Professional Documents
Culture Documents
Financiera 12 2012
Financiera 12 2012
SITUACIÓN PATRIMONIAL
INSTITUCIONES FINANCIERAS DE DESARROLLO
31 de diciembre de 2012
(En Bolivianos)
CRECER PRO MUJER Sub Total Banca Comunal DIACONIA EMPRENDER FONCRESOL FUNBODEM IDEPRO IMPRO SARTAWI ANED CIDRE FONDECO FUBODE TOTAL
ACTIVO
DISPONIBILIDADES 20,328,061 33,398,477 53,726,539 38,575,659 551,493 1,900,574 2,483,575 9,155,161 717,264 6,746,826 10,283,351 6,276,295 12,015,908 9,968,671 152,401,316
INVERSIONES TEMPORARIAS 63,486,405 10,817,011 74,303,415 2,284,027 86,195 80,008 99,265 14,288,712 514,785 25,022 6,057,219 2,506,791 31,313 100,000 100,376,752
CARTERA 845,265,018 364,125,350 1,209,390,369 500,228,144 46,031,734 18,608,924 114,007,756 240,153,812 18,651,929 141,287,849 44,976,207 230,090,339 152,837,692 152,525,569 2,868,790,323
CARTERA BRUTA 845,953,461 361,985,679 1,207,939,140 518,305,529 47,942,420 19,094,756 118,191,425 239,971,982 18,843,910 140,335,026 45,322,247 235,462,455 152,013,811 147,770,322 2,891,193,023
CARTERA VIGENTE 840,984,628 358,679,911 1,199,664,539 516,044,845 46,998,533 18,460,023 105,245,030 232,035,769 17,682,596 136,163,728 44,318,829 226,704,103 150,076,804 147,118,665 2,840,513,462
CARTERA VENCIDA 2,994,629 3,136,719 6,131,348 1,640,967 123,467 172,779 458,976 1,191,991 57,051 2,156,601 942,449 2,155,962 512,738 505,544 16,049,872
CARTERA EN EJECUCIÓN 1,506,806 169,050 1,675,855 542,499 777,891 425,810 2,687,505 820,457 - 679,816 60,969 1,796,367 1,326,349 146,113 10,939,631
CARTERA REPROGRAMADA O REESTRUCTURADA VIGENTE 467,398 - 467,398 73,879 34,780 7,100 9,542,047 5,141,219 1,065,480 1,180,164 - 4,226,547 10,843 - 21,749,457
CARTERA REPROGRAMADA O REESTRUCTURADA VENCIDA - - - 3,339 - 13,720 60,185 672,000 38,783 154,717 - 267,662 - - 1,210,407
CARTERA REPROGRAMADA O REESTRUCTURARADA EN EJECUCIÓN - - - - 7,749 15,324 197,681 110,546 - - - 311,814 87,078 - 730,193
PRODUCTOS DEVENGADOS POR COBRAR CARTERA 15,812,024 5,851,310 21,663,334 6,964,128 801,311 272,341 1,458,767 4,658,487 170,846 4,300,071 819,819 4,245,572 5,413,066 7,127,456 57,895,197
PREVISIÓN PARA CARTERA INCOBRABLE -16,500,466 -3,711,639 -20,212,105 -25,041,513 -2,711,997 -758,174 -5,642,435 -4,476,657 -362,827 -3,347,248 -1,165,859 -9,617,687 -4,589,185 -2,372,210 -80,297,897
OTRAS CUENTAS POR COBRAR 3,293,574 3,653,053 6,946,627 1,366,169 516,331 280,649 841,520 2,657,287 508,122 1,513,613 1,663,166 3,756,182 4,443,140 1,312,025 25,804,831
BIENES REALIZABLES 1 - 1 5 - - 38,604 - - 22,434 28 - 54 - 61,125
