SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 under the
Securities Exchange Act of 1934

For the month of May 2023

Commission File Number: 001-14014

CREDICORP LTD.
(Translation of registrant’s name into English)

Of our subsidiary
Banco de Credito del Peru:
Calle Centenario 156
La Molina
Lima 12, Peru
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒ Form 40-F ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____

The information in this Form 6-K (including any exhibit hereto) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act.



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: May 8th, 2023

 
CREDICORP LTD.
 
 
(Registrant)
 
       
 
By:
/s/ Guillermo Morales
 
   
Guillermo Morales
 
   
Authorized Representative
 




Exhibit 99.1




 
 |
Earnings Release 1Q / 2023

Table of Contents


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

 

2

 
 |
Earnings Release 1Q / 2023
 Operating and Financial Highlights
Credicorp Ltd. Reports First Quarter 2023 Financial and Operating Results
ROE of 18.7% Driven by Resilient Core Income
Cost of Risk Stable Sequentially Remaining High impacted by Social and Climatic Events in Peru
Lima, Peru – May 5, 2023 – Credicorp Ltd. (“Credicorp” or “the Company”) (NYSE: BAP | BVL: BAP), the leading financial services holding company in Peru with a presence in Chile, Colombia, Bolivia and Panama today reported its unaudited results for the quarter ended March 31, 2023. Financial results are expressed in Soles and are presented in accordance with International Financial Reporting Standards (IFRS). Effective 1Q23, the Company reports under IFRS 17 accounting standards for insurance contracts. While the impact on consolidated net income is not material, the reclassification of line items in the P&L has impacted the efficiency ratio. To facilitate comparability, figures for 1Q22 and 4Q22 have been restated to reflect IFRS 17.
1Q23 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.

3

 
 |
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.

4

 
 |
Earnings Release 1Q / 2023
Senior Management Quotes
SENIOR MANAGEMENT QUOTES



5

 
 |
Earnings Release 1Q / 2023
Senior Management Quotes
FIRST QUARTER 2023 EARNINGS CONFERENCE CALL
Date: Monday May 8th, 2023
Time: 10:30 am ET (9:30 am Lima, Peru time)
Hosts: Gianfranco Ferrari - CEO, Cesar Rios - Chief Financial Officer, Francesca Raffo – Chief Innovation Officer, Reynaldo Llosa - Chief Risk Officer, Cesar Rivera - Head of Insurance and Pensions, Carlos Sotelo – Mibanco CFO, and the Investor Relations Team.
To pre-register for the listen-only webcast presentation use the following link:
https://dpregister.com/DiamondPassRegistration/register?confirmationNumber=10177940&linkSecurityString=f920c53eb4
Callers who pre-register will be given a conference passcode and unique PIN to gain immediate access to the call and bypass the live operator. Participants may pre-register at any time, including up to and after the call start time.
Those unable to pre-register may dial in by calling:
1 844 435 0321 (U.S. toll free)
1 412 317 5615 (International)
Conference ID: Credicorp Conference Call
The webcast will be archived for one year on our investor relations website at:
https://credicorp.gcs-web.com/events-and-presentations/upcoming-events
For a full version of Credicorp´s Fourth Quarter 2022 Earnings Release, please visit:
https://credicorp.gcs-web.com/financial-information/quarterly-results

6

 
 |
Earnings Release 1Q / 2023
Summary of Financial Performance and Outlook
Loans (in Average Daily Balances)
Structural balances, measured in ADB, dropped 0.7% QoQ to stand at S/136,758 million. This decrease was fueled mainly by Wholesale Banking at BCP and was partially offset by Retail Banking at BCP and by Mibanco.
YoY, structural loans grew 9.7%, driven mainly by Retail Banking via Consumer and Mortgage and secondarily by Wholesale Banking, via Corporate banking.
The Government Loan Portfolio (GP) represented 5.7% of the total portfolio in average daily balances (4.9% in quarter-end balances).

Deposits
Our deposit base measured in quarter-end balances increased 1.1% QoQ. This growth was mainly attributable to growth in Time Deposits at BCP, which was concentrated in FC and in line with higher interest rates.
In the YoY comparison, the deposit base increased 0.5%. The migration from Low-cost Deposits to Time Deposits in both LC and FC led this evolution and reflected the impact of rising rates.



Net interest income (NII) and Margin (NIM)
NII remained relatively stable QoQ and stood at S/3,132 million. Growth in Income was spurred by the recomposition of the loan portfolio mix and by repricing of Available Funds, while the uptick in expenses reflected the migration from Low-Cost Deposits to Time Deposits.   In this context, growth in the IEA yield was similar to the expansion registered by the Funding cost. NIM1 stood at 5.84%.
YoY, Net interest income rose 28.8%, driven primarily by the evolution of rates in both currencies and by growth in the LC loan portfolio.

(1) For further details on the new NIM calculation due to IFRS17, please refer to Annex 12.1.8
 
 
7

 
 |
Earnings Release 1Q / 2023
Summary of Financial Performance and Outlook
Structural Portfolio Quality and Cost of Risk (CofR)
 QoQ, the balance of the structural NPL portfolio rose 2.7%. Growth in the NPL volume was concentrated in (i) Wholesale Banking, due to an increase in overdue loans, particularly in the Construction sector (ii) Mibanco, attributable to the negative impact of social protests and (iii) Consumer and Credit Card, which reflects the impact of penetration of higher-risk segments. In this context, the structural NLP ratio stood at 5.12% (+17 bps) at the end of 1Q23.

YoY, the structural NPL volume rose 7.8%, driven by Wholesale Banking, Consumer and Credit Cards.
 The structural CofR increased 4 bps QoQ, spurred by an uptick in provisions in (i) SME at BCP, due to a deterioration in payment behavior after the bank incurred in higher-risk segments (ii) Individuals, attributable to a deterioration in payment behavior in Consumer and Credit Cards due to the reason outlined above. (iii) Mibanco, due to the negative impact of social protests in the south and intense rains in the north. In this context, the structural CofR stood at 2.10%.
YoY, the structural CofR rose significantly (+128 bps), in line with growth in provisions. This increase was led by Individuals and Mibanco Due to a deterioration in payment behavior and a particularly low provision base in 1Q22. Provisions for SMEs continue at high levels, despite a YoY improvement, in line with portfolio deterioration.
The structural NPL coverage ratio continues to follow a downward trend and stood at 110.0% in 1Q23.
 



8

 
 |
Earnings Release 1Q / 2023
Summary of Financial Performance and Outlook
Other income
Other Core Income (Commissions + Gains on FX transactions) fell 4.8% QoQ and 1.8% YoY due to a drop in the net gain on FX transactions. The aforementioned drop QoQ and YoY reflects a seasonal effect on transaction volumes and income from the net gain on foreign exchange transactions at BCP Stand-alone. QoQ and YoY, fee income decreased due to the elimination of inter-plaza fees in Universal Banking.
Other Non-core income1 increased 31.4% QoQ, which reflected the impact of a sale of a judicial portfolio.  YoY, growth of 124.6% was driven by an uptick in the Net gain on securities.

(1) For more details regarding the content of this grouping, please refer to Annex 12.1.8


Insurance Underwriting Result
The Insurance Underwriting Result1 rose 43.4% YoY. This evolution was mainly attributable to the  Life business, which registered an improvement due to an uptick in written premiums in D&S and Credit Life. The P&C business reported a drop in its result, which reflects an uptick in claims, particularly in P&C Risks and Cars.
(1) For more details regarding the new composition of Insurance Underwriting Result to reflect IFRS17, please refer to Annex 12.1.8
 

 
9

 
 |
Earnings Release 1Q / 2023
Summary of Financial Performance and Outlook
Efficiency
In 1Q23, the Efficiency ratio1 stood at 44.3%. This evolution represented an improvement of 290 bps with regard to 1Q22 and reflected an uptick in operating income at BCP and Pacífico.
(1) For more details regarding the new calculation of the Efficiency ratio due to IFRS17, please refer to Annex 12.1.8












Net Income attributable to Credicorp
In 1Q23, net income attributable to Credicorp was S/1,384 million, up +31.3% QoQ and +18.1% YoY. With these results, net shareholders’ equity was S/30,360 million (+4.7% QoQ). In this scenario, ROE stood at 18.7%.
 


Contributions* and ROE by subsidiary in 1Q23
(S/ millions)

*Contributions to Credicorp reflect eliminations for consolidation purposes (eliminations for transactions among Credicorp’s subsidiaries or between Credicorp and its subsidiaries).
- At BCP Stand Alone, the figure is lower than net income because it does not include gains on investments in other Credicorp subsidiaries (Mibanco).
- At Mibanco, the figure is lower than net income because Credicorp owns 99.924% of Mibanco (directly and indirectly).
- The contribution of Grupo Pacífico presented here is higher than the earnings reported for Pacífico Seguros because it includes 100% of Crediseguros (including 48% under Grupo Credito).

