Mexico City, July 26, Grupo Financiero Inbursa reported today results for the second quarter of HIGHLIGHTS

Transcription

1 Frank Aguado (52) Ext Fax: (52) Juan Ignacio Gonzalez (52) Ext.6641 Mexico City, July 26, Grupo Financiero Inbursa reported today results for the second quarter of Grupo Financiero Inbursa posted profits of $2,322 MM Ps in June 2010 compared with $3,717 MM Ps in June HIGHLIGHTS Grupo Financiero Inbursa posted profits of $2,322 MM Ps in June 2010 compared with $3,717 MM Ps in June This result is mainly explained by 1) $186 MM Ps market related losses in 6M10 vs $375 MM Ps profits in 6M09 together with lower investment income in the different subsidiaries, and 2) $180 MM Ps more reserves creations in the bank. Operating cash flow stood sound at the end of June 2010 reaching a total of $4,155 MM Ps. Grupo Financiero Inbursa Financial Margin stood sound as of June 2010 and commissions and tariffs grew 7%. Financial Margin stood very sound as of June 2010 reaching $4,387 MM Ps due to the growth in the loan portfolio with higher spreads. This result was achieved even though lower interest rates during the first six months of 2010 compared with the first six months of Commission income increased 7% from $1,528 MM Ps to $1,632 MM Ps in the same period. Banco Inbursa posted a 5% growth in the loan portfolio in 2Q10 vs 1Q10. In June 2010 Banco Inbursa concluded the acquisition of Chrysler Financial Services Mexico. Banco Inbursa opened 63 branches during the year reaching a total of 261. Banco Inbursa s total loan portfolio increased 5% in 2Q10 if compared with 1Q10 from $163,087 MM Ps to $171,236 MM Ps. This growth was due to 110%, 17% and 2% growth in consumer, financial entities and commercial lending, respectively. June 2nd, 2010 Banco Inbursa concluded the acquisition of $5,608 MM Ps auto loan portfolio and around 62,000 clients from Chrysler Financial Services Mexico. With this transaction Inbursa also acquired 100% shares of CFSM. GFI strengthens its participation in the automobile sector in Mexico both in credit and insurance and has a solid platform for future growth in retail. Based on the retail banking business plan, Banco Inbursa opened 63 new branches in the period January - June 2010 reaching a total of 261. July 16th 2010, Sinca Inbursa sold its 25% stake position in Volaris. Afore Inbursa posted profits of $372 MM Ps in June 2010 compared with $44 MM Ps in June Sinca Inbursa sold its 25% stake position in Controladora Vuela Compañia de Aviacion (Volaris) for a total amount of $80.6 MM USD with a total investment of $49.5 MM USD. During the first six months of 2010, Afore Inbursa s net income stood at $372 MM Ps compared with $44 MM Ps in June 2009, a consequence of higher assets under management and lower acquisition costs. - All amounts included in this report are expressed in nominal pesos and are not audited. - This press release is presented under regulation 1488 of the CNBV. - As required by regulation 1488 of the CNBV, the financial margin includes only the commissions and fees involved in interest related earnings. Forex and inflationary effects on the loan portfolio are also reflected in the financial margin. - In 2008, inflationary accounting effects (Monetary position) were eliminated according with new CNBV rules. They will only be included when accumulated inflation in 3 years amounted 24% or more. 1

2 INFRASTRUCTURE Jun 10 Employees 6,069 # clients (MM) 7.8 Branches 261 ATM s 745 Sales force 13, GFINBUR O (Stock Price) J 10 F 10 M 10 A 10 M 10 J 10 CNBV GAAP Mkt Value/Book Value 2.22 Stock price (Jun 10) Outstanding shares ( 000) 3,333.5 Debt Rating (Banco Inbursa) S & P BBB/mxAAA HR Ratings HR AAA / HR+1 GRUPO FINANCIERO INBURSA (with subsidiaries and consolidated) Under CNBV Rules Net Income MM Ps. 2Q10 1Q10 % chg vs. 2Q09 % chg vs. Jan - Jun %chg. $ % $ 1Q10 $ 2Q vs Banco Inbursa % 1, % 1, % 1, , % Operadora % % % % Seguros 6.9 1% % % % Pensiones 2.2 0% % % % Fianzas % % % % Inversora % % % % Others % % % % Total % 1, % 2, % 2, , % Grupo Financiero Inbursa posted profits of $2,322 MM Ps in June 2010 compared with $3,717 MM Ps in June This result is mainly explained by 1) $186 MM Ps market related losses in 6M10 vs $375 MM Ps profits in 6M09 together with lower investment income in the different subsidiaries, and 2) $180 MM Ps more reserves creations in the bank. Operating cash flow stood sound at the end of June 2010 reaching a total of $4,155 MM Ps. Free Cash Flow Million Pesos M09 6M10 + Interest Income 15, , , , , , Interest Expense 10, , , , , ,607.9 = Financial Margin 4, , , , , , Commissions & Fees 2, , , , , , Subsidiaries Income 2, , , , , General Expenses 2, , , , , , Taxes , = Operating Cash Flow 5, , , , , , Market related Income , , , = Free Cash Flow 4, , , , , ,