INVERSIONES PERMANENTES 26,507,477 340,100 26,847,577 344,451 250,499 24,010 33,563 773,435 10,976 52,233 1,705,213 10,186,432 3,028,562 61,054 43,318,005
BIENES DE USO 35,104,453 8,312,540 43,416,992 13,660,284 1,849,317 1,311,031 3,329,444 5,899,895 1,204,601 5,577,752 1,082,276 9,227,925 6,498,714 2,829,955 95,888,185
OTROS ACTIVOS 8,324,863 1,960,962 10,285,825 1,408,212 109,610 240,604 804,339 992,589 817,986 1,385,152 202,574 785,393 1,007,743 827,436 18,867,462
TOTAL DEL ACTIVO 1,002,309,852 422,607,493 1,424,917,345 557,866,949 49,395,178 22,445,801 121,638,067 273,920,891 22,425,662 156,610,880 65,970,034 262,829,357 179,863,124 167,624,710 3,305,507,998
0 -0 -0
PASIVO
PATRIMONIO
CAPITAL SOCIAL - - - - 5,768,608 - 14,839,211 34,917,627 3,192,349 25,542,834 - 18,645,729 17,000,000 - 119,906,359
APORTES NO CAPITALIZADOS 18,767,712 58,934,621 77,702,332 39,200,074 - 15,989,735 745,640 - 198,645 927,988 16,073,459 10,724,255 1,319,759 22,707,138 185,589,026
AJUSTES AL PATRIMONIO - - - - - - - - - - - - - - -
RESERVAS 147,743,941 1,914,533 149,658,474 191,921,417 588,846 - 12,810,082 3,871,530 1,539,794 - - 10,416,714 6,627,165 3,343,853 380,777,875
RESULTADOS ACUMULADOS 23,049,289 11,920,531 34,969,819 39,300,871 1,028,981 677,310 -639,795 4,564,276 212,036 -9,932,147 -3,185,634 5,360,698 2,126,726 11,499,845 85,982,986
TOTAL DEL PATRIMONIO 189,560,941 72,769,685 262,330,626 270,422,363 7,386,435 16,667,045 27,755,138 43,353,432 5,142,824 16,538,676 12,887,825 45,147,396 27,073,651 37,550,836 772,256,246
TOTAL DEL PASIVO Y PATRIMONIO 1,002,309,852 422,607,493 1,424,917,345 557,866,949 49,395,178 22,445,801 121,638,067 273,920,891 22,425,662 156,610,880 65,970,033 262,829,357 179,863,124 167,624,710 3,305,507,998
CRECER PRO MUJER Sub Total Banca Comunal DIACONIA EMPRENDER FONCRESOL FUNBODEM IDEPRO IMPRO SARTAWI ANED CIDRE FONDECO FUBODE TOTAL
INGRESOS FINANCIEROS 203,827,529 121,926,414 325,753,943 111,116,372 12,871,283 3,603,734 25,433,064 41,318,723 3,436,078 27,229,539 11,726,194 40,018,321 26,321,318 37,810,845 666,639,413
GASTOS FINANCIEROS -41,649,655 -20,472,923 -62,122,578 -13,570,961 -3,203,123 -184,193 -7,347,430 -10,233,659 -584,675 -10,147,471 -2,483,595 -11,308,116 -6,837,781 -7,162,176 -135,185,759
RESULTADO FINACIERO BRUTO 162,177,874 101,453,491 263,631,365 97,545,410 9,668,160 3,419,541 18,085,634 31,085,064 2,851,403 17,082,068 9,242,598 28,710,206 19,483,537 30,648,668 531,453,655
OTROS INGRESOS OPERATIVOS 1,857,025 2,202,968 4,059,994 2,130,050 5,252,933 47,204 4,785,928 2,102,821 462,948 4,204,783 2,460,521 3,033,588 2,437,880 1,379,410 32,358,061
