 | 652,208 | ||||||||||||||||||||||
Over 1 to 2 years | — | — | 194,639 | 194,639 | ||||||||||||||||||||||
Over 2 to 5 years | — | — | 322,817 | 322,817 | ||||||||||||||||||||||
More than 5 years | — | — | 17,286 | 17,286 | ||||||||||||||||||||||
Total | 189,173 | 75,000 | 922,777 | 1,186,950 |
Three months ended September 30, 2023 | Nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||
Current | Overdue | Total | Current | Overdue | Total | ||||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Cross-currency interest rate hedges | |||||||||||||||||||||||||||||||||||
Borrowings and debt | (77) | 10 | (67) | 249 | (682) | (433) | |||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to exchange rate hedges | |||||||||||||||||||||||||||||||||||
Deposits | — | — | — | — | 57 | 57 | |||||||||||||||||||||||||||||
Borrowings and debt | 20 | 12 | 32 | 54 | 90 | 144 | |||||||||||||||||||||||||||||
Total | (57) | 22 | (35) | 303 | (535) | (232) |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Three months ended September 30, 2022 | Nine months ended September 30, 2022 | ||||||||||||||||||||||||||||||||||
Current | Overdue | Total | Current | Overdue | Total | ||||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Interest rate hedges | |||||||||||||||||||||||||||||||||||
Borrowings and debt | — | — | — | (1) | — | (1) | |||||||||||||||||||||||||||||
Ineffectiveness recognized in profit or loss for the period attributable to Cross-currency interest rate hedges | |||||||||||||||||||||||||||||||||||
Borrowings and debt | 367 | (1) | 366 | 1,065 | (3) | 1,062 | |||||||||||||||||||||||||||||
Total | 367 | (1) | 366 | 1,064 | (3) | 1,061 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Advance of funds for debt repayment | 102,892 | — | |||||||||
Accounts receivable | 6,196 | 2,240 | |||||||||
Prepaid expenses | 3,443 | 1,120 | |||||||||
Prepaid fees and commissions | 580 | 325 | |||||||||
Interest receivable - deposits | 2,186 | 751 | |||||||||
IT projects under development | 503 | 425 | |||||||||
Severance fund | 2,127 | 2,026 | |||||||||
Other | 473 | 481 | |||||||||
Total | 118,400 | 7,368 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
Demand | 528,659 | 233,757 | |||||||||
Up to 1 month | 1,160,514 | 999,043 | |||||||||
From 1 month to 3 months | 780,817 | 969,960 | |||||||||
From 3 month to 6 months | 701,037 | 385,972 | |||||||||
From 6 month to 1 year | 833,264 | 554,402 | |||||||||
From 1 year to 2 years | 184,795 | 31,287 | |||||||||
From 2 years to 5 years | 17,831 | 16,295 | |||||||||
Total | 4,206,917 | 3,190,716 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Aggregate amount of $100,000 or more | 4,206,585 | 3,190,376 | |||||||||
Aggregate amount of deposits in the New York Agency | 1,185,795 | 526,474 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Interest expense on deposits made in the New York Agency | 15,192 | 3,647 | 34,840 | 6,868 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||
Short-Term | Long-term | ||||||||||||||||||||||||||||
Borrowings | Debt | Borrowings | Debt | Total | |||||||||||||||||||||||||
Principal | 1,423,411 | 173,964 | 537,775 | 1,924,988 | 4,060,138 | ||||||||||||||||||||||||
Transaction costs | (281) | (40) | (2,176) | (6,225) | (8,722) | ||||||||||||||||||||||||
