CREDICORP LTD.
|
|||
(Registrant)
|
|||
By:
|
/s/ Guillermo Morales
|
||
Guillermo Morales
|
|||
Authorized Representative
|
|
|
|
Earnings Release 1Q / 2023
|
Operating and Financial Highlights | 03 | ||
Senior Management Quotes | 05 | ||
Fourth Quarter 2023 Earnings Conference Call | 06 | ||
Summary of Financial Performance and Outlook | 07 | ||
Financial Overview | 12 | ||
Credicorp’s Strategy Update | 13 | ||
Analysis of 1Q23 Consolidated Results | |||
01 | Loans and Portfolio Quality | 16 | |
02 | Deposits | 24 | |
03 | Interest Earning Assets and Funding | 26 | |
04 | Net Interest Income | 27 | |
05 | Provisions | 30 | |
06 | Other Income | 33 | |
07 | Insurance Underwriting Results | 36 | |
08 | Operating Expenses | 39 | |
09 | Operating Efficiency | 41 | |
10 | Regulatory Capital | 42 | |
11 | Economic Outlook | 44 | |
12 | Appendix | 48 |
|
|
|
Earnings Release 1Q / 2023
|
Operating and Financial Highlights |
• |
Net Income attributable to Credicorp increased 18.1% YoY to stand at S/1,384 million, driven by an improvement in
performance in Universal Banking and strong results in the Insurance business. ROAE rose to 18.7% in the quarter, up from 17.0% in 1Q22 and seasonally higher than the 15.3% reported in 4Q22.
|
• |
Structural Loans, measured in average daily balances, declined 0.7% QoQ, primarily due to seasonality in Wholesale
Banking, but increased 9.7% YoY led by growth in Retail Banking at BCP and by Mibanco.
|
• |
Total Deposits at quarter-end increased 1.1% QoQ and 0.5% YoY to S/148,623 million, where the high interest rate
backdrop continued to drive migration from Demand and Saving Deposits to Time Deposits. Low-cost Deposits represented 54.7% of total funding.
|
• |
The Structural NPL ratio increased 17 bps QoQ to 5.12%, driven by an increase coin the volume of the overdue
portfolio in Wholesale Banking, which was already provisioned given that our models anticipate deterioration; Mibanco, which was impacted by social and climatic events in an adverse macroeconomic environment; and Consumer and Credit Card
loans, after higher-risk segments were targeted in 2022.
|
• |
Structural Provisions increased 1.3% QoQ, driven by Retail Banking at BCP and Mibanco and, partially offset by
Wholesale Banking. At BCP, provisions in retail banking rose, reflecting a downturn in customer payment as well as the impacts of an update to macroeconomic outlook variables such as inflation, interest rates and GDP growth. Mibanco
increased provisions due to social and climate events. In this context, stringent origination standards were applied in specific consumer segments at BCP, and the risk appetite was adjusted in a number of geographies and segments at
Mibanco. The Structural Cost of Risk remained stable QoQ while Structural NPL Coverage dropped to 110.0%, which
reflects an uptick in the weight of collateralized refinanced wholesale loans.
|
• |
Core Income declined 1.4% QoQ but increased 18.9% YoY reflecting structural loan growth and a high interest rate
environment. Net Interest Income (NII) remained stable QoQ and was up 28.8% YoY, while FX Volumes and Fees contracted in both periods. On the back of higher interest rates, the Net Interest Margin
increased 9 bps QoQ and 138 bps YoY to stand at 5.84%.
|
• |
The Efficiency Ratio, which has been restated under IFRS17, improved 290 bps in the QoQ comparision and stood at
44.3%. This improvement was mainly driven by an uptick in operating income at BCP stand-alone and Pacifico, which more than offset the growth reported for expenses in a context marked by on-going investment in disruptive initiatives and
digital transformation.
|
|
|
|
Earnings Release 1Q / 2023
|
Operating and Financial Highlights |
• |
The CET1 Ratio for BCP Stand-Alone at quarter-end was
11.9%, up 30 bps YoY but down 66 bps QoQ which reflected a dividend declaration this quarter, CET1 at Mibanco rose 38 bps YoY to stand at 16.4% but declined 8 bps QoQ.
|
• |
At BCP stand-alone, 30-day local currency LCR currency stood at 154.1% under regulatory standards and 138.7% based on
more stringent internal standards, while USD 30-day LCR stood at 203.7% and 123.1% under regulatory and more stringent internal standards, respectively.
|
• |
Credicorp maintains a diversified, liquid investment portfolio with investment portfolios Held to Maturity and
Available for Sale accounting for 5% and 15% of Interest Earnings Assets, respectively.
|
• |
Advancing our Strategic Initiatives: Yape continues to drive financial inclusion and topped 8.8 million monthly
active users (MAU) by quarter-end. Monthly income per MAU continues to increase and reached S/1.8 in 1Q23. We believe Yape is on track to reach cashflow breakeven in 2024
|
• |
On the ESG front, we recently added two new members to our Board and increased the participation of women to 1/3;
maintained the independence of the majority of members; and added expertise in digital transformation and fintech innovation. We also defined our corporate environmental strategy and roadmap, which includes developing capabilities to
measure our portfolio carbon footprint; promoting green financing; and fine-tuning management of environmental risks. Implementation will begin in 2Q23. More information can be found in our recently published 2022 Annual and
Sustainability Report.
|
• |
On April 27, the Board of Directors declared a cash dividend of S/25.00 per share equivalent to a total payment of S/ 2,359,557,925 to be paid out on June
9th, 2023.
|
|
|
|
Earnings Release 1Q / 2023
|
Senior Management Quotes
|
|
|
|
Earnings Release 1Q / 2023
|
Senior Management Quotes
|
|
|
|
Earnings Release 1Q / 2023
|
Summary of Financial Performance and Outlook
|
|
|
|
|
Earnings Release 1Q / 2023
|
Summary of Financial Performance and Outlook
|
|
|
|
Earnings Release 1Q / 2023
|
Summary of Financial Performance and Outlook
|
|
|
|
|
Earnings Release 1Q / 2023
|
Summary of Financial Performance and Outlook
|
|
|
|
|
Earnings Release 1Q / 2023
|
Summary of Financial Performance and Outlook
|
|
|
|
Earnings Release 1Q / 2023
|
Financial Overview
|
Credicorp Ltd.
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Net interest, similar income and expenses
|
2,431,707
|
3,134,778
|
3,132,089
|
-0.1%
|
28.8%
|
Provision for credit losses on loan portfolio, net of recoveries
|
(257,590)
|
(730,681)
|
(726,998)
|
-0.5%
|
182.2%
|
Net interest, similar income and expenses, after provision for credit losses on loan portfolio
|
2,174,117
|
2,404,097
|
2,405,091
|
0.0%
|
10.6%
|
Total other income
|
1,239,398
|
1,338,227
|
1,328,064
|
-0.8%
|
7.2%
|
Insurance underwriting result
|
206,667
|
211,594
|
296,341
|
40.1%
|
43.4%
|
Total other expenses
|
(1,874,519)
|
(2,398,955)
|
(2,121,697)
|
-11.6%
|
13.2%
|
Profit (loss) before income tax
|
1,745,663
|
1,554,963
|
1,907,799
|
22.7%
|
9.3%
|
Income tax
|
(546,000)
|
(476,236)
|
(493,466)
|
3.6%
|
-9.6%
|
Net profit (loss)
|
1,199,663
|
1,078,727
|
1,414,333
|
31.1%
|
17.9%
|
Non-controlling interest
|
27,786
|
24,231
|
30,060
|
24.1%
|
8.2%
|
Net profit (loss) attributable to Credicorp
|
1,171,877
|
1,054,496
|
1,384,273
|
31.3%
|
18.1%
|
Net profit (loss) / share (S/)
|
14.69
|
13.22
|
17.36
|
31.3%
|
18.1%
|
Loans
|
144,621,513
|
148,626,374
|
145,165,713
|
-2.3%
|
0.4%
|
Deposits and obligations
|
147,915,964
|
147,020,787
|
148,623,300
|
1.1%
|
0.5%
|
Net equity
|
26,818,054
|
28,997,731
|
30,359,898
|
4.7%
|
13.2%
|
Profitability
|
|
|
|||
Net interest margin (1)
|
4.46%
|
5.75%
|
5.84%
|
9 bps
|
138 bps
|
Risk-adjusted Net interest margin
|
4.01%
|
4.45%
|
4.54%
|
9 bps
|
53 bps
|
Funding cost (2)
|
1.32%
|
2.35%
|
2.61%
|
26 bps
|
129 bps
|
ROAE
|
17.0%
|
15.3%
|
18.7%
|
340 bps
|
170 bps
|
ROAA
|
1.9%
|
1.9%
|
2.3%
|
40 bps
|
40 bps
|
Loan portfolio quality
|
|
|
|||
Internal overdue ratio (3)
|
4.06%
|
4.00%
|
3.99%
|
-1 bps
|
-7 bps
|
Internal overdue ratio over 90 days
|
3.06%
|
3.11%
|
3.02%
|
-9 bps
|
-4 bps
|
NPL ratio (4)
|
5.25%
|
5.41%
|
5.45%
|
4 bps
|
20 bps
|
Cost of risk (5)
|
0.71%
|
1.97%
|
2.00%
|
3 bps
|
129 bps
|
Coverage ratio of IOLs
|
140.7%
|
132.5%
|
136.7%
|
420 bps
|
-400 bps
|
Coverage ratio of NPLs
|
108.9%
|
97.9%
|
100.1%
|
220 bps
|
-880 bps
|
Operating efficiency
|
|
|
|||
Efficiency ratio (6)
|
47.2%
|
49.3%
|
44.3%
|
-500 bps
|
-290 bps
|
Operating expenses / Total average assets
|
2.98%
|
3.76%
|
3.43%
|
-33 bps
|
45 bps
|
Capital adequacy - BCP Stand-alone
|
|
|
|||
Global Capital ratio (7)
|
15.79%
|
14.43%
|
14.93%
|
50 bps
|
-86 bps
|
Tier 1 ratio (8)
|
10.74%
|
10.02%
|
10.74%
|
72 bps
|
0 bps
|
Common equity tier 1 ratio (9) (11)
|
11.63%
|
12.59%
|
11.93%
|
-66 bps
|
30 bps
|
Capital adequacy - Mibanco
|
|
|
|||
Global Capital ratio (7)
|
15.61%
|
14.69%
|
14.79%
|
10 bps
|
-82 bps
|
Tier 1 ratio (8)
|
13.24%
|
12.38%
|
12.48%
|
10 bps
|
-76 bps
|
Common equity tier 1 ratio (9) (11)
|
14.91%
|
16.10%
|
16.25%
|
15 bps
|
134 bps
|
Employees
|
36,202
|
36,970
|
37,166
|
0.5%
|
2.7%
|
Share Information
|
|
|
|||
Issued Shares
|
94,382
|
94,382
|
94,382
|
0.0%
|
0.0%
|
Treasury Shares (10)
|
14,862
|
14,849
|
14,887
|
0.3%
|
0.2%
|
Outstanding Shares
|
79,520
|
79,533
|
79,495
|
0.0%
|
0.0%
|
|
|
|
Earnings Release 1Q / 2023
|
Credicorp’s Strategy Update
|
Experience
|
Efficiency
|
Growth
|
Traditional Business Transformation (1)
|
Subsidiary
|
1Q22
|
4Q22
|
1Q23
|
|
Day to Day
|
|||||
Digital monetary transactions (2)
|
|
BCP
|
52%
|
65%
|
69%
|
Transactional cost by unit
|
|
BCP
|
0.15
|
0.08
|
0.08
|
Disbursements through leads (3)
|
|
Mibanco
|
77%
|
76%
|
77%
|
Disbursements through alternative channels (4)
|
|
Mibanco
|
46%
|
45%
|
43%
|
Mibanco Productivity (5)
|
|
Mibanco
|
28.8
|
25.9
|
28.0
|
Cashless
|
|||||
Cashless transactions (6)
|
|
BCP
|
36%
|
48%
|
48%
|
Mobile Banking rating
|
|
BCP
|
4.3
|
3.7
|
3.7
|
Digital Acquisition
|
|
||||
Digital sales (7)
|
|
BCP
|
50%
|
61%
|
48%
|
|
|
|
Earnings Release 1Q / 2023
|
Credicorp’s Strategy Update
|
• |
Be the main payment venue in the country:
|
o |
Mobile top-offs in November 2021. In 1Q23, Yape users purchased more than 30.4 million top-offs. This represented S/10.5 million in income for Yape last
quarter.
|
o |
QR payments through the main payment gateways since July 2022. In 1Q23, the total volume of QR transactions stood at 8.4 million and represented a total
transaction amount of S/280 million. These payments represented 9% of the payments made through POS at BCP.
|
o |
Payment buttons in October 2022. Yape clients can use this functionality to make direct payments through the web pages of affiliated establishments. In 1Q23,
668 thousand transactions were conducted through this functionality for a total transaction amount of S/41.6 million.
|
o |
Service payments in January 2023. With this new functionality, Yape clients can pay receipts for electricity, water, gas and monthly telephone plans, among
others. By the end of 2023, Yape users had conducted a total of 647 thousand transactions through this new functionality, which represented a total transaction amount of S/39 million.
|
• |
Be present in the daily lives of all Yaperos:
|
• |
Provide solutions to Yaperos’ financial needs:
|
Disruptive Initiatives: Yape
|
1Q22
|
4Q22
|
1Q23
|
|
Day to Day
|
||||
% Microbusiness users (1)
|
19%
|
19%
|
19%
|
|
Monthly Mobile Top-offs (thousands)
|
6,190
|
26,216
|
30,399
|
|
Cashless
|
||||
Users (millions)
|
9.1
|
11.9
|
12.3
|
|
% of Users that are BCP Clients (2)
|
63%
|
63%
|
66%
|
|
% of Yapecard Users (3)
|
34%
|
34%
|
31%
|
|
Active Users (millions) (4)
|
5.1
|
8.2
|
8.8
|
|
% Users who are active monthly users (5)
|
56%
|
70%
|
71%
|
|
No. of transactions a quarter (millions)
|
177.9
|
399.5
|
480.3
|
|
Monthly transaction quarterly (millions)
|
10,698
|
20,845
|
24,046
|
|
Monthly transactions by Active Yapero (6)
|
13.6
|
19.6
|
20.3
|
|
|
|
Earnings Release 1Q / 2023
|
Credicorp’s Strategy Update
|
• |
Two new members joined the board; women’s participation on the Board increased to one third; the majority of the Board continues to be independent and now has more members with
expertise in digital innovation and transformation.
|
• |
The holding published its Annual and Sustainability Report 2022, which was developed with GRI and SASB standards. An in-depth Materiality Analysis was conducted in 2022, which contemplated identifying priority issues to be included in the Sustainability Report; validating or adjusting our strategy; and aligning our management with the issues prioritized by our stakeholders.
|
• |
On the Asset Management front, we published an update of the Corporate Policy for Responsible and Sustainable Investments and developed Guidelines for Responsible and Sustainable
Investments for Listed Companies, which currently includes corporate fixed income and equity investments. Credicorp Capital was awarded Euromoney’s Award of Excellence in the category of Best ESG Investment Team in Wealth Management in
Latam.
|
• |
In line with our commitment to become carbon-neutral with regard to own emissions by 2032, we completed the measurement and auditing of the carbon footprints of Credicorp’s
subsidiaries in 2022.
|
• |
In terms of our ESG risk management framework, we continued to apply questionnaires to clients in prioritized sectors to improve the identification and measurement of
environmental risks. In 2022, 85 clients were assessed. Additionally, we set up guidelines to initiate relations with relevant issuers for the investment portfolio.
|
• |
The environmental strategy was approved, which is equipped with plans of action to 2025 at the corporate level and for 7 of Credicorp’s main subsidiaries. This effort includes a
strategy associated with measuring the portfolio’s emissions; exploring other relevant environmental issues in the countries in which we operate; identifying opportunities for growth in products and services, among others. Additionally, we
developed a specific strategy for wholesale banking at BCP to capture opportunities for financial products and services within 4 priority sectors.
|
• |
Credicorp presented its study on gender gaps in financial inclusion based on the Financial Inclusion Index 2022, which was conducted in the five countries in which Credicorp
operates. According to the study, the gender gap narrowed moderately in 2022.
|
• |
Yape financially included 100 thousand people this quarter, reaching an accumulated total of 1.1 million affiliates. Additionally, Yape affiliated 1.5 thousand microbusinesses
within Yape’s ecosystem. BCP financially included 7 thousand micro, small and medium businesses this quarter through working capital loans (132 thousand clients financially included in 2022) and invoice discounting (1.7 thousand clients
financially included in 2022).
|
• |
At Pacífico, we continued to make headway in our commitment to financial inclusion through our insurance services and issued a total of 2.7 million inclusive policies by
quarter-end.
|
• |
We continue to focus on promoting financial education through all of our subsidiaries. At BCP, more than 310 thousand people have participated in our financial education
programs. At BCP Bolivia, the number of participants topped 51 thousand while Pacífico Seguros and Prima registered a total count of 400 thousand and 60 thousand participants respectively.
|
• |
Mibanco has entered into educational partnerships with Fundación Oli and Socios en Salud to reach individuals at the base of the economic pyramid.
Additionally, the bank worked with the Ministry of Production to roll out on-site workshops, webinars and fairs for microentrepreneurs throughout the country. In 2022, more than 247 thousand entrepreneurs benefitted from the tools and
knowledge imparted through financial and digital education.
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
The structural loan volume, measured in average daily balances, fell QoQ due to amortizations of Wholesale Banking loans due to a
seasonal effect that is present every first quarter. This reduction was partially offset by a slight increase in loans volumes in ADB in Retail Banking and Mibanco, which have shifted their focus to concentrate on lower-risk clients in an
adverse environment marked by social protests and damaging rains. YoY, structural loans in average daily balances grew due to expansion in Retail Banking segments; disbursements for working capital loans in Wholesale Banking; and growth
in Mibanco’s portfolio during the second half of 2022.