3 Investment by Company MM Ps. 2Q10 1Q10 % chg vs. 2Q09 % chg vs. $ % $ 1Q10 $ 2Q09 Banco Inbursa Consolidated 44, % 44, % 39, % Afore 1, % 1, % 1, % Sinca 3, % 3, % 3, % Inmobiliaria % % % Operadora % % % Seguros Inbursa Consolidated 5, % 5, % 5, % Patrimonial 1, % 1, % 1, % Salud % % % Pensiones Inbursa Consolidated 5, % 5, % 4, % Promotora 2, % 2, % 2, % Fianzas 2, % 1, % 1, % Inversora 4, % 4, % 3, % Holding company and others % 1, % 1, % Total 62, % 63, % 56, % Stockholders equity of Grupo Financiero Inbursa stood at $62,573 MM Ps as of June 2010, a 10% increase relative to the same period previous year. It s worth mentioning that in May 2010, GFI paid a $1,833 MM Ps dividend. If adjusted, Stockholders equity growth would have been 13% in the same period. Sources & Uses of Funds (MM Ps as of June 2010) SOURCES Stockholders' Deferred Other Debt Reserves Repo s Equity Taxes Liabilities Total Banco Inbursa 44, , , , , ,192.7 Seguros and Patrimonial Inbursa 5, , , , ,534.4 Pensiones Inbursa 5, , ,209.0 Inversora Bursátil 4, , ,103.3 Operadora Inbursa Fianzas G-Inbursa 2, ,135.8 Others TOTAL 62, , , , , , ,407.4 USES Investment* Loan Fixed Income Fixed Other Repo s Portfolio Portfolio MM Portfolio Assets Assets Total Banco Inbursa 11, , , , , ,192.7 Seguros and Patrimonial Inbursa 10, , , , , ,534.4 Pensiones Inbursa 4, , ,209.0 Inversora Bursátil , ,103.3 Operadora Inbursa Fianzas G-Inbursa , ,135.8 Others TOTAL 27, , , , , ,407.4 Assets under Management: $726,634.1 Assets in Custody: $2,282,

4 BANCO INBURSA (Commercial & Investment Banking) Banco Inbursa posted profits of $1,322 MM Ps in June 2010 compared with $1,992 MM Ps obtained in the same period previous year. This result is explained by: 1) $213 MM Ps Market related losses in the first six months of 2010 compared with $504 MM Ps gains, 2) $180 MM Ps more reserve creations and 3) 20% decrease in administrative expenses due to lower acquisition cost mainly in Afore. Operating revenues adjusted by reserves and market related income grew 1.5% from $3,725 MM Ps to $3,778 MM Ps in the same period. Risk Adjusted Net Interest Income Based on the retail banking business plan, Banco Inbursa opened 63 new branches in the first 6 months of 2010 reaching a total of 261. SME credit MM Ps 2Q10 1Q10 2Q09 6M10 6M09 clients grew 54% reaching a total of 26,377. Interest Income 3, , , , ,218.0 Interest on loans 3, , , , ,788.7 Financial Margin As of June 2010 financial margin stood very sound at $3,933 MM Ps even though lower interest rates during the year. Interest on loans decreased 8% compared with a 33% decreased in interest on deposits and funding if compared with June Market Related Income Banco Inbursa registered market related losses of $213 MM Ps at the end of June 2010 compared with $504 MM Ps profits during 6M09. Repo s interest income Others ,298.0 Interest Expenses (1,729.4) (1,657.2) (2,212.5) (3,386.6) (5,052.3) Interest on deposits & funding (1,651.5) (1,605.6) (2,160.0) (3,257.1) (4,921.7) Repo s interest expense (77.8) (51.6) (52.5) (129.4) (130.6) Financial Margin 2, , , , ,165.7 Loan Loss Reserves (Net) (1,041.2) (1,076.1) (623.2) (2,117.3) (1,937.8) Risk Adjusted Net Interest Income 1, , , ,227.9 Commissions and fees , ,314.4 Market related income (564.7) (212.6) Loan Loss Reserves Loan loss reserves increased $2,117 MM Ps during first 6 months of 2010, reaching $17,212 MM Ps on an accumulated basis. This amount represents 6.9 times non-performing loans and 10% of total loans. General Expenses General expenses decreased 20% in June 2010 compared to June It s worth mentioning that acquisition cost was substantially reduced from $562 MM Ps in the first six months of 2010 compared with $194 MM Ps in June Operating Revenues 1, , , , ,045.9 Administrative Expenses and Acquisition Cost MM Ps 2Q10 1Q10 2Q09 6M10 6M09 Personnel Administrative Expenses , ,362.5 compared with $194 MM Ps in June Acquisition Cost Others Contributions to IPAB Depreciations and Amortizations Administrative and Acquisition Cost , , Figures in this report are not audited. - Starting in 2008, inflationary accounting effects (Monetary position) were eliminated according with the new CNBV rules. They will only be included when accumulated inflation in 3 years is 24% or more. 4

5 Other Income (Expenses) & Earnings from Subsidiaries On December 2009, Banco Inbursa sold its credit card portfolio to a Grupo Financiero Inbursa subsidiary (fully owned) named Sociedad Financiera Inbursa. This transaction meant a $2,616 MM Ps decrease in the loan portfolio and a $548 MM Ps losses in other expenses. It s worth mentioning that the assets were sold at market value. Income Statement Selected Figures MM Ps 2Q10 1Q10 2Q09 6M10 6M09 OTHER EXPENSES / INCOME Charge Offs (19.1) (5.9) (28.9) (25.0) (42.9) Recoveries Repomo Other Income & Losses EARNINGS FROM SUBSIDIARIES (50.5) Sinca Inbursa (39.5) (74.4) Afore Inbursa Sinca Inbursa Sinca Inbursa sold its 25% stake position in Controladora Vuela Compañia de Aviacion (Volaris) for a total amount of $80.6 MM USD. Book value investment was $49.5 MM USD that will represent $31.1 MM USD gain. Current Investment Portfolio MM PS Description Acquisition Date % Shares Book Value Investment 1. Infrastructure & Transport 1.1 Infraestructura y Transporte México S.A. de C.V. y Subsidiarias Railroad NOV % 1, % 1.2 Giant Motors Auto JUL % % 1.3 Gas Natural Infrastructure SEP % % 1.4 Grupo IDESA S.A. de C.V. y Subsidiarias Petrochemical AUG % % 1.5 CELSOL S.A. DE C.V. Energy DEC % % 1.6 Controladora Vuela Compañía de Aviación S.A de C.V. y Subsidiaria Air Line OCT % % Total 2, % 2. Health 2.1 Salud Interactiva S.A. de C.V. y Subsidiarias Health JAN % % 2.2 Laboratorio Medico Polanco S.A. de C.V. Health AUG % % 2.3 Grupo Landsteiner y Subsidiarias Health JUN % % Total % 3. Software 3.1 Aspel Grupo y Subsidiarias Software JUN % % 3.2 Hilderbrando Software APR % % Total % 4. Financial 4.1 Pure Leasing S.A. de C.V. Leasing JAN % % 4.2 SOFICAM Financial SEP % 5 0.1% Total Sector Financiero % 5. Content 5.1 Quality Films S. de R.L. de C.V. Content DEC % % 5.2 Argos Comunicación S.A. de C.V. y Subsidiarias Content MAR % % 5.3 Movie Risk, S.A. de C.V. Content DEC % % Total % % TOTAL 4, Other investments 7. C.I.C.S.A. ( 61,015,990 shares)* Construction NOV % 269 * URVITEC was merged into CICSA on November 2007 It s worth mentioning that the investments of Sinca Inbursa in Promoted companies are registered at book value net of goodwill (which is later amortized), and the contribution to the results of the company are accounted under the equity method. However everything classified as negotiable, such as the CICSA ownership, is marked to market. 5