OTROS GASTOS OPERATIVOS -5,802,838 -14,601,795 -20,404,633 -316,487 - - -247,147 -489,565 -117,756 -485,566 -474,670 -2,370,087 -276,215 -1,042,219 -26,224,345
RESULTADO DE OPERACION BRUTO 158,232,061 89,054,665 247,286,726 99,358,973 14,921,094 3,466,745 22,624,415 32,698,320 3,196,595 20,801,285 11,228,449 29,373,707 21,645,202 30,985,859 537,587,371
RECUPERACION DE ACTIVOS FINANCIEROS 14,964,534 4,322,169 19,286,703 1,201,732 238,755 140,778 9,717,304 5,614,724 263,555 3,003,906 2,147,610 18,576,236 4,671,834 6,115,496 70,978,634
CARGOS POR INCOB.Y DESVALORIZACION DE ACTIVOS FINANCIEROS -26,624,885 -8,126,831 -34,751,716 -10,339,591 -961,792 -210,512 -13,248,014 -7,929,135 -395,593 -4,749,762 -1,609,579 -24,257,472 -6,122,690 -7,076,285 -111,652,140
RESULTADO DE OPERACION DESPUES DE INCOBRABLES 146,571,710 85,250,003 231,821,713 90,221,114 14,198,057 3,397,012 19,093,705 30,383,909 3,064,557 19,055,429 11,766,481 23,692,471 20,194,346 30,025,070 496,913,864
GASTOS DE ADMINISTRACION -124,348,502 -70,855,285 -195,203,787 -50,860,093 -13,169,815 -3,081,792 -20,411,475 -25,779,698 -2,794,602 -18,529,461 -14,236,985 -19,210,435 -18,184,995 -23,904,663 -405,367,800
RESULTADO DE OPERACION NETO 22,223,208 14,394,719 36,617,927 39,361,021 1,028,242 315,220 -1,317,770 4,604,212 269,954 525,968 -2,470,504 4,482,037 2,009,351 6,120,407 91,546,064
ABONOS POR DIFERENCIA DE CAMBIO Y MANTENIMIENTO DE VALOR 426,063 -7,112 418,951 15,650 739 13,336 - -148,554 - - 5 - - 116,650 416,777
CARGOS POR DIFERENCIA DE CAMBIO Y MANTENIMIENTO DE VALOR -776 -0 -777 -89 - -1,505 - - - - 4,858 - - -6,297 -3,808
RESULTADO DESPUES DE AJUSTE POR DIFERENCIA DE CAMBIO Y MANTENIMIENTO DE VALOR 22,648,495 14,387,607 37,036,101 39,376,582 1,028,981 327,052 -1,317,770 4,455,658 269,954 525,968 -2,465,642 4,482,037 2,009,351 6,230,760 91,959,033
INGRESOS EXTRAORDINARIOS 475,487 131,093 606,580 - - - - 168,726 - 350 40,581 1,166 3,983 12,486 833,871
GASTOS EXTRAORDINARIOS -352,355 -11,456 -363,811 - - - - - - - - - - - -363,811
RESULTADO NETO DEL EJERCICIO ANTES DE AJUSTES DE GESTIONES ANTERIORES 22,771,626 14,507,244 37,278,869 39,376,582 1,028,981 327,052 -1,317,770 4,624,384 269,954 526,318 -2,425,061 4,483,203 2,013,334 6,243,246 92,429,093
INGRESOS DE GESTIONES ANTERIORES 309,337 9,006 318,343 252,295 - - 741,714 - 2,571 263,751 745,121 1,239,595 113,467 -1,321 3,675,537
GASTOS DE GESTIONES ANTERIORES -31,674 -99,790 -131,463 -328,010 - - -63,739 -60,108 -60,490 -77,235 -950,451 -364,087 -75 -160 -2,035,819
RESULTADO ANTES DE IMPUESTOS Y AJUSTES CONTABLE POR EFECTO DE INFLACION 23,049,289 14,416,460 37,465,750 39,300,867 1,028,981 327,052 -639,795 4,564,276 212,036 712,833 -2,630,390 5,358,710 2,126,726 6,241,765 94,068,811