The Structural NPL Ratio rose QoQ and YoY due to (i) growth in the NPL loan volume in Wholesale Banking, where the new overdue
portfolio was already 100% provisioned given that provision models had collected said impairment in advance; (ii) deterioration in Mibanco’s portfolio, which was impacted by social protests and damaging rains; and (iii) growth in the
overdue portfolio in Retail Banking, which was concentrated in the higher-risk disbursements made in 2022. This growth was partially offset by the sale of a judicial portfolio and write-offs registered in Retail Banking in 1Q23.
|
||
1.1. |
Loans
|
Structural Loans
(S/ millions) |
As of
|
Volume change
|
% change
|
% Part. in total structural loans
|
||||||
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
QoQ
|
YoY
|
Mar 22
|
Dec 22
|
Mar 23
|
|
BCP Stand-alone
|
101,453
|
112,342
|
111,263
|
-1,078
|
9,810
|
-1.0%
|
9.7%
|
81.4%
|
81.6%
|
81.4%
|
Wholesale Banking
|
51,063
|
55,622
|
53,775
|
-1,847
|
2,712
|
-3.3%
|
5.3%
|
41.0%
|
40.4%
|
39.3%
|
Corporate
|
30,663
|
33,400
|
32,545
|
-855
|
1,881
|
-2.6%
|
6.1%
|
24.6%
|
24.3%
|
23.8%
|
Middle - Market
|
20,400
|
22,222
|
21,230
|
-992
|
831
|
-4.5%
|
4.1%
|
16.4%
|
16.1%
|
15.5%
|
Retail Banking
|
50,390
|
56,720
|
57,488
|
768
|
7,098
|
1.4%
|
14.1%
|
40.4%
|
41.2%
|
42.0%
|
SME - Business
|
4,709
|
5,750
|
5,546
|
-205
|
837
|
-3.6%
|
17.8%
|
3.8%
|
4.2%
|
4.1%
|
SME - Pyme
|
11,844
|
13,033
|
13,257
|
224
|
1,413
|
1.7%
|
11.9%
|
9.5%
|
9.5%
|
9.7%
|
Mortgage
|
18,830
|
20,073
|
20,282
|
209
|
1,452
|
1.0%
|
7.7%
|
15.1%
|
14.6%
|
14.8%
|
Consumer
|
10,975
|
12,738
|
12,984
|
247
|
2,009
|
1.9%
|
18.3%
|
8.8%
|
9.2%
|
9.5%
|
Credit Card
|
4,032
|
5,126
|
5,420
|
294
|
1,388
|
5.7%
|
34.4%
|
3.2%
|
3.7%
|
4.0%
|
Mibanco
|
11,411
|
13,121
|
13,335
|
214
|
1,924
|
1.6%
|
16.9%
|
9.2%
|
9.5%
|
9.8%
|
Mibanco Colombia
|
1,077
|
1,174
|
1,250
|
76
|
173
|
6.5%
|
16.0%
|
0.9%
|
0.9%
|
0.9%
|
Bolivia
|
8,602
|
9,034
|
8,951
|
-82
|
349
|
-0.9%
|
4.1%
|
6.9%
|
6.6%
|
6.5%
|
ASB
|
2,103
|
2,039
|
1,958
|
-81
|
-145
|
-4.0%
|
-6.9%
|
1.7%
|
1.5%
|
1.4%
|
BAP's total loans
|
124,647
|
137,710
|
136,758
|
-952
|
12,112
|
-0.7%
|
9.7%
|
100.0%
|
100.0%
|
100.0%
|
For consolidation purposes, Loans generated in Foreign Currency (FC) are converted to Local Currency (LC).
(1) Includes Work out unit, and other banking. For Quarter-end Balances figures, please refer to “12. Annexes – 12.2 Loan Portfolio
Quality”.
(2) Structural Portfolio excludes the Loans offered through Reactiva Peru and FAE-Mype
Government Programs (GP).
(3) Internal Management Figures
|
|
• |
Wholesale Banking, where Corporate Banking and Middle Market Banking reported a drop in their balances due to
seasonality, which reflected moves by clients in these segments to amortize working capital loans and financing for fixed assets in 1Q23.
|
• |
Retail Banking, where all segments, with the exception of SME-Business, registered slight growth with regard to
4Q22 for reasons that will be explained in the YoY dynamics. This growth was partially offset by the sale of a judicial portfolio, which was mainly compromised of SME-Pyme and Mortgage loans in particular.
|
• |
Mibanco, where despite the adverse context generated by protests in the south of the country and intense rains
in the north, average daily loan balances have increased.
|
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
01. Loan Portfolio
|
• |
Retail Banking, where all segments evolved positively with regard to 1Q22. This evolution was led by the Consumer
segment, where higher growth was fueled by wage advances and cash loans through disbursements concentrated in lower-risk clients, followed by Mortgage, which benefitted from an uptick in new
loans and a drop in prepayments in comparison to previous quarters. In the case of SME-Pyme, growth was concentrated in loans for working capital and refinancing of fixed assets in the case of
larger clients with lower risk profiles. Credit Cards registered growth due to a 37% YoY increase in new card issuances and to growth in consumption in both physical establishments and online.
E-commerce’s share of consumption rose from 20% in 1Q22 to 31.7% in 1Q23.
|
• |
Wholesale Banking, where Corporate Banking led growth through an uptick in disbursements for working capital.
|
• |
Mibanco, whose balances reflect the impact of record-high disbursements in the second half of 2022 (see previous
quarter); these disbursements were generated through leads and alternative channels.
|
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
01. Loan Portfolio
|
Total Loans
(S/ millions) |
As of
|
Volume change
|
% change
|
% Part. in total loans
|
||||||
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
QoQ
|
YoY
|
Mar 22
|
Dec 22
|
Mar 23
|
|
BCP Stand-alone
|
117,349
|
121,963
|
118,707
|
-3,256
|
1,358
|
-2.7%
|
1.2%
|
82.2%
|
82.1%
|
81.9%
|
Wholesale Banking
|
54,604
|
57,497
|
55,141
|
-2,356
|
537
|
-4.1%
|
1.0%
|
38.3%
|
38.7%
|
38.0%
|
Corporate
|
31,054
|
33,617
|
32,717
|
-899
|
1,663
|
-2.7%
|
5.4%
|
21.8%
|
22.6%
|
22.6%
|
Middle - Market
|
23,550
|
23,881
|
22,424
|
-1,456
|
-1,126
|
-6.1%
|
-4.8%
|
16.5%
|
16.1%
|
15.5%
|
Retail Banking
|
62,744
|
64,465
|
63,566
|
-900
|
821
|
-1.4%
|
1.3%
|
44.0%
|
43.4%
|
43.8%
|
SME - Business
|
9,509
|
8,583
|
7,884
|
-699
|
-1,625
|
-8.1%
|
-17.1%
|
6.7%
|
5.8%
|
5.4%
|
SME - Pyme
|
19,398
|
17,947
|
16,996
|
-951
|
-2,402
|
-5.3%
|
-12.4%
|
13.6%
|
12.1%
|
11.7%
|
Mortgage
|
18,830
|
20,073
|
20,282
|
209
|
1,452
|
1.0%
|
7.7%
|
13.2%
|
13.5%
|
14.0%
|
Consumer
|
10,975
|
12,738
|
12,984
|
247
|
2,009
|
1.9%
|
18.3%
|
7.7%
|
8.6%
|
9.0%
|
Credit Card
|
4,032
|
5,126
|
5,420
|
294
|
1,388
|
5.7%
|
34.4%
|
2.8%
|
3.5%
|
3.7%
|
Mibanco
|
13,582
|
14,261
|
14,098
|
-163
|
516
|
-1.1%
|
3.8%
|
9.5%
|
9.6%
|
9.7%
|
Mibanco Colombia
|
1,077
|
1,174
|
1,250
|
76
|
173
|
6.5%
|
16.0%
|
0.8%
|
0.8%
|
0.9%
|
Bolivia
|
8,602
|
9,034
|
8,951
|
-82
|
349
|
-0.9%
|
4.1%
|
6.0%
|
6.1%
|
6.2%
|
ASB
|
2,103
|
2,039
|
1,958
|
-81
|
-145
|
-4.0%
|
-6.9%
|
1.5%
|
1.4%
|
1.4%
|
BAP's total loans
|
142,713
|
148,471
|
144,964
|
-3,507
|
2,251
|
-2.4%
|
1.6%
|
100.0%
|
100.0%
|
100.0%
|
For consolidation purposes, Loans generated in Foreign Currency (FC) are converted to Local Currency (LC).
(1) Includes Work out unit, and other banking. For Quarter-end Balances figures, please refer to “12. Annexes – 12.2 Loan Portfolio
Quality”.
(2) Internal Management Figures
|
|
Total Loans
|
Local Currency (LC) - S/ millions
|
% change
|
% Structural
change
|
Foreign Currency (FC) - US$ millions
|
% change
|
% part. by currency
|
|||||||||||
Total
|
Structural
|
Total
|
Dec 22
|
||||||||||||||
Mar 22
|
Dec 22
|
Mar 23
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
QoQ
|
YoY
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
LC
|
FC
|
|
BCP Stand-alone
|
85,290
|
85,106
|
82,117
|
67,221
|
74,059
|
75,485
|
-3.5%
|
-3.7%
|
1.9%
|
12.3%
|
8,513
|
9,490
|
9,615
|
1.3%
|
12.9%
|
69.4%
|
30.6%
|
Wholesale Banking
|
29,124
|
28,351
|
25,984
|
24,898
|
26,511
|
26,475
|
-8.4%
|
-10.8%
|
-0.1%
|
6.3%
|
6,766
|
7,505
|
7,662
|
2.1%
|
13.2%
|
48.8%
|
51.2%
|
Corporate
|
15,503
|
16,044
|
15,065
|
14,652
|
16,028
|
15,827
|
-6.1%
|
-2.8%
|
-1.3%
|
8.0%
|
4,129
|
4,525
|
4,639
|
2.5%
|
12.3%
|
47.1%
|
52.9%
|
Middle - Market
|
13,621
|
12,307
|
10,919
|
10,246
|
10,482
|
10,648
|
-11.3%
|
-19.8%
|
1.6%
|
3.9%
|
2,637
|
2,980
|
3,023
|
1.5%
|
14.6%
|
51.2%
|
48.8%
|
Retail Banking
|
56,166
|
56,755
|
56,133
|
42,323
|
47,549
|
49,009
|
-1.1%
|
-0.1%
|
3.1%
|
15.8%
|
1,747
|
1,985
|
1,953
|
-1.6%
|
11.8%
|
87.9%
|
12.1%
|
SME - Business
|
7,061
|
5,530
|
4,970
|
2,597
|
2,594
|
2,698
|
-10.1%
|
-29.6%
|
4.0%
|
3.9%
|
650
|
786
|
766
|
-2.6%
|
17.8%
|
63.7%
|
36.3%
|
SME - Pyme
|
19,240
|
17,779
|
16,830
|
11,398
|
12,476
|
12,866
|
-5.3%
|
-12.5%
|
3.1%
|
12.9%
|
42
|
43
|
44
|
1.1%
|
3.4%
|
99.0%
|
1.0%
|
Mortgage
|
16,919
|
18,005
|
18,264
|
16,391
|
17,682
|
18,005
|
1.4%
|
7.9%
|
1.8%
|
9.8%
|
507
|
532
|
530
|
-0.4%
|
4.5%
|
89.7%
|
10.3%
|
Consumer
|
9,617
|
11,192
|
11,514
|
8,898
|
10,851
|
11,192
|
2.9%
|
19.7%
|
3.1%
|
25.8%
|
361
|
398
|
386
|
-2.9%
|
7.0%
|
87.9%
|
12.1%
|
Credit Card
|
3,329
|
4,249
|
4,555
|
3,039
|
3,946
|
4,249
|
7.2%
|
36.8%
|
7.7%
|
39.8%
|
187
|
226
|
227
|
0.7%
|
21.8%
|
82.8%
|
17.2%
|
Mibanco
|
13,109
|
13,784
|
13,619
|
10,519
|
12,309
|
12,644
|
-1.2%
|
3.9%
|
2.7%
|
20.2%
|
126
|
123
|
126
|
2.5%
|
0.2%
|
96.7%
|
3.3%
|
Mibanco Colombia
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
286
|
303
|
329
|
8.6%
|
14.8%
|
-
|
100.0%
|
Bolivia
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
2,284
|
2,326
|
2,352
|
1.2%
|
3.0%
|
-
|
100.0%
|
ASB Bank Corp.
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
558
|
525
|
515
|
-2.0%
|
-7.8%
|
-
|
100.0%
|
Total loans
|
98,399
|
98,890
|
95,735
|
77,740
|
86,368
|
88,129
|
-3.2%
|
-2.7%
|
2.0%
|
13.4%
|
11,767
|
12,766
|
12,936
|
1.3%
|
9.9%
|
66.3%
|
33.7%
|
For consolidation purposes, Loans generated in Foreign Currency (FC) are converted to Local Currency (LC).
(1) Includes Work out unit, and other banking. For Quarter-end Balances figures, please refer to “12. Annexes – 12.2 Loan Portfolio Quality”
(2) Internal Management Figures
|
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
01. Loan Portfolio
|
Structural Portfolio quality and Delinquency ratios
|
As of
|
% change
|
|||
S/ 000
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Structural loans (Quarter-end balance)(2)
|
127,585,105
|
139,115,242
|
138,073,343
|
-0.7%
|
8.2%
|
Structural Allowance for loan losses(2)
|
8,061,670
|
7,733,575
|
7,779,501
|
0.6%
|
-3.5%
|
Structural Write-offs
|
378,093
|
754,326
|
677,148
|
-10.2%
|
79.1%
|
Structural IOLs
|
4,850,191
|
4,791,245
|
4,952,108
|
3.4%
|
2.1%
|
Structural Refinanced loans
|
1,714,074
|
2,098,748
|
2,121,068
|
1.1%
|
23.7%
|
Structural NPLs
|
6,564,265
|
6,889,993
|
7,073,176
|
2.7%
|
7.8%
|
Structural IOL ratio
|
3.80%
|
3.44%
|
3.59%
|
15 bps
|
-21 bps
|
Structural NPL ratio
|
5.15%
|
4.95%
|
5.12%
|
17 bps
|
-3 bps
|
Structural Allowance for loan losses over Structural loans
|
6.3%
|
5.6%
|
5.6%
|
7 bps
|
-69 bps
|
Structural Coverage ratio of NPLs
|
122.8%
|
112.2%
|
110.0%
|
-225 bps
|
-1282 bps
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
01. Loan Portfolio
|
• |
Wholesale Banking, due to an uptick in overdue loans after letters of credit were executed to cover loans to a
client in the construction sector. It is important to note that these loans were already 100% provisioned given that provisions models had anticipated deterioration.
|
• |
Mibanco, which was heavily impacted by the protests in the south of the country, damaging rains in the north and an
adverse macroeconomic climate. These events have generated an increase in the IOL portfolio given that some clients who received early relief measures at the end of 4Q22 or 1Q23; nonetheless fell delinquent. In 1Q23, an additional tranche
of clients was offered refinancing.
|
• |
Consumer and Credit Cards, which reported deterioration in the portfolio disbursed in 2022 after penetrating
segments with higher risk profiles. In this scenario, adjustments were made to credit guidelines to shift the focus to clients with better profiles.
|
• |
Wholesale Banking, given that in 2022, loans were refinanced for clients in the commercial real estate and tourism
sectors, both of which were heavily impacted by the pandemic. It is important to note that these loans are backed by collateral levels that far exceed total debt.
|
• |
Consumer and Credit Cards, where deterioration was driven by the same factors as those presented in the QoQ
analysis.
|
• |
Mibanco, where deterioration was spurred by the same factor as those outlined in the QoQ analysis
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
01. Loan Portfolio
|
|
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
01. Loan Portfolio
|
Loan Portfolio Quality and Delinquency Ratios
|
As of
|
% change
|
|||
S/ 000
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Total loans (Quarter-end balance)
|
144,621,513
|
148,626,374
|
145,165,713
|
-2.3%
|
0.4%
|
Allowance for loan losses
|
8,262,383
|
7,872,402
|
7,915,350
|
0.5%
|
-4.2%
|
Write-offs
|
378,093
|
754,326
|
677,148
|
-10.2%
|
79.1%
|
Internal overdue loans (IOLs) (1)(2)
|
5,872,999
|
5,939,744
|
5,789,497
|
-2.5%
|
-1.4%
|
Internal overdue loans over 90-days (1)
|
4,424,384
|
4,620,461
|
4,386,959
|
-5.1%
|
-0.8%
|
Refinanced loans (2)
|
1,714,074
|
2,098,748
|
2,121,068
|
1.1%
|
23.7%
|
Non-performing loans (NPLs) (3)
|
7,587,073
|
8,038,492
|
7,910,565
|
-1.6%
|
4.3%
|
IOL ratio
|
4.06%
|
4.00%
|
3.99%
|
-1 bps
|
-7 bps
|
IOL over 90-days ratio
|
3.06%
|
3.11%
|
3.02%
|
-9 bps
|
-4 bps
|
NPL ratio
|
5.25%
|
5.41%
|
5.45%
|
4 bps
|
20 bps
|
Allowance for loan losses over Total loans
|
5.71%
|
5.30%
|
5.45%
|
15 bps
|
-26 bps
|
Coverage ratio of IOLs
|
140.7%
|
132.5%
|
136.7%
|
418 bps
|
-400 bps
|
Coverage ratio of IOL 90-days
|
186.7%
|
170.4%
|
180.4%
|
1005 bps
|
-632 bps
|
Coverage ratio of NPLs
|
108.9%
|
97.9%
|
100.1%
|
200 bps
|
-880 bps
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
At the end of 1Q23, 67.9% of deposits were low-cost, which represents a competitive advantage in a context
of record-high interest rates. YoY, low-cost deposits fell 11.0%, which was primarily fueled by on-going growth in Time Deposits after corporate clients migrated funds to this deposit type to take advantage of higher rates. However,
low-cost deposit levels remain high. Demand deposits at BCP Stand-alone and Mibanco also dropped over the period, which reflected a normalization in liquidity levels.
At the end of March 2023, the market share (MS) for total deposits, which consolidates BCP Stand-alone and Mibanco, stood at
34.8% (-90bps with regard to March 22).
|
||
Deposits
|
As of
|
% change
|
Currency
|
||||
S/ 000
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
LC
|
FC
|
Demand deposits
|
56,923,859
|
48,467,247
|
47,483,662
|
-2.0%
|
-16.6%
|
46.7%
|
53.3%
|
Saving deposits
|
56,454,479
|
54,769,045
|
53,418,288
|
-2.5%
|
-5.4%
|
55.9%
|
44.1%
|
Time deposits
|
30,029,261
|
38,897,010
|
43,194,573
|
11.0%
|
43.8%
|
46.5%
|
53.5%
|
Severance indemnity deposits
|
3,750,593
|
3,824,629
|
3,322,691
|
-13.1%
|
-11.4%
|
70.2%
|
29.8%
|
Interest payable
|
757,772
|
1,062,856
|
1,204,086
|
13.3%
|
58.9%
|
50.3%
|
49.7%
|
Total Deposits
|
147,915,964
|
147,020,787
|
148,623,300
|
1.1%
|
0.5%
|
50.3%
|
49.7%
|
• |
Growth of 11.0% in Time Deposits, which was driven primarily by FC deposits by corporate clients at BCP Stand-alone
and secondarily by Mibanco, where clients moved to take advantage of higher rates.
|
• |
A 2.5% reduction in Savings Deposits in both LC and FC, which was mainly attributable to a drop in volumes at BCP
Stand-alone and at BCP Bolivia. The reduction in volumes at BCP Stand-alone was driven by clients’ moves to migrate funds to higher-yield deposits to take advantage of record-high interest rates while at BCP Bolivia, the decline reflects
the impact of an adverse macroeconomic environment.
|
• |
The 2.0% decline in Demand Deposits. This decline was triggered by a drop in FC deposits, which was in turn spurred
by a reduction in the demand deposits at BCP and ASB after funds migrated to higher-yield deposits. The drop in FC was partially offset by an increase in LC over the period.
