XML 416 R60.htm IDEA: XBRL DOCUMENT v3.25.1
GOODWILL (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of reconciliation of changes in goodwill [line items]  
Schedule of movement of the goodwill

December 31, 2024

December 31, 2023

Balance at the beginning of the year

 

Ps.

2,202,222

Ps.

2,248,217

Impairment charge

(10,000)

Effect of movements in exchange rates (1)

 

21,386

(35,995)

Balance at the end of the year

 

Ps.

2,223,608

Ps.

2,202,222

Schedule of goodwill assigned per Cash Generating Units (CGU)

Goodwill carrying amount

CGU

December 31, 2024

December 31, 2023

Sociedad Administradora de Pensiones y Cesantías Porvenir S.A.

 

Ps.

538,231

Ps.

538,231

Banco de Bogotá S.A. over Megabanco (1)

 

465,905

465,905

Banco Popular S.A.

 

358,401

358,401

Banco de Bogotá S.A.

 

301,222

301,222

Promigas S.A. and Subsidiaries

 

169,687

169,687

Banco de Bogotá S.A. over Multi Financial Group Inc. (2)

160,612

139,226

Banco de Occidente S.A.

 

127,571

127,571

Concesionaria Panamericana S.A.S.

 

72,594

72,594

Banco de Occidente S.A. over Banco Unión (1)

 

22,724

22,724

Hoteles Estelar S.A.

 

6,661

6,661

 

Ps.

2,223,608

Ps.

2,202,222

(1) Goodwill recognized as a result of mergers between Banco de Bogotá and Megabanco and Banco de Occidente and Banco Unión.

(2) The variation presented corresponds to the foreign exchange adjustment attributable to Multi Financial Group Inc.

Sociedad Administradora de Fondos de Pensiones y Cesantias Porvenir S.A.  
Disclosure of reconciliation of changes in goodwill [line items]  
Summary of main assumptions used in the impairment test reports taken as the basis for impairment testing

December 31, 2024

2025

2026

2027

2028

2029

Interest rate on investments

 

8.6

%

6.8

%

6.9

%

6.9

%

6.9

%

Borrowing rate

 

5.8

%

5.8

%

5.8

%

5.8

%

5.8

%

Growth in income from commissions

 

15.1

%

22.0

%

5.2

%

6.9

%

6.0

%

Growth in expenses

 

9.4

%

5.6

%

5.2

%

4.9

%

4.2

%

Inflation

 

3.0

%

3.0

%

3.0

%

3.0

%

3.0

%

Discount interest rate after taxes

 

9.9

%

8.8

%

7.5

%

7.9

%

7.8

%

Growth rate after thirteen years

 

3.0

%

 

 

 

December 31, 2023

2024

2025

2026

2027

2028

Interest rate on investments

 

8.3

%

6.4

%

6.2

%

6.1

%

6.0

%

Borrowing rate

 

5.8

%

5.8

%

5.8

%

5.8

%

5.8

%

Growth in income from commissions

 

0.8

%

48.5

%

3.3

%

4.9

%

6.1

%

Growth in expenses

 

7.7

%

12.4

%

7.1

%

5.4

%

5.0

%

Inflation

 

5.8

%

3.5

%

3.2

%

3.1

%

3.1

%

Discount interest rate after taxes

 

14.2

%

11.5

%

10.2

%

9.1

%

9.1

%

Growth rate after thirteen years

 

3.1

%

 

 

 

Banco de Bogota S.A. over Megabanco  
Disclosure of reconciliation of changes in goodwill [line items]  
Schedule of main assumptions used in the latest impairment tests of the groups of cash-generating units with allocated goodwill

December 31, 2024

2025

2026

2027

2028

2029

Lending rate on the loan portfolio and investments

 

11.2

%

10.7

%

10.7

%

10.8

%

10.8

%

Borrowing rate

 

5.2

%

5.7

%

5.8

%

5.9

%

6.0

%

Growth in income from commissions

 

9.5

%

13.7

%

13.1

%

17.7

%

5.2

%

Growth in expenses

 

10.7

%

5.9

%

6.7

%

8.0

%

7.9

%

Inflation

 

5.3

%

3.0

%

3.0

%

3.0

%

3.0

%

Discount rate after taxes

 

13.2

%

12.1

%

10.8

%

11.4

%

11.3

%

Growth rate after five years

 

6.1

%

 

 

 

December 31, 2023

2024

2025

2026

2027

2028

Lending rate on the loan portfolio and investments

 

12.1

%

10.8

%

10.2

%

10.0

%

9.8

%

Borrowing rate

 

7.1

%

5.5

%

4.9

%

4.7

%

4.5

%

Growth in income from commissions

 

16.0

%

14.7

%

14.1

%

11.3

%

11.2

%

Growth in expenses

 

11.7

%

8.3

%

7.9

%

6.2

%

5.6

%

Inflation

 

5.8

%

3.5

%

3.2

%

3.1

%

3.1

%

Discount rate after taxes

 