1,423,130 | 173,924 | 535,599 | 1,918,763 | 4,051,416 |
December 31, 2022 | |||||||||||||||||||||||||||||
Short-Term | Long-term | ||||||||||||||||||||||||||||
Borrowings | Debt | Borrowings | Debt | Total | |||||||||||||||||||||||||
Principal | 2,153,351 | 42,255 | 650,275 | 1,580,727 | 4,426,608 | ||||||||||||||||||||||||
Transaction costs | (1,376) | (5) | (2,952) | (5,764) | (10,097) | ||||||||||||||||||||||||
2,151,975 | 42,250 | 647,323 | 1,574,963 | 4,416,511 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
Short-term borrowings: | |||||||||||
At fixed interest rates | 720,862 | 1,584,776 | |||||||||
At floating interest rates | 702,549 | 568,575 | |||||||||
Principal | 1,423,411 | 2,153,351 | |||||||||
Less: Transaction costs | (281) | (1,376) | |||||||||
Total short-term borrowings, net | 1,423,130 | 2,151,975 | |||||||||
Short-term debt: | |||||||||||
At fixed interest rates | 101,536 | — | |||||||||
At floating interest rates | 72,428 | 42,255 | |||||||||
Principal | 173,964 | 42,255 | |||||||||
Less: Transaction costs | (40) | (5) | |||||||||
Total short-term debt, net | 173,924 | 42,250 | |||||||||
Total short-term borrowings and debt | 1,597,054 | 2,194,225 | |||||||||
Range of fixed interest rates on borrowings and debt in U.S. dollars | 5.27% to 6.47% |
1.53% to 6.52% |
|||||||||
Range of floating interest rates on borrowings in U.S. dollars | 5.92% to 6.35% |
4.90% to 5.72% |
|||||||||
Range of floating interest rates on borrowings and debt in Mexican pesos | 11.77% to 12.66% |
10.97% to 12.00% |
|||||||||
Range of fixed interest rates on borrowings in Euro | 4.39 | % | — | % | |||||||
Range of fixed interest rates on borrowings and debt in Japanese yen | 1.23% to 1.23% |
0.84% to 1.23% |
September 30, 2023 |
December 31, 2022 |
||||||||||
US dollar | 1,036,539 | 1,593,531 | |||||||||
Japanese yen | 48,859 | 196,245 | |||||||||
Euros | 13,216 | — | |||||||||
Mexican peso | 498,761 | 405,830 | |||||||||
Carrying amount - principal | 1,597,375 | 2,195,606 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
Long-term borrowings: | |||||||||||
At fixed interest rates | — | 75,000 | |||||||||
At floating interest rates with due dates from May 2024 to May 2026 | 537,775 | 575,275 | |||||||||
Principal | 537,775 | 650,275 | |||||||||
Less: Transaction costs | (2,176) | (2,952) | |||||||||
Total long-term borrowings, net | 535,599 | 647,323 | |||||||||
Long-term debt: | |||||||||||
At fixed interest rates with due dates from March 2024 to November 2034 | 1,357,191 | 1,136,743 | |||||||||
At floating interest rates with due dates from November 2024 to August 2028 | 567,797 | 443,984 | |||||||||
Principal | 1,924,988 | 1,580,727 | |||||||||
Less: Transaction costs | (6,225) | (5,764) | |||||||||
Total long-term debt, net | 1,918,763 | 1,574,963 | |||||||||
Total long-term borrowings and debt, net | 2,454,362 | 2,222,286 | |||||||||
Range of fixed interest rates on borrowings and debt in U.S. dollars | 1.35% to 6.15% |
0.80% to 5.81% |
|||||||||
Range of floating interest rates on borrowings and debt in U.S. dollars | 6.30% to 7.30% |
4.96% to 6.04% |
|||||||||
Range of fixed interest rates on borrowings and debt in Mexican pesos | 6.50% to 9.75% |
6.50% to 9.20% |
|||||||||