10

 
 |
Earnings Release 1Q / 2023
Summary of Financial Performance and Outlook



11

 
 |
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%
(1) Net Interest Margin = Net Interest Income (Excluding Net Insurance Financial Expenses) / Average Interest Earning Assets
(2) Funding Cost = Interest Expense (Does not include Net Insurance Financial Expenses) / Average Funding
(3) Internal Overdue Loans: includes overdue loans and loans under legal collection, according to our internal policy for overdue loans. Internal Overdue Ratio: Internal overdue loans / Total loans
(4) Non-performing loans (NPL): Internal overdue loans + Refinanced loans. NPL ratio: NPL / Total loans.
(5) Cost of risk = Annualized provision for loan losses, net of recoveries / Total loans.
(6) Efficiency Ratio = (Salaries and employee benefits + Administrative expenses + Depreciation and amortization + Association in participation) / (Net interest, similar income and expenses + Fee Income + Net gain on foreign exchange transactions + Net Gain From associates + Net gain on derivatives held for trading + Result on exchange differences + Insurance Underwriting Result)
(7) Regulatory Capital / Risk-weighted assets (legal minimum = 10% since July 2011).
(8) Tier 1 = Capital + Legal and other capital reserves + Accumulated earnings with capitalization agreement + (0.5 x Unrealized profit and net income in subsidiaries) - Goodwill - (0.5 x Investment in subsidiaries) + Perpetual subordinated debt (maximum amount that can be included is 17.65% of Capital + Reserves + Accumulated earnings with capitalization agreement + Unrealized profit and net income in subsidiaries - Goodwill).
(9) Common Equity Tier I = Capital + Reserves – 100% of applicable deductions (investment in subsidiaries, goodwill, intangibles and net deferred taxes that rely on future profitability) + retained earnings + unrealized gains.
Adjusted Risk-Weighted Assets = Risk-weighted assets - (RWA Intangible assets, excluding goodwill, + RWA Deferred tax assets generated as a result of temporary differences in income tax, in excess of 10% of CET1, + RWA Deferred tax assets generated as a result of past losses).”
(10) Consider shares held by Atlantic Security Holding Corporation (ASHC) and stock awards.
(11) Common Equity Tier I calculated based on IFRS Accounting.

12

 
 |
Earnings Release 1Q / 2023
Credicorp’s Strategy Update

Credicorp Strategy
Credicorp is advancing in its execution of a long-term strategy that focuses on three priorities: accelerating digital transformation and innovation; ensuring with have the best talent in place; and integrating sustainability at the core of our businesses.
On June 20, 2023, we will hold Credicorp’s Investor Day in New York through a hybrid format. Senior Management will present relevant advances and provide details on how each business leverages its synergies and Credicorp’s new capacities to strengthen the Group’s sustainable growth.
The following link contains details on this event https://www.credicorpday.com/
Main KPIs of Credicorp’s Strategy

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%
(1) Figures for March 2022, December 2022, and March 2022
(2) Retail Monetary Transactions conducted through Retail Banking, Internet Banking, Yape and Telecredito/Total Retail Monetary Transactions in Retail Banking.
(3) Disbursements generated through leads/Total disbursements.
(4) Disbursements conducted through alternative channels/Total disbursements.
(5) Number of loans disbursed/ Total relationship managers.
(6) Amount transacted through Mobile Banking, Internet Banking, Yape y POS/ Total amount transacted through Retail Banking.
(7) Units sold by Retail Banking through digital channels/ Total number of units sold by Retail Banking.

13

 
 |
Earnings Release 1Q / 2023
Credicorp’s Strategy Update

Disruptive Initiatives: Yape
At the end of 1Q23, Yape had more than 12.3 million users, 71% of whom made transactions at least once a month. Additionally, 63% of Yape’s users utilize a BCP savings account to channel payments and 31%, Yapecard. The remaining 6% use Yape’s partnership platforms with Mibanco, Banco de la Nación and different Municipal Saving Banks. As of 2Q23, Yape users will be able to make transfers to users of other digital wallets that coexist in the Peruvian ecosystem.
Yape continues to grow by focusing on three main pillars:

Be the main payment venue in the country:
As part of this first pillar, Yape has launched four major initiatives:

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:
In September 2022, we launched Yape Promos, a functionality that offers Yape clients special discounts at affiliated establishments. In 1Q23, 476 thousand transactions were conducted through Yape Promos, which represented a total transaction amount of S/9.8 million.

Provide solutions to Yaperos’ financial needs:
Yape launched a Microloan functionality at the end of August 2022. In 1Q23, 148 thousand disbursements were made for a total of S/33.5 million. Additionally, thanks to data analysis, Yape has begun to derive Yaperos with larger credit needs to other channels for a complete credit risk assessment.
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
(1) Yape users that are Microbusinesses/ Total Yape Users
(2) BCP clients that are Yape users/ Total Yape Users
(3) Yapecard Users / Total Yape Users
(4) Yape users that have conducted at least one transaction in the last month
(5) Yape users that have conducted at least one transaction in the last month/Total Yape users
(6) Number of Yape users/ Active users

14

 
 |
Earnings Release 1Q / 2023
Credicorp’s Strategy Update

Integrating sustainability in our businesses
For more information about our sustainability strategy, program and initiatives, please review the following documents:
Sustainability Strategy 2020-25” and “Annual and Sustainability Report 2022.” Noteworthy milestones hit in the first quarter of 2023 in the framework of the Sustainability Program include:

Governance Front – Strengthening our governance structure

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.
Environmental Front – Driving environmental sustainability from the financial sector

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.

Social Front – Expanding financial inclusion and educating about finance and entrepreneurship
Financial Inclusion:

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.
Financial Education:

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.

15

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results

01 Loan Portfolio
     
 
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 (in Average Daily Balances) (1)(2)(3)

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
 

QoQ, structural loans in average daily balances reported a slight decline due to:


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.
The aforementioned was partially offset by slight growth in:
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.
 
16

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 01. Loan Portfolio

In the current context, Mibanco has chosen to focus on clients that present lower risk according to the adjustments in risk appetite implemented in the second half of last year.
YoY, structural loans in average daily balances rose 9.7%. This increase was driven primarily by:

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.
The aforementioned was partially offset by the sale of portfolio in Retail Banking.

Government Program Loans
(in Average Daily Balances – S/ millions)


ADBs for Government Program loans (GP) dropped -23.7% QoQ and -53-1% YoY. This evolution was driven mainly by amortizations at both BCP and Mibanco. GP loans in average daily balances represented 5.7% of total loans (vs 7.2% in December 22 and 12.3% in March 22).
 
17

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 01. Loan Portfolio

Total loans (in Average Daily Balances) (1) (2)

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
 

QoQ total loans dropped and reflected the fact that growth in structural loans was insufficient to offset the drop in GP loans. YoY total loans were up, driven by the positive evolution of the structural portfolio at BCP Stand-alone and Mibanco; this improvement was partially offset by a contraction in GP loans.

Evolution of the Dollarization Level of Loans (in Average Daily Balances) (1)(2)
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
 

At the end of March 2023, the dollarization level of structural loans fell -80bps QoQ (35.6% in March23).  This evolution was spurred by growth in LC loans in all of Retail Banking’s segments (disbursements made primarily in Soles) and by the variation in the exchange rate (-1.4%), which affects Wholesale Banking portfolios in particular (disbursements made primarily in US Dollars).

18

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 01. Loan Portfolio

YoY, the dollarization level of the structural portfolio fell -207bps after growth in structural loans in LC (+13.4%) outpaced expansion in FC (+9.9%). Growth in LC was led by Consumer, Mibanco, Mortgage and SME-Pyme. In FC, the increase was driven by Wholesale Banking, where disbursements are concentrated in US Dollars.

Evolution of the Dollarization Level of Structural Loans (in Average Daily Balances) *
(1) The FC share of Credicorp’s loan portfolio is calculated including BCP Bolivia and ASB Bank Corp., however the chart shows only the loan books of BCP Stand-alone and Mibanco.
(2) The year with the historic maximum level of dollarization for Wholesale Banking was 2012, for Mibanco was 2016, for Credit Card was in 2021 and for the rest of segments was 2009.
* For dollarization figures in quarter-end period, please refer to “12. Annexes – 12.2 Loan Portfolio Quality

Loan Evolution in Quarter-end Balances

Structural loans fell -0.7% QoQ in quarter-end balances due to the same factors outlined in the analysis of loans measured in average daily balances. If we include the contraction in the GP portfolio in the analysis, total loans fell -2.3% QoQ.

In YoY terms, structural loans rose 8.2% in quarter-end balances due to the same drivers as those that fueled the evolution of average daily balances.  If we include GP loans in the analysis, total loans rose 0.4% YoY.

1.2. Portfolio Quality

Quality of the Structural Portfolio (in Quarter-end balances)
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

(1) The Structural Portfolio excludes Government Programs (GP) effects.
The volume of structural NPL loans rose QoQ and YoY by 2.7% and 7.8% respectively. QoQ, the increase was driven by growth in IOL loans in Wholesale Banking. This increase was partially offset by the sale of a judicial portfolio in Retail Banking this quarter. It is important to note that, thanks to Wholesale provisions models that foresaw the potential for deterioration, the IOL portfolio was completely provisioned prior to advancement to the IOL stage. YoY, dynamics were driven by an increase in refinanced loans in Wholesale Banking.