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
02. Deposits
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
02. Deposits
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
At the end of 1Q23 IEAs registered QoQ growth of 0.2%, driven by an uptick in Available Funds and Investments. Growth in both of
the aforementioned accounts was offset by a drop in the Loan balance in a context of amortizations of Government Loans (GP). YoY, the IEAs balance fell 0.6% due to a reduction in balances of Available Funds and Investments in a context
marked by lower liquidity system-wide. This decline was partially offset by the increase in the loans volume. Structural loans balance, in quarter end figures, rose 8.2%, driven primarily by the evolution of loans in Retail Banking at BCP
and Mibanco.
Funding fell 0.6% QoQ and 2.6% YoY due to a drop in balances of BCRP, and Bonds and Issued Notes, which reflects amortization of
Reactiva loans and the expiration of a bond at BCP at the end of March.
|
||
Interest Earning Assets
|
As of
|
% change
|
|||
S/000
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Cash and due from banks
|
29,563,512
|
26,897,216
|
28,158,941
|
4.7%
|
-4.8%
|
Total investments
|
48,145,429
|
45,431,224
|
47,729,504
|
5.1%
|
-0.9%
|
Cash collateral, reverse repurchase agreements and securities borrowing
|
1,516,855
|
1,101,856
|
1,468,180
|
33.2%
|
-3.2%
|
Total loans
|
144,621,513
|
148,626,374
|
145,165,713
|
-2.3%
|
0.4%
|
Total interest earning assets
|
223,847,309
|
222,056,670
|
222,522,338
|
0.2%
|
-0.6%
|
Funding
|
As of
|
% change
|
|||
S/ 000
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Deposits and obligations
|
147,915,964
|
147,020,787
|
148,623,300
|
1.1%
|
0.5%
|
Due to banks and correspondents
|
6,362,990
|
8,937,411
|
10,199,650
|
14.1%
|
60.3%
|
BCRP instruments
|
17,532,350
|
11,297,659
|
9,780,540
|
-13.4%
|
-44.2%
|
Repurchase agreements with clients and third parties(2)
|
1,856,645
|
1,669,066
|
1,905,955
|
14.2%
|
2.7%
|
Bonds and notes issued
|
16,044,671
|
17,007,194
|
14,313,030
|
-15.8%
|
-10.8%
|
Total funding
|
189,712,620
|
185,932,117
|
184,822,475
|
-0.6%
|
-2.6%
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
In 1Q23, Net Interest Income remained stable QoQ. Our disciplined management of pricing led growth in IEA
yields to slightly outpace expansion in the Funding Cost. It is relevant to note that comparatively speaking, there were two fewer business days in 1Q23 than in 4Q22, which negatively impacted Net Interest Income.
YoY, Net interest Income rose 28.8%, driven by higher interest rates. Rising rates favorably impacted IEA
Yields (+244bps), where growth helped mitigate the downside of rate increases at the funding cost level (+129bps). Growth in structural loans also contributed, although to a lesser extent, to higher NII over the period.
In this context, in 1Q23, the Net Interest Margin rose 9bps QoQ and 138bps YoY to stand at 5.84% and the Structural Net Interest
Margin, 6.02%
|
||
Net Interest Income / Margin
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Interest Income
|
3,172,346
|
4,362,142
|
4,456,106
|
2.2%
|
40.5%
|
Interest Expense
|
(740,639)
|
(1,227,364)
|
(1,324,017)
|
7.9%
|
78.8%
|
Interest Expense (excluding Net Insurance Financial Expenses)
|
(638,881)
|
(1,119,124)
|
(1,208,267)
|
8.0%
|
89.1%
|
Net Insurance Financial Expenses
|
(101,758)
|
(108,240)
|
(115,750)
|
6.9%
|
13.8%
|
Net Interest Income
|
2,431,707
|
3,134,778
|
3,132,089
|
-0.1%
|
28.8%
|
|
|
|
|||
Balances
|
|
|
|||
Average Interest Earning Assets (IEA)
|
227,279,809
|
225,604,596
|
222,289,504
|
-1.5%
|
-2.2%
|
Average Funding
|
193,179,562
|
190,660,720
|
185,377,296
|
-2.8%
|
-4.0%
|
|
|
|
|||
Yields
|
|
|
|||
Yield on IEAs
|
5.58%
|
7.73%
|
8.02%
|
29bps
|
244bps
|
Cost of Funds
|
1.32%
|
2.35%
|
2.61%
|
26bps
|
129bps
|
Net Interest Margin (NIM) (1)
|
4.46%
|
5.75%
|
5.84%
|
9bps
|
138bps
|
Risk-Adjusted Net Interest Margin
|
4.01%
|
4.45%
|
4.54%
|
9bps
|
53bps
|
Peru’s Reference Rate
|
4.00%
|
7.50%
|
7.75%
|
25bps
|
375bps
|
FED funds rate
|
0.50%
|
4.50%
|
5.00%
|
50bps
|
450bps
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
04. Net Interest Income (NII)
|
Interest Income / IEA
|
1Q22
|
4Q22
|
1Q23
|
||||||
S/ millions
|
Average
|
Average
|
Average
|
||||||
|
Balance
|
Income
|
Yields
|
Balance
|
Income
|
Yields
|
Balance
|
Income
|
Yields
|
Cash and equivalents
|
30,979
|
35
|
0.5%
|
28,114
|
236
|
3.4%
|
27,528
|
277
|
4.0%
|
Other IEA
|
1,642
|
19
|
4.5%
|
1,344
|
48
|
14.3%
|
1,285
|
16
|
5.0%
|
Investments
|
48,549
|
433
|
3.6%
|
46,137
|
563
|
4.9%
|
46,580
|
592
|
5.1%
|
Loans
|
146,109
|
2,686
|
7.4%
|
150,009
|
3,515
|
9.4%
|
146,896
|
3,571
|
9.7%
|
Structural
|
128,256
|
2,619
|
8.2%
|
139,153
|
3,459
|
9.9%
|
138,594
|
3,528
|
10.2%
|
Government Programs
|
17,853
|
66
|
1.5%
|
10,856
|
56
|
2.1%
|
8,302
|
43
|
2.1%
|
Total IEA
|
227,280
|
3,172
|
5.6%
|
225,605
|
4,362
|
7.7%
|
222,290
|
4,456
|
8.0%
|
IEA (LC)
|
58.0%
|
78.8%
|
7.6%
|
56.6%
|
73.1%
|
10.0%
|
56.9%
|
71.2%
|
10.0%
|
IEA (FC)
|
42.0%
|
21.2%
|
2.8%
|
43.4%
|
26.9%
|
4.8%
|
43.1%
|
28.8%
|
5.3%
|
Interest Expense(1)/ Funding
|
1Q22
|
4Q22
|
1Q23
|
||||||
S/ millions
|
Average
|
Average
|
Average
|
||||||
|
Balance
|
Expense
|
Yields
|
Balance
|
Expense
|
Yields
|
Balance
|
Expense
|
Yields
|
Deposits
|
148,756
|
259
|
0.7%
|
149,489
|
582
|
1.6%
|
147,822
|
677
|
1.8%
|
BCRP + Due to Banks
|
25,400
|
116
|
1.8%
|
21,843
|
240
|
4.4%
|
20,108
|
239
|
4.8%
|
Bonds and Notes
|
16,934
|
174
|
4.1%
|
17,430
|
189
|
4.3%
|
15,660
|
183
|
4.7%
|
Others
|
1,257
|
90
|
28.6%
|
1,079
|
108
|
40.1%
|
1,091
|
109
|
40.1%
|
Total Funding
|
193,180
|
639
|
1.3%
|
190,661
|
1,119
|
2.3%
|
185,377
|
1,208
|
2.6%
|
Funding (LC)
|
51.2%
|
53.6%
|
1.4%
|
50.8%
|
59.0%
|
2.7%
|
50.5%
|
55.7%
|
2.9%
|
Funding (FC)
|
48.8%
|
46.4%
|
1.3%
|
49.2%
|
41.0%
|
2.0%
|
49.5%
|
44.3%
|
2.3%
|
NIM
|
227,280
|
2,533
|
4.5%
|
225,605
|
3,243
|
5.7%
|
222,290
|
3,248
|
5.8%
|
NIM (LC)
|
58.0%
|
85.2%
|
6.5%
|
56.6%
|
78.0%
|
7.9%
|
56.9%
|
77.0%
|
7.9%
|
NIM (FC)
|
42.0%
|
14.8%
|
1.6%
|
43.4%
|
22.0%
|
2.9%
|
43.1%
|
23.0%
|
3.1%
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
04. Net Interest Income (NII)
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
QoQ, the provisions expense rose due to (i) deterioration in payment behavior in Retail Banking, which was
concentrated in disbursements made in 2022 in segments with higher risk profiles and in SME-Pyme, Consumer and Credit Cards in particular; and (ii) the impact in Mibanco in the context marked by social protests, intense rains and
deterioration in macroeconomic factors. This growth was offset by a drop in expenses in Wholesale Banking, which was driven by a decrease in exposure this quarter.
Provisions rose YoY, triggered by deterioration in the payment behavior in Consumer and Credit Cards and by
Mibanco, which have been impacted by the current environment in Peru and macroeconomic factors. SME-Pyme provisions levels remain high in line with its portfolio deterioration. This uptick was partially offset by an improvement in payment
behavior in Wholesale Banking.
In the aforementioned context, the Structural Cost of Risk (CofR) stood at 2.10% in 1Q23.
|
||
Structural Loan Portfolio Provisions
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Gross provision for credit losses on loan portfolio
|
(354,553)
|
(799,864)
|
(799,129)
|
-0.1%
|
125.4%
|
Recoveries of written-off loans
|
93,091
|
84,908
|
75,109
|
-11.5%
|
-19.3%
|
Provision for credit losses on loan portfolio, net of recoveries
|
(261,462)
|
(714,956)
|
(724,020)
|
1.3%
|
176.9%
|
Structural Cost of risk (2)
|
0.82%
|
2.06%
|
2.10%
|
4 bps
|
128 bps
|
• |
SME-Pyme, spurred by a deterioration in payment behavior after the bank incurred in higher-risk segments in 2022.
|
• |
Individuals, due to primarily to deterioration in payment behavior in Consumer and Credit Cards given that in 2022, new segments with higher risk profiles were penetrated, and secondarily to an update in macroeconomic factors,
which capture new expectations for higher inflation and lower GDP in 2023.
|
• |
Mibanco, whose portfolio was severely impacted by an environment punctuated by social protests in the south and
intense rains in the north and by updates of macroeconomic factors to better capture deterioration in the macroeconomic context.
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
05. Provisions
|
• |
Individuals (Consumer and Credit Cards), spurred, as well the case QoQ, by a deterioration in payment behavior
and a low base effect.
|
• |
Mibanco, due to the same environmental impacts outlined in the QoQ dynamics and a low base effect.
|
• |
SME-Pyme, where provisions levels continue to be high in line with the deterioration of the loan portfolio
despite a slight improvement with respect to 1Q22.
|
|
GP Loan Portfolio Provisions
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Gross provision for credit losses on loan portfolio
|
3,872
|
(15,725)
|
(2,978)
|
-81.1%
|
-506.1%
|
Recoveries of written-off loans
|
-
|
-
|
-
|
-
|
-
|
Provision for credit losses on loan portfolio, net of recoveries
|
3,872
|
(15,725)
|
(2,978)
|
-81.1%
|
-176.9%
|
GP Cost of risk (1)
|
-0.09%
|
0.66%
|
0.17%
|
-49 bps
|
26 bps
|
Loan Portfolio Provisions
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Gross provision for credit losses on loan portfolio
|
(350,681)
|
(815,589)
|
(802,107)
|
-1.7%
|
128.7%
|
Recoveries of written-off loans
|
93,091
|
84,908
|
75,109
|
-11.5%
|
-19.3%
|
Provision for credit losses on loan portfolio, net of recoveries
|
(257,590)
|
(730,681)
|
(726,998)
|
-0.5%
|
182.2%
|
Cost of risk (1)
|
0.71%
|
1.97%
|
2.00%
|
3 bps
|
129 bps
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
05. Provisions
|
(1) Others include BCP Bolivia, Mibanco Colombia, ASB Bank Corp and eliminations.
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
Other Core Income fell QoQ and YoY by 4.8% and 1.8% respectively. This evolution was driven by drop in the Net gain on FX
transactions in BCP, which reflected a decrease in the volatility of the US Dollar and the elimination of the inter-city transfers commission in BCP.
Non-core other income increased 31.4% QoQ, which reflects an uptick in other non-financial income at BCP, and rose 124.6% YoY,
fueled by growth in Net gains on securities in the Insurance and Pension businesses.
|
||
Core Other Income
|
Quarter
|
% Change
|
|||
(S/ 000)
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Fee income
|
891,628
|
894,552
|
881,781
|
-1.4%
|
-1.1%
|
Net gain on foreign exchange transactions
|
259,710
|
293,215
|
248,515
|
-15.2%
|
-4.3%
|
Total other income Core
|
1,151,338
|
1,187,767
|
1,130,296
|
-4.8%
|
-1.8%
|
• |
BCP: Exchange rate seasonality. In the last quarter of every year, a seasonal effect leads transaction volumes and
income for Net gains on FX transactions to rise.
|
• |
BCP Bolivia: The Central Bank of Bolivia restricted purchase/sale of US Dollars, which directly impacted the
transactions volume.
|
Banking Business Fees
|
Quarter
|
% Change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QaQ
|
YoY
|
Payments and transactionals (1)
|
290,197
|
333,779
|
325,994
|
-2.33%
|
12.34%
|
Liability accounts (2)
|
217,956
|
226,496
|
177,971
|
-21.42%
|
-18.35%
|
Loan Disbursement (3)
|
90,576
|
97,336
|
95,201
|
-2.19%
|
5.11%
|
Off-balance sheet
|
60,370
|
63,247
|
61,654
|
-2.52%
|
2.13%
|
Mibanco (Peru and Colombia)
|
33,276
|
34,164
|
59,208
|
73.30%
|
77.93%
|
Insurances
|
30,303
|
28,617
|
31,102
|
8.68%
|
2.64%
|
BCP Bolivia
|
27,400
|
24,479
|
37,765
|
54.28%
|
37.83%
|
Wealth Management and Corporate Finance
|
18,785
|
12,880
|
15,254
|
18.43%
|
-18.80%
|
ASB
|
12,280
|
11,040
|
3,098
|
-71.94%
|
-74.77%
|
Others (4)
|
4,596
|
-16,494
|
12,830
|
n.a
|
179.15%
|
Total
|
785,739
|
815,544
|
820,077
|
0.56%
|
4.37%
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
06. Other Income
|
a. |
Others: Last quarter, fees paid to acquirers were renegotiated, which generated extraordinary payments in 4Q22. In
1Q23, this effect was reversed.
|
b. |
Mibanco: Which registered a drop in fees paid to third-parties for business-channeling agreements after the bank
negotiated better conditions.
|
c. |
BCP Bolivia: Which reported growth in fees from foreign transfers after the interest rate on transfers was raised from
2.5% to 7.5% of the total transaction amount. This offset the drop in FX transactions due to the political juncture.
|
1. |
The elimination of inter-city fees in 4Q22 for both savings and current accounts. In the last few months of 2022, these fees were eliminated, but only in some
channels. In 1Q23, the process to eliminate fees across channels was completed. Accordingly, 1Q23 reflects the brunt of the impact of this change.
|
1. |
Payment methods and services venues: which was driven by growth in transactions and on-going migration to digital
channels and POS, which, unlike cash, generate fee income. YoY growth in billing for debit and credit cards stood at 19% and 26% respectively.
|
2. |
Mibanco: spurred by the same reasons as those discussed for the QoQ evolution and by a drop in fees paid to third
parties for business-channeling agreements after the bank negotiated more favorable contract conditions.
|
Non-core Other income
|
Quarter
|
% Change
|
|||
(S/ 000)
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Net gain on securities
|
(56,866)
|
77,512
|
70,036
|
-9.6%
|
n.a
|
Net gain from associates (1)
|
24,014
|
25,422
|
27,212
|
7.0%
|
13.3%
|
Net gain on derivatives held for trading
|
(5,982)
|
5,857
|
(6,570)
|
n.a
|
9.8%
|
Net gain from exchange differences
|
(8,363)
|
22,039
|
22,963
|
4.2%
|
n.a
|
Other non-financial income
|
135,257
|
19,630
|
84,127
|
328.6%
|
-37.8%
|
Total other income Non-Core
|
88,060
|
150,460
|
197,768
|
31.4%
|
124.6%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
06. Other Income
|
• |
Universal Banking: Due to income from the sale of an overdue and judicial recovery portfolio in retail banking.
|
• |
Insurance and Pensions: Growth in the Net gain on securities due to a drop in losses reported on fixed income
investments in 1Q22 and to an improvement in the EPS business, where we share 50% of profits, and which generated a direct impact on the investment in the associates line.
|
• |
Others: Attributable to an increase in the value of Credicorp’s investments for the purchase of Investment Grade
Bonds.
|
• |
Investment Banking and Wealth Management: Due to positive results through the trading strategies at Credicorp Capital
Colombia and ASB.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
Components
|
|
Benefits
|
Cash flows (premiums, claims and expenses), adjusted according to the discount rate.
Risk adjustment (RA), compensation required for assuming non-financial risk.
Contractual service margin (CSM), which represents unearned underwriting income that is recognized as income during the coverage
period
These components are subject to updates of cash flows based on estimates of the amount, temporality and risk of flows and discount rates
|
Improves the comparability of insurance entities at a global level. IFRS 4 allowed entities to use a broad range
of accounting practices for insurance contracts.
Adequately reflects the economic value of insurance contracts. Some previous practices for insurance accounting
permitted under IFRS did not adequately reflect true underlying financial situations or the financial yields of these insurance contracts.
