∆ fro : IPO
Dec 31, 2013
BMRI + 1,417.32
+28.34 JCI
+ 927.69 +23.07
No. of Investor No. of shares
I DOMESTIC
1. Government of RI 1
0.01 14,000,000,000
60.00 2. Retail
10,732 71.77
176,791,937 0.76
3. Employees 2,119
14.17 35,191,518
0.15 4. Cooperatives
6 0.04
496,856 0.00
5. Foundation 18
0.12 13,311,846
0.06 6. Pension Funds
154 1.03
166,607,715 0.71
7. Insurance 58
0.39 366,040,936
1.57 8. Banks
- 0.00
- 0.00
9. Corporations 101
0.68 359,379,620
1.54 10. Mutual Funds
178 1.19
580,212,186 2.49
Total 13,367
89.39 15,698,032,614
67.28 II INTERNATIONAL
1. Retail 75
0.50 882,980
0.00 2. Institutional
1,511 10.10
7,634,417,739 32.72
Total 1,586
10.61 7,635,300,719
32.72 Per 30 September 2014
14,953 100.00
23,333,333,333 100.00
III TOTAL
No. Description
2
Results Overview Page
I do esia s E o o i Co ditio 3
9M 2014 Highlights 4
Key Indicators + Financial Highlights 5
SBU Performance Highlights 6
Ba k s Pe fo a e 7-10
Loan Performance 11-13
ROE NIM 14-15
Fee-Based CIR 16-17
NPL Movement 18-21
Subsidiaries 22
Targets Initiatives 23
Additional Information Operating Performance Highlights
Supporting Materials
3
Source: BPS, Bloomberg
Deficit trade balance at USD318 mn in Aug 2014 I t l ese es i p o ed to U“D111.2 bn, Aug 2014
1 1
1 .2
6.3
60 70
80 90
100 110
120 130
D e
c- 9
M a
r- 1
Ju n
-1 S
e p
-1 D
e c-
1 M
a r-
1 1
Ju n
-1 1
S e
p -1
1 D
e c-
1 1
M a
r- 1
2 Ju
n -1
2 S
e p
-1 2
D e
c- 1
2 M
a r-
1 3
Ju n
-1 3
S e
p -1
3 D
e c-
1 3
M a
r- 1
4 Ju
n -1
4 4
5 6
7 8
International Reserve - LHS Import cover- RHS
6 8
10 12
14 16
18 20
Ja n
-1 A
p r-
1 Ju
l- 1
O ct
-1 Ja
n -1
1 A
p r-
1 1
Ju l-
1 1
O ct
-1 1
Ja n
-1 2
A p
r- 1
2 Ju
l- 1
2 O
ct -1
2 Ja
n -1
3 A
p r-
1 3
Ju l-
1 3
O ct
-1 3
Ja n
-1 4
A p
r- 1
4 Ju
l- 1
4 -3
-2 -1
1 2
3 4
Trade Balance - RHS Export - LHS
Import - LHS
Cash Management • 13,629 Customers
• 30.7 Mn Tx YTD 2014
2
4
Admired Financial Institution
Retail Loans
1
• Rp 147.2 Tn • 32.5 of Loans
• High yield loan amounting Rp 95,1 Tn
Subsidiary Income • Total Rp 1.60 Tn
• Sum of income from 7 subsidiaries
11.1 of EAT Alliances
• Foreign Exchange: 22.2bn • Bank Guarantee: Rp 13.1tn
• Fund Under Management FUM of Rp 4.97tn
e-Channel Tx •1,194 Mn YTD
•20 Growth of Cards Issued
• Credit 3.60 Mn • Debit 11.82 Mn
• Prepaid 4.43 Mn
1 Small Business, Micro and Consumers
2 Exclude Mandiri Transaction System
of Accounts • Deposit 15.30 Mn
• Loan 1.46 Mn including mortgage
accounts of 170,139 of new Accounts YTD
• Deposit 3.21 Mn • Loan 559,422
of Outlets 2,154 Branches