16.5

%

13.7

%

12.4

%

11.3

%

11.6

%

Growth rate after five years

 

6.5

%

 

 

 

Banco Popular S.A.  
Disclosure of reconciliation of changes in goodwill [line items]  
Schedule of main assumptions used in the latest impairment tests of the groups of cash-generating units with allocated goodwill

December 31, 2024

    

2025

    

2026

    

2027

    

2028

    

2029

Lending rate on the loan portfolio and investments

 

11.5

%  

11.3

%  

11.1

%  

11.1

%  

11.2

%

Borrowing rate

 

5.8

%  

4.8

%  

4.7

%  

4.6

%  

4.5

%

Growth in expenses

 

7.4

%  

13.7

%  

6.8

%  

6.5

%  

6.4

%

Inflation

 

3.5

%  

3.0

%  

3.0

%  

3.0

%  

3.0

%

Discount rate after taxes

 

14.5

%  

12.4

%  

10.8

%  

11.4

%  

11.4

%

Growth rate after five years

 

6.1

%  

  

 

  

 

  

 

  

December 31, 2023

    

2024

    

2025

    

2026

    

2027

    

2028

Lending rate on the loan portfolio and investments

 

12.5

%  

12.3

%  

12.0

%  

11.6

%  

10.9

%

Borrowing rate

 

8.2

%  

6.1

%  

5.2

%  

4.7

%  

4.1

%

Growth in expenses

 

8.3

%  

(13.2)

%  

1.5

%  

7.7

%  

7.5

%

Inflation

 

7.2

%  

3.8

%  

3.0

%  

3.0

%  

3.0

%

Discount rate after taxes

 

17.3

%  

13.6

%  

12.0

%  

11.4

%  

11.6

%

Growth rate after five years

 

6.0

%  

  

 

  

 

  

 

  

Banco de Bogota S.A.  
Disclosure of reconciliation of changes in goodwill [line items]  
Schedule of main assumptions used in the latest impairment tests of the groups of cash-generating units with allocated goodwill

December 31, 2024

2025

2026

2027

2028

2029

Lending rate on the loan portfolio and investments

 

10.9

%

10.4

%

10.5

%

10.5

%

10.5

%

Borrowing rate

 

5.6

%

4.7

%

4.6

%

4.6

%

4.4

%

Growth in income from commissions

 

9.9

%

13.1

%

12.5

%

15.9

%

6.4

%

Growth in expenses

 

11.3

%

7.0

%

7.9

%

9.2

%

7.7

%

Inflation

 

3.5

%

3.0

%

3.0

%

3.0

%

3.0

%

Discount rate after taxes

 

14.5

%

12.4

%

10.8

%

11.4

%

11.4

%

Growth rate after five years

 

6.1

%

 

 

 

December 31, 2023

2024

2025

2026

2027

2028

Lending rate on the loan portfolio and investments

 

12.9

%

11.2

%

10.5

%

10.3

%

10.1

%

Borrowing rate

 

7.2

%

5.6

%

4.9

%

4.7

%

4.6

%

Growth in income from commissions

 

(3.4)

%

14.2

%

14.3

%

11.7

%

11.0

%

Growth in expenses

 

9.5

%

8.7

%

8.4

%

6.9

%

5.1

%

Inflation

 

7.2

%

3.8

%

3.0

%

3.0

%

3.0

%

Discount rate after taxes

 

17.3

%

13.6

%

12.1

%

11.4

%

11.7

%

Growth rate after five years

 

6.0

%

 

 

 

Multi Financial Group Inc  
Disclosure of reconciliation of changes in goodwill [line items]  
Schedule of main assumptions used in the latest impairment tests of the groups of cash-generating units with allocated goodwill

December 31, 2024

2025

2026

2027

2028

2029

Lending rate on the loan portfolio and investments

 

6.6

%

6.8

%

6.8

%

6.9

%

6.7

%

Borrowing rate

 

4.8

%

4.6

%

4.6

%

4.5

%

4.3

%

Growth in income from commissions

 

(0.7)

%

2.4

%

5.0

%

4.8

%

3.9

%

Growth in expenses

 

(15.1)

%

9.6

%

2.6

%

1.8

%

1.5

%

Discount rate after taxes

 

10.7

%

 

 

 

Growth rate after ten years

 

5.5

%

 

 

 

December 31, 2023

2024

2025

2026

2027

2028

Lending rate on the loan portfolio and investments

 

6.9

%

6.9

%

6.9

%

6.9

%

6.9

%

Borrowing rate

 

4.8

%

4.4

%

4.3

%

4.2

%

4.2

%

Growth in income from commissions

 

(22.0)

%

8.6

%

12.6

%

11.7

%

11.9

%

Growth in expenses

 

(1.6)

%

2.1

%

1.4

%

2.6

%

3.0

%

Discount rate after taxes

 

11.3

%

 

 

 

Growth rate after ten years

 

5.6

%