Provides better information to users of financial statements.
|
• |
Premium Allocation Approach (PAA): simplification of the general measurement model.
|
• |
Building Block Approach (BBA): general measurement model for default valuation of insurance contracts.
|
• |
Variable Fee Approach (VFA): model for contract valuation where cash flows depend on the value of the
underlying assets that back said contracts.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
07. Insurance Underwriting Results
|
The insurance underwriting result rose 43.4% YoY due to an improvement in the results of Life Insurance. This evolution was
attenuated by a drop in P&C’s results. The uptick in Life was mainly driven by D&S and Credit Life, which reflects growth in premiums due to an increase in sales and price adjustments and to a drop in claims for both regular cases
and COVID-19. The decrease in P&C’s results reflects an uptick in claims in P&C Risks and Cars.
|
||
Insurance Underwriting Results
|
Quarter
|
% Change
|
Life
|
% Change
|
P&C
|
% Change
|
Crediseguros
|
% Change
|
||||
|
1Q22
|
1Q23
|
YoY
|
1Q22
|
1Q23
|
YoY
|
1Q22
|
1Q23
|
YoY
|
1Q22
|
1Q23
|
YoY
|
Income from Insurance Contracts
|
843,862
|
957,336
|
13.4%
|
454,746
|
562,481
|
23.7%
|
369,575
|
373,248
|
1.0%
|
19,541
|
21,607
|
10.6%
|
Expenses for Insurance Contracts
|
(534,603)
|
(550,459)
|
3.0%
|
(282,567)
|
(270,629)
|
-4.2%
|
(240,078)
|
(272,680)
|
13.6%
|
(11,957)
|
(7,150)
|
-40.2%
|
Insurance Results
|
309,258
|
406,877
|
31.6%
|
172,178
|
291,852
|
69.5%
|
129,496
|
100,567
|
-22.3%
|
7,584
|
14,457
|
90.6%
|
Reinsurance Results
|
(102,591)
|
(110,536)
|
7.7%
|
5,414
|
(24,326)
|
-549.3%
|
(105,364)
|
(85,541)
|
-18.8%
|
(2,641)
|
(669)
|
-74.7%
|
Insurance Underwriting Results
|
206,667
|
296,341
|
43.4%
|
177,592
|
267,526
|
50.6%
|
24,133
|
15,027
|
-37.7%
|
4,943
|
13,789
|
179.0%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
07. Insurance Underwriting Results
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
Operating expenses rose YoY. This evolution was primarily driven by Administrative and general expenses through the
Information Technology (IT) Expenses and Advertising and Fidelity Programs lines. Growth in expenses for these concepts is in line with our transformation strategy and also reflects an uptick in transactions and in costs associated
with client fidelity programs. This quarter, Salaries and employee benefits also rose after specialized personnel were hired for IT projects. If we exclude disruption expenses, the YoY variation in Operating expenses stands at 8.9%.
|
||
Operating expenses
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Salaries and employees benefits
|
939,518
|
1,040,066
|
1,029,558
|
-1.0%
|
9.6%
|
Administrative, general and tax expenses
|
696,065
|
1,042,882
|
835,060
|
-19.9%
|
20.0%
|
Depreciation and amortization
|
151,894
|
165,180
|
160,924
|
-2.6%
|
5.9%
|
Association in participation
|
7,691
|
12,936
|
12,612
|
-2.5%
|
64.0%
|
Operating expenses
|
1,795,168
|
2,261,064
|
2,038,154
|
-9.9%
|
13.5%
|
• |
Growth in Administrative and general expenses and taxes, mainly at BCP; this uptick was driven by an increase in
transactional expenses and fidelity programs, growth in IT expenses related to the transformation strategy; and disruptive expenses.
|
• |
An increase in Salaries and employee benefits, which was primarily fueled by growth in expenses for salaries of
specialized personnel for disruptive and IT projects.
|
Administrative and general expenses
|
Quarter
|
% Change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
IT expenses and IT third-party services
|
196,985
|
254,965
|
240,932
|
-5.5%
|
22.3%
|
Advertising and customer loyalty programs
|
110,314
|
212,710
|
135,767
|
-36.2%
|
23.1%
|
Taxes and contributions
|
67,657
|
94,647
|
85,073
|
-10.1%
|
25.7%
|
Audit Services, Consulting and professional fees
|
51,692
|
138,978
|
51,878
|
-62.7%
|
0.4%
|
Transport and communications
|
39,117
|
63,049
|
51,036
|
-19.1%
|
30.5%
|
Repair and maintenance
|
29,913
|
44,734
|
25,790
|
-42.3%
|
-13.8%
|
Agents' Fees
|
27,018
|
27,673
|
26,152
|
-5.5%
|
-3.2%
|
Services by third-party
|
22,925
|
35,285
|
27,511
|
-22.0%
|
20.0%
|
Leases of low value and short-term
|
20,931
|
25,997
|
25,116
|
-3.4%
|
20.0%
|
Miscellaneous supplies
|
19,077
|
22,848
|
32,993
|
44.4%
|
72.9%
|
Security and protection
|
15,476
|
16,365
|
15,789
|
-3.5%
|
2.0%
|
Subscriptions and quotes
|
13,012
|
14,271
|
13,086
|
-8.3%
|
0.6%
|
Electricity and water
|
10,550
|
14,865
|
11,497
|
-22.7%
|
9.0%
|
Electronic processing
|
7,693
|
12,225
|
8,730
|
-28.6%
|
13.5%
|
Insurance
|
8,291
|
8,629
|
8,750
|
1.4%
|
5.5%
|
Cleaning
|
4,506
|
5,368
|
5,162
|
-3.8%
|
14.6%
|
Others (1)
|
50,908
|
50,273
|
69,798
|
38.8%
|
37.1%
|
Total
|
696,065
|
1,042,882
|
835,060
|
-19.9%
|
20.0%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
08. Operating Expenses
|
Operating expenses
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
BCP
|
1,039,586
|
1,332,331
|
1,146,710
|
-13.9%
|
10.3%
|
Milbanco
|
282,253
|
300,155
|
297,780
|
-0.8%
|
5.5%
|
Pacifico
|
58,769
|
88,790
|
64,268
|
-27.6%
|
9.4%
|
Disruption
|
88,684
|
196,125
|
180,481
|
-8.0%
|
103.5%
|
Others (1)
|
325,876
|
343,664
|
348,915
|
1.5%
|
7.1%
|
Total
|
1,795,168
|
2,261,064
|
2,038,154
|
-9.9%
|
13.5%
|
• |
Recurring expenses excluding Technology
|
• |
Growth in expenses for client Fidelity Program, which was driven by an uptick in the consumption of LATAM miles via the use of credit and debit cards at
establishments. Billing evolved positively YoY for both debit and credit cards, which registered YoY growth of 19% and 26% respectively.
|
• |
Higher expenses were incurred to purchase chips for cards, which were also impacted by an increase in the price of silicon.
|
• |
Increase in expenses for special projects, in line with the company’s strategy and to maintain our long-term leadership.
|
• |
Technology expenses (IT)
|
• |
Growth in the transactions volume led to an uptick in expenses for the use of the bank’s data service centers;
|
• |
Additionally, costs to use IT applications, licenses and other software rose to enhance capacities and improve cybersecurity.
|
• |
16% more personnel who specialize in digital capacities were hired; this increase in hiring of this profile led to a consequent 8% uptick in the average
salary at BCP.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
The efficiency ratio improved YoY by 290 bps, in line with an uptick in core income due to growth in net interest income, which
reflected the fruits of disciplined pricing management in a context of rising interest rates.
|
||
Operating Efficiency
|
Quarter
|
% change
|
Year
|
% change
|
||||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Mar 2022
|
Mar 2023
|
Mar 2023 / Mar 2022
|
Operating expenses (1)
|
1,795,168
|
2,261,064
|
2,038,154
|
-9.9%
|
13.5%
|
1,795,168
|
2,038,154
|
13.5%
|
Operating income (2)
|
3,799,381
|
4,587,457
|
4,602,331
|
0.3%
|
21.1%
|
3,787,935
|
4,598,052
|
21.4%
|
Efficiency ratio (3)
|
47.2%
|
49.3%
|
44.3%
|
-500 bps
|
-290 bps
|
47.4%
|
44.3%
|
-310 bps
|
IFRS 17
|
BCP
Stand-alone |
BCP
Bolivia
|
Mibanco
Peru
|
Mibanco
Colombia
|
Pacifico
|
Prima AFP
|
Credicorp
|
1Q22
|
40.6%
|
59.9%
|
53.0%
|
79.0%
|
32.0%
|
54.5%
|
47.2%
|
4Q22
|
41.9%
|
64.5%
|
52.3%
|
93.3%
|
28.7%
|
46.1%
|
49.4%
|
1Q23
|
36.8%
|
60.2%
|
54.1%
|
93.2%
|
22.1%
|
49.6%
|
44.3%
|
Var. YoY
|
-380 bps
|
30 bps
|
110 bps
|
1420 bps
|
-990 bps
|
-490 bps
|
-290 bps
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
Credicorp’s Regulatory Capital stood at 1.43 times the minimum level required by the regulatory entity.
BCP Stand-alone’s CET1 ratio increased 30 bps to 11.9% An uptick in the balance of Retained Earnings
(+57.8%), and Share Capital and Legal Reserves (+1.7%) drove this dynamic.
Mibanco’s CET 1 ratio rose 38 bps YoY to stand at 16.4%. Growth in levels for Capital and Reserves and Retained Earnings fueled
this dynamic.
|
||
• |
Common Equity Tier 1 (CET 1): will include Share Capital + Reserves+ Earnings and Retained Earnings + Unrealized Gains and Losses – Investment in Subsidiaries – Goodwill and Intangibles.
|
• |
Tier 1 Capital (Tier 1): will include CET 1 + Tier 1 subordinated debt.
|
• |
Global Capital: will include Tier 1 + Tier 2 Subordinated Debt and generic provisions (up to 1.25% of Risk-weighted Assets).
|
• |
CET 1: minimum of 4.5% of Risk-weighted Assets (RWAs).
|
• |
Tier 1: minimum of 6.0% de RWAs.
|
• |
Global Capital: minimum of 10.0% of RWAs (2 percentage points above that required by Basel III)
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
10. Regulatory Capital
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
In 1Q23, the Peruvian economy is estimated to have contracted slightly by around 0.4% YoY (compared to 1.7% YoY in 4Q22),
affected by social protests in January and February and intense rains and floods caused by Cyclone Yaku in March. These factors exacerbated the slowdown that was already being observed in non-primary sectors, with private consumption
continuing to lose momentum and private investment deteriorating.
The annual inflation rate closed the year at 8.4% YoY, remaining close to its 26-year high (8.8% in 2Q22). On the other hand,
real GDP is estimated to grow by 1.8% this year.
According to the Central Reserve Bank of Peru (BCRP), the exchange rate closed at USDPEN 3.7617 in 1Q23, representing an
appreciation of 1.3% compared to the end of 4Q22 and a depreciation of 1.9% compared to a year ago.
|
||
Peru
|
2018
|
2019
|
2020
|
2021
|
2022
|
2023 (3)
|
GDP (US$ Millions)
|
226,856
|
232,447
|
205,553
|
225,953
|
244,752
|
263,866
|
Real GDP (% change)
|
4.0
|
2.2
|
-11.0
|
13.6
|
2.7
|
1.8
|
GDP per capita (US$)
|
7,045
|
7,152
|
6,300
|
6,840
|
7,329
|
7,809
|
Domestic demand (% change)
|
4.1
|
2.2
|
-9.9
|
14.7
|
2.3
|
0.9
|
Gross fixed investment (as % GDP)
|
22.2
|
22.5
|
21.1
|
25.2
|
25.4
|
24.2
|
Financial system loan without Reactiva (% change) (1)
|
10.3
|
6.4
|
-4.3
|
12.6
|
9.7
|
5.0
|
Inflation, end of period(2)
|
2.2
|
1.9
|
2.0
|
6.4
|
8.5
|
4.8
|
Reference Rate, end of period
|
2.75
|
2.25
|
0.25
|
2.50
|
7.50
|
6.75
|
Exchange rate, end of period
|
3.37
|
3.31
|
3.62
|
3.99
|
3.81
|
3.80
|
Exchange rate, (% change)
|
4.0%
|
-1.8%
|
9.3%
|
10.3%
|
-4.5%
|
-0.3%
|
Fiscal balance (% GDP)
|
-2.3
|
-1.6
|
-8.9
|
-2.5
|
-1.6
|
-2.0
|
Public Debt (as % GDP)
|
25.6
|
26.6
|
34.6
|
35.9
|
34.0
|
33.8
|
Trade balance (US$ Millions)
|
7,201
|
6,879
|
8,196
|
14,927
|
9,565
|
9,000
|
(As % GDP)
|
3.2%
|
3.0%
|
4.0%
|
6.6%
|
3.9%
|
3.4%
|
Exports
|
49,066
|
47,980
|
42,905
|
63,151
|
65,834
|
64,800
|
Imports
|
41,866
|
41,101
|
34,709
|
48,223
|
56,269
|
55,800
|
Current account balance (US$ Millions)
|
-2,895
|
-1,680
|
2,398
|
-5,179
|
-10,644
|
-9,157
|
Current account balance (As % GDP)
|
-1.3%
|
-0.7%
|
1.2%
|
-2.3%
|
-4.3%
|
-3.5%
|
Net international reserves (US$ Millions)
|
60,121
|
68,316
|
74,707
|
78,495
|
71,883
|
72,000
|
(As % GDP)
|
26.5%
|
29.4%
|
36.3%
|
34.7%
|
29.4%
|
27.3%
|
(As months of imports)
|
17
|
20
|
26
|
20
|
15
|
15
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
11. Economic Outlook
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
11. Economic Outlook
|
Source: BCRP*
Estimate: BCP
|
|
|
|
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
Safe Harbor for Forward-Looking Statements
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12.1. Implementation of IFRS 17 – Restatement of figures and ratios for 2022
|
49 | |
12.1.1. Introduction to the new standards IFRS 17
|
49 | |
12.1.2. Conceptual Framework
|
49 | |
12.1.3. Recognition of Profit and Loss
|
49 | |
12.1.4. Valuation Methods
|
49 | |
12.1.5. Impact on Equity Under IFRS 17
|
50 | |
12.1.6. Reformulation of Profit and Loss Statement at Pacífico Grupo Asegurador for year 2022
|
50 | |
12.1.7. Reformulation Credicorp’s Profit and Loss Statement for year 2022
|
51 | |
12.1.8. Changes in the Methodology to Calculate Financial Indicators and their Reformulation for the
year 2022
|
51 | |
12.1.9. Glossary of Terms Under IFRS 17
|
54 | |
12.2. Physical Point of contact
|
54 | |
12.3. Loan Portfolio Quality
|
55 | |
12.4 Net Interest Income (NII)
|
60 | |
12.5. Regulatory Capital
|
61 | |
12.6. Financial Statements and Ratios by Business
|
66 | |
12.6.1. Credicorp Consolidated
|
66 | |
12.6.2. Credicorp Stand-alone
|
68 | |
12.6.3. BCP Consolidated
|
69 | |
12.6.4. BCP Stand-alone
|
71 | |
12.6.5. BCP Bolivia
|
73 | |
12.6.6. Mibanco
|
74 | |
12.6.7. Prima AFP
|
75 | |
12.6.8. Grupo Pacifico
|
76 | |
12.7. Table of calculations
|
79 | |
12.8. Glossary of terms
|
80 |
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
(i) |
Improving comparability between insurers at the global level. IFRS 4 allowed entities to use a wide variety of accounting practices with regard to insurance contracts.
|
(ii) |
Adequately reflecting the economic value of insurance contracts. Some previous accounting practices allowed under IFRS failed to adequately reflect real underlying financial
situations or the financial yields on insurance contracts.
|
(iii) |
Providing more useful information to users of financial statements.
|
• |
General Method (GM) or Building Block Approach (BBA): general default model valuation of insurance contracts.
|
• |
Variable Fee Approach (VFA): model for contract valuation in which cash flows depend on the value of the underlying assets that back
said contracts
|
• |
Premium Allocation Approach (PAA): simplification of the general model.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
I. |
A new sub-account, “Financial Expenses associated with insurance and reinsurance activities, net” is included in the account for Interest Expenses at Pacifico Seguros. This
concept corresponds to interest accredited to reserves. This interest is attributable to an update of the present value of said reserves to the date of the close of the period. This concept was previously presented as part of reserves
adjustment included in the underwriting result under IFRS4. IFRS17 separates the financial component from the underwriting component.
|
II. |
An impact is registered in the “Gain on exchange rate difference” line because the structure of the assets and liabilities related to insurance activities has been modified. The
monetary position of these assets and liabilities changes due to the way that assets and liabilities are recognized under IFRS17.
|
III. |
Some concepts of income that were previously registered (under IFRS 4) as “Non-Operating Income” are now (under IFRS 17) reclassified and included in the cash flows associated
with insurance contracts. As such, these concepts are now part of the Insurance Underwriting Result.
|
IV. |
Recognition of insurance underwriting income is completely different under IFRS 17. IFRS 17 recognizes that insurance
contracts combine financial and service characteristics, and in many cases generate variable cash flows in the long-term. To adequately reflect these characteristics, IFRS combines measurements of future cash flows with recognition of the
results of the insurance contract throughout the period in which the service is provided. IFRS 17 requires present value measurements of insurance obligations where estimates are recalculated in each reporting period. Contracts are
measured using the components of: (i) Fulfilment Cash Flows, (ii) An explicit adjustment for risk or uncertainty of flows, or “Risk Adjustment” and (iii) a Contractual Service Margin, which represents unaccrued underwriting income
associated with the contract. This Contractual Service Margin is recognized as income during the coverage term. Insurance contracts combine
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
V. |
One of the changes generated by the application of IFRS 17 is that it sets forth a new concept for costs that are directly associated with obtaining and fulfilling insurance
contracts. Said costs are denominated “Attributable Costs” and are included in the expected flows for the disbursements associated with these contracts. Under IFRS 4, some of these expenses were included in Total Expenses.
|
VI. |
The aggregate impact of implementing IFRS 17 in the Net Earnings of Pacifico Grupo Asegurador is not material and stands at S/15 million for the year 2022.
|
I. |
Net Interest Margin
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
II. |
Funding Cost
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
III. |
Efficiency Ratio
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Reserve for BEL (Best Estimate
Liability) o Fulfillment Cashflows.
|
Represents the best estimate of the difference between payments for obligations (claims, income and expenses) and premiums, flowed and
brought to present value at the time of valuation.
|
Reserve for RA (risk Adjustment).
|
Represents the margin of prudence that will be used to cover deviations in the underwriting parameters beyond changes in the interest
rate.
|
Reserve for CSM (Contractual
Service Margin).
|
Represents the present value of future underwriting income (non-financial). Income accrues over the life of the policy.
|
Attributable Expenses
|
Corresponds to necessary expenses to place a policy or maintain the same throughout its term. It is part of insurance flows.
|
Financial Expense associated with
the insurance and reinsurance
activity, net
|
Represents interest accredited to reserves in the period after updating their present value. This concept was previously included in
reserves under IFRS 4. IFRS 17 separates the financial component from the underwriting component.
|
Onerous Contracts
|
The contracts that the company estimates will generate underwriting losses (not including financial income) during the policy term.