6 Loan Portfolio and Asset Quality Loan portfolio stood at $171,236 MM Ps at the end of June 2010, a 9% increase relative to June This increase was due to more loans in our governmental portfolio. Peso loan portfolio represented 70% of total loans. Loan loss reserves grew from $13,782 MM Ps in June 2009 to $17,212 MM Ps in June 2010, representing a 25% increase and a coverage ratio to non performing loans of 6.9 times and 10% of total loans. Loan Portfolio MM Ps 2Q10 % 1Q10 % 2Q09 % TOTAL LOAN PORTFOLIO 171, % 163, % 156, % Commercial 130,860 76% 128,358 79% 130,541 83% Financial Institutions 9,677 6% 8,269 5% 9,895 6% Consumer 7,301 4% 3,478 2% 7,115 5% Housing 1,151 1% 1,130 1% 1,025 1% Governmental 19,769 12% 19,638 12% 3,724 2% PAST DUE LOANS 2, % 2, % 4, % LOAN LOSS RESERVES 17,212 10% 16,039 10% 13,782 9% 2Q10 1Q10 2Q09 Pesos 70% 63% 68% USD 30% 37% 32% Secured * 84% 83% 77% Unsecured 16% 17% 23% * Collateral, real guarantees and guarantors Banco Inbursa Selected Ratios 2Q10 2Q09 System 1Q10 Loans / Total Assets 77.2% 77.6% 39.7% NPL / Loan Portfolio 1.4% 2.6% 2.8% LLR / NPL (times) Non Performing Loans At the end of the quarter, non performing loans were substantially reduced from $4,145 MM Ps in June 2009 to $2,479 MM Ps in June 2010, a 40% decrease. Non Performing Loans MM Ps NPL March 30, ,213.9 MM Ps % - Decreases in NPL % * Recoveries & Restructures % * Write Offs % + Increases in NPL 1, % * Exchange rate effects % * New NPL 1, % NPL June 30, ,479.1 * In 4Q08 Banco Inbursa start to register according to the CNBV regulation instead of registering as past due loan the full amount the day after ant default. 6

7 Commercial Lending Banco Inbursa ranked 3th. in the Mexican system in commercial lending with a 14% market share as of March Loan portfolio remains well diversified in many sectors such as shown. Loan Portfolio Breakdown by Sector Infastructure & Construction 19% Professional Services 3% Financial Services 12% Industrie & Manufacture 18% Entertainment 5% Mining 7% Commerce 12% Real Estate Education 5% 3% Others 16% Capitalization Banco Inbursa registered a 20.4% TIER 1 Capital ratio as of June This figure compares positively with the 14.6% ratio obtained by the market. Capitalization Ratio MM Ps 1Q10 4Q09 1Q09 Mkt. Avg 1Q10 Credit Risk Assets 137, , , ,895,544.8 Tier 1 Capital 27.2% 30.0% 26.4% 25.2% Net Capital 27.5% 30.4% 26.9% 28.4% Total Risk Assets 182, , , ,278,705.2 Risk Management Banco Inbursa s risk management is based on value at risk models with different confidence levels and holding period horizons, and is complemented with stress testing analysis using hypothetical as well as historical scenarios. Credit Risk is analyzed out by the Credit Committee through detailed and individual analysis of each client; additionally econometric models have been implemented to evaluate the probability of default such as the anticipated loss individually and by groups of risk. Tier 1 Capital 20.4% 22.1% 21.3% 14.6% Net Capital 20.7% 22.4% 21.7% 16.4% KIND OF RISK Value at Risk 2Q10 (MM Ps) MARKET VALUE VALUE AT RISK (1) % VAR vs TIER 1 CAPITAL Fixed Income 9,496 (106) -0.28% Derivatives 6,483 (227) -0.61% Equity 237 (4) -0.01% Banco Inbursa 16,216 (98) -0.26% TIER 1 CAPITAL (2) 37,246 (1) Value at Risk for 1 day with a confidence level of 95% and using LTM information (2) March 2010 TIER 1 CAPITAL Currency Loan Portfolio* Loan Portfolio 2Q10 (MM Ps) Past Due Loans Loan Loss Reserves Loan Loss Reserve vs Loan Portfolio (%) Loan Loss Resrve vs Past Due Loans MXP 124,514 1,851 11, % 6.4 USD* 49, , % 9.0 UDI s* % 0.8 Total 173,831 2,443 17, % 7.0 * Both figures, USD and UDI s are expressed in pesos * The total loan portfolio included letters of credit 7