19

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 01. Loan Portfolio

Structural NPL Ratio

In the QoQ analysis, the structural NPL ratio rose, which reflects an increase in NPL volumes.  The segments that contributed to growth were:

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.
Growth in the structural NPL ratio was partially offset by the sale of a judicial recovery portfolio in Retail Banking, which was concentrated primarily in SME-Pyme and Mortgage loans. Had the bank not taken the aforementioned measures, the SME-Pyme segment would have reported deterioration in disbursements of higher-risk loans disbursed in 2022.
YoY, the structural NPL ratio fell slightly by 3bps, which reflects the impact of loan growth as outlined in the previous chapter. The uptick in loan volumes was partially offset by an increase in NPL loans, which was driven by:

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
As was the case QoQ, the uptick in the structural loan ratio was partially offset by the sale of a portfolio.

20

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 01. Loan Portfolio

Structural write-offs
(in quarter-end balances – S/ thousands)
QoQ, structural loans fell -10.2%. This evolution was attributable to the fact that regulatory restrictions that impeded taking charge-offs on structural loans held by clients that also possess Reactiva loans were lifted.  Consequently, the first wave of charge-offs was rolled out in the SME-Pyme sector in 3Q22 and continued through this quarter. Although charge-offs in 4Q22 were lower than those registered last quarter, the level is high and is expected to remain so over coming quarters.

YoY, growth in the NPL volume (+79.1%) was fueled by write-offs in SME-Pyme, Consumer and Mibanco. Growth in NLP loans in SME-Pyme and Mibanco was primarily driven by the factors indicated above while the uptick in Consumer was attributable to write-offs that had been postponed during the pandemic.
 
Coverage Ratio of Structural NPL Loans
In the last few quarters, the coverage ratio for structural NPL loans has presented an on-going reduction. This decline was primarily driven by Wholesale Banking, which experienced a significant uptick in structural loan volumes in 2022 and 1Q23 due to the impulse of refinanced loans. This growth was not accompanied by a commensurate increase in provisions given that these loans are backed by collateral levels that far exceed total debt.

NPL loans in the Government Loan Portfolio
(in quarter-end balances– S/ thousands)
QoQ, the volume of NPLs dropped due to growth in honoring processes for Reactiva Loans. At the end of March 2023, a total of S/1,430 million was received for the concept of state guarantees.

To execute these guarantees, loans must present delinquency for more than 90 days. Average guarantee levels stand at 84%, 91% and 97% for Wholesale Banking, Retail Banking and Mibanco respectively.
 
21

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 01. Loan Portfolio

Quality of the Total Portfolio (in quarter-end balances)
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

(1) Includes Overdue Loans and Loans under legal collection (Quarter-end balances net of deferred earnings).
(2) Figures net of deferred earnings.
(3) Non-performing Loans include Internal overdue loans and Refinanced loans (Quarter-end balances net of deferred earnings).

Accordingly, Credicorp’s NPL ratio rose 4bps QoQ and 20bps YoY, in line with growth in structural NPL volumes.

22

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results

02 Deposits
     
 
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%

Our Total Deposit base increased 1.1% QoQ and 0.5% YoY. This growth was driven by the following dynamics:


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.
The aforementioned was partially offset by:

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.
The low-cost deposit volume (Demand + savings) has fallen and is returning to pre-pandemic levels. Nevertheless, this deposit type continues to represent a sizeable share of total deposits (67.9%).
Deposit Dollarization Level

Deposits by currency
(measured in quarter -end balances)
At the end of March 2023, the dollarization level of Total Deposits fell 10 bps QoQ. This drop was driven by Demand Deposits, which were impacted by the migration of funds from FC to LC at BCP Stand-alone in a context marked by a lower exchange rate and an improvement in market expectations.

In YoY terms, the dollarization level fell 150 bps. This evolution was driven by a drop in Demand Deposits in FC (-23.5%) and Savings Deposits in FC (-5.5%) and by growth in Time Deposits in LC (42.05%). These three movements reflected migration to more profitable deposits.

23

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
02. Deposits

Deposits by currency and type
(measured in quarter -end balances)
Loan / Deposit Ratio (L/D Ratio)

The L/D ratio fell at BCP Stand-alone and Mibanco QoQ by 475 bps and 500 bps respectively. This led the L/D ratio at BAP to decline in QoQ terms and stand at 97.7% at quarter-end (101.1% in 4Q22.). The aforementioned reduction was driven primarily by a drop in loan balances at BCP and Mibanco, and secondarily by growth in deposits, and in Time Deposits at BCP Stand-alone in particular, in a context of higher interest rates.

L/D Ratio Local Currency
L/D Ratio Foreign Currency

24

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
02. Deposits

Share of the Market for Deposits in the Peruvian Financial System


At the end of February 2023, the MS of Total Deposits of BCP Stand-alone and Mibanco in Peru stood at 32.3% and 2.5% respectively (-100bps and +100bps with regard to March 2022). With this result, BCP Stand-alone continues to lead the market by a solid margin.
Growth in BCP Stand-alone’s share of Time Deposits, which was equivalent to 290 bps, reflected fund migration from low-cost to higher-yield deposits.   Demand Deposits at the bank fell this quarter, which reflects businesses’ moves to cover seasonal expenses and other liquidity needs.
It is important to note that BCP Stand-alone, with a 41.9% share as of February 2023 (+1.0% with regard to March 2022) continues to lead the market for low-cost deposits in the Peruvian financial system.

25

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results

03 Interest-earning Assets (IEA) and Funding
     
 
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.
 
     

3.1. IEA1

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%

QoQ, IEAs grew 0.2% due to an increase in Available Funds and Investments. This growth was partially offset by a drop in Loans.

The uptick registered in Available Funds was fueled by growth in the funding base of BCP and Mibanco. The majority of these funds are deposited in BCRP accounts, which currently produce favorable yields.  Investment rose due to a move to increase the position in debt instruments issued by BCRP. Total loans fell 2.3%, which reflected amortizations of GP loans and a drop in the exchange rate. Structural loans fell 0.7%, which was primarily driven by a decrease in the loan balance of the Wholesale Banking portfolio.

YoY, IEA dropped 0.6%. This evolution reflected the decrease in balances for Available Funds and Investments, which was partially offset by an increase in Total Loans.  The drops registered in Available Funds and Investments were attributable to a system-wide decrease in liquidity after clients moved to amortize GP loans.

Total loans reported growth of 0.4% YoY.  This slight growth was spurred by a drop in GP loan balances. Over the same period, the structural loan volume rose 8.2%, driven primarily by an uptick in volumes at Retail Banking at BCP and Mibanco.  GP loans, in turn, dropped 58.4% YoY.

3.2. Funding

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%

QoQ and YoY, funding dropped 0.6% and 2.6% respectively due a decrease in balances for BCRP instruments (associated with the amortization of Reactiva Loans) and a reduction in the balance of Bonds and Issued Notes, which reflects the expiration of a bond at the end of March.  It is important to note that deposits rose 1.1% QoQ, due primarily to growth in time deposits. YoY, the deposit volume remained relatively stable.

(1) Effective 1Q23, IEA does not include “Financial assets designated at Fair Value through P&L” (mainly comprised of Investment Link contracts) as one of its components
(2) Effective 1Q23, Funding includes Repurchase agreements with clients

26

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results

04 Net Interest Income (NII)
     
 
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

 (1) For further detail on the new NIM calculation due to IFRS17, please refer to Annex 12.1.8
QoQ, Net interest income registered a little decrease (-0.1%) given that growth in expenses outstripped expansion in income. The increase in income was driven by IEA yields, where despite the reduction in the loan balance, the recomposition of the loan portfolio mix, together with the current interest rate environment, resulted in a positive impact. Expansion in interest expenses was fueled by an uptick in the Funding Cost, which was in turn spurred by growth in the share of more expensive sources of funding in the mix. In net terms, the increase registered in IEA yields was slightly above the growth registered for the funding cost; consequently, NIM rose 9bps QoQ to stand at 5.84%.

YoY, Net interest income rose 28.8%, driven by the fact that growth in income outstripped the expansion in expenses in an environment marked by rising interest rates.  This evolution was primarily attributable to the fact that the positive effect of interest rate hikes on IEAs outweighed the negative effect of said hikes on the Funding Cost. In this context, NIM rose 138bps YoY.

Net Interest Margin
Structural NIM continued to rise QoQ thanks to the positive effect generated by active interest rate management in our business segments and to effective repricing of investments. This quarter, risk-adjusted NIM rose slightly to stand at 4.54% at quarter-end.

To analyze the evolution of Net Interest Income, it is important to differentiate dynamics by currency given that the trends in volumes market rate variations differ for each. The reference rate in LC (BCRP) increased 25bps QoQ and 375bps YoY, while the rate in FC (FED funds rate) rose 50bps QoQ and 450bps YoY.

27

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
04. Net Interest Income (NII)

Dynamics of Net Interest Margin by Currency

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%
(1) Excluding Net Insurance Financial Expenses.