ABONOS POR AJUSTE POR INFLACIÓN - - - 0 - - - - - - - - - - 0
CARGOS POR AJUSTE POR INFLACIÓN - - - 4 - - - - - - - - - - 4
RESULTADO ANTES DE IMPUESTOS 23,049,289 14,416,460 37,465,750 39,300,871 1,028,981 327,052 -639,795 4,564,276 212,036 712,833 -2,630,390 5,358,710 2,126,726 6,241,765 94,068,815
IMPUESTO SOBRE LAS UTILIDADES DE LAS EMPRESAS - -2,495,930 -2,495,930 - - - - - - - - - - - -2,495,930
RESULTADO NETO DE LA GESTION 23,049,289 11,920,530 34,969,820 39,300,871 1,028,981 327,052 -639,795 4,564,276 212,036 712,833 -2,630,390 5,358,710 2,126,726 6,241,765 91,572,885
ESTRUCTURA DE ACTIVOS
Disponibilidades/Total Activo 2.03% 7.90% 3.77% 6.91% 1.12% 8.47% 2.04% 3.34% 3.20% 4.31% 15.59% 2.39% 6.68% 5.95% 4.61%
Inversiones Temporarias/Total Activo 6.33% 2.56% 5.21% 0.41% 0.17% 0.36% 0.08% 5.22% 2.30% 0.02% 9.18% 0.95% 0.02% 0.06% 3.04%
Cartera / Total Activo 84.33% 86.16% 84.87% 89.67% 93.19% 82.91% 93.73% 87.67% 83.17% 90.22% 68.18% 87.54% 84.97% 90.99% 86.79%
Otras Cuentas por cobrar / Total Activo 0.33% 0.86% 0.49% 0.24% 1.05% 1.25% 0.69% 0.97% 2.27% 0.97% 2.52% 1.43% 2.47% 0.78% 0.78%
Bienes Realizables / Total Activo 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00%
Inversiones Permanentes / Total Activo 2.64% 0.08% 1.88% 0.06% 0.51% 0.11% 0.03% 0.28% 0.05% 0.03% 2.58% 3.88% 1.68% 0.04% 1.31%
Bienes de Uso / Total Activo 3.50% 1.97% 3.05% 2.45% 3.74% 5.84% 2.74% 2.15% 5.37% 3.56% 1.64% 3.51% 3.61% 1.69% 2.90%
Otros Activos / Total Activo 0.83% 0.46% 0.72% 0.25% 0.22% 1.07% 0.66% 0.36% 3.65% 0.88% 0.31% 0.30% 0.56% 0.49% 0.57%
RENTABILIDAD (1)
Resultado Neto / Activo ROA 2.30% 2.82% 2.45% 7.04% 2.08% 1.46% -0.53% 1.67% 0.95% 0.46% -3.99% 2.04% 1.18% 3.72% 2.77%
Resultado Neto / Patrimonio ROE 12.16% 16.38% 13.33% 14.53% 13.93% 1.96% -2.31% 10.53% 4.12% 4.31% -20.41% 11.87% 7.86% 16.62% 11.86%
Resultado Neto / Ingresos Financieros 11.31% 9.78% 10.74% 35.37% 7.99% 9.08% -2.52% 11.05% 6.17% 2.62% -22.43% 13.39% 8.08% 16.51% 13.74%
Ingresos Financieros / Activo 20.34% 28.85% 22.86% 19.92% 26.06% 16.06% 20.91% 15.08% 15.32% 17.39% 17.78% 15.23% 14.63% 22.56% 20.17%
Ingresos Financieros / Cartera Bruta 24.09% 33.68% 26.97% 21.44% 26.85% 18.87% 21.52% 17.22% 18.23% 19.40% 25.87% 17.00% 17.32% 25.59% 23.06%
CALIDAD DE CARTERA
Cartera Vigente / Cartera Bruta 99.47% 99.09% 99% 100% 98.10% 97% 97% 99% 99% 98% 97.79% 98% 99% 100% 99%
Cartera Vencida / Cartera Bruta 0.35% 0.87% 0.51% 0.32% 0.26% 0.98% 0.44% 0.78% 0.51% 1.65% 2.08% 1.03% 0.34% 0.34% 0.60%