8 AFORE INBURSA (Pension Funds) Afore Inbursa net income posted profits of $372 MM Ps in 6M10 compared with $44 MM Ps in 6M09. This is mainly explained by reducing $361 MM Ps the acquisition cost from $440 MM Ps in June 2009 to $78 MM Ps in June Assets under management reached $120,427 MM Ps as of June 2010 compared with $103,594 MM Ps in June 2009, a 16% increase. Selected Figures Affiliate Base & Assets Under Management Assets under management reached $120,427 MM Ps in June 2010 a 16% increase if compared with same period last year. Market share stood at 10% in June Afore Inbursa is ranked the five in the Afore system measured by assets under management. Affiliate base amounted to 1,063,264 clients in June Active workers base was 31.21% in June 2010 vs 30.41%, in June Acquisition cost was substantially reduced in the first six months of 2010 from $440 MM Ps in June 2009 compared with $78 MM Ps in June 2010, a 82% decrease. Stockholders equity stood at $1,661 MM Ps in June 2010, 34% increase relative to the same period of the previous year MM Ps 2Q10 1Q10 2Q09 6M10 6M09 % chg Comission Income % General Expenses (92.0) (101.6) (174.4) (193.6) (549.9) -64.8% Administrative Expenses (16.1) (16.2) (16.6) (32.2) (33.1) -2.7% Operating Expenses (39.0) (44.2) (39.7) (83.2) (77.2) 7.8% Acquisition cost (36.9) (41.3) (118.0) (78.2) (439.6) -82.2% Depreciation & Amortization (1.1) (1.2) (1.3) (2.3) (2.6) -12.7% Operating Income % Other Income % Net Income % Investments 1, , , , , % Fixed Assets % Total Assets 1, , , , , % Stockholders'Equity 1, , , , , % Affiliate Quality 2Q10 1Q10 2Q09 Mkt. Share 2Q10 Total Clients (# ) 3,407,314 3,422,471 3,316, % Affiliates (# ) 1,063,264 1,051,738 1,008, % Assets Under Mngmt. (MM Ps) Avg. Min. Wages per Affiliate 120, , , % 2Q10 1Q10 2Q09 Mkt. Avg 2Q Active Workers/Affiliate 31.21% 30.73% 30.41% 30.97% Assets Under Management 2Q08-2Q10 (MM Ps) 83,138 82,714 87,478 98, , , , , ,426 2Q08 3Q08 4Q08 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 8

9 SEGUROS AND PATRIMONIAL INBURSA (Insurance) Seguros Inbursa net income stood at $177 MM Ps in the first 6 months of 2010 compared with $703 MM Ps in June 2009, mainly due to more claims mainly related to the Mexicali (Baja California) earthquake and lower gains in its investment portfolio. Total premiums decreased from $14,456 MM Ps in June 2009 to $5,633 MM Ps in June It s worth to recall the premium of the Pemex P & C coverage that was underwrote in February 2009 for a coverage period of 28 months. Financial Information MM Ps 2Q10 1Q10 2Q09 6M10 6M09 % chg Direct Premiums 2, , , , , % Reserves Provisions (113.1) (37.3) N.A. Technical Income % Net Financial Income % Net Income % Assets 43, , , , , % Investments 24, , , , , % Reserves 30, , , , , % Stockholders'Equity 5, , , , , % Premiums Breakdown Line of business Breakdown Growth Rate Combined Ratio Combined Ratio Seguros + Patrimonial Combined Ratio Breakdown Growth Rate 6M10 6M10 6M10 vs 6M09 6M10 6M10 vs 6M10 6M09 6M10 vs 6M09 P&C 33.4% -81.5% 102.3% 50.2% 97.8% 40.1% -75.3% Automobile 22.4% 16.6% 91.9% 90.0% 92.1% 20.2% 16.6% Life 29.8% -32.1% 120.1% 105.2% 108.7% 26.8% -32.1% A & H 14.3% 8.8% 90.5% 86.0% 90.5% 12.9% 8.8% Total 100% -61.0% 101.7% 88.1% 98.8% 100% -58.3% Stockholders equity of Seguros Inbursa stood at $5,753 MM Ps in June 2010 compared with $5,272 MM Ps same period previous year, 9% more. 9

10 PENSIONES INBURSA (Annuities) Pensiones Inbursa s net income posted profits of $59 MM Ps in June 2010 compared with $552 MM Ps in the same period previous year. Stockholders equity reached $5,269 MM Ps in June 2010 compared with $4,790 MM Ps in June 2009, a 10% increase. Selected Financial Information MM Ps 2Q10 1Q10 2Q09 6M10 6M09 % chg Direct Premiums % Reserves Provisions (156.2) (16.2) % Acquisition cost N.A. Technical Income (24.6) (433.1) (184.6) (457.6) (466.8) -2.0% Net Financial Income % Income from Subs.* (87.2) (71.8) (159.1) N.A. Net Income % Assets 20, , , , , % Investments 20, , , , , % Reserves 14, , , , , % Stockholders'Equity 5, , , , , % * Promotora Inbursa 10

11 OPERADORA INBURSA (Mutual Funds) Assets under management stood at $62,442.2 MM Ps at the end of June 2010, compared with $57,190.9 MM Ps in June 2009, 9.2% more. FONDO INBURSA June, 2010 Inbursa holds the highest profitability in USD for the last 28 years (Mar 81 - Jun 10) Yearly Average 20.17% 13.80% 8.13% 7.52% 2.36% Inbursa Mexbol Dow Jones Cetes Inflation Mutual Funds (June, 2010) FUND PORTFOLIO ASSETS (MM Ps) ANUALIZED RETURN ANUALIZED RETURN MKT AVG. MSE DINBUR Fixed Income 4, % 3.78% INBUREX Fixed Income 10, % 4.55% INBUMAX Fixed Income 5, % 3.78% INBURSA Stock s, Bonds 9, % -4.68% FONIBUR Stock s, Bonds 14, % -4.68% IBUPLUS Stock s, Bonds 17, % -4.68% 27.48% * MSE= Mexican Stock Exchange 11

12 INVERSORA BURSATIL (Brokerage House) Inversora Bursatil posted profits of $266 MM Ps in June 2010 compared with $68 MM Ps in June This result is manly explained by: higher fee income due to more client transactions and market related gains in the period. Select Figures MM Ps. 2Q10 1Q10 2Q09 6M10 6M09 % chg Operating Margin % Interest Income , , % Net Income % Total Assets 29, , , , , % Investment Portfolio Stockholders' Equity 28, , , , , % 4, , , , , % Assets in Custody 2,282, ,125, ,679, ,282, ,679, % FIANZAS GUARDIANA INBURSA (Bonding) Net income reached $171 MM Ps in June 2010 compared with $89 MM Ps same period previous year, a 92% increase. Stockholders equity stood at $2,037 MM Ps, a 26% increase if compared with June Selected Financial Information MM Ps 2Q10 1Q10 2Q09 6M10 6M09 % chg Direct Premiums % Technical Income % Earnings From Investments % Net Income % Total Assets 3, , , , , % Investments 2, , , , , % Reserves % Stockholders' Equity 2, , , , , % 12