|
Physical Point of Contact (1)
(Units)
|
As of
|
change (units)
|
|||
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
|
Branches
|
706
|
678
|
675
|
-3
|
-31
|
ATMs
|
2,551
|
2,595
|
2,626
|
31
|
75
|
Agentes (2)
|
8,916
|
10,935
|
11,254
|
319
|
2,338
|
Total
|
12,173
|
14,208
|
14,555
|
347
|
2,382
|
(1) |
Includes Physical Point of Contact of BCP Stand-Alone, Mibanco and BCP Bolivia
|
(2) |
Figures differ from previously reported due to changes in BCP Bolivia agents
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
GP Portfolio quality and Delinquency ratios (1)
S/000
|
As of
|
% change
|
|||
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY | |
Total loans (Quarter-end balance)
|
17,036,408
|
9,511,132
|
7,092,370
|
-25.4%
|
-58.4%
|
Allowance for loan losses
|
200,713
|
138,827
|
135,849
|
-2.1%
|
-32.3%
|
IOLs
|
1,022,808
|
1,148,499
|
837,389
|
-27.1%
|
-0.18
|
IOL ratio
|
6.00%
|
12.08%
|
11.81%
|
-27 bps
|
581 bps
|
Allowance for loan losses over GP Total loans
|
1.2%
|
1.5%
|
1.9%
|
46 bps
|
74 bps
|
Coverage ratio of IOLs
|
19.6%
|
12.1%
|
16.2%
|
413 bps
|
-340 bps
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Net interest income
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Interest income
|
3,172,346
|
4,362,142
|
4,456,106
|
2.2%
|
40.5%
|
Interest on loans
|
2,685,552
|
3,515,083
|
3,570,952
|
1.6%
|
33.0%
|
Dividends on investments
|
4,320
|
3,726
|
6,477
|
73.8%
|
49.9%
|
Interest on deposits with banks
|
36,834
|
236,319
|
277,371
|
17.4%
|
n.a.
|
Interest on securities
|
438,023
|
559,041
|
585,268
|
4.7%
|
33.6%
|
Other interest income
|
7,617
|
47,973
|
16,038
|
-66.6%
|
110.6%
|
Interest expense
|
(740,639)
|
(1,227,364)
|
(1,324,017)
|
7.9%
|
78.8%
|
Interest expense (excluding Net Insurance Financial Expenses)
|
(638,881)
|
(1,119,124)
|
(1,208,267)
|
8.0%
|
89.1%
|
Interest on deposits
|
258,939
|
582,237
|
677,088
|
16.3%
|
161.5%
|
Interest on borrowed funds
|
116,231
|
239,583
|
238,933
|
-0.3%
|
105.6%
|
Interest on bonds and subordinated notes
|
179,609
|
188,983
|
182,898
|
-3.2%
|
1.8%
|
Other interest expense
|
84,102
|
108,321
|
109,348
|
0.9%
|
30.0%
|
Net Insurance Financial Expenses
|
(101,758)
|
(108,240)
|
(115,750)
|
6.9%
|
13.8%
|
Net interest income
|
2,431,707
|
3,134,778
|
3,132,089
|
-0.1%
|
28.8%
|
Risk-adjusted Net interest income
|
2,275,875
|
2,512,337
|
2,520,841
|
0.3%
|
10.8%
|
Average interest earning assets
|
227,279,809
|
225,604,596
|
222,289,504
|
-1.5%
|
-2.2%
|
Net interest margin (1)
|
4.46%
|
5.75%
|
5.84%
|
9bps
|
138bps
|
Risk-adjusted Net interest margin (1)
|
4.01%
|
4.45%
|
4.54%
|
9bps
|
53bps
|
Net provisions for loan losses / Net interest income
|
10.59%
|
23.31%
|
23.21%
|
-0.1%
|
12.6%
|
NIM Breakdown
|
BCP Stand-alone
|
Mibanco
|
BCP Bolivia
|
Credicorp
|
1Q22
|
3.85%
|
12.71%
|
2.76%
|
4.46%
|
4Q22
|
5.41%
|
12.73%
|
2.71%
|
5.75%
|
1Q23
|
5.55%
|
12.52%
|
2.86%
|
5.84%
|
Risk Adjusted NIM Breakdown
|
BCP Stand-alone
|
Mibanco
|
BCP Bolivia
|
Credicorp
|
1Q22
|
3.52%
|
10.10%
|
2.86%
|
4.01%
|
4Q22
|
4.24%
|
8.14%
|
2.13%
|
4.45%
|
1Q23
|
4.42%
|
7.03%
|
2.74%
|
4.54%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% Change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Capital Stock
|
1,318,993
|
1,318,993
|
1,318,993
|
0.0%
|
0.0%
|
Treasury Stocks
|
(207,700)
|
(207,518)
|
(208,041)
|
0.3%
|
0.2%
|
Capital Surplus
|
227,361
|
231,556
|
226,189
|
-2.3%
|
-0.5%
|
Legal and Other capital reserves (1)
|
21,292,614
|
23,702,590
|
23,603,001
|
-0.4%
|
10.9%
|
Minority interest (2)
|
493,113
|
471,171
|
514,951
|
9.3%
|
4.4%
|
Loan loss reserves (3)
|
1,971,343
|
2,128,732
|
1,908,632
|
-10.3%
|
-3.2%
|
Perpetual subordinated debt
|
-
|
-
|
-
|
-
|
-
|
Subordinated Debt
|
5,695,192
|
5,770,557
|
5,649,060
|
-2.1%
|
-0.8%
|
Investments in equity and subordinated debt of financial and insurance companies
|
(727,620)
|
(889,246)
|
(1,002,770)
|
12.8%
|
37.8%
|
Goodwill
|
(809,980)
|
(772,213)
|
(802,366)
|
3.9%
|
-0.9%
|
Current year Net Loss
|
-
|
-
|
-
|
-
|
-
|
Deduction for subordinated debt limit (50% of Tier I excluding deductions) (4)
|
-
|
-
|
-
|
-
|
-
|
Deduction for Tier I Limit (50% of Regulatory capital) (4)
|
-
|
-
|
-
|
-
|
-
|
Regulatory Capital (A)
|
29,253,316
|
31,754,622
|
31,207,649
|
-1.7%
|
6.7%
|
|
|||||
Tier 1 (5)
|
15,402,884
|
16,955,335
|
16,906,310
|
-0.3%
|
9.8%
|
Tier 2 (6) + Tier 3 (7)
|
13,850,433
|
14,799,287
|
14,301,339
|
-3.4%
|
3.3%
|
|
|||||
Financial Consolidated Group (FCG) Regulatory Capital Requirements (8)
|
18,372,067
|
22,506,113
|
20,915,785
|
-7.1%
|
13.8%
|
Insurance Consolidated Group (ICG) Capital Requirements (9)
|
1,450,871
|
1,562,893
|
1,406,417
|
-10.0%
|
-3.1%
|
FCG Capital Requirements related to operations with ICG
|
(446,149)
|
(471,371)
|
(518,975)
|
10.1%
|
16.3%
|
ICG Capital Requirements related to operations with FCG
|
-
|
-
|
-
|
-
|
-
|
Regulatory Capital Requirements (B)
|
19,376,789
|
23,597,634
|
21,803,226
|
-7.6%
|
12.5%
|
Regulatory Capital Ratio (A) / (B)
|
1.51
|
1.35
|
1.43
|
||
Required Regulatory Capital Ratio (10)
|
1.00
|
1.00
|
1.00
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Regulatory Capital and Capital Adequacy Ratios - SBS
|
As of
|
% change
|
|||
S/ 000
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Capital Stock
|
12,176,365
|
12,176,365
|
12,973,175
|
6.5%
|
6.5%
|
Legal and Other capital reserves
|
7,516,510
|
6,759,527
|
7,038,881
|
4.1%
|
-6.4%
|
Accumulated earnings with capitalization agreement
|
-
|
-
|
-
|
-
|
n.a.
|
Loan loss reserves (1)
|
1,707,458
|
1,838,178
|
1,634,876
|
-11.1%
|
-4.3%
|
Perpetual subordinated debt
|
-
|
-
|
-
|
0.0%
|
n.a.
|
Subordinated Debt
|
5,007,300
|
5,148,900
|
5,078,700
|
-1.4%
|
1.4%
|
Investment in subsidiaries and others, net of unrealized profit and net income in subsidiarie
|
(2,432,571)
|
(2,436,525)
|
(2,838,434)
|
16.5%
|
16.7%
|
Investment in subsidiaries and others
|
(2,535,289)
|
(2,844,248)
|
(2,895,934)
|
1.8%
|
14.2%
|
Unrealized profit and net income in subsidiaries
|
102,718
|
407,723
|
57,500
|
-85.9%
|
-44.0%
|
Goodwill
|
(122,083)
|
(122,083)
|
(122,083)
|
0.0%
|
0.0%
|
Total Regulatory Capital - SBS
|
23,852,979
|
23,364,361
|
23,765,115
|
1.7%
|
-0.4%
|
Off-balance sheet
|
87,775,815
|
93,211,649
|
91,770,539
|
-1.5%
|
4.6%
|
Regulatory Tier 1 Capital (2)
|
16,220,724
|
16,219,133
|
17,094,343
|
5.4%
|
5.4%
|
Regulatory Tier 2 Capital (3)
|
7,632,256
|
7,145,228
|
6,670,772
|
-6.6%
|
-12.6%
|
Total risk-weighted assets - SBS (4)
|
151,045,319
|
161,938,838
|
159,163,098
|
-1.7%
|
5.4%
|
Credit risk-weighted assets
|
135,397,192
|
145,968,020
|
142,566,176
|
-2.3%
|
5.3%
|
Market risk-weighted assets (5)
|
2,231,891
|
1,560,281
|
1,715,934
|
10.0%
|
-23.1%
|
Operational risk-weighted assets
|
13,416,236
|
14,410,537
|
14,880,988
|
3.3%
|
10.9%
|
Total capital requirement - SBS
|
14,355,691
|
17,730,539
|
17,312,244
|
-2.4%
|
20.6%
|
Credit risk capital requirement
|
10,831,775
|
12,407,282
|
12,118,125
|
-2.3%
|
11.9%
|
Market risk capital requirement
|
223,189
|
156,028
|
171,593
|
10.0%
|
-23.1%
|
Operational risk capital requirement
|
1,341,624
|
1,441,054
|
1,488,099
|
3.3%
|
10.9%
|
Additional capital requirements
|
1,959,102
|
3,726,175
|
3,534,427
|
-5.1%
|
80.4%
|
Common Equity Tier 1 - Basel IFRS (6)
|
16,477,382
|
18,949,687
|
17,588,721
|
-7.2%
|
19.8%
|
Capital and reserves
|
19,180,633
|
18,423,649
|
19,499,813
|
5.8%
|
5.8%
|
Retained earnings
|
1,740,668
|
5,249,495
|
2,746,522
|
-47.7%
|
n.a.
|
Unrealized gains (losses)
|
(780,063)
|
(549,319)
|
(467,041)
|
-15.0%
|
93.7%
|
Goodwill and intangibles
|
(1,266,218)
|
(1,472,073)
|
(1,454,205)
|
-1.2%
|
|
Investments in subsidiaries
|
(2,397,638)
|
(2,702,065)
|
(2,736,368)
|
1.3%
|
5.2%
|
|
|||||
Risk-Weighted Assets - Basel IFRS (7)
|
141,697,998
|
150,535,662
|
160,419,724
|
6.6%
|
13.2%
|
Total risk-weighted assets
|
151,045,319
|
161,938,838
|
159,163,098
|
-1.7%
|
5.4%
|
(-) RWA Intangible assets, excluding goodwill.
|
10,798,886
|
13,065,877
|
-
|
-100.0%
|
-100.0%
|
(+) RWA Deferred tax assets generated as a result of temporary differences in income tax, in excess of 10% of CET1
|
882,435
|
917,317
|
-
|
-100.0%
|
-100.0%
|
(+) RWA Deferred tax assets generated as a result of past losses
|
-
|
-
|
0.0%
|
n.a.
|
|
(+) IFRS Adjustments (8)
|
569,130
|
745,384
|
1,256,627
|
68.6%
|
120.8%
|
Capital ratios
|
|||||
Regulatory Tier 1 ratio (9)
|
10.74%
|
10.02%
|
10.74%
|
72 bps
|
0 bps
|
Common Equity Tier 1 ratio (10)(11)
|
11.63%
|
12.59%
|
11.93%
|
-66 bps
|
30 bps
|
Regulatory Global Capital ratio (12)
|
15.79%
|
14.43%
|
14.93%
|
50 bps
|
-86 bps
|
Risk-weighted assets / Regulatory capital
|
6.33
|
6.93
|
6.70
|
-3.4%
|
5.8%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Regulatory Capital
|
1Q23
|
(S/ thousand)
|
|
Capital Stock
|
12,973,175
|
Reserves
|
7,038,881
|
Accumulated earnings
|
2,050,746
|
Loan loss reserves (1)
|
1,634,876
|
Perpetual subordinated debt
|
-
|
Subordinated Debt
|
5,078,700
|
Unrealized Profit or Losses
|
(1,046,284)
|
Investment in subsidiaries and others, net of unrealized profit and net income in subsidiaries
|
(2,613,563)
|
Intangibles
|
(934,718)
|
Goodwill
|
(122,083)
|
Total Regulatory Capital
|
24,059,729
|
Tier 1 Common Equity (2)
|
17,346,153
|
Regulatory Tier 1 Capital (3)
|
17,346,153
|
Regulatory Tier 2 Capital (4)
|
6,713,576
|
|
|
Total risk-weighted assets
|
1Q23
|
(S/ thousand)
|
|
Market risk-weighted assets (5)
|
1,715,934
|
Credit risk-weighted assets
|
129,623,885
|
Operational risk-weighted assets
|
14,880,988
|
Total
|
146,220,807
|
|
|
Capital requirement
|
1Q23
|
(S/ thousand)
|
|
Market risk capital requirement (5)
|
171,589
|
Credit risk capital requirement
|
11,018,030
|
Operational risk capital requirement
|
1,488,062
|
Additional capital requirements
|
3,534,427
|
Total
|
16,212,108
|
Capital ratios
|
|
Regulatory Tier 1 ratio
|
11.86%
|
Regulatory Global Capital ratio
|
16.45%
|
Common Equity Tier 1 ratio IFRS (9)(12)
|
11.93%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Capital Stock
|
1,840,606
|
1,840,606
|
1,840,606
|
0.0%
|
0.0%
|
Legal and Other capital reserves
|
264,221
|
264,221
|
308,056
|
16.6%
|
16.6%
|
Accumulated earnings with capitalization agreement
|
-
|
-
|
-
|
n.a.
|
n.a.
|
Loan loss reserves (1)
|
163,711
|
183,155
|
193,129
|
5.4%
|
18.0%
|
Perpetual subordinated debt
|
-
|
-
|
-
|
n.a.
|
n.a.
|
Subordinated Debt
|
185,000
|
179,000
|
179,000
|
0.0%
|
-3.2%
|
Investment in subsidiaries and others, net of unrealized profit and net income
|
-
|
-
|
-
|
n.a.
|
n.a.
|
Investment in subsidiaries and others
|
-
|
-
|
-
|
n.a.
|
n.a.
|
Unrealized profit and net income in subsidiaries
|
-
|
-
|
-
|
n.a.
|
n.a.
|
Goodwill
|
(139,180)
|
(139,180)
|
(139,180)
|
0.0%
|
0.0%
|
Total Regulatory Capital
|
2,314,357
|
2,327,801
|
2,381,611
|
2.3%
|
2.9%
|
|
|||||
Regulatory Tier 1 Capital (2)
|
1,962,906
|
1,962,906
|
2,006,801
|
2.2%
|
2.2%
|
Regulatory Tier 2 Capital (3)
|
351,451
|
364,895
|
374,810
|
2.7%
|
6.6%
|
|
|||||
Total risk-weighted assets - SBS (4)
|
14,825,319
|
15,850,329
|
16,104,381
|
1.6%
|
8.6%
|
Credit risk-weighted assets
|
12,747,979
|
14,345,663
|
14,535,512
|
1.3%
|
14.0%
|
Market risk-weighted assets (5)
|
177,097
|
96,803
|
141,441
|
46.1%
|
-20.1%
|
Operational risk-weighted assets
|
1,900,243
|
1,407,863
|
1,427,428
|
1.4%
|
-24.9%
|
|
|||||
Total capital requirement - SBS
|
1,363,550
|
1,735,360
|
1,791,008
|
3.2%
|
31.3%
|
Credit risk capital requirement
|
1,019,838
|
1,219,381
|
1,235,519
|
1.3%
|
21.1%
|
Market risk capital requirement (5)
|
17,710
|
9,680
|
14,144
|
46.1%
|
-20.1%
|
Operational risk capital requirement
|
190,024
|
140,786
|
142,743
|
1.4%
|
-24.9%
|
Additional capital requirements
|
135,978
|
365,512
|
398,603
|
9.1%
|
193.1%
|
|
|||||
Common Equity Tier 1 - Basel IFRS (6)
|
2,065,340
|
2,353,353
|
2,415,504
|
2.6%
|
17.0%
|
Capital and reserves
|
2,104,827
|
2,104,827
|
2,148,662
|
2.1%
|
2.1%
|
Retained earnings
|
224,613
|
540,906
|
556,972
|
3.0%
|
n.a.
|
Unrealized gains (losses)
|
(7,360)
|
(11,830)
|
(15,467)
|
30.7%
|
110.1%
|
Goodwill and intangibles
|
(256,740)
|
(280,267)
|
(274,382)
|
-2.1%
|
6.9%
|
Investments in subsidiaries
|
-
|
(283)
|
(281)
|
-0.7%
|
n.a.
|
|
|||||
Adjusted Risk-Weighted Assets - Basel IFRS (7)
|
13,854,030
|
14,613,299
|
14,860,252
|
1.7%
|
7.3%
|
Total risk-weighted assets - SBS
|
14,825,319
|
15,850,329
|
14,729,206
|
-7.1%
|
-0.6%
|
(-) RWA Intangible assets, excluding goodwill
|
1,166,501
|
1,408,551
|
-
|
-100.0%
|
-100.0%
|
(+) RWA Deferred tax assets generated as a result of temporary differences in income tax, in excess of 10% of CET1, and other local adjustments
|
161,572
|
159,880
|
-
|
-100.0%
|
-100.0%
|
|
33,640
|
11,641
|
-
|
-100.0%
|
-100.0%
|
|
n.a.
|
n.a.
|
|||
(+) IFRS Adjustments (11)
|
-
|
-
|
-
|
n.a.
|
n.a.