QoQ analysis
QoQ, Net interest income remained relatively stable given that the dynamics in LC and FC offset one another. IEAs in LC represented 56.9% of total IEA and accounted for 77% of Net interest income generated in 1Q23.

Dynamics in Local Currency (LC)
Net interest income in LC fell 1.2%, which was attributable to the following dynamics:

Average IEA in LC dropped 1.0%, driven by amortizations of Government Program loans (-23.5%). The aforementioned was partially offset by growth in Investments (+4.0%) and Structural Loans (+0.5%). The implicit rates of the main components of IEA in LC remained stable. In 1Q23, the yield on IEA in LC stood at 10.0%. The aforementioned contraction in IEAs led to a consequent drop in Interest income in LC (-0.4%).

Average funding in LC fell 3.3%, which was attributable to a decrease in balances for Reactiva funding and Deposits. The funding cost in LC rose from 2.7% in 4Q22 to 2.9% in 1Q23, which reflected fund migration from low-cost deposits to Time Deposits. Interest expenses (excluding Net Insurance Financial Expenses) in LC rose 1.9%, driven primarily by an increase in the funding cost.

Foreign Currency Dynamics (FC)
Net interest Income in FC rose 3.8% due to the following dynamics:

Average IEA in FC dropped 2.1%, in line with a decrease in the exchange rate and a drop in Total loans (controlling for the exchange rate). Nonetheless, interest rate hikes led the Yield on IEAs in FC to increase from 4.8% to 5.3%. This price effect drove expansion in Interest income in FC (+9.2%).

Average funding in FC fell 2.2%. This evolution was primarily attributable to an exchange rate effect and to a drop in the balance of Bonds and Issued Notes, which reflected the impact of a bond expiration at BCP in March. Despite the aforementioned, the Funding cost rose this quarter, primarily due to an increase in rates in FC and secondarily, to the negative mix effect generated by fund migration from Low-cost deposits to Time deposits. In this context, Interest expenses (excluding Net Insurance Financial Expenses) in FC rose 16.6%.

28

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
04. Net Interest Income (NII)

YoY Analysis

YoY, Net interest income rose 28.8% mainly influenced by the evolution of interest rates and volumes in FC, as well as by the interest rate dynamics in LC:

Local Currency Dynamics (LC)
Net interest income in LC rose 15.9% YoY due to the following dynamics:

Average IEA in LC dropped 4.2% YoY, which reflected the impact of amortizations of Government Program loans and a drop in Available funds. The Yield on IEAs stood at 10.0% in 1Q23.  In this context, LC income increased 27.0%, driven by a positive price effect across the IEAs and by growth in the Structural loan volume.

Average funding in LC declined 5.4%, which was attributable to a decrease in repo balances with BCRP, in line with amortizations of Reactiva loans. This reduction was offset by an increase in Time deposits as clients sought to take advantage of higher rates. Nonetheless, the rates of the main components of funding in LC rose, in particular for interest-bearing deposits and bank financing, in line with an increase in reference rate.  The funding cost in LC increased from 1.4% in 1Q22 to 2.9% in 1Q23. Interest expenses (excluding Net Insurance Financial Expenses) rose 96.6% this quarter, driven by a price effect and by an increase in the cost of the funding structure.

Dynamics in Foreign Currency (FC)
Net interest income in FC expanded 107.9% due to the following dynamics:

Average IEA in FC increased 0.6%, driven by Loan growth and partially offset by a drop in the balances of Investments and Available funds. This dynamic generated a positive mix effect on IEAs in FC. In this context, the yield on IEA in FC rose from 2.8% in 1Q22 to 5.3% in 1Q23, fueled by interest rate hikes and the aforementioned mix effect. In net terms, positive price and mix effects led Interest income in FC to increase 90.6%.

Average funding in FC dropped 2.6%, which was attributable to a reduction in balances of Deposits, and Bonds and Issued Notes. Notwithstanding, the funding cost in FC rose from 1.3% in 1Q22 to 2.3% in 1Q23, which reflected the positive impact of higher rates in FC. This quarter, Interest rate expenses (excluding Net Insurance Financial Expenses) in FC expanded 80.5% due to a price effect.

29

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
05 Provisions
     
 
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.
 
     

Provisions and Cost of Risk (CoR) (1) of the Structural Portfolio

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

(1) Annualized Provision for credit losses on loan portfolio, net of recoveries.
(2) The Structural Cost of risk excludes the Provisions for credit losses on loan portfolio, net of recoveries and Total Loans from the Reactiva Peru and FAE Government Programs.
QoQ, structural provisions rose slightly. This led to a 4 bps increase in the structural CofR. The segments that drove the ratio upward were:

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.
 Growth in total provisions was partially offset by a drop in provisions in Wholesale Banking, which experienced a decrease in its exposure level that reflected a reduction in balances and debt payments by clients that were in default.

30

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
05. Provisions

YoY the structural CofR increased 128bp, in line with growth in provisions. The uptick in provisions expenses was driven by

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.
Growth in total provisions expenses was partially offset by a decline in the provisions expense in the Wholesale Banking segments, which registered an improvement in payment behavior with regard to 1Q22.
Structural Cost of Risk by Subsidiary

 
In this context, we are closely monitoring our asset quality metrics and have implemented stricter origination guidelines at specific segments within Consumer, Credit Cards and SME-Pyme. Likewise, since the second half of last year, we have reviewed the risk appetite at Mibanco and turn our focus on clients with better risk profiles.

Provisions and CoR in the Government Loan Portfolio (PG)
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
 (1) The GP Cost of risk includes the Provisions for credit losses on loan portfolio, net of recoveries and Total Loans from the Reactiva Peru and FAE Government Programs.
GP provisions fell significantly both QoQ and YoY due the fact that honoring processes to execute State guarantees are on-going.
The GP provisions balance represents 1.7% of Credicorp’s total provisions. This relatively small balance is due to the existence of ample state guarantees with coverage levels that range between 80% and 98% of the loan amount. For more information, see 1.2 Portfolio Quality – Government Program Loan NPLs.

Provisions and CoR of Total Portfolio
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
(1) Annualized Provision for credit losses on loan portfolio, net of recoveries / Total Loans.

The CofR of the total portfolio, which is comprised of structural and GP loans, reported growth of 3bps QoQ and 129 bps YoY, which reflected growth in structural provisions.

31

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
05. Provisions

QoQ Evolution of the Cost of Risk


YoY Evolution of the Cost of Risk


(1) Others include BCP Bolivia, Mibanco Colombia, ASB Bank Corp and eliminations. 

32

 
 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
06 Other Income
     
 
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.
 
     

6.1 Other Core Income

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%
QoQ and YoY, other core income fell. This decline was primarily driven by a drop in the Net gain on FX transactions, which was in turn fueled by:

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.
Additionally, net fee income fell due to the elimination of inter-city fees in universal banking. This reduction was partially offset by BCP Bolivia, which increased its fee for foreign transfers from 2.5% to 7.5% of the total transfer amount. For more details, see the section on fee income in the banking business.
Fee income in the banking business
Composition of fee income in the banking business

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%

(1) Corresponds to fees from: credit and debit cards; payments and collections.
(2) Corresponds to fees from: Account maintenance, interbank transfers, national money orders y international transfers.
(3) Corresponds to fees from retail and wholesale loan disbursements.
(4) Use of third-party network, other services to third parties and Commissions in foreign branches.

Commissions for banking services rose slightly QoQ. This evolution was driven primarily by:

33

 
 |
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.

The aforementioned was partially offset by:

Passive and Transactional Accounts due to:

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.

 YoY, growth in banking fees was driven by:

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.

Growth in YoY terms was partially offset by the same drivers as those that offset expansion QoQ.

6.2 Other non-core income
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%
(1) Includes gains on other investments, which are mainly attributable to the Banmedica result

QoQ evolution of non-core income
 (millions of soles)
(1) Others includes Grupo Credito, Credicorp Individual, eliminations and others
YoY evolution of non-core income
(millions of soles)

34

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
06. Other Income

Other non-core income rose QoQ, which was driven mainly by:

Universal Banking: Due to income from the sale of an overdue and judicial recovery portfolio in retail banking.
The aforementioned was partially offset by a drop in the Net gain on securities in the Miscellaneous line, which was driven by a drop in the value of Credicorp’s investments in mutual funds.
Other Non-Core Income rose YoY, which was primarily attributable to:

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.

35

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
07 Insurance Underwriting Results
 Introduction of IFRS 17
Insurance contracts combine service and financial aspects and, in many cases, generate long-term variable cash flows. To adequately reflect the impact of these aspects, IFRS 17 combines measuring future cash flows with reporting of insurance contract results during the period that the service is provided. This requires companies to present separate results for insurance, reinsurance and financial results.
IFRS was issued in 2017 to replace IFRS 4 “Insurance Contracts” to ensure that companies apply consistent criteria to improve the usefulness, transparency and comparability of Financial Statements. The standard went into effect in January 2023.

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.

Valuation methods
IFRS 17 introduces different approaches to valuing underwriting provisions based on the product’s characteristics (Contract duration, cash flow)

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.