13 APPENDIX Banco Inbursa 13

14 CAPITALIZATION As of May 31, 2010 (MM Ps) TIER 1 CAPITAL 37,498 STOCKHOLDERS'EQUITY 43,273 SUBORDINATED DEBT & CAPITALIZATION INSTRUMENTS LESS: INVESMENT IN SUBORDINATED DEBT 1,872 INVESTMENTS IN FINANCIAL INSTITUTIONS 3,422 INVESTMENTS IN NON-FINANCIAL INSTITUTIONS 1,069 FINANCING GRANTED FOR THE AQUISITION OF SHARES OF THE BANK OR OTHER GROUP SUBSIDIARIES EXCESS ON DEFERRED TAXES RESTRUCTURING CHARGES & OTHER INTANGIBLES PREVENTIVE RESERVES PENDING TO BE CONSTITUITED AND CONSTITUITED OTHER ASSETS TIER 2 CAPITAL 505 CAPITALIZATION INSTRUMENTS GENERAL PREVENTIVE RESERVES 505 SUBORDINATED DEBT TIER 1 & 2 CAPITAL 38,003 RISK - WEIGHTED ASSETS MARKET RISK - WEIGHTED ASSETS RISK WEIGHTED ASSETS REQUIRED CAPITAL PESO NOMINAL INTEREST RATE OPERATIONS 22,968 1,837 PESO OR UDI REAL INTEREST RATE OPERATIONS 1, FOREIGN CURRENCY NOMINAL INTEREST RATE 10, POSITION IN UDIS OR WITH A RETURN INDEXED TO INFLATION 6 1 POSITIONS IN FOREIGN CURRENCY OR INDEXED TO THE FX RATE 4, POSITIONS IN SHARES OR INDEXED TO THE PRICE OF SECURITIES 2, TOTAL 42,520 3,402 GROUP I CREDIT RISK - WEIGHTED ASSETS RISK WEIGHTED ASSETS REQUIRED CAPITAL GROUP II GROUP III 9, GROUP IV GROUP V 1, GROUP VI 3, GROUP VII 118,531 9,482 GROUP VIII 1, SUB-TOTAL 135,769 10,862 CAPITAL REQUIREMENTS ON: PERMANENT EQUITY, FURNITURE & EQUIPMENT, PREPAYMENTS AND DEFERRED CHARGES 4, TOTAL 140,053 11,204 OPERATIONAL RISK - WEIGHTED ASSETS RISK WEIGHTED ASSETS REQUIRED CAPITAL CAPITAL REQUIRMENTS FOR OPERATIONAL RISK 11, SUB-TOTAL 11, REQUIRMENT FOR TOTAL RISKS 193,643 15,492 14

15 INVESTMENT IN SECURITIES June 30, 2010 (Constant 000 s Pesos as of June 30, 2010) TRADING PORTFOLIO 9,329,580 Securities 5,783,246 Government Securities 1,452,998 Bankers Acceptances Cebur s 2,093,336 SECURITIES HELD FOR SALE 1,577,703 Bonds 1,577,703 SECURITIES HOLD TO MATURITY 1,084,452 Credit Link 1,084,452 Bonds REPURCHASE PORTFOLIO June 30, 2010 (Constant 000 s Pesos as of June 30, 2010) REPURCHASE AGREEMENTS 6,493,878 Cetes 0 Bondes 6,493,878 Bankers Acceptances 0 RESELL AGREEMENTS 6,031,478 Cetes 0 Bondes 6,031,478 Bankers Acceptances 0 DEFERRED TAXES June 30, 2010 (Constant 000 s Pesos as of June 30, 2010) TOTAL DEFERRED TAXES 1,214,288 Negotiable Financial Instruments 57,564 Negotiable Financial Instruments valuation (except stocks) 45,781 Credit Link 3,197 Stocks 26,609 Ternium good will amortization 14,087 Sinca s good will amortization -7,191 Chrysler good will amortization 35,310 Discount amortization Credit Suisse 145,092 Televisa good will amortization 5,059 Gerdau good will amortization 2,227 Invex goodwill amortization 5,731 Cablevision goodwill amortization 26,847 CIE goodwill amortization 82 CFE good will amortization 4,579 Rosarito goodwill amortization 43,312 NYT warrant prime amortization 22,097 NYT deduction -6,717 Comimision deduction -2,869 Financial leasing deduction -13,421 Fix assets deduction 4,450 Fiscal Diference valuation (Forwards) 251,830 Futures 222 Swaps valuation 553,002 Fiscal Diference valuation (Swaps) -156 Swaps Net interest -17,324 Warrants valuation -15,590 Financial Instruments Valuation (Bonds) 38,845 Swaps Valuation (2007 and before) -8,367 15

16 LOAN PORTFOLIO (Constant MM Pesos as of June 30, 2010) PERFORMING LOANS 2Q10 NON PERFORMING LOANS Commercial 130,860 2,073 Interbank 9, Consumer 7, Mortgages 1, Government 19,768 0 Total 168,756 2,479 LOAN PORTFOLIO 2Q10 Total Loan Portfolio 171,235 Loan Loss Reserves 17,234 TOTAL LOAN PORTFOLIO (NET) 154,001 PERFORMING LOANS LOAN PORTFOLIO BREAKDOWN BY CURRENCY PESOS UDI s USD TOTAL BANK Commercial 87, , ,978 Interbank 7,933 1,744 9,677 Consumer 7, ,561 Mortgages 1, ,259 Government 18,406 1,363 19,769 Total Performing Loans 122, , ,244 NON PERFORMING LOANS Commercial 1, ,073 Interbank Consumer Mortgages Government 0 Total Non Permorming Loans 1, ,479 INBURSA: ALLOWANCE FOR LOAN LOSS RESERVES Loan Loss Reserves at March 31, 2010 (constant million pesos as of March 31, 2010) 16,061 - Adjustment for inflation Mar 10 - Jun 10 0 Loan Loss Reserves at March, 2010 (million nominal pesos) 16,061 + Provisions recorded during the period 1,039 + Currency valuation & other 112 Loan Loss Reserves at June 30, ,212 16