Range of floating interest rates on borrowings and debt in Mexican pesos | 11.69% to 11.95% |
10.55% to 10.93% |
|||||||||
Range of fixed interest rates on debt in Japanese yens | 0.40% to 1.27% |
0.40% to 1.27% |
|||||||||
Range of fixed interest rates on debt in Euros | 0.90% to 3.75% |
0.23% to 3.75% |
|||||||||
Range of fixed interest rates on debt in Australian dollars | 1.41% to 6.81% |
1.41% to 6.81% |
|||||||||
Range of fixed interest rates on debt in Sterling pounds | 1.50 | % | 1.50 | % | |||||||
Range of fixed interest rates on debt in Swiss francs | 0.35 | % | 0.35 | % |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
US dollar | 1,134,535 | 1,155,275 | |||||||||
Mexican peso | 1,116,621 | 845,867 | |||||||||
Euro | 83,850 | 111,095 | |||||||||
Japanese yen | 86,997 | 76,513 | |||||||||
Australian dollar | 25,322 | 26,968 | |||||||||
Swiss franc | 10,924 | 10,820 | |||||||||
Sterling pound | 4,514 | 4,464 | |||||||||
Carrying amount - principal | 2,462,763 | 2,231,002 |
Outstanding | |||||
2024 | 609,044 | ||||
2025 | 998,030 | ||||
2026 | 428,412 | ||||
2027 | 295,099 | ||||
2028 | 109,543 | ||||
2029 | 13,386 | ||||
2034 | 9,249 | ||||
Carrying amount - principal | 2,462,763 |
2023 | 2022 | ||||||||||
Principal as of January 1, | 4,416,511 | 3,304,178 | |||||||||
Net increase in short-term borrowings and debt | (609,090) | 579,065 | |||||||||
Proceeds from long-term borrowings and debt | 355,432 | 1,038,110 | |||||||||
Payments of long-term borrowings and debt | (194,524) | (536,792) | |||||||||
Change in foreign currency rates | 89,752 | 45,460 | |||||||||
Fair value adjustment due to hedge accounting relationship | (8,025) | (9,334) | |||||||||
Other adjustments | 1,360 | (4,176) | |||||||||
Principal as of September 30, | 4,051,416 | 4,416,511 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 |
||||||||||
Due within 1 year | 1,536 | 1,506 | |||||||||
After 1 year but within 5 years | 6,183 | 7,210 | |||||||||
After 5 years but within 10 years | 12,753 | 12,330 | |||||||||
Total undiscounted lease liabilities | 20,472 | 21,046 | |||||||||
Short-term | 982 | 965 | |||||||||
Long-term | 15,507 | 15,780 | |||||||||
Lease liabilities included in the consolidated statement of financial position | 16,489 | 16,745 |
September 30, | |||||||||||
2023 | 2022 | ||||||||||
Payments of lease liabilities | 782 | 744 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Accruals and other accumulated expenses | 18,515 | 16,812 | |||||||||
Accounts payable | 5,213 | 7,269 | |||||||||
Other | 9,358 | 2,730 | |||||||||
Total | 33,086 | 26,811 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(Thousands of U.S. dollars) | |||||||||||||||||||||||
Profit for the period | 45,753 | 26,874 | 119,773 | 61,015 | |||||||||||||||||||
(U.S. dollars) | |||||||||||||||||||||||
Basic earnings per share | 1.25 | 0.74 | 3.28 | 1.68 | |||||||||||||||||||
Diluted earnings per share | 1.25 | 0.74 | 3.28 | 1.68 | |||||||||||||||||||
(Thousands of shares) | |||||||||||||||||||||||
Weighted average of common shares outstanding applicable to basic EPS | 36,531 | 36,329 | 36,462 | 36,297 | |||||||||||||||||||
Adjusted weighted average of common shares outstanding applicable to diluted EPS | 36,531 | 36,329 | 36,462 | 36,297 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Structured loans | 2,740 | 2,558 | 3,924 | 3,584 | |||||||||||||||||||