36

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
07. Insurance Underwriting Results

Insurance Underwriting Result
     
 
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%

Income from Insurance Contracts*

P&C
Life Insurance
*The products corresponding to Life and P&C businesses have changed from previous reported.
(3) Includes Cars, and SOAT.
(4) Includes Wholesale Risks and Personal Lines without AP.
(5) Includes SCTR (Complementary Insurance for High-risk Occupations, Statutory Life and Group Life.

In the YoY analysis, income from insurance contracts increased 13.4%. This evolution was driven primarily by Life and to a lesser extent, P&C. In the Life business, income was up 23.7%, spurred by (i) D&S, which reflected an improvement in the terms of tender for the SISCO VI contract⁽1⁾ versus those attached to the SISCO V tender; (ii) Credit Life, due to growth in premiums from bancassurance policies at BCP Stand-alone and Banco de la Nación, which was triggered by rate adjustments and loan growth; (iii) Group Life, through the SCTR (Complementary Insurance for High-Risk Occupations). In P&C, income rose 1.0%, driven by Cars and Medical Assistance.



(1) Public tender to select the insurance companies that will collectively manage disability, survivorship and burial risks for AFP affiliates in the 2023 period.

37

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
07. Insurance Underwriting Results
 
Expenses for Insurance Contracts

P&C

Life Insurance


In the YoY analysis, expenses for insurance contracts rose 3.0%, driven by P&C. In the P&C, business, expenses rose 13.6% YoY due to: (i) P&C Risks, through the Card Protection product, which experienced growth in the incidence of unrecognized internet purchases; and (ii) Cars, due to the increase in case frequency. The aforementioned was partially offset by Medical Assistance, which reported a release of COVID-19 IBRN reserves. Life Insurance contracts fell 4.2%, driven mainly by D&S and Credit Life after COVID-19 cases fell in comparison to 1Q22.

Expenses for Reinsurance Contracts

Expenses for reinsurance contracts rose 7.7%. This increase was attributable to the Life Business and led by the D&S product, which registered an uptick in ceded premiums under the new SISCO VI contract. The aforementioned was mitigated by the evolution at the P&C business, which reported growth in claims under our reinsurance policies for P& C Risks.

Insurance Underwriting Results

The insurance underwriting result increased 43.4% YoY, driven by the Life Business. The increase reported in the Life business was driven by growth in premiums and a drop in claims in the Credit Life and D& S lines. The drop reported in the result for P&C was attributable to an increase in claims P&C Risks and Cars, which was mitigated by decrease in claims in Medical Assistance.

38

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 
08 Operating Expenses
     
 
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%.
 
     
Total operating expenses1

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%

(1)  Due to the application of IFRS 17, which impacts reporting for Insurance contracts, Operating Expenses have been restated and as such, differ with regard to calculations in previous reports. For more details, review annex 12.1.8.

The expense analysis will focus on YoY movements to eliminate seasonality effects between quarters.

Operating expenses continue to rise due to:

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.

If we exclude disruptive expenses, growth stands at 8.9% YoY.

Administrative and general expenses and taxes

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%

(1) Others consists mainly of security and protection services, cleaning service, representation expenses, electricity and water utilities, insurance policy expenses, subscription expenses and commission expenses.

39

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
08. Operating Expenses
 
The 13.5% increase in Credicorp’s expenses in YoY terms was attributable primarily to an uptick in expenses at BCP (46%) and secondarily, to expansion in expenses for our disruptive initiatives (38%). Given that these expenses, when combined, generated 80% of the increase reported YoY, the explanation that follows focuses analyzing movements within each.

Operating Expense per Business

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%
(1) Include Credicorp Capital, ASB, Prima, BCP Bolivia, Mibanco Colombia and other entities within the Group.

In the case of BCP, growth of 10.3% YoY was attributable to recurring expenses, excluding IT and technology expenses:


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.

Disruption expenses rose 103.5% and represented 9% of OPEX in 1Q23. This growth was driven by investment in improvements in different functionalities and by growth in expenses for specialized personnel, which was led by initiatives such as Yape, Tenpo, Culqi, Tyba and others. Through these initiatives, we seek to strengthen our leadership in the market.  If we exclude disruptive expenses, the YoY variation of operating expenses stands at 8.9%.

40

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
 
09 Operating Efficiency
     
 
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
Due to the application of IFRS 17, which impacts reporting for Insurance contracts, Operating Income has been restated and as such, differs with regard calculations in previous reports. For more details, review annex 12.1.8

(1) Operating expenses = Salaries and m y ’s benefits + Administrative expenses + Depreciation and amortization + Association in participation + Acquisition cost.
(2) Operating income = Net interest, similar income and expenses + Fee income + Net gain on foreign exchange transactions + Net gain from associates + Net gain on derivatives held for trading + Net gain from exchange differences + Net Insurance Underwriting Results
(3) Operating expenses / Operating income (under IFRS 17)

Efficiency ratio by Subsidiary

The expense analysis will focus on YoY movements to eliminate the effects of seasonality between quarters.

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

To facilitate comparability as we transition from IFRS 4 to IFRS 17, it is important to note that if IFRS 4 had been applicable in 1Q23, Credicorp’s efficiency ratio would have stood at 42.9%

YoY, the efficiency ratio improved. This evolution was driven primarily by growth in core income at BCP Stand-alone. Within core income, growth in net interest income was particularly noteworthy and reflects disciplined pricing management in a context of rising interest rates.

41

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
10 Regulatory Capital
     
 
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.
 
     

Credicorp’s Regulatory Capital Ratio stood 1.43 times above the minimum level required by the regulatory entity at the end of 1Q23. In the QoQ analysis the ratio rose 8 bps, after a drop in loan volumes led to a subsequent decrease in the regulatory capital level.

In the YoY analysis, the Regulatory Capital Ratio fell 8 bps. This evolution reflected an uptick in the regulatory capital levels required for loan portfolios at BCP Stand-alone and Mibanco, which was triggered by growth in loan volumes.  The aforementioned increases were partially offset by growth in the balance of Discretionary and Restricted Reserves.
Figures in millions S/.
10.1 Credicorp’s Regulatory Capital


In 2022, to further align local regulations with the methodology and parameters of Basel III, the Superintendency of Banking, Insurance and AFP (SBS) issued a series of rulings that modified the concepts and methodologies used to calculate regulatory capital and solvency ratios and reset minimum thresholds.

Under this regulation, the components that financial entities must use to calculate effective equity for each level are as follows:

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).
The changes required by SBS set new minimum limits of capital for each level:

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)

Additionally, the regulation requires the following buffers: 2.5% of maintenance capital + 2% capital for risk of market concentration risk or systemic risk + 1.5% for economic cycle when the monthly GDP has grown more than 4% in the last 30 months. All of these aspects must be covered by CET 1.
It is important to note that compliance of the aforementioned limits will be gradual with a final effective date set for 2026.

42

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
10. Regulatory Capital

10.2 Analysis of Capital at BCP Stand-alone


At the end of 1Q23, and based on the parameters of the former regulation, the Regulatory Tier 1 Ratio and Regulatory Global Capital Ratio for BCP Stand-alone stood at 10.7% (+72 bps QoQ) and 14.9% (+50 bps QoQ) respectively. These slight increases were primarily driven by an increase in the balances for Share Capital and Legal Reserves, which rose due to earnings capitalization in 2022.  The uptick in these ratios was also impacted, albeit to a lesser extent, by a drop in loan balances for RWAs. In the YoY analysis, the Regulatory Tier 1 Ratio registered no variation.

At the end of 1Q23, and based on the new regulation, the Regulatory Tier 1 Capital Ratio and the Regulatory Global Capital Ratio stood at 11.9% and 16.5% respectively. Both ratios stand above the regulatory minimum.

The Common Equity Tier 1 (CET 1)1 ratio at BCP registered a decrease of 66 bps QoQ and stood at 11.9% at the end of 1Q23. This drop was triggered by dividend declaration, which reduced the balance of Retained Earnings.  The reduction in RWA levels, driven by a decrease in the loan volume, partially offset the decrease in this ratio.  Finally, in the YoY analysis, the CET 1 ratio rose 30 bps, fueled by (i) an uptick in Retained Earnings and (ii) higher levels of Share Capital and Legal Reserves.

10.3 Analysis of Capital at Mibanco


At the end of 1Q23, based on calculations under the previous regulation, Tier 1 and Regulatory Global Capital ratios at Mibanco stood at 12.48% (+10 bps QoQ) and 14.79% (+10 bps QoQ), respectively. These variations reflect the increase in Retained Earnings and an uptick in balances of Reserves. The YoY evolution registered a reduction of 76 bps and 82 bps in the Regulatory Tier 1 and Regulatory Global Capital ratios respectively. Both variations were driven by growth in RWAs, which was associated with loan expansion.
At the end of 1Q23, based on the parameters of the new regulation, the Regulatory Tier 1 Ratio and the Regulatory Global Capital Ratio for Mibanco stood at 16.40% and 18.76% respectively. Both are above the regulatory minimum.