17 The risk rating of the lines of credit and the necessary preventive reserves are calculated according to the standard process established in the circular 1480 of the national banking and securities commission (CNBV) dated September 29, 2000 LOAN PORTFOLIO RATINGS (Constant MM Pesos as June 30, 2010) Loan Subject to Clasification Loan Loss Reserves LOAN PORTFOLIO 176, ,234.3 Commercial Loans 138, ,003.6 Risk "A" 52, Risk "B" 72, ,936.2 Risk "C" 5, ,384.1 Risk "D" Risk "E" 6, ,273.0 Except Federal Governmen Past Due Interest Interbank Loans 9, Risk "A" 4, Risk "B" 4, Risk "C" Risk "D" Risk "E" Mortgages Loans 1, Risk "A" 1, Risk "B" Risk "C" Risk "D" Risk "E" Consumer Loans 7, Risk "A" 6, Risk "B" Risk "C" Risk "D" Risk "E" Federal Government Loans 19, Risk "A" 17, Risk "B" 1, Risk "C" 1, Risk "D" 0.0 Risk "E" 0.0 (Constant MM Pesos as of June 30, 2010) PORTFOLIO REQUIRED RESERVES Risk % of risk Notional % in provision Notional A 46.5% 82,033 0% % 524 B 45.1% 79,430 1% % 7,892 C 4.3% 7,571 20% % 1,737 D 0.4% % % 532 E 3.7% 6,525 90% - 100% 6,520 Subtotal 100% 176,274 17,205 Plus: Plus: Non-Classified portfolio - - Aditional estimates 29 Plus: Exceptued portfolio 0.0% 0 Total Credit Portfolio 100% 176,274 Total Reserves 17,234 NOTES: 1.- ACCOUNTING INFORMATION RELATIVE TO THE LOAN CLASSIFICATION OF THE PORTFOLIO FOR THE QUARTER ENDING JUNE , WITH A RISK EXPOSURE RATE OF THE PORTFOLIO BASED UPON THE RATINGS GRANTED AS OF JUNE 30, THIS PROCEDURE FOLLOWS THE GUIDE LINES OF THE CNBV. 2.- IN ACCORDANCE WITH LOAN CLASSIFICATION RULES, THE INSTITUTION IS OBLIGED TO GRADE INDIVIDUALLY AT LEAST 80% OF ITS LOAN PORTFOLIO SUBJECT TO RATING. 3.- BASE LOAN PORTFOLIO CLASSIFIED INCLUDES CONTINGENT OPERATIONS SHOWN IN ITS CORRESPOPNDING GROUP FOR MEMORANDOM ACCOUNTS AT THE END OF THE CONSOLIDATED BALANCE SHEET REPORTED ON JUNE 30, IN ACCORDANCE WITH THE REGULATION, PREVENTIVE RESERVES INCLUDES THE MORTGAGE PORTFOLIO PROVISIONS AS OF JUNE 30, 2010 FOR $3 $47 $42 AND $42 THAT CORRESPONDS TO RISKS "A", "C", "D" AND "E", RESPECTIVELY. 5.- IN ACCORDANCE WITH THE REGULATION, PREVENTIVE RESERVES INCLUDES THE CONSUMER PORTFOLIO PROVISIONS AS OF JUNE 30, 2010 FOR $14 $12 $12 $342 AND $241 THAT CORRESPONDS TO RISKS "A", ", "B", "C", "D" AND "E", RESPECTIVELY. 6.- IN ACCORDANCE WITH THE REGULATION, PREVENTIVE RESERVES INCLUDES AN ADJUSTMENT OF $4 THAT CORRESPONDS TO THE ADDITIONAL PROVISIONS FOR INTEREST PAYABLE OVER PAYABLE PORTFOLIO 7.- PREVENTIVE RESERVES INCLUDES $22 THAT CORRESPONDS TO ADITIONAL RESERVES FOR OPERATIONAL RISKS. 8.- THE OUTCOME OF THIS CREDIT RISK RATING IS INCLUDED IN THE CONSOLIDATED BALANCE SHEET REPORTED AS OF JUNE 30, 2010 Aditional Reserves 22.4 MATURITY TOTAL (000 s) 1 to 7 days 202,460 8 days to 1 month 1 to 3 months 4,647,157 3 to 6 months 6 to 9 months 9 months to 1 year 1 to 2 years 367,817 2 to 3 years 3 to 4 years 4 to 5 years 5 to 7 years 600,417 7 to 9 years more than 9 TOTAL 5,817,851 17

18 CNBV GAAP Financial Statements 18

19 GRUPO FINANCIERO INBURSA Consolidated Income Statement (quarterly) Million Pesos Acumulated Jan-Jun (MM Ps.) 1Q09 2Q09 3Q09 4Q09 1Q10 2Q Interest Income 6, , , , , , , ,290.1 Interest Expense (4,090.8) (2,816.0) (2,485.3) (2,467.8) (2,223.4) (2,384.5) (4,607.9) (6,906.8) FINANCIAL MARGIN 2, , , , , , , ,383.3 Loan Loss Provisions 1, , , , , ,937.8 RISK ADJUSTED NII , , , , , ,445.5 Comissions & Tariffs , , ,527.9 Market-Related Income (14.7) , (645.1) (185.6) TOTAL OPERATING INCOME 1, , , , , , , ,348.1 Administrative Expenses 1, , ,054.3 OPERATING INCOME , , , , , ,293.8 Other Expenses (Products) (257.4) (465.0) (570.9) (179.5) (237.2) (416.7) (722.4) NET INCOME BEFORES TAXES , , , , , ,016.2 Income Tax & Employee profit sharing Deferred Taxes (179.5) (13.2) (179.8) (151.5) (192.8) NET INCOME BEFORE SUBSIDIARIES , , , , , ,343.8 Participated net income from subs , ,373.7 RESULTS FROM CONTINUED OPERATION , , , , , ,717.5 Extraordinary Income NET INCOME , , , , , ,717.5 MINORITARY INTEREST (5.9)