2,603 Micro Outlets 13,309 ATMs
Ba k Ma di i s 9M 2014 performance is in line with our guidance across several key indicators:
9M 9M
Loans Rp450.8tn
Rp506.5tn 12.4
Net NPL Ratio
Gross NPL Ratio
0.53
1.90
0.82
2.16
54.7
13.7
Low Cost Funds Ratio
[Low Cost Funds Rp]
64.3
Rp330.7 tn
61.2
Rp361.8 tn
4.8
9.4
NIM 5.41
5.73 5.9
Efficiency Ratio 42.3
44.0 4.1
Earnings After Tax Rp12,803bn
Rp14,454bn 12.9
5
20.86 16.81
32.10 18.54
3.68 6.44
31.17 50.93
12.20 7.27
7.21 7.59
11.96 10.52
32.39 31.33
36.94 39.62
11.50 10.93
NII Net Interest Income
Rp bn of Total
Fee Income
Rp bn of Total
Asset Spread
Rp bn of Total
Liabilities Spread
Rp bn
3,944
6,067
695
5,891
2,306 4,389
4,839
1,681
13,295
1,899
Corporate + Institutional
Comm Business Banking
Treasury, FI SAM
Micro Retail
Consumer Finance
3Q 12 3Q 14
3,079
5,471
501
2,234
2,291 2,730
4,391
1,478
2,688
1,871 3Q 12
3Q 14 865
597
194
3,657
16 1,659
449
204
10,607
18 3Q 12
3Q 14
22.68 20.75
40.30 33.37
3.69 11.23
16.46 20.43
16.88 14.22
601
997
2,700
3,080
959 771
1,068
1,946
4,024
1110
3Q 12 3Q 14
6
Rp 1,236Bn from SAM recoveries on WO loans
1,236
97 .1
102 .9
108 .8
121 .9
119 .8
126.5 135.4
151 .8
150 .4
159 .9
166 .2
186 .9
179.9 189
.8 198.8
214 .7
201 .9
203 .0
208 .0
9.9 10.8 11.6
11.6 12.312.7 12.2
12.0 13.4 13.6 14.0
15.3 15.816.8 19.0
20.7 22.1 23.2 22.3
47.8 50
.3 39
.9 46
.2 45
.3 47
.9 49.4
67 .3
75 .0
59 .0
63 .0
77 .9
61 .2
74 .6
63 .9
73.4 67.2
74 .2
79 .6
22.0 23.1 22.9
22.2 25.422.3 24.0
25.3 28.2 28.028.5
36.1 33.3
38.5 49.2 51.1
43.5 45.0 52.0
124.4 127
.8 127.0
147 .8
143 .5
140 .8
140 .0
148 .1
120 .8
137.5 138.9
150 .7
152 .8
153 .7
155 .2
176 .2
176.9 190
.0 201.6
11.8 11.7 11.1
12.5 10.312.4 15.3
17.8 15.6
20.3 20.4
16.1 24.0
29.0 28.2
20.1 20.0
20.5 27.5
20 40
60 80
100 120
140 160
180 200
220 240
260 280
300 320
340 360
380 400
420 440
460 480
500 520
540 560
580 600
1 Q
10 2
Q 10
3 Q
10 4
Q 10
1Q 11
2Q 11
3 Q
11 4
Q 11
1 Q
12 2
Q 12
3 Q
12 4Q
12 1
Q 13
2Q 13
3 Q
13 4
Q 13
1 Q
14 2
Q 14
3 Q
14 FX Time
Rp Time FX Demand
Rp Demand FX Savings
Rp Savings
74 .5
80 .7
84 .2
85 .4
85 .1
96 .2
103 .2
106 .2
113 .0
119 .2
123 .2
126.3 124.7
124 .3
130 .9
138.8 131
.8 129
.8 138
.1
0.2 0.4 1.3 1.4 1.6
1.5 1.7 1.4
1.3 1.5 1.6 1.8 1.6 1.5
1.7 2.0
2.3 1.3 1.3
49 .1
53 .1
57 .5
63 .8
64 .7
70 .1
74.7 80
.7 82
.5 89.8
93 .3
102 .7
102 .0
104 .2
111 .0
116.9 116
.3 123
.7 127
.7 24.7
26.7 28.6
30.732.4 34.3
36.3 39.0
40.7 43.3
44.5 47.749.352.4
55.2 56.657.460.3
62.4
17.7 19.3
20.5 22.723.3
25.8 27.6
30.2 30.9
33.1 35.0
38.438.442.5 43.7 46.5
46.3 49.0