Finally, the CET1 Ratio fell 8 bps QoQ due to an increase in RWAS. Growth in the latter was attributable to a deterioration in the portfolio’s credit risk profile, which reflected the negative impacts of an adverse economic environment in the wake of protests in the south and rains in the north. YoY, this ratio rose 38 bps due to growth in levels of Capital, Reserves and Retained Earnings




1 CET 1, unlike the other capital ratios, is calculated in accordance with IFRS.

43

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results

11 Economic Outlook
     
 
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: Economic Forecast

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
Sources: INEI, BCRP, y SBS.
(1) Financial System, Current Exchange Rate
(2) Inflation target: 1% - 3%
(3) Grey area indicates estimates by BCP Economic Research as of April 2023

44

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
11. Economic Outlook

Main Macroeconomic Variables

Gross Domestic Product
(Annual Variations, % YoY)


 Sources: BCRP

In 1Q23, the Peruvian economy is expected to slightly contract around 0.4% YoY (4Q22 1.7% YoY) affected by the social protests of January and February and the heavy rains and floods caused by the Cyclone Yaku. These factors exacerbated the slowdown that was already taking place in the non-primary sectors as private consumption continues losing dynamism and private investment deteriorates. In the primary sector, growth in copper production from Quellaveco would have attenuated the impact of this events. According to INEI, the monthly economic activity index fell 0.6% YoY in February and 1.1% YoY in January.


Annual Inflation and Central Bank Reference Rate
(%)
Sources: BCRP and INE
Inflation, measured using the Consumer Price index of Lima Metropolitana, closed 1Q23 at 8.4% YoY, accumulating eleven consecutive months above 8.0% YoY and remains close to its highest level in 26 years (8.8% YoY in June 2022). In the same period, core inflation (excludes food and energy) stood at 5.9% YoY, highest in 23 years. As of March 2023, inflation expectations of the financial system for late 2023 and late 2024 stood at 5.00% and 3.50%, both above the upper bound of the BCRP´s target range between 1% and 3%.

The Central Bank of Perú (BCRP) increased its monetary policy rate from 0.25% in July 2021 to 7.75% in January 2023, a historical high. On its February meeting, it surprised markets by keeping its rate stable, decision that was repeated at its March and April meeting.

45

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
11. Economic Outlook

Fiscal Balance and Current Account Balance
(% of GDP, Quarter)



The annualized fiscal deficit in the last 12 months to March 2023 was 1.9% of GDP, higher than in December 2022 (1.6% of GDP). In 1Q23, the increase was explained, to a greater extent, by less dynamic tax revenues (+1.0% YoY), mainly due to lower revenues from the regularization of income tax. Non-financial spending grew 8.7% YoY, reflecting an increase in current expenditures (+7.2% YoY) and capital expenditures (14.4% YoY), related to public investment.





Source: BCRP*
Estimate: BCP
 

In January 2023, Moody’s changed the outlook for Peru’s long-term debt in foreign currency to negative from stable (and kept the credit rating at Baa1). This decision came after Fitch and Standard & Poor’s changed the outlook to negative in October and December, respectively, and affirmed their credit rating in BBB
Regarding the external accounts, the current account deficit closed Q422 at 4.3% of GDP in accumulated terms for the last 4 quarters.
The 12-month accumulated trade balance surplus to February 2023 was USD 8.7 billion, lower than the registered in January of USD 9.5 billion and far from the historical record of USD 16.1 billion of March 2022. Exports, on the same period, fell 1.9% YoY to USD 64.1 billion, driven by lower volumes and prices, while imports grew 11.9 YoY to USD 55.5 billion.
Terms of trade fell 7.0% YoY in February 2023 due to an 8.1% YoY drop in export prices, mainly lower natural gas, zinc and copper prices and a contraction of 1.2% YoY in imports prices. In YTD, terms of trade increased 1.7% and are 10.6% above October 2022 levels (lowest print since April 2020).

Exchange Rate
(PEN per USD)

1.0 billion compared to the end of 4Q22.


According to the BCRP, the exchange rate closed 1Q23 in USDPEN 3.7617, an appreciation of 1.3% compared to the end of 4Q22 and a depreciation of 1.9% compared to one year ago. In the same period, Latam main currencies also appreciated compared to the previous quarter due to the weakening of the global dollar and still high commodity prices. Thus, the Mexican peso appreciated 7.5%, the Chilean peso 6.5%, the Brazilian Real 4.2% and the Colombian Peso 3.9%.

Net International Reserves closed 1Q23 at USD 72.7 billion, above 4Q22 (USD 71.9 billion) but below 1Q22 (USD 75.3 billion). The Central Bank’s foreign exchange position stood at USD 53.0 billion, a slight increase of USD 1.0 billion compared to the end of 4Q22.





 
 
 
During 1Q23, the BCRP intervened only once in the FX spot market selling USD 1 million, lower than the net sales of USD 10 million in 4Q22, which were also done in a one-day operation. In 2022, the BCRP sold USD 1.2 billion in the spot market (equivalent to 10% of 2021 net sales), with the intervention concentrated in the first semester of the year.

46

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
Safe Harbor for Forward-Looking Statements

This material includes “forward-looking statements” within the meaning of Section 27A of the U.S. Securities Act of 1933 and Section 21E of the U.S. Securities Exchange Act of 1934. All statements other than statements of historical fact are forward-looking and may contain information about financial results, economic conditions, trends and known uncertainties. Forward-looking statements are not assurances of future performance. Instead, they are based only on our management’s current views, beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions.

Many forward-looking statements can be identified by words such as: “anticipate”, “intend”, “plan”, “goal”, “seek”, “believe”, “project”, “estimate”, “expect”, “strategy”, “future”, “likely”, “would”, “may”, “should”, “will”, “see” and similar references to future periods. Examples of forward-looking statements include, among others, statements or estimates we make regarding guidance relating to losses in our credit portfolio, efficiency ratio, provisions and non-performing loans, current or future market risk and future market conditions, expected macroeconomic events and conditions, our belief that we have sufficient capital and liquidity to fund our business operations, expectations of the effect on our financial condition of claims, legal actions, environmental costs, contingent liabilities and governmental and regulatory investigations and proceedings, strategy for customer retention, growth, governmental programs and regulatory initiatives, credit administration, product development, market position, financial results and reserves and strategy for risk management.

We caution readers that forward-looking statements involve known and unknown risks and uncertainties that could cause actual results, performance or events to differ materially from those that we expect or that are expressed or implied in the forward-looking statements, depending on the outcome of certain factors, including, without limitation, adverse changes in:

• The occurrence of natural disasters or political or social instability in Peru;
• The adequacy of the dividends that our subsidiaries are able to pay to us, which may affect our ability to pay dividends to shareholders and corporate expenses;
• Performance of, and volatility in, financial markets, including Latin-American and other markets;
• The frequency, severity and types of insured loss events;
• Fluctuations in interest rate levels;
• Foreign currency exchange rates, including the Sol/US Dollar exchange rate;
• Deterioration in the quality of our loan portfolio;
• Increasing levels of competition in Peru and other markets in which we operate;
• Developments and changes in laws and regulations affecting the financial sector and adoption of new international guidelines;
• Changes in the policies of central banks and/or foreign governments;
• Effectiveness of our risk management policies and of our operational and security systems;
• Losses associated with counterparty exposures;
• The scope of the coronavirus (“COVID-19”) outbreak, actions taken to contain the COVID-19 and related economic effects from such actions and our ability to maintain adequate staffing; and
• Changes in Bermuda laws and regulations applicable to so-called non-resident entities.

See “Item 3. Key Information—3.D Risk Factors” and “Item 5. Operating and Financial Review and Prospects” in our most recent Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission for additional information and other such factors.
You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof and are based only on information currently available to us. Therefore, you should not rely on any of these forward-looking statements. We undertake no obligation to publicly update or revise these or any other forward-looking statements that may be made to reflect events or circumstances after the date hereof, whether as a result of changes in our business strategy or new information, to reflect the occurrence of unanticipated events or otherwise.

47

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results

12 Appendix

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

48

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.1. Implementation of IFRS 17 – Restatement of figures and ratios for 2022
12.1.1. Introduction to the new standards IFRS 17
IFRS 17 was published in May 2017 as a replacement to IFRS 4 “Insurance Contracts.” The aim of this change is to ensure that consistent measurement criteria are applied to improve transparency and the comparability of Financial Statements. The new standard became effective in January 2023.
 The primary objectives of this standard include:

(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.
 12.1.2. Conceptual Framework
Insurance contracts combine attributes of risk coverage, provision of services and instruments of investments and by nature, generate cash flows (outflows such as claims payments, redemptios, expirations, pensions, attributable expenses, income such as premiums) during their term.
The difference between expected outflows and inflows (fulfillment cashflows), combined with recognition of cash value over time, constitute the best estimate of the company’s obligations. Due to potential underwriting deviations relative to expected flows, an additional reserve, known as Risk Adjustment (RA) must be set aside and the underwriting income that the company expects to obtain from its current product portfolio constitutes the Contractual Service Margin (CSM).    These 3 concepts, combined with the claims reserves (including reserves for pending claims, IBNR reserves and liquidation expenses) constitute the company’s liabilities.
12.1.3. Recognition of Profit and Loss
The P & L under IFRS shows the difference between a company’s expected cash flows (valued in liabilities) and real flows that occur. Anticipated flows must be based on realistic parameters that reflect the company’s actual experience and current market interest rates.
The standard also requires that results be separated into 3 blocks: (i) Insurance service (or direct insurance), (ii) Reinsurance and (iii) Financial Results. This structure allows users to visualize the company’s sources of income.
Unlike IFRS4, which recognized profit and losses on products during their term, IFRS17 stipulates that expected losses must be recognized at a single moment, meaning upon issuance of policies, while recognition of underwriting income (CSM) must be made gradually over the effective period of products.
The company chose the Other Comprehensive Income (OCI) option, which recognizes movements of reserves generated by underwriting issues within the Profit and Loss Statement (changes in mortality, expenses, redemptions, etc.) while within Equity, only variations in liabilities generated by changes in interest rates are recognized. This variation produces an offset to that generated by investments that back reserves and lends stability to the Balance Sheet and the Profit and Loss Statement.
12.1.4. Valuation Methods
IFRS 17 introduces different approaches to valuate underwriting provisions based on the product’s characteristics (contract duration, cash flow).