20 GRUPO FINANCIERO INBURSA Consolidated Balance Sheet Million Pesos ASSETS Mar-09 Jun-09 Sep-09 Dic-09 Mar-10 Jun-10 Cash & due from Banks 34, , , , , ,139.0 Margin Accounts ,201.9 Financial Instruments 28, , , , , ,691.3 Negotiable 14, , , , , ,029.2 For Sale 5, , , , , ,577.7 Held to Maturity 8, , , , , ,084.5 Unlisted Securities Repos & Derivatives 5, , , , , ,954.9 Repo Operations , , , Securities to be received in credit Operations Derivatives 5, , , , , ,469.4 Adjusted Valuation for Financial Assets , , , ,174.5 LOANS 148, , , , , ,127.4 Commercial 127, , , , , ,967.2 Interbank 8, , , , , ,677.0 Consumer 7, , , , , ,563.4 Housing , , , , ,151.1 Governments 3, , , , , ,768.7 FOBAPROA/IPAB PAST-DUE LOANS 4, , , , , ,620.3 TOTAL GROSS LOANS 152, , , , , ,747.7 Loan Loss Reserves 13, , , , , ,576.9 TOTAL NET LOANS 139, , , , , ,170.8 Receivables,Sundry Debtors & Adv. Payments 5, , , , , ,348.4 Fixed Assets (net) 1, , , , , ,315.2 Repossessed Assets ,278.9 Permanent Equity Investments 16, , , , , ,692.4 Deferred Taxes (net) Other assets,deferred charges & intangible 1, , , , , ,518.0 TOTAL ASSETS 231, , , , , ,

21 LIABILITIES Mar-09 Jun-09 Sep-09 Dic-09 Mar-10 Jun-10 DEPOSITS 150, , , , , ,907.4 Demand Deposits 48, , , , , ,578.4 Time Deposits 102, , , , , ,328.9 Bank Bonds INTERBANK LOANS & OTHER 3, , , , , , , , , , , ,217.5 Repo Operations , , , , ,371.8 Credit related operations Derivatives 13, , , , , ,845.8 Adjusted valuation for Financial Liabilities OTHER ACCOUNTS PAYABLE 7, , , , , ,179.4 Income tax & Employee profit sharing Other accounts payable 7, , , , , , DEFERRED TAXES , , , ,115.3 DEFERRED CREDITS ,785.3 TOTAL LIABILITIES 176, , , , , ,912.1 STOCKHOLDERS' EQUITY SUSCRIBED CAPITAL 27, , , , , ,408.5 Paid-in Capital 14, , , , , ,206.5 Share Subscription Premium 13, , , , , ,202.0 Subordinated debt EARNED CAPITAL 28, , , , , ,069.6 Capital Reserves 3, , , , , ,098.4 Retained Earnings 25, , , , , ,642.7 Valuation surplus (Deficit) of available for sale instruments (972.5) (972.5) (972.5) (972.5) (972.5) (972.5) Result from conversion of foreign transactions Valuation effects on affiliates and associated firms Surplus (deficit) from Equity Restatement Net Income of the period , , , , ,300.9 Minority Interest TOTAL STOCKHOLDERS EQUITY 55, , , , , ,573.1 LIABILITIES & STOCKHOLDERS' EQUITY 231, , , , , ,

22 GRUPO FINANCIERO INBURSA MEMORANDUM ACCOUNTS Million Pesos JUNE 2010 Guarantees granted Contingency Assets and Liabilities 47,944.4 Credit Commitments 3,295.0 Goods in Trust or Mandate 323,545.3 Trusts 322,766.5 Mandate Federal Government Financial Agent Assets under custody or administration 726,634.1 Collaterals recieved 34,257.7 Other accounts 962, ,098,

23 GRUPO FINANCIERO INBURSA STATEMENT OF CHANGES IN FINANCIAL SITUATION AT JUNE 30, 2010 (MM PS) Jun-10 OPERATING ACTIVITIES Net Income 1,747 Subsidiaries' Income Depreciation & Amortization 136 Loan Loss Reserves 2,215 Market Related Result Valuation Result 1,549 Minoritary Interest Provisions Deferred taxes (152) 5,497 Cash increase (decrease) from funding 14,443 Cash increase (decrease) from Loan Portfolio (12,232) Cash increase (decrease) from Trading Operation (12,554) Margin Accounts (946) Financial Instruments Repos 11,000 Derivatives (Assets) 403 Repossed Assets (1,666) Operative Assets (6,993) Operative Liabilities 14,954 Collaterals Banking Loans & Other Financial Institutions (2,833) Derivatives (Liabilities) 926 Others (823) 3,680 Cash flow from operating activities 9,177 Financing Activities (1,833) Dividends Payment (1,833) Spin-Offs Cash Flow From Financing Activities (1,833) Investments Activities Buy(sell) of fixed permanent stocks Buy(sell) of fixed assets (67) Receivables,Sundry Debtors & Adv. Payments Subsidiaries Repossessed Property Other assets, deferred charges & intangible (3) Deferred Taxes Other Accounts Payable & Recievable Cash Flow From Investment Activities (70) Net Increase in Cash 7,274 Cash at beginning of the period 15,865 Cash at end of period 23,139 23

24 BANCO INBURSA Consolidated Income Statement Acumulated Million Pesos 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 Jun '10 Jun '09 Interest Income 5, , , , , , , ,218.0 Interest Expense 2, , , , , , , ,052.3 Financial Margin 2, , , , , , , ,165.7 Loan Loss Provisions 1, , , , , ,937.8 Risk Adjusted Net Interest Income , , , , , ,227.9 Comissions and Fees , ,314.4 Market-Related Income , (564.7) (212.5) Operating Revenues 1, , , , , , , ,045.9 Non-Interest Expense , ,755.3 Operating Income , , , , , ,290.5 Other Income (Expenses) (585.6) Earnings Before Taxes , , , , , ,562.0 Incurred Income Tax & Profit Sharing (41.8) Deferred Income Tax (65.9) (92.6) (3.0) (167.3) (170.3) (158.5) Net Income Before Subsidiaries' Net Income , , , , , ,982.7 Subsidiaries' Net Income (50.5) (13.3) (0.0) Continous Operations' Net Income , , , , , ,982.7 Discontinued Operations & Extraordinary Items Minority Interest (20.6) 29.8 (20.3) (9.3) (19.4) (4.2) (23.6) 9.2 Net Income , , , , , ,