52.0
5.6 6.0
6.5 7.3 7.7
8.5 9.5
11.8 13.1
15.1 16.8
19.020.7 23.9
24.9 27.0 28.2
31.0 32.7
9.7 9.1
8.6 7.8 6.7
6.1 6.1
4.6 4.8
4.8 4.9
4.0 3.9 3.9
4.2 4.2 3.9
3.9 3.8
22.6 24.3
25.029.0 31.5
33.9
20.4 22.7
24.6 27.230.3
34.2 38.4
40.5 40.9
43.6 46.0
48.950.9 53.5
54.9 55.5
55.355.5 54.6
20 40
60 80
100 120
140 160
180 200
220 240
260 280
300 320
340 360
380 400
420 440
460 480
500
1 Q
10 2
Q 10
3 Q
10 4Q
10 1Q
11 2
Q 11
3 Q
11 4Q
11 1
Q 12
2 Q
12 3
Q 12
4 Q
12 1
Q 13
2Q 13
3 Q
13 4
Q 13
1 Q
14 2
Q 14
3 Q
14 Subsidiaries
Inst SAM
Micro Small
Cons Comm
Intl Corp
Y-o-Y
2.6
29.9
5.8 24.6
4.6
Y-o-Y
10.1 31.4
18.9
Loans by SBU + Subsidiaries Rp Tn
15.1
5.5
Deposits by Product – Consolidated
Rp Tn
Previously booked in Corporate Banking Loans from Treasury International have been reallocated to Corporate following
the reorganization in early 2010
25.4 17.3
12.4
506.5tn
Total Total
514.2tn 590.9tn
14.9
39.4 0.6
7
450.8tn
13.1
Rp Bn, Consolidated
8
Investments include policyholders of unit linked and Investments in shares has been reclassified to cash, government bonds, marketable securites, other assets.
Assets 3Q 2014
3Q 2013 Liabilities
3Q 2014 3Q 2013
Cash 15,727
14,352 Current Account
131,547 113,022
Current Acc w BI Other Banks 56,968
59,876 Savings
230,219 217,723
Placement w BI Other banks 60,395
35,474 Time Deposits
229,124 183,475
Advances Other 23,380
20,448 Marketable Securities
36,742 18,375
Total Deposits 590,890
514,221 Government Bonds
87,640 82,188
Loans Gross 506,456
450,766 Securities Issued
2,014 1,787
Provisions of Loans 17,297
16,157 Deposits from other banks
28,471 30,131
Net Loans 489,159
434,609 Borrowings
15,547 13,769
Reverse Repo 2,911
1,585 Other Int. Bearing Liabilities
12,085 13,854
Other Provisions 2,046
2,024 Non Int. Bearing Liabilities
50,120 42,578
Deferred Tax Assets 3,344
2,968 Equity incl. Minority Interest
99,034 83,742
Other Assets 23,941
32,232
Total 798,161
700,083 Total
798,161 700,083
26 ,034
19 ,243
1 8
,9 8
4 1
4 ,9
BMRI Bank A
Bank B Bank C
Absolute CASA Growth
As of Ju e’14
9
15.8
27.4 16.0
10.5 30.4
Cat.2 Loans Special Mention
Corporate Commercial
Business Banking Micro
Consumer
Only 3.2 of consumer loans are expected to migrate to
NPL 35 yoy higher absolute CASA
growth at BMRI
451,842
441,986 8,280
1,576 Total
Portfolio Non-
Restructured Current
Non performing Restructured
Bank Only Restructured loans
Restructured loans are small and mostly
performing
10
Summary PL
Q3 2014 Q2 2014
Q3 2013 9M 2014 9M 2013 9M Y-o-Y Y-o-Y
Q-o-Q
Rp Bn Rp Bn