Documentary and stand-by letters of credit | 6,170 | 3,515 | 15,120 | 10,335 | |||||||||||||||||||
Other commissions, net |
2,199 | 206 | 3,384 | 578 | |||||||||||||||||||
Total | 11,109 | 6,279 | 22,428 | 14,497 |
September 30, 2023 |
|||||
Up to 1 year | 5,116 | ||||
From 1 to 2 years | 1,534 | ||||
Total | 9,275 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Three months ended September 30, 2023 | Nine months ended September 30, 2023 | ||||||||||||||||||||||||||||||||||
Commercial | Treasury | Total | Commercial | Treasury | Total | ||||||||||||||||||||||||||||||
Interest income | 149,869 | 32,564 | 182,433 | 406,387 | 78,927 | 485,314 | |||||||||||||||||||||||||||||
Interest expense | (117) | (121,776) | (121,893) | (347) | (317,349) | (317,696) | |||||||||||||||||||||||||||||
Inter-segment net interest income | (97,351) | 97,351 | — | (260,592) | 260,592 | — | |||||||||||||||||||||||||||||
Net interest income | 52,401 | 8,139 | 60,540 | 145,448 | 22,170 | 167,618 | |||||||||||||||||||||||||||||
Other income (expense), net | 11,399 | (162) | 11,237 | 23,120 | (2,406) | 20,714 | |||||||||||||||||||||||||||||
Total income | 63,800 | 7,977 | 71,777 | 168,568 | 19,764 | 188,332 | |||||||||||||||||||||||||||||
Provision for credit losses | (6,506) | 18 | (6,488) | (16,760) | (750) | (17,510) | |||||||||||||||||||||||||||||
Operating expenses | (16,081) | (3,455) | (19,536) | (40,213) | (10,836) | (51,049) | |||||||||||||||||||||||||||||
Segment profit (loss) | 41,213 | 4,540 | 45,753 | 111,595 | 8,178 | 119,773 | |||||||||||||||||||||||||||||
Segment assets | 7,210,518 | 2,767,831 | 9,978,349 | ||||||||||||||||||||||||||||||||
Segment liabilities | 283,714 | 8,616,813 | 8,900,527 |
Three months ended September 30, 2022 | Nine months ended September 30, 2022 | ||||||||||||||||||||||||||||||||||
Commercial | Treasury | Total | Commercial | Treasury | Total | ||||||||||||||||||||||||||||||
Interest income | 80,537 | 12,129 | 92,666 | 176,703 | 25,020 | 201,723 | |||||||||||||||||||||||||||||
Interest expense | (115) | (52,393) | (52,508) | (350) | (102,795) | (103,145) | |||||||||||||||||||||||||||||
Inter-segment net interest income | (44,489) | 44,489 | — | (86,476) | 86,476 | — | |||||||||||||||||||||||||||||
Net interest income | 35,933 | 4,225 | 40,158 | 89,877 | 8,701 | 98,578 | |||||||||||||||||||||||||||||
Other income (expense), net | 6,678 | (519) | 6,159 | 15,315 | (406) | 14,909 | |||||||||||||||||||||||||||||
Total income | 42,611 | 3,706 | 46,317 | 105,192 | 8,295 | 113,487 | |||||||||||||||||||||||||||||
Provision for credit losses | (3,382) | (1,442) | (4,824) | (11,216) | (2,552) | (13,768) | |||||||||||||||||||||||||||||
Operating expenses | (11,180) | (3,439) | (14,619) | (30,263) | (8,441) | (38,704) | |||||||||||||||||||||||||||||
Segment profit (loss) | 28,049 | (1,175) | 26,874 | 63,713 | (2,698) | 61,015 | |||||||||||||||||||||||||||||
Segment assets | 7,182,199 | 2,127,747 | 9,309,946 | ||||||||||||||||||||||||||||||||
Segment liabilities | 97,990 | 8,133,427 | 8,231,417 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Profit for the period | 45,753 | 26,874 | 119,773 | 61,015 | |||||||||||||||||||
Assets: | |||||||||||||||||||||||