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.

49

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.1.5. Impact on Equity Under IFRS 17
The impact of the implementation of the IFRS 17 standard on the net equity balance of Pacífico Seguros is not material, registering at the end of December 2022 a net equity under IFRS 17 which is S/ 10 million greater than the net equity calculated under IFRS 4.
It should be mentioned that as of the end of December 2021 (date of the “first application” of the standard), the net equity of Pacífico Seguros under IFRS 17 was S/ 211 million less than the net equity registered under IFRS 4. This initial gap narrowed during 2022 as a result of a contraction in the value of liabilities under IFRS 17, associated with the interest rates increases.
12.1.6. Reformulation of Profit and Loss Statement at Pacífico Grupo Asegurador for year 2022
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

50

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
financial and service characteristics, whereas IFRS combines future cash flows with registry of the results of the insurance contract during the service provision period.
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.
12.1.7. Reformulation of Credicorp’s Profit and Loss Statement for year 2022
Below, we reformulate Credicorp’s Profit and Loss Statement. As is evident in the image below, the impact of implementing IFRS at Pacífico Grupo Asegurador translates to Credicorp account by account in identical or highly similar amounts. The aggregate impact of implementing IFRS 17 on the Net Earnings of Credicorp is not material and amounts to S/15 million.
12.1.8. Changes in the Methodology to Calculate Financial Indicators and their Reformulation for the year 2022
I.
Net Interest Margin
The Net Interest Margin is reformulated in the following way:
Under IFRS 4, the numerator of the Net Interest Margin was comprised of the difference between Interest Income and Interest Expenses.  Under IFRS 17, we need to adjust the formula because Interest Expenses now include the concept “Financial Expense associated with the insurance and reinsurance activity, net.” We seek to exclude the impact of this concept on the Net Interest Margin given that this particular kind of interest expense is not associated with a source of funding. As such, we adjust the numerator by reincorporating “Financial Expense associated with insurance and reinsurance activity, net” to “Net Interest Income” calculated under IFRS 17. It is important to note that as a result of this adjustment, the numerator of the Net Interest Margin under IRFS4 is identical to that seen under IFRS 17.
From now on, we will exclude from the denominator (average balance of Interest-earning Assets) the following: the balance associated with the account “Financial Assets at Fair Value through P&L” given that this account is primarily comprised of investments associated from Investment Link contracts, which do not accrue interests for Credicorp. This change is not related to IFRS 17.
Below, we present the aforementioned change in graphic form.

51

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
II.
Funding Cost
The Funding Cost indicator is being reformulated as follows: under IFRS 4, the numerator of the Funding Cost is comprised of the balance of the “Interest Expenses” account while under IFRS 17, we must adjust the formula given that Interest Expenses now include the concept of “Financial expense associated with insurance and reinsurance activity, net.” We seek to exclude the impact of this new concept on the Funding Cost given that this particular type of expense is not associated with a source of funding. As such, we adjust the numerator by deducting the “Financial Expense associated with insurance and reinsurance activity, net” from “Interest Expenses “calculated under IFRS 17. It is important to note that as a result of this adjustment, the figure for the Funding Cost under IFRS is identical to the same figure under IFRS 17. The following figure is a graphic representation of the aforementioned change.

52

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
III.
Efficiency Ratio
The Efficiency Ratio is being reformulated as follows:
Under IFRS 4, the numerator of the Efficiency Ratio is comprised of the total of the “Salaries and Employee Benefits,” “Administrative Expenses,” “Depreciation and Amortization,” “Expenses for Participation in Association,” and the “Acquisition Cost” accounts.  Collectively, these accounts constitute “Operating Expenses.” Under IFRS 17, we make an adjustment to the components of this group of “Operating Expenses” given that the “Acquisition Cost” no longer exists in the Profit and Loss Statement under IFRS 17. Consequently, under IFRS 17, the grouping of “Operating Expenses” is comprised solely of “Salaries and Employee Benefits,” “Administrative Expenses,” “Depreciation and Amortization,” and “Expenses for Participation in Association.” It is important to note that balances of these accounts under IFRS17 are not the same as the balances of the accounts with the same name under IFRS17.
Under IFRS 4, the denominator of the Efficiency Ratio is comprised of the total of the accounts grouped as Core Operating Income (“Interest Income, net”, “Fee income, net,” and “Net gain on FX transactions”); the accounts grouped as Non-Core Operating Income (“Gain on Investments in Associates, “Gain on derivatives,” “Net gain on Exchange Differences); and the “Net Earned Premiums” account.   Collectively, all of these accounts constitute “Operating Income.” Under IFRS 17, we are adjusting the components of the grouping for “Operating Income” to replace the component of “Net Earned Premiums” with the “Insurance Underwriting Result.”
It is important to note that the result of replacing the “Net Earned Premiums “account with the “Insurance Underwriting Result” in the denominator of the efficiency ratio is in fact very significant (upward). The aforementioned is due to the fact that the balance of Insurance Technical results is usually materially lower than the balance of Net Earned Premiums as Insurance Technical results have embedded the impact of charges for Incurred Claims. Below, we present a graphic depiction of the aforementioned change.

53

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.1.9. Glossary of Terms Under IFRS 17
 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.

12.2. Physical Point of contact

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

54

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.3. Loan Portfolio Quality
Loan Portfolio Quality (in Quarter-end Balances
Government Program (GP) Loan Portfolio Quality (in Quarter-end Balances)
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
(1) Government Programs (GP) include Reactiva Peru and FAE-Mype.

55

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Portfolio Quality Ratios by Segment

Wholesale Banking



SME-Business



56

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
SME-Pyme

Mortgage


57

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Consumer


Credit Card


58

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Mibanco

BCP Bolivia

59

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.4 Net Interest Income (NII)
NII Summary

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%
(1) Annualized. For further detail on the new NIM calculation due to IFRS17, please refer to Annex 12.1.8

Net Interest Margin (NIM) and Risk Adjusted NIM by subsidiary

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%
NIM: Annualized Net interest income (excluding Net Insurance Financial Expenses) / Average period end and period beginning interest earning assets.


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%
Risk-Adjusted NIM: (Annualized Net interest income (excluding Net Insurance Financial Expenses) - annualized provisions) / Average period end and period beginning interest earning assets.

60

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.5. Regulatory Capital
Regulatory Capital and Capital Adequacy Ratios
(S/ Thousands, IFRS)

 
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
   
(1) Legal and other capital reserves include restricted capital reserves (PEN 14,745 million) and optional capital reserves (PEN 6,661 million).
(2) Minority interest includes Tier I (PEN 421 million)
(3) Up to 1.25% of total risk-weighted assets of Banco de Credito del Peru, Solucion Empresa Administradora Hipotecaria, Mibanco and ASB Bank Corp.
(4) Tier II + Tier III cannot be more than 50% of total regulatory capital.
(5) Tier I = capital + restricted capital reserves + Tier I minority interest - goodwill - (0.5 x investment in equity and subordinated debt of financial and insurance companies) + perpetual subordinated debt.
(6) Tier II = subordinated debt + TierII minority interest tier + loan loss reserves - (0.5 x investment in equity and subordinated debt of financial and insurance companies).
(7) Tier III = Subordinated debt covering market risk only.
(8) Includes regulatory capital requirements of the financial consolidated group.
(9) Includes regulatory capital requirements of the insurance consolidated group.
(10) Regulatory Capital / Total Regulatory Capital Requirements (legal minimum = 1.00).