|
|
|||||
Capital ratios
|
|||||
Regulatory Tier 1 ratio (8)
|
13.24%
|
12.38%
|
12.46%
|
8 bps
|
-78 bps
|
Common Equity Tier 1 ratio IFRS (9)(12)
|
14.91%
|
16.10%
|
16.25%
|
15 bps
|
134 bps
|
Regulatory Global Capital ratio (10)
|
15.61%
|
14.69%
|
14.79%
|
10 bps
|
-82 bps
|
Risk-weighted assets / Regulatory capital
|
6.41
|
6.81
|
6.76
|
-0.7%
|
5.6%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Capital regulatorio
|
1Q23
|
(S/ miles)
|
|
Capital
|
1,840,606
|
Reservas
|
308,056
|
Utilidades y Resultados Acumulados
|
556,972
|
Provisiones (1)
|
168,965
|
Deuda Subordinada Perpetua
|
0
|
Deuda Subordinada
|
179,000
|
Pérdida No Realizada
|
-15,467
|
Inversiones en subsidiarias y otros, netas de ganancias no realizadas y utilidades
|
-281
|
Intangibles
|
-135,202
|
Goodwill
|
-139,180
|
Patrimonio Efectivo Total
|
2,763,469
|
Capital Ordinario Nivel 1 (2)
|
2,415,504
|
Patrimonio Efectivo Nivel 1 (3)
|
2,415,504
|
Patrimonio Efectivo Nivel 2 (4)
|
347,965
|
Activos ponderados por riesgo
|
1Q23
|
(S/ miles)
|
|
Activos ponderados por riesgo de mercado
|
141,441
|
Activos ponderados por riesgo crediticio
|
13,160,337
|
Activos ponderados por riesgo operacional
|
1,427,428
|
Total
|
14,729,206
|
Requerimiento de patrimonio
|
1Q23
|
(S/ miles)
|
|
Requerimiento de patrimonio por riesgo de mercado
|
14,144
|
Requerimiento de patrimonio por riesgo crediticio
|
1,118,629
|
Requerimiento de patrimonio por riesgo operacional
|
142,743
|
Requerimientos adicionales de capital
|
398,603
|
Total
|
1,674,118
|
Ratios de Capital
|
|
Ratio Capital Ordinario Nivel 1
|
16.40%
|
Ratio Patrimonio Efectivo Nivel 1
|
16.40%
|
Ratio Patrimonio Efectivo Total
|
18.76%
|
Ratio CET1 NIIF
|
16.38%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
ASSETS
|
|||||
Cash and due from banks
|
|||||
Non-interest bearing
|
6,748,517
|
7,286,624
|
6,946,112
|
-4.7%
|
2.9%
|
Interest bearing
|
29,563,512
|
26,897,216
|
28,158,941
|
4.7%
|
-4.8%
|
|
|||||
Total cash and due from banks
|
36,312,029
|
34,183,840
|
35,105,053
|
2.7%
|
-3.3%
|
|
|||||
Cash collateral, reverse repurchase agreements and securities borrowing
|
1,516,855
|
1,101,856
|
1,468,180
|
33.2%
|
-3.2%
|
|
|||||
Fair value through profit or loss investments
|
4,628,870
|
4,199,334
|
4,080,266
|
-2.8%
|
-11.9%
|
Fair value through other comprehensive income investments
|
35,452,509
|
30,786,161
|
33,395,987
|
8.5%
|
-5.8%
|
Amortized cost investments
|
8,064,050
|
10,445,729
|
10,253,251
|
-1.8%
|
27.1%
|
|
|||||
Loans
|
144,621,513
|
148,626,374
|
145,165,713
|
-2.3%
|
0.4%
|
Current
|
138,748,514
|
142,686,630
|
139,376,216
|
-2.3%
|
0.5%
|
Internal overdue loans
|
5,872,999
|
5,939,744
|
5,789,497
|
-2.5%
|
-1.4%
|
Less - allowance for loan losses
|
(8,262,383)
|
(7,872,402)
|
(7,915,350)
|
0.5%
|
-4.2%
|
Loans, net
|
136,359,130
|
140,753,972
|
137,250,363
|
-2.5%
|
0.7%
|
|
|||||
Financial assets designated at fair value through profit or loss
|
856,337
|
768,801
|
795,225
|
3.4%
|
-7.1%
|
Accounts receivable from reinsurers and coinsurers
|
174,982
|
110,963
|
107,619
|
-3.0%
|
-38.5%
|
Premiums and other policyholder receivables
|
873,505
|
921,611
|
842,865
|
-8.5%
|
-3.5%
|
Property, plant and equipment, net
|
1,864,825
|
1,824,931
|
1,786,992
|
-2.1%
|
-4.2%
|
Due from customers on acceptances
|
524,448
|
699,678
|
496,170
|
-29.1%
|
-5.4%
|
Investments in associates
|
629,009
|
726,993
|
660,741
|
-9.1%
|
5.0%
|
Intangible assets and goodwill, net
|
2,703,238
|
2,899,429
|
2,942,367
|
1.5%
|
8.8%
|
Assets by insurance and reinsurance contracts
|
|||||
Other assets (1)
|
6,901,336
|
6,293,599
|
8,118,268
|
29.0%
|
17.6%
|
|
|||||
Total Assets
|
237,871,204
|
236,750,138
|
238,324,333
|
0.7%
|
0.2%
|
|
|||||
LIABILITIES AND EQUITY
|
|||||
Deposits and obligations
|
|||||
Non-interest bearing
|
50,939,859
|
43,346,151
|
41,596,964
|
-4.0%
|
-18.3%
|
Interest bearing
|
96,976,105
|
103,674,636
|
107,026,336
|
3.2%
|
10.4%
|
Total deposits and obligations
|
147,915,964
|
147,020,787
|
148,623,300
|
1.1%
|
0.5%
|
|
|||||
Payables from repurchase agreements and securities lending
|
19,388,995
|
12,966,725
|
11,686,495
|
-9.9%
|
-39.7%
|
BCRP instruments
|
17,532,350
|
11,297,659
|
9,780,540
|
-13.4%
|
-44.2%
|
Repurchase agreements with third parties
|
1,218,028
|
976,020
|
1,206,574
|
23.6%
|
-0.9%
|
Repurchase agreements with customers
|
638,617
|
693,046
|
699,381
|
0.9%
|
9.5%
|
|
|||||
Due to banks and correspondents
|
6,362,990
|
8,937,411
|
10,199,650
|
14.1%
|
60.3%
|
Bonds and notes issued
|
16,044,671
|
17,007,194
|
14,313,030
|
-15.8%
|
-10.8%
|
Banker’s acceptances outstanding
|
524,448
|
699,678
|
496,170
|
-29.1%
|
-5.4%
|
Liabilities by insurance and reinsurance contracts
|
11,984,619
|
11,974,714
|
12,291,538
|
2.6%
|
2.6%
|
Accounts payable to reinsurers
|
414,506
|
420,094
|
343,067
|
-18.3%
|
-17.2%
|
Financial liabilities at fair value through profit or loss
|
232,185
|
191,010
|
417,146
|
118.4%
|
79.7%
|
Other liabilities
|
7,655,867
|
7,943,225
|
9,019,443
|
13.5%
|
17.8%
|
|
|||||
Total Liabilities
|
210,524,245
|
207,160,838
|
207,389,839
|
0.1%
|
-1.5%
|
|
|||||
Net equity
|
26,818,054
|
28,997,731
|
30,359,898
|
4.7%
|
13.2%
|
Capital stock
|
1,318,993
|
1,318,993
|
1,318,993
|
0.0%
|
0.0%
|
Treasury stock
|
(207,700)
|
(207,518)
|
(208,041)
|
0.3%
|
0.2%
|
Capital surplus
|
227,361
|
231,556
|
226,189
|
-2.3%
|
-0.5%
|
Reserves
|
21,292,614
|
23,659,626
|
23,603,001
|
-0.2%
|
10.9%
|
Other reserves
|
-318,628
|
(434,838)
|
(403,391)
|
-7.2%
|
26.6%
|
Retained earnings
|
4,505,414
|
4,429,912
|
5,823,147
|
31.5%
|
29.2%
|
|
-
|
-
|
-
|
||
Non-controlling interest
|
528,905
|
591,569
|
574,596
|
-2.9%
|
8.6%
|
|
|||||
Total Net Equity
|
27,346,959
|
29,589,300
|
30,934,494
|
4.5%
|
13.1%
|
|
-
|
-
|
-
|
||
Total liabilities and equity
|
237,871,204
|
236,750,138
|
238,324,333
|
0.7%
|
0.2%
|
-
|
-
|
-
|
|||
Off-balance sheet
|
142,337,944
|
150,977,864
|
154,477,055
|
2.3%
|
8.5%
|
Total performance bonds, stand-by and L/Cs.
|
21,196,817
|
20,928,054
|
18,731,789
|
-10.5%
|
-11.6%
|
Undrawn credit lines, advised but not committed
|
80,155,277
|
86,597,041
|
87,232,214
|
0.7%
|
8.8%
|
Total derivatives (notional) and others
|
40,985,850
|
43,452,769
|
48,513,052
|
11.6%
|
18.4%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
Quarter
|
% change
|
|||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Interest income and expense
|
|||||
Interest and similar income
|
3,172,346
|
4,362,142
|
4,456,106
|
2.2%
|
40.5%
|
Interest and similar expenses
|
(740,639)
|
(1,227,364)
|
(1,324,017)
|
7.9%
|
78.8%
|
Net interest, similar income and expenses
|
2,431,707
|
3,134,778
|
3,132,089
|
-0.1%
|
28.8%
|
|
|||||
Gross provision for credit losses on loan portfolio
|
(350,681)
|
(815,589)
|
(802,107)
|
-1.7%
|
128.7%
|
Recoveries of written-off loans
|
93,091
|
84,908
|
75,109
|
-11.5%
|
-19.3%
|
Provision for credit losses on loan portfolio, net of recoveries
|
(257,590)
|
(730,681)
|
(726,998)
|
-0.5%
|
182.2%
|
|
-
|
-
|
-
|
||
Net interest, similar income and expenses, after provision for credit losses on loan portfolio
|
2,174,117
|
2,404,097
|
2,405,091
|
0.0%
|
10.6%
|
|
|||||
Other income
|
|||||
Fee income
|
891,628
|
894,552
|
881,781
|
-1.4%
|
-1.1%
|
Net gain on foreign exchange transactions
|
259,710
|
293,215
|
248,515
|
-15.2%
|
-4.3%
|
Net loss on securities
|
(56,866)
|
77,512
|
70,036
|
-9.6%
|
n.a
|
Net gain from associates
|
24,014
|
25,422
|
27,212
|
7.0%
|
13.3%
|
Net gain (loss) on derivatives held for trading
|
(5,982)
|
5,857
|
(6,570)
|
-212.2%
|
9.8%
|
Net gain (loss) from exchange differences
|
(8,363)
|
22,039
|
22,963
|
4.2%
|
-374.6%
|
Others
|
135,257
|
19,630
|
84,127
|
328.6%
|
-37.8%
|
Total non-financial income
|
1,239,398
|
1,338,227
|
1,328,064
|
-0.8%
|
7.2%
|
|
|||||
Insurance underwriting result
|
|||||
Insurance Service Result
|
309,258
|
331,030
|
406,877
|
22.9%
|
31.6%
|
Reinsurance Result
|
(102,591)
|
(119,436)
|
(110,536)
|
-7.5%
|
7.7%
|
Total insurance underwriting result
|
206,667
|
211,594
|
296,341
|
40.1%
|
43.4%
|
|
|||||
Total expenses
|
|||||
Salaries and employee benefits
|
(939,518)
|
(1,040,066)
|
(1,029,558)
|
-1.0%
|
9.6%
|
Administrative, general and tax expenses
|
(696,065)
|
(1,042,882)
|
(835,060)
|
-19.9%
|
20.0%
|
Depreciation and amortization
|
(151,894)
|
(165,180)
|
(160,924)
|
-2.6%
|
5.9%
|
Association in participation
|
(7,691)
|
(12,936)
|
(12,612)
|
-2.5%
|
64.0%
|
Other expenses
|
(79,351)
|
(137,891)
|
(83,543)
|
-39.4%
|
5.3%
|
Total expenses
|
(1,874,519)
|
(2,398,955)
|
(2,121,697)
|
-11.6%
|
13.2%
|
|
|||||
Profit before income tax
|
1,745,663
|
1,554,963
|
1,907,799
|
22.7%
|
9.3%
|
|
|||||
Income tax
|
(546,000)
|
(476,236)
|
(493,466)
|
3.6%
|
-9.6%
|
|
|||||
Net profit
|
1,199,663
|
1,078,727
|
1,414,333
|
31.1%
|
17.9%
|
Non-controlling interest
|
27,786
|
24,231
|
30,060
|
24.1%
|
8.2%
|
Net profit attributable to Credicorp
|
1,171,877
|
1,054,496
|
1,384,273
|
31.3%
|
18.1%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec22
|
Mar23
|
QoQ
|
YoY
|
ASSETS
|
|||||
Cash and cash equivalents
|
168,634
|
136,399
|
131,218
|
-3.8%
|
-22.2%
|
At fair value through profit or loss
|
947,826
|
958,939
|
949,378
|
-1.0%
|
n.a
|
Fair value through other comprehensive income investments
|
343,373
|
306,343
|
318,962
|
4.1%
|
-7.1%
|
In subsidiaries and associates investments
|
31,647,183
|
33,878,318
|
35,207,564
|
3.9%
|
11.3%
|
Other assets
|
106
|
135
|
69,217
|
n.a
|
n.a
|
|
|||||
Total Assets
|
33,107,122
|
35,280,134
|
36,676,339
|
4.0%
|
10.8%
|
|
|||||
LIABILITIES AND NET SHAREHOLDERS’ EQUITY
|
|||||
|
|||||
Due to banks, correspondents and other entities
|
-
|
-
|
-
|
n.a.
|
n.a.
|
Bonds and notes issued
|
1,850,185
|
1,898,066
|
1,885,839
|
-0.6%
|
1.9%
|
Other liabilities
|
195,286
|
220,642
|
267,558
|
21.3%
|
37.0%
|
|
|||||
Total Liabilities
|
2,045,471
|
2,118,708
|
2,153,397
|
1.6%
|
5.3%
|
|
|||||
NET EQUITY
|
|||||
Capital stock
|
1,318,993
|
1,318,993
|
1,318,993
|
0.0%
|
0.0%
|
Capital Surplus
|
384,542
|
384,542
|
384,542
|
0.0%
|
0.0%
|
Reserve
|
20,945,491
|
23,300,350
|
23,300,350
|
0.0%
|
11.2%
|
Unrealized results
|
(638,233)
|
(835,079)
|
(592,006)
|
-29.1%
|
n.a.
|
Retained earnings
|
9,050,858
|
8,992,620
|
10,111,063
|
12.4%
|
11.7%
|
|
|||||
Total net equity
|
31,061,651
|
33,161,426
|
34,522,942
|
4.1%
|
11.1%
|
|
|||||
Total Liabilities And Equity
|
33,107,122
|
35,280,134
|
36,676,339
|
4.0%
|
10.8%
|
|
Quarter
|
% change
|
|||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Interest income
|
|||||
|
|||||
Net share of the income from investments in subsidiaries and associates
|
1,236,032
|
1,115,614
|
1,439,211
|
29.0%
|
16.4%
|
Interest and similar income
|
298
|
1,040
|
300
|
-71.2%
|
0.7%
|
Net gain on financial assets at fair value through profit or loss
|
(26,898)
|
32,597
|
3,759
|
-88.5%
|
n.a
|
Total income
|
1,209,432
|
1,149,251
|
1,433,270
|
25.6%
|
19.3%
|
|
|||||
Interest and similar expense
|
(13,651)
|
(20,550)
|
(4,407)
|
-78.6%
|
-67.7%
|
Administrative and general expenses
|
(4,259)
|
(9,272)
|
(13,796)
|
48.8%
|
223.9%
|
Total expenses
|
(17,910)
|
(29,822)
|
(18,203)
|
-39.0%
|
1.6%
|
|
|||||
Operating income
|
1,191,522
|
1,119,429
|
1,425,067
|
27.3%
|
19.6%
|
|
|||||
Net gain (losses) from exchange differences
|
(145)
|
85
|
(158)
|
-285.9%
|
9.0%
|
Other, net
|
232
|
106
|
102
|
n.a
|
n.a
|
|
|||||
|
|||||
Profit before income tax
|
1,191,609
|
1,119,620
|
1,425,011
|
27.3%
|
19.6%
|
Income tax
|
(42,000)
|
(42,000)
|
(46,795)
|
11.4%
|
11.4%
|
Net income
|
1,149,609
|
1,077,620
|
1,378,216
|
27.9%
|
19.9%
|
|
|||||
Double Leverage Ratio
|
101.89%
|
102.16%
|
101.98%
|
-18bps
|
10bps
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
ASSETS
|
|||||
Cash and due from banks
|
|||||
Non-interest bearing
|
4,959,579
|
5,780,728
|
5,456,302
|
-5.6%
|
10.0%
|
Interest bearing
|
28,253,501
|
25,594,929
|
26,924,509
|
5.2%
|
-4.7%
|
Total cash and due from banks
|
33,213,080
|
31,375,657
|
32,380,811
|
3.2%
|
-2.5%
|
-
|
-
|
||||
Cash collateral, reverse repurchase agreements and securities borrowing
|
202,127
|
244,017
|
232,059
|
-4.9%
|
14.8%
|
|
-
|
-
|
|||
Fair value through profit or loss investments
|
729,168
|
1,011
|
39,638
|
3820.7%
|
-94.6%
|
Fair value through other comprehensive income investments
|
20,202,882
|
15,260,159
|
17,702,831
|
16.0%
|
-12.4%
|
Amortized cost investments
|
7,538,562
|
9,831,983
|
9,661,389
|
-1.7%
|
28.2%
|
|
-
|
-
|
|||
Loans
|
132,578,949
|
136,046,442
|
132,290,495
|
-2.8%
|
-0.2%
|
Current
|
126,930,472
|
130,396,010
|
126,846,139
|
-2.7%
|
-0.1%
|
Internal overdue loans
|
5,648,477
|
5,650,432
|
5,444,356
|
-3.6%
|
-3.6%
|
Less - allowance for loan losses
|
(7,769,920)
|
(7,408,223)
|
(7,450,091)
|
0.6%
|
-4.1%
|
Loans, net
|
124,809,029
|
128,638,219
|
124,840,404
|
-3.0%
|
0.0%
|
|
-
|
-
|
|||
Property, furniture and equipment, net (1)
|
1,593,758
|
1,536,875
|
1,489,392
|
-3.1%
|
-6.5%
|
Due from customers on acceptances
|
524,448
|
699,678
|
496,170
|
-29.1%
|
-5.4%
|
Investments in associates
|
31,859
|
28,578
|
18,246
|
-36.2%
|
-42.7%
|
Other assets (2)
|
6,100,840
|
5,662,055
|
6,873,005
|
21.4%
|
12.7%
|
|
-
|
-
|
|||
Total Assets
|
194,945,753
|
193,278,232
|
193,733,945
|
0.2%
|
-0.6%
|
|
-
|
-
|
|||
Liabilities and Equity
|
-
|
-
|
|||
Deposits and obligations
|
-
|
-
|
|||
Non-interest bearing (1)
|
45,297,294
|
39,399,007
|
37,978,204
|
-3.6%
|
-16.2%
|
Interest bearing (1)
|
85,125,304
|
90,420,659
|
93,952,305
|
3.9%
|
10.4%
|
Total deposits and obligations
|
130,422,598
|
129,819,666
|
131,930,509
|
1.6%
|
1.2%
|
|
-
|
-
|
|||
Payables from repurchase agreements and securities lending
|
18,064,487
|
11,843,594
|
10,318,686
|
-12.9%
|
-42.9%
|
BCRP instruments
|
17,532,350
|
11,297,659
|
9,780,540
|
-13.4%
|
-44.2%
|
Repurchase agreements with third parties
|
532,137
|
545,935
|
538,146
|
-1.4%
|
1.1%
|
Due to banks and correspondents
|
5,872,463
|
8,539,195
|
9,647,935
|
13.0%
|
64.3%
|
Bonds and notes issued
|
13,575,977
|
13,840,114
|
10,972,861
|
-20.7%
|
-19.2%
|
Banker’s acceptances outstanding
|
524,448
|
699,678
|
496,170
|
-29.1%
|
-5.4%
|
Financial liabilities at fair value through profit or loss
|
-
|
7,669
|
193,031
|
2417.0%
|
n.a
|
Other liabilities (3)
|
6,211,275
|
5,256,079
|
8,245,729
|
56.9%
|
32.8%
|
Total Liabilities
|
174,671,248
|
170,005,995
|
171,804,921
|
1.1%
|
-1.6%
|
|
-
|
-
|
|||
Net equity
|
20,140,022
|
23,121,902
|
21,777,751
|
-5.8%
|
8.1%
|
Capital stock
|
11,882,984
|
11,882,984
|
12,679,794
|
6.7%
|
6.7%
|
Reserves
|
7,297,648
|
6,540,665
|
6,820,019
|
4.3%
|
-6.5%
|
Unrealized gains and losses
|
(780,063)
|
(549,319)
|
(467,041)
|
-15.0%
|
-40.1%
|
Retained earnings
|
1,739,453
|
5,247,572
|
2,744,979
|
-47.7%
|
57.8%
|
|
-
|
-
|
|||
Non-controlling interest
|
134,483
|
150,335
|
151,273
|
0.6%
|
12.5%
|
|
-
|
-
|
|||
Total Net Equity
|
20,274,505
|
23,272,237
|
21,929,024
|
-5.8%
|
8.2%
|
|
-
|
-
|
|||
Total liabilities and equity
|
194,945,753
|
193,278,232
|
193,733,945
|
0.2%
|
-0.6%
|
|
-
|
-
|
|||
Off-balance sheet
|
131,406,579
|
137,999,722
|
142,247,161
|
3.1%
|
8.2%
|
Total performance bonds, stand-by and L/Cs.