Assets from reportable segments | 9,978,349 | 9,309,946 | |||||||||||||||||||||
Other assets - unallocated | 116,241 | 9,864 | |||||||||||||||||||||
Total | 10,094,590 | 9,319,810 | |||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Liabilities from reportable segments | 8,900,527 | 8,231,417 | |||||||||||||||||||||
Other liabilities - unallocated | 33,086 | 39,469 | |||||||||||||||||||||
Total | 8,933,613 | 8,270,886 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Assets: | |||||||||||
Demand deposits | 2,620 | 5,986 | |||||||||
Loans, net | 40,397 | 242,024 | |||||||||
Securities at amortized cost | 14,263 | 19,593 | |||||||||
Total | 57,280 | 267,603 | |||||||||
Liabilities: | |||||||||||
Time deposits | 232,306 | 567,451 | |||||||||
Total | 232,306 | 567,451 | |||||||||
Contingencies: | |||||||||||
Stand-by letters of credit | 150 | 3,350 | |||||||||
Loss allowance | — | (16) | |||||||||
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Interest income: | |||||||||||||||||||||||
Loans | 1,133 | 1,468 | 3,143 | 2,661 | |||||||||||||||||||
Securities at amortized cost | 109 | 136 | 220 | 357 | |||||||||||||||||||
Total | 1,242 | 1,604 | 3,363 | 3,018 | |||||||||||||||||||
Interest expense: | |||||||||||||||||||||||
Deposits | (3,682) | (3,525) | (8,409) | (6,805) | |||||||||||||||||||
Net interest income (expenses) | (2,440) | (1,921) | (5,046) | (3,787) | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Fees and commissions, net | 279 | 27 | 536 | 108 | |||||||||||||||||||
Loss on financial instruments, net | — | — | — | 54 | |||||||||||||||||||
Total other income, net | 279 | 27 | 536 | 162 | |||||||||||||||||||
Net income from related parties | (2,161) | (1,894) | (4,510) | (3,625) |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Expenses: | |||||||||||||||||||||||
Compensation costs to directors | 461 | 693 | 1,240 | 1,416 | |||||||||||||||||||
Compensation costs to executives | 1,471 | 846 | 6,795 | 3,273 |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 |
December 31, 2022 | ||||||||||
Capital funds | 1,171,107 | 1,072,110 | |||||||||
Risk-weighted assets | 8,603,486 | 8,117,913 | |||||||||
Capital adequacy index | 13.61% | 13.21% |
September 30, 2023 |
December 31, 2022 | ||||||||||
Ordinary capital | 1,035,088 | 936,092 | |||||||||
Non-risk-weighted assets | 10,248,882 | 9,606,970 | |||||||||
Leverage ratio | 10.10% | 9.74% |
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | |||||||||||||||||||||||||||||||||||
Normal | Special mention | Substandard | Doubtful | Unrecoverable | Total | ||||||||||||||||||||||||||||||
Loans at amortized cost | |||||||||||||||||||||||||||||||||||
Corporations | 4,276,414 | 7,350 | — | — | 10,107 | 4,293,871 | |||||||||||||||||||||||||||||
Financial institutions: | |||||||||||||||||||||||||||||||||||
Private | 2,062,404 | — | — | — | — | 2,062,404 | |||||||||||||||||||||||||||||
State-owned | 436,997 | — | — | — | — | 436,997 | |||||||||||||||||||||||||||||
2,499,401 | — | — | — | — | 2,499,401 | ||||||||||||||||||||||||||||||
Sovereign | 106,316 | — | — | — | — | 106,316 | |||||||||||||||||||||||||||||
Total | 6,882,131 | 7,350 | — | — | 10,107 | 6,899,588 | |||||||||||||||||||||||||||||
Allowance for loan | |||||||||||||||||||||||||||||||||||
losses under IFRS (1): |