61

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Regulatory and Capital Adecuacy Ratios at BCP Stand-alone
(S/ thousands, IFRS, under regulation as of December 2022)

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%
(1) Up to 1.25% of total risk-weighted assets.
(2) Regulatory Tier 1 Capital = Capital + Legal and other capital reserves + Accumulated earnings with capitalization agreement + (0.5 x Unrealized profit and net income in subsidiaries) - Goodwill - (0.5 x Investment in subsidiaries) + Perpetual subordinated debt (maximum amount that can be included is 17.65% of Capital + Reserves + Accumulated earnings with capitalization agreement + Unrealized profit and net income in subsidiaries - Goodwill).
(3) Regulatory Tier 2 Capital = Subordinated debt + Loan loss reserves + Unrestricted Reserves + (0.5 x Unrealized profit and net income in subsidiaries) - (0.5 x Investment in subsidiaries).
(4) Since July 2012, Total Risk-weighted assets = Credit risk-weighted assets * 1.00 + Capital requirement to cover market risk * 10 + Capital requirement to cover operational risk * 10 * 1.00 (since July 2014)
(5) It includes capital requirement to cover price and rate risk.
(6) Common Equity Tier I = Capital + Reserves – 100% of applicable deductions (investment in subsidiaries, goodwill, intangibles and net deferred taxes that rely on future profitability) + retained earnings + unrealized gains. Figures differ from previously reported cause current calculations are based on IFRS figures.
(7) Adjusted Risk-Weighted Assets = Risk-weighted assets - (RWA Intangible assets, excluding goodwill, + RWA Deferred tax assets generated as a result of temporary differences in income tax, in excess of 10% of CET1, + RWA Deferred tax assets generated as a result of past losses). Figures differ from previously reported cause current calculations are based on IFRS figures.
(8) Regulatory Tier 1 Capital / Total Risk-weighted assets
(9) Common Equity Tier I / Adjusted Risk-Weighted Assets Risk-Weighted Assets
(10) Total Regulatory Capital / Total Risk-weighted assets (legal minimum = 10% since July 2011)
(11) Adjustments for differences in balance assets under Local Accounting (which regulatory Rwas are calculated) and IFRS in the Right of use account (lease). As of March 2022, the ‘Right of Use’ account increased to S/ 364M, explained the 64% of the adjustment. The rest adjustments correspond to differences in stock of provisions and Deferred Taxes.
(12) Common Equity Tier I calculated based on IFRS Accounting

62

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Regulatory and Capital Adequacy Ratios at BCP Stand-alone
(S/ thousands, IFRS, under current regulation as of January 2023)

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

(1) Up to 1.25% of total risk-weighted assets.
(2) Regulatory Tier 1 Capital = Capital + Legal and other capital reserves + Accumulated earnings with capitalization agreement + (0.5 x Unrealized profit and net income in subsidiaries) - Goodwill - (0.5 x Investment in subsidiaries) + Perpetual subordinated debt (maximum amount that can be included is 17.65% of Capital + Reserves + Accumulated earnings with capitalization agreement + Unrealized profit and net income in subsidiaries - Goodwill).
[3] Regulatory Tier 1 Capital = Tier 1 Common Equity + Tier 1 Subordinated debt (perpetual)
[4] Regulatory Tier 2 Capital = Deuda Subordinated Debt + Loan los reserves

Capital ratios
 
Regulatory Tier 1 ratio
11.86%
Regulatory Global Capital ratio
16.45%
Common Equity Tier 1 ratio IFRS (9)(12)
11.93%

63

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Regulatory Capital and Capital Adequacy Ratios at Mibanco
(S/ thousands, IFRS, under regulation as of December 2022)

 
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%

64

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Regulatory Capital and Capital Adequacy Ratios at Mibanco
 (S/ thousands, IFRS, under current regulation as of January 2023)

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

[1] (1) Up to 1.25% of total risk-weighted assets.
[2] Common Equity Tier 1 = Capital Stock + Reserves + Accumulated earnings – Unrealized profits or losses - 100% deductions (investment in subsidiaries, goodwill, intangible assets and deferred tax assets based on future returns).
[3] Regulatory Tier 1 Capital = Common Equity Tier 1 + Tier 1 Subordinated Debt (Perpetual).
[4] Regulatory Tier 2 Capital = Subordinated Debt + Loan loss reserves.


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%

65

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6. Financial Statements and Ratios by Business
12.6.1. Credicorp Consolidated

CREDICORP LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(In S/  thousands, IFRS)

 
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%
(1) Includes mainly accounts receivables from brokerage and others.

66

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
CREDICORP LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME
(In S/ thousands, IFRS)

 
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%

67

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.2. Credicorp Stand-alone

Credicorp Ltd.
Separate Statement of Financal Position
(S/ thousands, IFRS)

 
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


68

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.3. BCP Consolidated

BANCO DE CREDITO DEL PERU AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(In S/  thousands, IFRS)

 
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%
(1) Right of use asset of lease contracts is included by application of IFRS 16.
(2) Mainly includes intangible assets, other receivable accounts and tax credit.
(3) Mainly includes other payable accounts.

69

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
BANCO DE CREDITO DEL PERU AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME
(In S/ thousands, IFRS)

 
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%

BANCO DE CREDITO DEL PERU AND SUBSIDIARIES
SELECTED FINANCIAL INDICATORS

 
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
(1) Shares outstanding of 12,176 million is used for all periods since shares have been issued only for capitalization of profits.
(2) Ratios are annualized.
(3) Averages are determined as the average of period-beginning and period-ending balances.
(4) The funding costs differs from previously reported due to a methodoloy change in the denominator, which no longer includes the following accounts: acceptances outstanding, reserves for property and casualty claims, reserve for unearned premiums, reinsurance payable and other liabilities.
(5) Cost of risk: Annualized provision for loan losses / Total loans.
(6) Total income includes net interest income, fee income, net gain on foreign exchange transactions, result on exchange difference and net gain on derivatives. Operating expenses includes Salaries and social benefits, administrative, general and tax expenses and depreciation and amortization.

70

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.4. BCP Stand-alone

BANCO DE CREDITO DEL PERU
STATEMENT OF FINANCIAL POSITION
(S/  thousands, IFRS)

 
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%
(1) Mainly includes intangible assets, other receivable accounts and tax credit.
(2) Mainly includes other payable accounts.

71

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
BANCO DE CREDITO DEL PERU
STATEMENT OF INCOME
(S/ thousands, IFRS)

 
 
 
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%

(1) As of 2019, financing expenses related to lease agreements is included according to the application of IFRS 16.
(2) From this quarter, the effect is being incorporated by the application of IFRS 16, which corresponds to a greater depreciation for the asset for right-of-use”. Likewise, the expenses related to the depreciation of improvements in building for rent is being reclassified to the item “Other expenses”.

BANCO DE CREDITO DEL PERU
SELECTED FINANCIAL INDICATORS

 
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%
(1) Ratios are annualized.
(2) Averages are determined as the average of period-beginning and period-ending balances.
(3) The funding costs differs from previously reported due to a methodology change in the denominator, which no longer includes the following accounts: acceptances outstanding, reserves for property and casualty claims, reserve for unearned premiums, reinsurance payable and other liabilities.
(4) Cost of risk: Annualized provision for loan losses / Total loans.
(5) Total income includes net interest income, fee income, net gain on foreign exchange transactions, result on exchange difference and net gain on derivatives. Operating expenses includes Salaries and social benefits, administrative, general and tax expenses and depreciation and amortization.

72

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.5. BCP Bolivia

BCP BOLIVIA
(S/ thousands, IFRS)

 
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

73

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix

12.6.6. Mibanco
MIBANCO
(In S/ thousands, IFRS)

 
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
(1) Includes Banco de la Nacion branches, which in December 21, September 22 and December 22 were 34.

74

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.7. Prima AFP

 
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

(*) The net profitability of lace and mutual funds is being presented net of taxes, for which the retroactive change was made (it was presented gross before)
(1) Net shareholders’ equity includes unrealized gains from Prima’s investment portfolio.
Funds under management
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%
Source: SBS.
Nominal profitability over the last 12 months
 
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%
(1) Included new methodology of SBS to calculate quota value.
AFP commissions
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
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%

Source: SBS
(1) As of June 2019, another AFP has the exclusivity of affiliations.
(2) Prima AFP estimate: Average of aggregated income for flow during the last 4 months, excluding special collections and voluntary contribution fees.

75

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.8. Grupo Pacifico
GRUPO PACIFICO *
(S/ in thousands, IFRS 17)

 
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%
*Financial statements without consolidation adjustments.
(1) Excluding investments in real estate.
From 1Q15 and on, Grupo Pacifico’s financial statements reflect the agreement with Banmedica (in equal parts) of the businesses of:

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.

The businesses described in ii) and iii) are managed by Banmedica, therefore they do not consolidate in Grupo Pacifico’s financial statements. The 50% of net income generated by Banmedica is recorded in Grupo Pacifico’s Income Statement as a gain/loss on investments in subsidiaries.

As explained before, corporate health insurance and medical services businesses are consolidated by Banmedica. The following table reflects the consolidated results from which Grupo Pacifico receives the 50% net income.

76

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
Corporate health insurance and Medical services
(S/ in thousands )

 
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.

77

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.6.9. Investment Banking & Wealth Management

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.

78

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.7. Table of calculations

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

(1) Averages are determined as the average of period-beginning and period-ending balances.
(2) Includes investment in subsidiaries, goodwill, intangibles and deferred tax that rely on future profitability.

79

 |
Earnings Release 1Q / 2023
Analysis of 1Q23 Consolidated Results
12. Appendix
12.8. Glossary of terms

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


80