Rp Bn Rp Bn
Rp Bn ∆ ℅
∆ ℅ ∆ ℅
Interest Income 15,984
14,978 12,683
45,275 35,798
26.5 26.0
6.7 Interest Expense
6,608 5,855
4,403 17,797
12,380 43.8
50.1 12.9
Net Interest Income
9,376 9,123
8,280 27,479
23,418 17.3
13.2 2.8
Net Premium Income 724
675 698
1,984 2,021
1.9 3.8
7.2
Net Interest Income Premium Income
10,100 9,798
8,978 29,463
25,439 15.8
12.5 3.1
Other Non Interest Income Other Fees and Commissions
2,255 2,212
2,132 6,598
6,098 8.2
5.8 1.9
Foreign Exchange Gains - Net 404
380 881
1,188 1,506
21.1 54.2
6.3 Gain fr. sale Incr. in Val Sale of Bonds
71 41
108 270
177 na
na 73.7
Others 889
1,112 899
2,836 2,904
2.3 1.2 20.0
Total Non Interest Income
3,620 3,745
3,805 10,892
10,330 5.4
4.9 3.3
Total Operating Income 13,720
13,543 12,783
40,354 35,769
12.8 7.3
1.3 Provisions, Net
909 1,624
1,494 3,750
4,005 6.4
39.1 44.0 Personnel Expenses
2,752 2,662
2,679 8,041
7,057 13.9
2.8 3.4
GA Expenses 2,958
2,693 2,375
7,961 6,731
18.3 24.5
9.9 Loss from decr. in value of Sec Gov Bonds
- -
- -
- -
- -
Other Expenses 680
475 429
1,631 1,404
16.2 58.7
43.2
Total Expense
6,391 5,830
5,483 17,633 15,192
16.1 16.6
9.6
Profit from Operations
6,419 6,089
5,807 18,971
16,572 14.5
10.6 5.4
Non Operating Income 15
10 65
20 177
88.4 76.7
54.3 Net Income Before Tax
6,434 6,098
5,871 18,992
16,749 13.4
9.6 5.5
Net Income After Tax 4,868
4,661 4,509
14,454 12,803
12.9 8.0
4.4
175.2 181
.6 188
.3 198
.5 201
.9 218
.0 231
.9 246
.2 251
.8 276
.7 297.5
314 .4
327.2 350.4
365 .2
388 .8
391.6 428
.7 450
.8 472
.4 470
.4 485
.8 506
.5 63.2
62.2 62.8
61.4 64.1
66.3 71.7
67.6 70.2
75.9 78.7
74.1 80.7
83.4 84.4
83.5 85.0
87.3 84.5
88.0 87.0
85.3
1Q 09
2 Q
09 3
Q 09
4Q 09
1 Q
10 2
Q 10
3 Q
10 4
Q 10
1 Q
11 2
Q 11
3 Q
11 4
Q 11
1 Q
12 2Q
12 3
Q 12
4Q 12
1Q 13
2 Q
13 3
Q 13
4Q 13
1 Q
14 2
Q 14
3 Q
14 Loans Rp tn
LDR
1.4 3.73.7
5.5 1.7
7.96.4 6.2
2.3 9.9
7.5 5.7
4.1 7.1 4.2
6.5 0.7
9.5 5.1
4.8 -0.4
3.3 4.2
30.5 21.4
15.7 13.8
15.3 20.0 23.2
24.0 24.7
26.9 28.3
27.7 30.0
26.6 22.8
23.7 19.7
22.3 23.4
21.5 13.3 12.4
1Q 09
2 Q
09 3
Q 09
4 Q
09 1
Q 10
2 Q
10 3
Q 10
4 Q
10 1
Q 11
2 Q
11 3Q
11 4
Q 11
1Q 12
2Q 12
3 Q
12 4
Q 12
1Q 13
2 Q
13 3
Q 13
4 Q
13 1
Q 14
2 Q
14 3
Q 14
QoQ Growth YoY Growth
Quarterly Loan Data
Consolidated
78 .8
79 .7
82 .0
82 .7
82 .9
88 .7
92.8 93
.6 92
.5 103
.1 110
.4 111.
7 118
.6 125.
2 129.
3 131
.7 129
.9 151
.9 153
.5 169
.7 166
.7 166
.3 176.
8 42
.6 43
.6 45
.3 50
.6 50.4
54 .2
58.6 64.7
64 .5
70 .7
75 .3
81 .1
82 .9
90 .1
93 .6
103. 102
.3 104
.4 118
.2 117
.1 1
1 6
.5 123
.9 127.