41,566 | 1,472 | — | — | 6,863 | 49,901 | |||||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Normal | Special mention | Substandard | Doubtful | Unrecoverable | Total | ||||||||||||||||||||||||||||||
Loans at amortized cost | |||||||||||||||||||||||||||||||||||
Corporations | 3,659,018 | — | — | — | 10,107 | 3,669,125 | |||||||||||||||||||||||||||||
Financial institutions: | |||||||||||||||||||||||||||||||||||
Private | 2,225,385 | — | 20,000 | — | — | 2,245,385 | |||||||||||||||||||||||||||||
State-owned | 719,882 | — | — | — | — | 719,882 | |||||||||||||||||||||||||||||
2,945,267 | — | 20,000 | — | — | 2,965,267 | ||||||||||||||||||||||||||||||
Sovereign | 128,628 | — | — | — | — | 128,628 | |||||||||||||||||||||||||||||
Total | 6,732,913 | — | 20,000 | — | 10,107 | 6,763,020 | |||||||||||||||||||||||||||||
Allowance for loan | |||||||||||||||||||||||||||||||||||
losses under IFRS (1): |
33,639 | — | 16,141 | — | 5,420 | 55,200 | |||||||||||||||||||||||||||||
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |
September 30, 2023 | ||||||||||||||||||||||||||
Current | Past due | Delinquent | Total | |||||||||||||||||||||||
Loans at amortized cost | ||||||||||||||||||||||||||
Corporations | 4,283,764 | — | 10,107 | 4,293,871 | ||||||||||||||||||||||
Financial institutions: | ||||||||||||||||||||||||||
Private | 2,062,404 | — | — | 2,062,404 | ||||||||||||||||||||||
State-owned | 436,997 | — | — | 436,997 | ||||||||||||||||||||||
2,499,401 | — | — | 2,499,401 | |||||||||||||||||||||||
Sovereign | 106,316 | — | — | 106,316 | ||||||||||||||||||||||
Total | 6,889,481 | — | 10,107 | 6,899,588 | ||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
Current | Past due | Delinquent | Total | |||||||||||||||||||||||
Loans at amortized cost | ||||||||||||||||||||||||||
Corporations | 3,659,018 | — | 10,107 | 3,669,125 | ||||||||||||||||||||||
Financial institutions: | ||||||||||||||||||||||||||
Private | 2,225,385 | 20,000 | — | 2,245,385 | ||||||||||||||||||||||
State-owned | 719,882 | — | — | 719,882 | ||||||||||||||||||||||
2,945,267 | 20,000 | — | 2,965,267 | |||||||||||||||||||||||
Sovereign | 128,628 | — | — | 128,628 | ||||||||||||||||||||||
Total | 6,732,913 | 20,000 | 10,107 | 6,763,020 | ||||||||||||||||||||||
September 30, 2023 | |||||||||||||||||||||||||||||||||||
Normal | Special mention | Substandard | Doubtful | Unrecoverable | Total | ||||||||||||||||||||||||||||||
Loans at amortized cost | |||||||||||||||||||||||||||||||||||
Impaired loans | — | — | — | — | 10,107 | 10,107 | |||||||||||||||||||||||||||||
Total | — | — | — | — | 10,107 | 10,107 |
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Normal | Special mention | Substandard | Doubtful | Unrecoverable | Total | ||||||||||||||||||||||||||||||
Loans at amortized cost | |||||||||||||||||||||||||||||||||||
Impaired loans | — | — | 20,000 | — | 10,107 | 30,107 | |||||||||||||||||||||||||||||
Total | — | — | 20,000 | — | 10,107 | 30,107 |
September 30, 2023 |
December 31, 2022 |
||||||||||
Non-accruing loans: | |||||||||||
Private corporations | 10,107 | 30,107 | |||||||||
Interest that would be reversed if the loans had been classified as non-accruing loans | 292 | 1,173 | |||||||||
(Amounts expressed in thousands of U.S. dollars, unless otherwise indicated) |