Cartera en Ejecución / Cartera Bruta 0.18% 0.05% 0.14% 0.10% 1.64% 2.31% 2.44% 0.39% 0.00% 0.48% 0.13% 0.90% 0.93% 0.10% 0.40%
Previsión cartera incobrable / Cartera en Mora 366.56% 112.28% 258.89% 1145.12% 298.31% 120.80% 165.74% 160.17% 378.60% 111.91% 116.19% 212.23% 238.26% 364.03% 277.56%
LIQUIDEZ
Disponibilidades / Pasivo 2.50% 10% 5% 13% 1.31% 33% 3% 4% 4% 5% 19.37% 3% 8% 8% 6%
Disponibilidades + Inversiones Temporarias / Pasivo 10.31% 12.64% 11.01% 14.21% 1.52% 34.27% 2.75% 10.17% 7.13% 4.83% 30.78% 4.03% 7.88% 7.74% 9.98%
Disponibilidades + Inversiones Temporarias / Activo 8.36% 10.46% 8.99% 7.32% 1.29% 8.82% 2.12% 8.56% 5.49% 4.32% 24.77% 3.34% 6.70% 6.01% 7.65%
SOLVENCIA
Patrimonio/Activo 18.91% 17% 18% 48% 14.95% 74% 23% 16% 23% 11% 19.54% 17% 15% 22% 23%
Cartera Vencida+Ejecución/Patrimonio 2.37% 4.54% 2.98% 0.81% 12.31% 3.77% 12.27% 6.45% 1.86% 18.09% 7.79% 10.04% 7.11% 1.74% 3.75%
Cartera Vencida+Ejecución-Prev/Patrimonio -6.33% -0.56% -4.73% -8.45% -24.41% -0.78% -8.06% -3.88% -5.19% -2.15% -1.26% -11.27% -9.84% -4.58% -6.65%
Categoria A Categoria B Categoria C Categoria D Categoria E Categoria F Categoria G Categoria H Categoria A1 Categoria B1 Categoria C1 Categoria D1 Categoria E1 TOTAL
CRECER 838,406,785 2,935,501 982,405 455,683 452,261 2,720,825 - - - - - - - 845,953,460
PRO MUJER 357,803,618 876,296 453,055 334,432 264,231 2,254,050 - - - - - - - 361,985,682
DIACONIA 515,285,928 832,797 296,677 116,827 209,297 1,564,005 - - - - - - - 518,305,529
EMPRENDER 46,915,448 117,864 30,496 32,261 60,710 785,641 - - - - - - - 47,942,420
FONCRESOL 9,476,531 207,524 - - - 6,871 - 327,824 8,855,198 20,580 29,210 25,488 145,531 19,094,756
FUNBODEM 113,495,647 1,070,813 385,793 82,184 87,543 3,069,474 - - - - - - - 118,191,454
IDEPRO 234,830,669 2,270,693 484,759 263,114 129,700 1,993,046 - - - - - - - 239,971,982
IMPRO 18,432,800 315,275 57,286 7,102 31,447 - - - - - - - - 18,843,910
SARTAWI 135,436,394 1,881,675 402,521 100,893 350,515 2,163,028 - - - - - - - 140,335,026
ANED 22,619,033 242,418 57,675 47,479 46,103 361,899 - - 21,342,854 163,018 136,670 305,094 - 45,322,243
CIDRE 221,861,656 8,898,925 1,396,775 694,145 397,782 2,213,174 - - - - - - - 235,462,457
FONDECO 56,679,009 303,086 121,506 93,167 195,635 852,519 - - 93,012,839 58,520 25,512 15,778 656,239 152,013,811
FUBODE 146,946,353 216,050 168,105 58,221 103,910 277,683 - - - - - - - 147,770,322
TOTAL 2,718,189,873 20,168,916 4,837,053 2,285,508 2,329,134 18,262,214 - 327,824 123,210,891 242,118 191,392 346,360 801,769 2,891,193,052
94.02% 0.70% 0.17% 0.08% 0.08% 0.63% 0.00% 0.01% 4.26% 0.01% 0.01% 0.01% 0.03% 100%