9
14.4 15.816.6
17.418.0 19.7
20.7 22.824.5
25.9 27.7
30.3 30.9
33.2 35.138.5
38.5 42.5
44.1 46.5
46.3 49.0
52.0
4.6 4.8 5.1
5.4 5.6 6.0
6.5 7.3 7.7
8.5 9.5
11.8 13.1
15.1 16.8
19.0 20.7
23.9 24.9
27.0 28.2
31.0 32.7
19.7 20.621.7
23.624.8 26.7
28.6 30.732.4
34.3 36.3
39.0 40.7
43.3 44.5
47.749.3 52.4
55.2 56.6
57.4 60.3
62.4
1 Q
09 3
Q 09
1 Q
10 3
Q 1
1 Q
11 3
Q 11
1 Q
12 3
Q 12
1 Q
1 3
3 Q
13 1
Q 1
4 3
Q 1
4
Corporate Commercial
Small Micro
Consumer
Quarterly Loan Segment Details
Bank Only
Y-o-Y
13.1 31.4
18.0
8.3
15.1 14.2
Total
13.8 7.2
11.5
28.3
39.1
Break down
As of Sep 2014; Non-consolidated numbers
11
34 .56
3 5
.24 37
.83 36
.49 35
.64 31
.15 29
.19 29
.75 3
.62 3
3 .96
35 .68
38 .86
38 .60
41 .87
44 .44
40 .35
41 .88
4 5
.47 45
.73 49
.62 48
.17 53
.29 5
9 .79
67 .75
6 2
.22 6
2 .95
72 .24
104.5
95.9 111.0
80.5 78.3
68.5 61.9
68.2 71.7
76.3 80.7
86.6 82.9
91.5 89.0
75.8 76.0
76.2 75.4
76.4
68.0 65.1
64.3 69.0
72.0 71.3
74.2
50 60
70 80
90 100
110 120
Mar 08
Ju n
e 08
Sep 08
De c
08 Mar
09 Ju
n e
09 Sep
09 De
c 09
Mar 10
Ju n
e 10
Se p
10 De
c 10
Mar 11
Ju n
e 11
Sep 11
De c
11 Mar
12 Ju
n 12
Sep 12
De c
12 Mar
13 Ju
n 13
Sep 13
De c
13 Mar
14 Ju
n e
14 Se
p 14
20 30
40 50
60 70
Loan Fx LDR FX
USD Billion
Rp Trillion Bank Only Breakdown of FX lending Bank Only
3 Q 14 Total USD 5.929 Bn
0.00 0.10
0.21 0.35
0.36 0.39
0.58 0.59
0.62 1.34
1.38
Soc Serv Constr
Utilities Bus Serv
Trans Agri
Mining Trading
Oth Oil Gas
Mfg YoY
2 16
1,504 -2
-19 2
16 40
-6 -11
-72
FX Loans LDR
12
430.38 81.98
25.05 32.42
3.92 1.73
0.86 451.84
2Q14 Disburs.
Install. Payment Pay-off FX
Impact Write-
Offs 3Q 14
44.43 18.18
7.32 7.10
4.93
81.98
Corporate Commercial Small
Micro Cons Fin
Total
Loan Movement Rp tn – Bank Only 3Q 2014
Loan Disbursement by Segment in 3Q Rp tn – Bank Only
13
42.6 58
.1 72
.5 91
.9 108
.9 115
.9 112
.2 134
.0 172
.9 19
5.8 242
.4 352
.5 400
.2 491.3
505.9
13 .3
15.4 17
.0 25
.5 27
.5 27
.4 28
.4 28
.3 27
.2 30
.5 35.7
53 .3
62 .0
73 .9
83.3
2000 2001
2002 2003
2004 2005
2006 2007
2008 2009
2010 2011
2012 2013
2014 RWA Rp tn
Total Capital Rp tn
31.3
26.4
23.4 27.7
25.3 23.2
24.6 20.8
15.7 15.4
13.4 15.3
15.5 14.9
16.5
CAR
308 1,168 1,549
1,744 519
510 1,027 1,390 1,400
2,003 2,681 3,403
4,303 4,925
1,300 602
690 1,329
97 305
1,113 1,221
1,526 2,031
2,543 3,744
3,991 4,660
967 1,017
1,528 1,408
610 372
1,040 1,345
1,693 2,352
2,850 3,972
4,509 4,869
645 799
819 775
-623 1,234
1,166 1,390
2,536 2,833
3,073 4,385
5,401
2001 2002
2003 2004
2005 2006
2007 2008
2009 2010
2011 2012
2013 2014
Q4 PAT Q3 PAT
Q2 PAT Q1 PAT