25 BANCO INBURSA Consolidated Balance Sheet Million Pesos Assets 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 Cash & Due From Banks 33, , , , , ,138.9 Margin Accounts ,201.9 Financial Instruments 22, , , , , ,805.1 Negotiable 8, , , , , ,142.9 For Sale 5, , , , , ,577.7 Held to Maturity 8, , , , , ,084.5 Unlisted Securities Repos & Derivatives 5, , , , , ,931.8 Repo Operations , , , Securities to be received in credit Operations Derivatives 5, , , , , ,469.4 Adjusted Valuation for Financial Assets , , , ,174.5 LOANS 150, , , , , ,756.9 Commercial 129, , , , , ,859.9 Interbank 8, , , , , ,676.5 Consumer 7, , , , , ,300.6 Housing , , , , ,151.1 Governments 3, , , , , ,768.7 FOBAPROA Past-Due Loans 4, , , , , ,479.1 Total Gross Loans 154, , , , , ,235.9 Preventive Provision for Credit Risks (13,728.1) (13,782.1) (14,912.9) (15,365.9) (16,038.8) (17,211.9) Total Net Loans 140, , , , , ,024.0 Receivables,Sundry Debtors & Adv. Payments 5, , , , , ,151.6 Fixed Assets (net) Repossessed Property ,278.9 Permanent Equity Investments 5, , , , , ,901.3 Deferred taxes (net) Other assets,deferred charges & intangible TOTAL ASSETS 213, , , , , ,

26 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 Deposits 150, , , , , ,085.5 Demand Deposits 48, , , , , ,592.1 Time Deposits 102, , , , , ,493.5 Bank Bonds Interbank Loans & Other 3, , , , , ,707.2 Repo Operations , , , Credit Related Operations Derivatives 13, , , , , ,845.8 Other Accounts Payable 6, , , , , ,086.9 Income Tax & Employee Profit Sharing Deferred Taxes , , , ,632.2 Deferred Credits ,781.7 TOTAL LIABILITIES 175, , , , , ,653.3 SUSCRIBED CAPITAL 25, , , , , ,264.3 Paid-in Capital 17, , , , , ,579.5 Share subscription premium 7, , , , , ,684.8 EARNED CAPITAL 13, , , , , ,020.1 Capital Reserves 5, , , , , ,962.4 Retained Earnings 6, , , , , ,688.8 Income of Changes on Accounting Principles Available for Sale (531.7) (381.8) (136.2) Surplus (deficit) from equity restatement Net income of the period , , , , ,322.0 Minority Interest Total Stockholders Equity 38, , , , , ,284.4 LIABILITIES & STOCKHOLDERS EQUITY 213, , , , , ,

27 MEMORANDUM ACCOUNTS Million Pesos 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 Guarantees Granted Other Contingent Obligations Irrevocable Lines of Credit Granted 2, , , , , ,295.0 Goods in Trust or Mandate 299, , , , , ,545.3 Investment Banking Operations on Behalf of Third Parties Goods in Custody or Under Administration 527, , , , , ,704.7 Collaterals received , , , ,571.9 Amounts Contracted in Derivative Instruments Other accounts 857, , , , , , ,687, ,793, ,945, ,953, ,866, ,025,352.9 Receivables on Repurchase Agreements 6, , Repurchase Agreement Creditors 6, , Net (0.3) Repurchase Agreement Debtors 5, Payables on Repurchase Agreements 6, Net (0.3)

28 BANCO INBURSA, S.A. STATEMENT OF CHANGES IN FINANCIAL SITUATION AT JUNE 30, 2010 (MM PS) Jun-10 OPERATING ACTIVITIES Net Income 1,322 Subsidiaries' Income (394) Depreciation & Amortization 64 Loan Loss Reserves 2,117 Market Related Result Valuation Result Minoritary Interest Provisions Deferred taxes 499 3,608 Cash increase (decrease) from funding 14,431 Cash increase (decrease) from Loan Portfolio (13,682) Cash increase (decrease) from Trading Operation (1,224) Margin Accounts (947) Financial Instruments Repos debtors (242) Derivatives (Assets) 719 Repossed Assets (3) Operative Assets (6,825) Sundry creditors Collaterals Banking Loans & Other Financial Institutions (790) Derivatives (Liabilities) 926 Operative Liabilities 13,525 Others (824) 5,064 Cash flow from operating activities 8,672 Financing Activities 0 Dividends Payment Spin-Offs Cash Flow From Financing Activities 0 Investments Activities Buy(sell) of fixed permanent stocks (1,337) Buy(sell) of fixed assets (57) Receivables,Sundry Debtors & Adv. Payments Deferred Charges Repossessed Property Other assets, deferred charges & intangible (12) Deferred Taxes Other Accounts Payable & Recievable Cash Flow From Investment Activities (1,406) Net Increase in Cash 7,266 Cash at beginning of the period 15,845 Cash at end of period 23,111 28

29 OPERADORA INBURSA Income Statement Acumulated Million Pesos 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 Jun '10 Jun '09 Earnings from Investment Sales Asset Management Income Earnings form Interest Unrealized Gain on Portfolio Valuation (1.3) (0.1) 20.6 (9.3) 11.3 (1.3) Total Earnings General Expenses Total expenses Earnings Before Taxes Incurred Income Tax & Profit Sharing (1.8) Net Income Before Deferred Accounts Earnings from subsidiaries (22.0) (1.1) 0.5 (0.6) 13.4 Unadjusted for monetary position result Net income result actualization Net income

30 OPERADORA INBURSA BALANCE SHEET Million Pesos ASSETS 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 Cash Banks Negotiable Instruments Sundry Debtors Provisional Payments Permanent investments Receivable Taxes TOTAL ASSETS , , , LIABILITIES & STOCKHOLDERS' EQUITY Sundry Creditors Payable Taxes Deferred Income Tax TOTAL LIABILITIES STOCKHOLDERS' EQUITY Stockholders' Equity Legal Reserve Retained Earnings Surplus (deficit) from equity restatement Net income TOTAL STOCKHOLDERS EQUITY TOTAL LIABILITIES & STOCKHOLDERS EQUITY , , ,