|
19,638,213
|
19,737,892
|
17,932,260
|
-9.1%
|
-8.7%
|
Undrawn credit lines, advised but not committed
|
70,893,784
|
75,276,664
|
76,157,911
|
1.2%
|
7.4%
|
Total derivatives (notional) and others
|
40,874,582
|
42,985,166
|
48,156,990
|
12.0%
|
17.8%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
Quarter
|
% change
|
|||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Interest income and expense
|
|
|
|
|
|
Interest and dividend income
|
2,712,960
|
3,821,770
|
3,902,811
|
2.1%
|
43.9%
|
Interest expense
|
(494,035)
|
(913,761)
|
(994,836)
|
8.9%
|
101.4%
|
Net interest income
|
2,218,925
|
2,908,009
|
2,907,975
|
0.0%
|
31.1%
|
|
|
|
|||
Provision for credit losses on loan portfolio
|
(340,235)
|
(783,402)
|
(782,079)
|
-0.2%
|
129.9%
|
Recoveries of written-off loans
|
86,428
|
79,076
|
69,694
|
-11.9%
|
-19.4%
|
Provision for credit losses on loan portfolio, net of recoveries
|
(253,807)
|
(704,326)
|
(712,385)
|
1.1%
|
180.7%
|
|
|
|
|||
Risk-adjusted net interest income
|
1,965,118
|
2,203,683
|
2,195,590
|
-0.4%
|
11.7%
|
|
|
|
|||
Non-financial income
|
|
|
|||
Fee income
|
731,705
|
766,960
|
727,489
|
-5.1%
|
-0.6%
|
Net gain on foreign exchange transactions
|
242,504
|
271,267
|
242,570
|
-10.6%
|
0.0%
|
Net gain (loss) on securities
|
(1,898)
|
(9,162)
|
(2,584)
|
-71.8%
|
36.1%
|
Net gain (loss) on derivatives held for trading
|
(10,978)
|
17,756
|
22,288
|
25.5%
|
n.a
|
Net gain (loss) from exchange differences
|
(17,051)
|
3,265
|
4,308
|
31.9%
|
n.a
|
Others
|
120,328
|
8,862
|
71,277
|
704.3%
|
-40.8%
|
Total other income
|
1,064,610
|
1,058,948
|
1,065,348
|
0.6%
|
0.1%
|
|
|
|
|||
Total expenses
|
|
|
|||
Salaries and employee benefits
|
(694,339)
|
(768,578)
|
(750,011)
|
-2.4%
|
8.0%
|
Administrative expenses
|
(532,560)
|
(810,501)
|
(645,131)
|
-20.4%
|
21.1%
|
Depreciation and amortization
|
(126,426)
|
(139,688)
|
(134,267)
|
-3.9%
|
6.2%
|
Other expenses
|
(49,556)
|
(76,515)
|
(43,944)
|
-42.6%
|
-11.3%
|
Total expenses
|
(1,402,881) |
(1,795,282)
|
(1,573,353)
|
-12.4%
|
12.2%
|
|
|
|
|||
Profit before income tax
|
1,626,847
|
1,467,349
|
1,687,585
|
15.0%
|
3.7%
|
|
|
|
|||
Income tax
|
(466,694)
|
(403,338)
|
(422,491)
|
4.7%
|
-9.5%
|
|
|
|
|||
Net profit
|
1,160,153
|
1,064,011
|
1,265,094
|
18.9%
|
9.0%
|
Non-controlling interest
|
(5,157)
|
(2,318)
|
(1,112)
|
-52.0%
|
-78.4%
|
Net profit attributable to BCP Consolidated
|
1,154,996
|
1,061,693
|
1,263,982
|
19.1%
|
9.4%
|
|
Quarter
|
||
|
1Q22
|
4Q22
|
1Q23
|
Profitability
|
|
|
|
Earnings per share (1)
|
0.09
|
0.08
|
0.10
|
ROAA (2)(3)
|
2.3%
|
2.2%
|
2.6%
|
ROAE (2)(3)
|
22.7%
|
18.8%
|
22.5%
|
Net interest margin (2)(3)
|
4.63%
|
6.12%
|
6.22%
|
Risk adjusted NIM (2)(3)
|
4.10%
|
4.64%
|
4.70%
|
Funding Cost (2)(3)(4)
|
1.16%
|
2.18%
|
2.43%
|
|
|
|
|
Quality of loan portfolio
|
|
|
|
IOL ratio
|
4.26%
|
4.15%
|
4.12%
|
NPL ratio
|
5.52%
|
5.67%
|
5.69%
|
Coverage of IOLs
|
137.6%
|
131.1%
|
136.8%
|
Coverage of NPLs
|
106.2%
|
96.0%
|
98.9%
|
Cost of risk (5)
|
0.77%
|
2.07%
|
2.15%
|
|
|
|
|
Operating efficiency
|
|
|
|
Oper. expenses as a percent. of total income - reported (6)
|
42.8%
|
43.3%
|
39.2%
|
Oper. expenses as a percent. of av. tot. assets (2)(3)(6)
|
2.75%
|
3.50%
|
3.16%
|
|
|
|
|
Share Information
|
|
|
|
N° of outstanding shares (Million)
|
12,973
|
12,973
|
12,973
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
ASSETS
|
|||||
Cash and due from banks
|
|||||
Non-interest bearing
|
4,429,348
|
5,070,067
|
4,832,635
|
-4.7%
|
9.1%
|
Interest bearing
|
27,448,742
|
24,573,419
|
26,052,997
|
6.0%
|
-5.1%
|
Total cash and due from banks
|
31,878,090
|
29,643,486
|
30,885,632
|
4.2%
|
-3.1%
|
|
|||||
Cash collateral, reverse repurchase agreements and securities borrowing
|
202,127
|
244,017
|
232,059
|
-4.9%
|
14.8%
|
|
|||||
Fair value through profit or loss investments
|
729,168
|
1,011
|
39,638
|
3820.7%
|
-94.6%
|
Fair value through other comprehensive income investments
|
18,749,758
|
14,098,087
|
16,582,128
|
17.6%
|
-11.6%
|
Amortized cost investments
|
7,249,994
|
9,534,621
|
9,369,229
|
-1.7%
|
29.2%
|
|
|||||
Loans
|
120,541,004
|
123,707,601
|
119,751,399
|
-3.2%
|
-0.7%
|
Current
|
115,852,249
|
118,841,510
|
115,009,487
|
-3.2%
|
-0.7%
|
Internal overdue loans
|
4,688,755
|
4,866,091
|
4,741,912
|
-2.6%
|
1.1%
|
Less - allowance for loan losses
|
(6,616,033)
|
(6,402,939)
|
(6,404,541)
|
0.0%
|
-3.2%
|
Loans, net
|
113,924,971
|
117,304,662
|
113,346,858
|
-3.4%
|
-0.5%
|
|
|||||
Property, furniture and equipment, net (1)
|
1,314,065
|
1,281,645
|
1,238,722
|
-3.3%
|
-5.7%
|
Due from customers on acceptances
|
524,448
|
699,678
|
496,170
|
-29.1%
|
-5.4%
|
Investments in associates
|
2,429,540
|
2,730,184
|
2,736,368
|
0.2%
|
12.6%
|
Other assets (2)
|
5,360,983
|
5,071,892
|
6,203,938
|
22.3%
|
15.7%
|
|
|||||
Total Assets
|
182,363,144
|
180,609,283
|
181,130,742
|
0.3%
|
-0.7%
|
|
|||||
Liabilities and Equity
|
|||||
Deposits and obligations
|
|||||
Non-interest bearing
|
45,294,239
|
39,395,493
|
37,968,322
|
-3.6%
|
-16.2%
|
Interest bearing
|
76,416,598
|
81,232,946
|
84,477,317
|
4.0%
|
10.5%
|
Total deposits and obligations
|
121,710,837
|
120,628,439
|
122,445,639
|
1.5%
|
0.6%
|
Payables from repurchase agreements and securities lending
|
16,093,566
|
10,879,734
|
9,578,869
|
-12.0%
|
-40.5%
|
BCRP instruments
|
15,561,430
|
10,333,799
|
9,040,723
|
-12.5%
|
-41.9%
|
Repurchase agreements with third parties
|
532,137
|
545,935
|
538,146
|
-1.4%
|
1.1%
|
Due to banks and correspondents
|
4,905,616
|
7,251,352
|
8,535,930
|
17.7%
|
74.0%
|
Bonds and notes issued
|
13,319,276
|
13,287,386
|
10,396,500
|
-21.8%
|
-21.9%
|
Banker’s acceptances outstanding
|
524,448
|
699,678
|
496,170
|
-29.1%
|
-5.4%
|
Financial liabilities at fair value through profit or loss
|
-
|
7,669
|
193,031
|
2417.0%
|
n.a.
|
Other liabilities (3)
|
5,668,164
|
4,731,200
|
7,705,309
|
62.9%
|
35.9%
|
Total Liabilities
|
162,221,907
|
157,485,458
|
159,351,448
|
1.2%
|
-1.8%
|
|
|||||
Net equity
|
20,141,237
|
23,123,825
|
21,779,294
|
-5.8%
|
8.1%
|
Capital stock
|
11,882,984
|
11,882,984
|
12,679,794
|
6.7%
|
6.7%
|
Reserves
|
7,297,648
|
6,540,665
|
6,820,019
|
4.3%
|
-6.5%
|
Unrealized gains and losses
|
(780,063)
|
(549,319)
|
(467,041)
|
-15.0%
|
-40.1%
|
Retained earnings
|
1,740,668
|
5,249,495
|
2,746,522
|
-47.7%
|
57.8%
|
Total Net Equity
|
20,141,237
|
23,123,825
|
21,779,294
|
-5.8%
|
8.1%
|
|
|||||
Total liabilities and equity
|
182,363,144
|
180,609,283
|
181,130,742
|
0.3%
|
-0.7%
|
Off-balance sheet
|
127,873,817
|
134,450,003
|
138,810,501
|
3.2%
|
8.6%
|
Total performance bonds, stand-by and L/Cs.
|
19,638,213
|
19,738,086
|
17,932,454
|
-9.1%
|
-8.7%
|
Undrawn credit lines, advised but not committed
|
68,137,602
|
73,473,563
|
73,838,085
|
0.5%
|
8.4%
|
Total derivatives (notional) and others
|
40,098,002
|
41,238,354
|
47,039,962
|
14.1%
|
17.3%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
Quarter
|
% change
|
|||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Interest income and expense
|
|
|
|||
Interest and dividend income
|
2,120,216
|
3,119,180
|
3,205,509
|
2.8%
|
51.2%
|
Interest expense (1)
|
(414,863)
|
(751,858)
|
(817,056)
|
8.7%
|
96.9%
|
Net interest income
|
1,705,353
|
2,367,322
|
2,388,453
|
0.9%
|
40.1%
|
|
|
||||
Provision for credit losses on loan portfolio
|
(202,768)
|
(564,240)
|
(532,192)
|
-5.7%
|
162.5%
|
Recoveries of written-off loans
|
56,125
|
53,602
|
47,417
|
-11.5%
|
-15.5%
|
Provision for credit losses on loan portfolio, net of recoveries
|
(146,643)
|
(510,638)
|
(484,775)
|
-5.1%
|
230.6%
|
|
|
||||
Risk-adjusted net interest income
|
1,558,710
|
1,856,684
|
1,903,678
|
2.5%
|
22.1%
|
|
|
||||
Other income
|
|
||||
Fee income
|
706,861
|
741,992
|
698,207
|
-5.9%
|
-1.2%
|
Net gain on foreign exchange transactions
|
238,738
|
267,859
|
239,547
|
-10.6%
|
0.3%
|
Net gain (losses) on securities
|
90,463
|
37,096
|
26,998
|
-27.2%
|
-70.2%
|
Net gain from associates
|
5,701
|
(864)
|
(7,269)
|
741.3%
|
-227.5%
|
Net gain (losses) on derivatives held for trading
|
(9,976)
|
9,957
|
20,553
|
106.4%
|
-306.0%
|
Net gain (losses) from exchange differences
|
(10,017)
|
4,812
|
4,691
|
-2.5%
|
-146.8%
|
Others
|
110,750
|
9,937
|
68,255
|
586.9%
|
-38.4%
|
Total other income
|
1,132,520
|
1,070,789
|
1,050,982
|
-1.8%
|
-7.2%
|
|
|
||||
Total expenses
|
|
||||
Salaries and employee benefits
|
(501,213)
|
(564,902)
|
(546,048)
|
-3.3%
|
8.9%
|
Administrative expenses
|
(463,927)
|
(736,377)
|
(571,780)
|
-22.4%
|
23.2%
|
Depreciation and amortization (2)
|
(105,859)
|
(119,047)
|
(112,872)
|
-5.2%
|
6.6%
|
Other expenses
|
(43,686)
|
(59,997)
|
(39,563)
|
-34.1%
|
-9.4%
|
Total expenses
|
(1,114,685)
|
(1,480,323)
|
(1,270,263)
|
-14.2%
|
14.0%
|
|
|
||||
Profit before income tax
|
1,576,545
|
1,447,150
|
1,684,397
|
16.4%
|
6.8%
|
|
|
||||
Income tax
|
(420,120)
|
(385,123)
|
(420,795)
|
9.3%
|
0.2%
|
|
|
||||
Net profit attributable to BCP Stand-alone
|
1,156,425
|
1,062,027
|
1,263,602
|
19.0%
|
9.3%
|
|
Quarter
|
||
|
1Q22
|
4Q22
|
1Q23
|
Profitability
|
|
|
|
ROAA (1)(2)
|
2.5%
|
2.3%
|
2.8%
|
ROAE (1)(2)
|
22.7%
|
18.8%
|
22.5%
|
Net interest margin (1)(2)
|
3.85%
|
5.41%
|
5.55%
|
Risk adjusted NIM (1)(2)
|
3.52%
|
4.24%
|
4.42%
|
Funding Cost (1)(2)(3)
|
1.04%
|
1.93%
|
2.16%
|
|
|||
Quality of loan portfolio
|
|
|
|
IOL ratio
|
3.89%
|
3.93%
|
3.96%
|
NPL ratio
|
5.22%
|
5.53%
|
5.61%
|
Coverage of IOLs
|
141.1%
|
131.6%
|
135.1%
|
Coverage of NPLs
|
105.2%
|
93.5%
|
95.3%
|
Cost of risk (4)
|
0.49%
|
1.65%
|
1.62%
|
|
|
|
|
Operating efficiency
|
|
|
|
Oper. expenses as a percent. of total income - reported (5)
|
40.7%
|
41.9%
|
36.8%
|
Oper. expenses as a percent. of av. tot. assets (1)(2)(5)
|
2.32%
|
3.09%
|
2.72%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
ASSETS
|
|||||
Cash and due from banks
|
2,220,657
|
1,945,704
|
1,979,856
|
1.8%
|
-10.8%
|
Investments
|
1,598,725
|
1,526,954
|
1,668,326
|
9.3%
|
4.4%
|
Total loans
|
8,890,948
|
9,253,908
|
9,362,120
|
1.2%
|
5.3%
|
Current
|
8,688,239
|
8,997,604
|
9,108,055
|
1.2%
|
4.8%
|
Internal overdue loans
|
170,937
|
231,247
|
228,195
|
-1.3%
|
33.5%
|
Refinanced
|
31,772
|
25,057
|
25,869
|
3.2%
|
-18.6%
|
Allowance for loan losses
|
(404,078)
|
(397,602)
|
(392,762)
|
-1.2%
|
-2.8%
|
Net loans
|
8,486,870
|
8,856,305
|
8,969,357
|
1.3%
|
5.7%
|
Property, plant and equipment, net
|
62,645
|
63,957
|
63,692
|
-0.4%
|
1.7%
|
Other assets
|
368,350
|
304,873
|
290,842
|
-4.6%
|
-21.0%
|
Total assets
|
12,737,246
|
12,697,793
|
12,972,073
|
2.2%
|
1.8%
|
|
|||||
LIABILITIES AND NET SHAREHOLDERS’ EQUITY
|
|||||
Deposits and obligations
|
10,678,175
|
10,985,892
|
10,836,041
|
-1.4%
|
1.5%
|
Due to banks and correspondents
|
89,938
|
77,909
|
81,653
|
4.8%
|
-9.2%
|
Bonds and subordinated debt
|
171,787
|
99,065
|
94,607
|
-4.5%
|
-44.9%
|
Other liabilities
|
1,007,946
|
675,099
|
1,109,657
|
64.4%
|
10.1%
|
Total liabilities
|
11,947,847
|
11,837,965
|
12,121,958
|
2.4%
|
1.5%
|
|
|||||
Net equity
|
789,399
|
859,828
|
850,115
|
-1.1%
|
7.7%
|
|
|||||
TOTAL LIABILITIES AND NET SHAREHOLDERS’ EQUITY
|
12,737,246
|
12,697,793
|
12,972,073
|
2.2%
|
1.8%
|
|
|||||
|
Quarter
|
% change
|
|||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Net interest income
|
81,157
|
78,977
|
82,670
|
4.7%
|
1.9%
|
Provision for loan losses, net of recoveries
|
2,858
|
(17,126)
|
(3,349)
|
-80.4%
|
-217.2%
|
Net interest income after provisions
|
84,015
|
61,850
|
79,321
|
28.2%
|
-5.6%
|
Non-financial income
|
39,645
|
46,134
|
45,306
|
-1.8%
|
14.3%
|
Total expenses
|
(72,563)
|
(84,186)
|
(92,549)
|
9.9%
|
27.5%
|
Translation result
|
17
|
188
|
(51)
|
-127.1%
|
-399.7%
|
Income taxes
|
(30,640)
|
(7,228)
|
(11,290)
|
56.2%
|
-63.2%
|
Net income
|
20,474
|
16,759
|
20,738
|
23.7%
|
1.3%
|
|
|||||
Efficiency ratio
|
59.9%
|
64.5%
|
60.2%
|
-427 pbs
|
35 pbs
|
ROAE
|
10.1%
|
7.7%
|
9.7%
|
196 pbs
|
-39 pbs
|
L/D ratio