IDR bn
Bank Only - Capital RWA Movement Profit After Tax ROE
21.5 26.2
23.6 22.8
2.5 10.0
15.8 18.1
22.1 24.2
22.0 22.6
22.2 20.8
RoE - AT
• CAR inclusive of Credit and Market Risk started in December 2004 • CAR inclusive of Credit, Market and Operational Risk started in January 2010
• CAR under BASEL III in December 2013 was 16.7
14
1.1Tn from GIAA Recovery
1,099
15
4 .3
3 .6
4.9 4 .7
5.1 5
.5 6
.0 5
.4 5
.5 5.3 4
.9 5
.3 5
.1 5
.2 6
.0 5
.8 5
.1 5
.4 5.2 5
.4 5.2 5
.5 5
.8 5
.7 5
.5 5.3 5
.7 6.1 5
.9 5
.9 5
.8
4 Q
04 4
Q 05
4 Q
06 4Q
07 1
Q 08
2Q 08
3 Q
08 4
Q 08
1 Q
09 2
Q 09
3Q 09
4 Q
09 1Q
10 2
Q 10
3 Q
10 4
Q 10
1 Q
11 2
Q 11
3 Q
11 4Q
11 1
Q 12
2Q12 3
Q 12
4 Q
12 1
Q 13
2 Q
13 3Q13 4
Q 13
1Q 14
2 Q
14 3
Q 14
NIM
8.9 11.0
9.2 10.5
9.9 9.4
8.7 9.0
8.7 8.2
8.1 8.4
8.2 8.1 7.8
8.3 9.0
9.1 9.2
9.6
4.8 7.3
6.4 4.5
4.3 4.2
5.5 4.8
4.0 3.8 3.7 3.2
2.8 2.7
2.7 2.8
2.6 2.8
3.1 3.3
3.5 3.9
Yield on Assets Cost of Funds
Quarterly Net Interest Margins Quarterly Yields Costs by Currency
6.6 5.8
6.8 6.5
6.6 5.8
6.4 5.2
5.2 5.0
7.2 5.1
4.9 4.7 5.3
4.8 5.4
5.0 4.9
4.8 4.5
4.5 5.1
4.4 4.5
4.5 3.4
2.7 2.6
3.0 2.7
2.3 2.1
1.5 0.8
0.7 0.8
0.3 0.5
0.6 0.6
0.7 0.7
0.7 0.6
0.6 0.7
0.8 0.7
0.7
5
1 Q
08 2
Q 08
3 Q
08 4
Q 08
1 Q
09 2Q
09 3
Q 09
4Q 09
1 Q
10 2
Q 10
3 Q
10 4
Q 10
1Q11 2
Q 11
3Q11 4 Q
11 1
Q 12
2 Q
12 3
Q 12
4 Q
12 1
Q 13
2Q13 3
Q 13
4Q13 1 Q
14 2
Q 14
3 Q
14
11.2 11.1
12.1 12.9
12.8 12.2
13.1 12.7
11.8 12.1
11.9 12.5
11.4 11.8
11.3 11.2
10.8 11.1
11.8 11.8
12.0 12.4
7.9 10.6
8.5 7.2
6.8 6.2
6.5 4.9
3.9 3.3 4.0 3.9 4.7
5.3 5.4
5.9 5.7
4.5 4.0
5.8 5.9
5.3 4.7
4.4 4.3
4.2 4.2
3.1 3.0
3.1 3.3
3.7 3.9 4.1
4.6
5 10
15 20
Avg Loan Yield Avg Bond Yield
Avg COF
IDR
FX
16
Breakdown of Q3 2014 Non-Loan Related Fees Commissions Rp bn
Non-Loan Related Fees Commissions Q3-2014
Q2-2014 Q3-2013
Y-o-Y
Q-o-Q
Administration Fees
696 657
608
14.4 5.9
Opening LC, BG Cap Market custodian trustee
225 218
192
16.9 3.0
Subsidiaries
387 376
370
4.5 2.8
Transfer, Retail Transaction
368 381
353
4.3 3.6
Credit Cards
374 352
299
25.2 6.4
Mutual Fund, ORI Bancassurance
86 88
91
5.8 2.2
Syndications
33 28
58
42.2 20.9
Payroll Package
21 18
19
5.6 14.0
Others
66 95
142
53.3 29.9
Total
2,255 2,212
2,132
5.8 1.9
Foreign Exchange Gains
404 380
881
54.2 6.3
Gains Fr Sale Incr. in Value of Sec. Gov. Bonds
71 41
108
166.4 73.7
Cash Recoveries
549 761
598
8.2 27.8
Others
341 351
302
12.9 2.8
Total Fee Based Income As Reported
3,620 3,745
3,805
4.9 3.3
Total Operating Income
13,720 13,543
12,783
7.3 1.3
of Non Loan Related fees to total opr. Income As Reported
26.4 27.7