Nota: Las Categorias A1, B1, C1, D1 y E1 son exclusivas para calificación de cartera Agropecuaria
A+A1 Otras Categorias
TOTAL 0.98 0.02
A+A1
98%
Otras Categorias
2%
3,500
3,000
2,891
2,500
2,236
2,000
Millones
1,624
1,500 1,549
1,342
1,245 1,250
1,000 1,055
987 986
885
749 763
609 650 637
500 521 510 483
267 305 398
351 375 405
254 303
-
dic-04 dic-05 dic-06 dic-07 dic-08 dic-09 dic-10 dic-11 dic-12
450,000 445,864
400,000 408,208
350,000
328,747
300,000 306,990
288,430 291,696
267,689
250,000 246,823 250,184
216,611 219,552
200,000
209,127
195,323
185,779 178,175
174,335
150,000 157,604 158,024
129,831
100,000 108,878 102,651 109,195
97,863 96,373
86,780 89,219
65,457
50,000
-
dic-04 dic-05 dic-06 dic-07 dic-08 dic-09 dic-10 dic-11 dic-12
500,000
450,000 445,864
400,000 408,208
350,000 346,567
328,747 322,545
300,000 306,990
288,430 291,696
261,546
250,000 246,823 252,380
241,282 238,788
216,611 208,618
200,000
174,335 180,362
150,000
139,232
100,000 99,297
85,663
67,201
50,000 47,148 54,610 52,908
35,103 36,249 38,205
-
dic-04 dic-05 dic-06 dic-07 dic-08 dic-09 dic-10 dic-11 dic-12
8.0% 8.0%
7.0%
6.0%
5.7%
5.0% 5.1%
4.0%
3.4%
3.0%
2.4%
2.0%
1.7%
1.4%
1.0% 1.0% 1.0%
0.0%
dic-04 dic-05 dic-06 dic-07 dic-08 dic-09 dic-10 dic-11 dic-12
80 80
70
64
60
54
50
44
Millones
46
40 42 41 43
37 37 38
35
30 30 29
25 23
20 21 22
10
Cartera en Mora
Previsiones
-
dic-04 dic-05 dic-06 dic-07 dic-08 dic-09 dic-10 dic-11 dic-12
60.00%
50.00% 19.46%
18.75% 18.06% 18.16%
15.25% 17.41%
40.00% 16.56%
14.02%
12.65%
30.00% 30.67%
27.23% 28.16% 28.74%
26.92% 25.66%
23.98% 23.06%
20.00% 19.79%
10.00%
Gastos Administrativos /
Cartera Bruta
Ingresos Financieros /
Cartera Bruta
0.00%
dic-04 dic-05 dic-06 dic-07 dic-08 dic-09 dic-10 dic-11 dic-12
Industria Manufacturera
7%
Construcción
11%
Transporte, almacenamiento y
comunicación
11%
Otras Actividades
14%
Agricultura y Ganadería
38%
Construcción
6%
Transporte, almacenamiento y
comunicación
6%
INSTITUCION Entre US$ 100.001 y US$ Entre US$ 50.001 y US$ Entre US$ 30.001 y US$ Entre US$ 20.001 y US$ Entre US$ 15.001 y US$ Entre US$ 10.001 y US$
Mayor a US$ 200.001 Entre US$ 5.001 y US$ 10.000 Entre US$ 1.001 y US$ 5.000 Entre US$ 501 y US$ 1.000 Menores a US$ 500 TOTAL
200.000 100.000 50.000 30.000 20.000 15.000
2,500
2,041
2,000
1,500
1,000 847
500
3 0
-
Bancos Comunales Grupos Solidarios Individuales Asociativos
28%
6%
9%
72
44 42
35
29
21
18
15 13
15
11 12 12
9 8
5
2 3
CRECER 18% al 32% 36% 12 y 30% 18% y 24% 18% al 32% 12 y 30% 18% y 24%
EMPRENDER 30% - 36% 24% - 36% 36% 30% - 36% 24% - 36% 36%
FUBODE 34% 18% al 30% 12% al 30% 15% al 30% 15% al 30%