|
83.3%
|
84.2%
|
86.4%
|
217 pbs
|
314 pbs
|
IOL ratio
|
1.92%
|
2.50%
|
2.44%
|
-6 pbs
|
52 pbs
|
NPL ratio
|
2.28%
|
2.77%
|
2.71%
|
-6 pbs
|
43 pbs
|
Coverage of IOLs
|
236.4%
|
171.9%
|
172.1%
|
18 pbs
|
-6427 pbs
|
Coverage of NPLs
|
199.3%
|
155.1%
|
154.6%
|
-54 pbs
|
-4475 pbs
|
Branches
|
45
|
45
|
46
|
1
|
1
|
Agentes
|
1078
|
1355
|
1355
|
0
|
277
|
ATMs
|
310
|
312
|
313
|
1
|
3
|
Employees
|
1,586
|
1,696
|
1,690
|
-6
|
104
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
ASSETS
|
|||||
Cash and due from banks
|
1,400,085
|
1,850,881
|
1,733,556
|
-6.3%
|
23.8%
|
Investments
|
1,746,228
|
1,459,434
|
1,412,863
|
-3.2%
|
-19.1%
|
Total loans
|
13,983,905
|
14,089,071
|
14,006,154
|
-0.6%
|
0.2%
|
Current
|
12,965,841
|
13,228,543
|
13,204,563
|
-0.2%
|
1.8%
|
Internal overdue loans
|
951,029
|
776,023
|
696,787
|
-10.2%
|
-26.7%
|
Refinanced
|
67,035
|
84,505
|
104,805
|
24.0%
|
56.3%
|
Allowance for loan losses
|
-1,146,067
|
-998,261
|
-1,040,487
|
4.2%
|
-9.2%
|
Net loans
|
12,837,838
|
13,090,810
|
12,965,667
|
-1.0%
|
1.0%
|
Property, plant and equipment, net
|
139,875
|
133,756
|
131,164
|
-1.9%
|
-6.2%
|
Other assets
|
854,944
|
691,093
|
753,989
|
9.1%
|
-11.8%
|
Total assets
|
16,978,970
|
17,225,973
|
16,997,238
|
-1.3%
|
0.1%
|
|
|||||
LIABILITIES AND NET SHAREHOLDERS’ EQUITY
|
|||||
Deposits and obligations
|
8,782,960
|
9,315,188
|
9,577,206
|
2.8%
|
9.0%
|
Due to banks and correspondents
|
2,952,092
|
3,074,234
|
2,759,826
|
-10.2%
|
-6.5%
|
Bonds and subordinated debt
|
256,701
|
552,728
|
576,360
|
4.3%
|
124.5%
|
Other liabilities
|
2,523,136
|
1,502,258
|
1,282,571
|
-14.6%
|
-49.2%
|
Total liabilities
|
14,514,889
|
14,444,408
|
14,195,963
|
-1.7%
|
-2.2%
|
|
|||||
Net equity
|
2,464,082
|
2,781,565
|
2,801,275
|
0.7%
|
13.7%
|
|
|||||
TOTAL LIABILITIES AND NET SHAREHOLDERS’ EQUITY
|
16,978,970
|
17,225,973
|
16,997,238
|
-1.3%
|
0.1%
|
|
Quarter
|
% change
|
|||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Net interest income
|
512,222
|
539,510
|
518,763
|
-3.8%
|
1.3%
|
Provision for loan losses, net of recoveries
|
-105,337
|
-194,245
|
-227,369
|
17.1%
|
115.8%
|
Net interest income after provisions
|
406,885
|
345,266
|
291,394
|
-15.6%
|
-28.4%
|
Non-financial income
|
30,620
|
35,755
|
36,337
|
1.6%
|
18.7%
|
Total expenses
|
-288,029
|
-316,253
|
-302,982
|
-4.2%
|
5.2%
|
Translation result
|
0
|
0
|
0
|
0.0%
|
0.0%
|
Income taxes
|
-46,540
|
-17,814
|
-1,607
|
-91.0%
|
-96.5%
|
Net income
|
102,935
|
46,954
|
23,142
|
-50.7%
|
-77.5%
|
|
|||||
Efficiency ratio
|
53.0%
|
52.3%
|
54.1%
|
-74 bps
|
-7 bps
|
ROAE
|
17.1%
|
6.8%
|
3.3%
|
184 bps
|
816 bps
|
ROAE incl. Goowdill
|
16.3%
|
6.5%
|
3.2%
|
178 bps
|
792 bps
|
L/D ratio
|
159.2%
|
151.2%
|
146.2%
|
-626 bps
|
74 bps
|
IOL ratio
|
6.8%
|
5.5%
|
5.0%
|
-23 bps
|
-147 bps
|
NPL ratio
|
7.3%
|
6.1%
|
5.7%
|
-19 bps
|
-127 bps
|
Coverage of IOLs
|
120.5%
|
128.6%
|
149.3%
|
-322 bps
|
-2336 bps
|
Coverage of NPLs
|
112.6%
|
116.0%
|
129.8%
|
-387 bps
|
-2644 bps
|
Branches (1)
|
310
|
297
|
296
|
-1
|
-14
|
Employees
|
9,810
|
9,725
|
9,904
|
179
|
94
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|||
|
Mar 22
|
Dec 22
|
Mar 23
|
QoQ
|
YoY
|
Total assets
|
872,173
|
734,967
|
790,586
|
7.6%
|
-9.4%
|
Total liabilities
|
460,279
|
238,178
|
400,483
|
68.1%
|
-13.0%
|
Net shareholders' equity
|
411,894
|
496,789
|
390,103
|
-21.5%
|
-5.3%
|
Quarter
|
% change
|
||||
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Income from commissions
|
93,192
|
87,868
|
89,532
|
1.9%
|
-3.9%
|
Administrative and sale expenses
|
(43,800)
|
(34,262)
|
(38,986)
|
13.8%
|
-11.0%
|
Depreciation and amortization
|
(6,215)
|
(5,603)
|
(6,194)
|
10.5%
|
-0.3%
|
Operating income
|
43,178
|
48,003
|
44,352
|
-7.6%
|
2.7%
|
Other income and expenses, net (profitability of lace)*
|
(4,133)
|
4,402
|
8,742
|
98.6%
|
-311.5%
|
Income tax
|
(13,194)
|
(12,302)
|
(13,295)
|
8.1%
|
0.8%
|
Net income before translation results
|
25,851
|
40,103
|
39,799
|
-0.8%
|
54.0%
|
Translations results
|
(1,416)
|
151
|
(41)
|
-127.3%
|
-97.1%
|
Net income
|
24,434
|
40,254
|
39,758
|
-1.2%
|
62.7%
|
ROAE (1)
|
19.8%
|
33.8%
|
35.9%
|
208 pbs
|
1604 pbs
|
Funds under management
|
Dic 22
|
% share
|
Mar 23
|
% share
|
Fund 0
|
1,350
|
4.24%
|
1,403
|
4.26%
|
Fund 1
|
5,316
|
16.69%
|
5,533
|
16.80%
|
Fund 2
|
21,384
|
67.14%
|
22,256
|
67.59%
|
Fund 3
|
3,800
|
11.93%
|
3,736
|
11.35%
|
Total S/ Millions
|
31,850
|
100%
|
32,928
|
100%
|
|
Dec 22 / Dec 21
|
Mar 23 / Mar 22
|
Fund 0
|
5.2%
|
6.4%
|
Fund 1
|
-5.3%
|
1.0%
|
Fund 2
|
-7.0%
|
-2.2%
|
Fund 3
|
-8.2%
|
-11.2%
|
Fee based on flow
|
1.60%
|
Applied to the affiliates’ monthly remuneration.
|
|
Mixed fee
|
|
|
|
Flow
|
0.18%
|
Applied to the affiliates’ monthly remuneration since June 2017. Feb 17- may 17 =0.87%.
|
|
Balance
|
|
1.25%
|
Applies annualy to the new balance since February 2013 for new affiliates to the system and beginning on June 2013 for old affiliates who have chosen this commission
scheme.
|
Main indicators and market share
|
Prima
4Q22 |
System
4Q22 |
% share
4Q22 |
Prima
1Q23 |
System
1Q23 |
% share
1Q23 |
Affiliates
|
2,344,701
|
8,816,304
|
26.6%
|
2,343,434
|
8,905,304
|
26.3%
|
New affiliations (1)
|
-
|
136,632
|
0.0%
|
-
|
91,429
|
0.0%
|
Funds under management (S/ Millions)
|
31,850
|
105,863
|
30.1%
|
32,382
|
107,712
|
30.1%
|
Collections (S/ Millions)
|
1005
|
3,620
|
27.8%
|
664
|
2,365
|
28.1%
|
Voluntary contributions (S/ Millions)
|
781
|
2,110
|
37.0%
|
800
|
2,087
|
38.3%
|
RAM Flow (S/ Millions) (2)
|
1,340
|
4,452
|
30.1%
|
1,382
|
4,590
|
30.1%
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
As of
|
% change
|
|
|
Mar 22
|
Mar 23
|
YoY
|
Balance
|
|
||
Total assets
|
15,600,882
|
16,302,041
|
4.5%
|
Total Invesment (1)
|
10,525,652
|
11,191,968
|
6.3%
|
Total Liabilities
|
13,433,886
|
13,857,430
|
3.2%
|
Net equity
|
2,149,890
|
2,431,696
|
13.1%
|
Quarter
|
% change
|
YTD
|
% change
|
|||
1Q22
|
1Q23
|
YoY
|
1Q22
|
1Q23
|
YoY
|
|
Insurance Service Result
|
209,092
|
296,390
|
41.8%
|
209,092
|
296,390
|
41.8%
|
Reinsurance Result
|
-102,591
|
-114,009
|
11.1%
|
-102,591
|
-114,009
|
11.1%
|
Insurance underwriting result
|
106,501
|
182,381
|
71.2%
|
106,501
|
182,381
|
71.2%
|
Interest income
|
170,571
|
189,963
|
11.4%
|
170,571
|
189,963
|
11.4%
|
Interest Expenses
|
-108,711
|
-102,453
|
-5.8%
|
-108,711
|
-102,453
|
-5.8%
|
Net Interest Income
|
61,860
|
87,510
|
41.5%
|
61,860
|
87,510
|
41.5%
|
Fee Income and Gain in FX
|
-2,863
|
-3,184
|
11.2%
|
-2,863
|
-3,184
|
11.2%
|
Other Income No Core:
|
-
|
|
||||
Net gain (loss) from exchange differences
|
3,360
|
-1,343
|
-140.0%
|
3,360
|
-1,343
|
-140.0%
|
Net loss on securities and associates
|
-10,387
|
30,090
|
-389.7%
|
-10,387
|
30,090
|
-389.7%
|
Other Income not operational
|
11,313
|
12,501
|
10.5%
|
11,313
|
12,501
|
10.5%
|
Other Income
|
1,423
|
38,064
|
N/A
|
1,423
|
38,064
|
N/A
|
Operating expenses
|
-58,769
|
-64,268
|
9.4%
|
-58,769
|
-64,268
|
9.4%
|
Other expenses
|
-984
|
654
|
-166.5%
|
-984
|
654
|
-166.5%
|
Total Expenses
|
-59,753
|
-63,614
|
6.5%
|
-59,753
|
-63,614
|
6.5%
|
Income tax
|
-2,684
|
-3,200
|
19.2%
|
-2,684
|
-3,200
|
19.2%
|
Net Income
|
107,347
|
241,141
|
124.6%
|
107,347
|
241,141
|
124.6%
|
• |
private health insurance managed by Grupo Pacifico and included in its Financial Statements in each of the accounting lines;
|
• |
corporate health insurance (dependent workers); and
|
• |
medical services.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
|
Quarter
|
% change
|
|
|
1Q22
|
1Q23
|
YoY
|
Results
|
|
||
Net earned premiums
|
314,362
|
340,905
|
8.4%
|
Net claims
|
-276,082
|
-259,039
|
-6.2%
|
Net fees
|
-13,671
|
-14,627
|
7.0%
|
Net underwriting expenses
|
-3,263
|
-2,995
|
-8.2%
|
Underwriting result
|
21,346
|
64,243
|
201.0%
|
|
|
||
Net financial income
|
1,883
|
4,133
|
119.5%
|
Total expenses
|
-18,870
|
-22,469
|
19.1%
|
Other income
|
1,226
|
2,709
|
121.0%
|
Traslations results
|
-4,397
|
-1,180
|
-73.2%
|
Income tax
|
-424
|
-15,249
|
N/A
|
|
|
||
Net income before Medical services
|
763
|
32,187
|
N/A
|
|
|
||
Net income of Medical services
|
28,460
|
28,462
|
0.0%
|
|
|
||
Net income
|
29,222
|
60,649
|
107.5%
|
(1) |
Reported under IFRS 4 standards.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Investment Banking and Wealth Management
|
Quarter
|
% change
|
|||
S/ 000
|
1Q22
|
4Q22
|
1Q23
|
QoQ
|
YoY
|
Net interest income
|
19,340
|
22,012
|
22,042
|
0.1%
|
14%
|
Non-financial income
|
179,997
|
190,667
|
192,785
|
1.1%
|
7.1%
|
Fee income
|
137,586
|
124,761
|
122,861
|
-1.5%
|
-10.7%
|
Net gain on foreign exchange transactions
|
10,646
|
9,758
|
16,084
|
64.8%
|
51.1%
|
Net gain on sales of securities
|
10,696
|
42,349
|
51,902
|
22.6%
|
385.2%
|
Derivative Result
|
10,841
|
-11,908
|
-28,858
|
142.3%
|
-366.2%
|
Result from exposure to the exchange rate
|
2,227
|
19,483
|
22,997
|
18.0%
|
n.a
|
Other income
|
8,001
|
6,224
|
7,799
|
25.3%
|
-2.5%
|
Operating expenses (1)
|
-162,258
|
-163,684
|
-163,109
|
-0.4%
|
0.5%
|
Operating income
|
37,079
|
48,995
|
51,718
|
5.6%
|
39%
|
Income taxes
|
-1,548
|
-12,803
|
-7,611
|
-40.6%
|
391.7%
|
Non-controlling interest
|
757
|
-2,829
|
-175
|
-93.8%
|
-123.1%
|
Net income
|
34,774
|
39,021
|
44,282
|
13.5%
|
27.3%
|
(1) |
Includes: Salaries and employee’s benefits + Administrative expenses + Assigned expenses + Depreciation and amortization + Tax and contributions +
Other expenses.
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Table of calculations (1)
|
Profitability
|
Net Interest Margin (NIM)
|
For further details on the new NIM calculation due to IFRS17, please refer to Annex 12.1
|
Risk-adjusted Net Interest Margin
(Risk-adjusted NIM)
|
For further details on the new NIM calculation due to IFRS17, please refer to Annex 12.1 |
|
Funding cost
|
For further details on the new Funding cost calculation due to IFRS17, please refer to Annex 12.1
|
|
Return on average assets (ROA)
|
Annualized Net Income attributable to Credicorp
Average Assets
|
|
Return on average equity (ROE)
|
Annualized Net Income attributable to Credicorp
Average net equity
|
|
Portfolio quality
|
Internal overdue ratio
|
Internal overdue loans
Total loans
|
Non – performing loans ratio
(NPL ratio)
|
(Internal overdue loans + Refinanced loans)
Total loans
|
|
Coverage ratio of internal overdue loans
|
Allowance for loans losses
Internal overdue loans
|
|
Coverage ratio of non – performing loans
|
Allowance for loans losses
Non – performing loans
|
|
Cost of risk
|
Annualized provision for credit losses on loans portfolio, net of recoveries
Total loans
|
|
Operating performance
|
Efficiency ratio
|
For further details on the new Efficiency ratio calculation due to IFRS17, please refer to Annex 12.1
|
Capital Adequacy
|
BIS ratio
|
Regulatory Capital
Risk – weighted assets
|
Tier 1 ratio
|
Tier 1
Risk – weighted assets
|
|
Common Equity Tier 1 ratio
|
Capital+Reserves -100% of applicable deductions (2) + Retained Earnings + Unrealized gains or losses
Risk – weighted assets
|
|
|
Earnings Release 1Q / 2023
|
Analysis of 1Q23 Consolidated Results
|
12. Appendix
|
Term
|
Definition
|
|
Government Program Loans (“GP” or “GP Loans”)
|
Loan Portfolio related to Reactiva Peru and FAE-Mype programs to respond quickly and effectively to liquidity needs and maintain
the payment chain.
|
|
Structural Loans
|
Loan Portfolio excluding GP Loans.
|
|
Structural Cost of Risk
|
Cost of Risk related to the Structural Loans. It excludes, in the numerator, provisions for credit losses on GP loans, and in the
denominator, the total amount of GP Loans.
|
|
Structural NPL ratio
|
NPL Ratio, excluding the impact of GP Loans.
|
|
Structural NIM
|
NIM related to Structural Loans and Other Interest Earning Assets. It deducts the impact of GP Loans
|
|
Structural Funding Cost
|
Funding Cost deducting the impact in expenses and funding related to GP Loans
|