CREDICORP
Ltd.
Third
Quarter 2010 Results
Lima, Peru, November 10, 2010 -
Credicorp (NYSE:BAP) announced today its unaudited results for the
third quarter of 2010. These results are reported on a consolidated basis
in accordance with IFRS in nominal U.S. Dollars.
|
||
HIGHLIGHTS
|
||
·
|
Credicorp
reported solid 3Q10 earnings of US$ 156.2 million, which despite
being down 3.5% QoQ, reflect a significant improvement in its core net
income of around 5% QoQ when excluding the extraordinary
non-recurrent income. This is also evidenced by an earnings growth of
28.4% YoY. Performance ratios reflected this good performance reaching
2.5% ROAA and 24.4 % ROAE.
|
|
·
|
These
good 3Q results confirm the recovered growth trend of 1H10 leading to a
strong total net income attributed to Credicorp for the first 9 months of
US$ 442 million, up 27.2% from 2009, and pushing Credicorp´s net earnings
for the year 2010 towards the high end of expectations.
|
|
·
|
The
continuing recovery of economic activity in the Peruvian market is again
reflected in Q-end loan balances, which grew 5.6% from last Q
accumulating 25.6% loan growth for the year to date.
|
|
·
|
NII
grew 5% this Q keeping pace with loan growth and NIM remained flat at 5%,
though some impact on NIMs from our A&L management strategy was
evident at BCP.
|
|
·
|
Non-financial
income, excluding the extraordinary non-recurrent gains on the sale of
securities of last and the current Qs, was up 7.7% following a strong
increase in fee income of 4.9%, and 11.0% growth in gains from FX
transactions.
|
|
·
|
An
improvement of our PDL ratio to 1.6% in 3Q10 was recorded as the absolute
volumes of past due loans dropped and our loan portfolio expanded.
Nevertheless, our conservative internal policy on coverage and provisions,
as well as regulatory changes that required more provisions resulted in
stronger provisions than originally projected reaching US$ 52 million, up
69.3% from last Q. Therefore, our coverage was up to 193.1% from 179.3% of
last Q.
|
|
·
|
The
continuing good performance of the insurance business is reflected in the
US$ 44.2 million income, almost flat from last Q´s US$ 45.5 million income
from insurance premiums net of claims, and 22.8% stronger YoY. YTD
performance shows also a substantial 31.1% higher premium income compared
with the same period of 2009.
|
|
·
|
After
2 consecutive QoQ drops in operating costs, these were 3.4% up this Q
reflecting new recruiting for future growth and investments in training
& advisory services as we develop business opportunities.
Nevertheless, the strong income generation led to a slight further
improvement in the efficiency ratio to 39.4% from 39.6%, continuing the
good trend since last year.
|
|
·
|
However,
the stronger income could not fully offset the significantly higher
provisions incurred this 3Q, and core operating income for Credicorp
dropped 2.2% QoQ. Including the extraordinary non-recurrent gains from the
sale of securities, total operating income was down 8.6% for the Q. YTD
results however, reveals the real performance, with core operating income
increasing 36.7% and total operating income, including non-recurrent
income, increasing a solid 23.7% for the year.
|
|
·
|
BCP’s
3Q operating results also reflect solid growth in average daily lending
volumes of 5.5% and a minimal 0.9% increase in operating costs. Even
though provisions for loan losses registered a significant increase,
despite the improvement of portfolio quality indicators, operating result
was 2.6% up QoQ, excluding non-recurrent gains in securities. The large
difference in non-recurrent income QoQ resulted in total operating income
dropping 6.3% QoQ, a drop that was compensated by translation gains given
the careful A&L management that took advantage of the USD weakness,
and lower tax provisions due to tax benefits generated by investments in
CDs of BCR. Thus, net contribution to Credicorp was up 3.4% reaching US$
135.2 million for 3Q10, which reflects a strong ROAE of 31.3% and ROAA of
2.5%.
|
|
·
|
ASHC’s
contribution to Credicorp this 3Q was down to US$ 10.6 million from US$
13.1 million in 2Q basically because of increased provisions as it took a
very conservative stance.
|
|
·
|
The
low casualty levels from which PPS´s results were benefitting, increased
across the board, leading to a reduction in technical results. PV had the
lion´s share of this effect, in addition to excellent sales in life
policies which in the short run generate high reserves affecting
negatively technical results. Thus, bottom line of the insurance business
reflects this and its contribution to Credicorp dropped to a still very
solid US$ 10.4 million for the 3Q from US$ 12.5 million in 2Q.
|
|
·
|
Prima
AFP maintained the excellent results from previous Qs and reported 4.1%
higher fee income, 3.8% higher operating income but lower bottom line
results due to higher income taxes, leading to a stable contribution to
Credicorp of US$ 5.7 million
|
|
·
|
Overall,
Credicorp had a very good 3Q which contributed to excellent income
generation in all businesses reaching growth rates largely beyond 20% for
the first 9 months, plus a 24.4% ROAE, a 1.6% PDL ratio and an improved
efficiency ratio of 39.4% for the period.
|
Credicorp
Ltd.
|
Quarter
|
Change
%
|
Year
to date
|
Change
%
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep
10
|
Sep
09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Net
Interest income
|
271,438 | 258,434 | 214,547 | 5.0 | % | 26.5 | % | 775,457 | 653,955 | 18.6 | % | |||||||||||||||||||||
Net
provisions for loan losses
|
(52,303 | ) | (30,895 | ) | (38,216 | ) | 69.3 | % | 36.9 | % | (126,379 | ) | (119,348 | ) | 5.9 | % | ||||||||||||||||
Non
financial income
|
193,987 | 196,554 | 162,596 | -1.3 | % | 19.3 | % | 558,349 | 506,741 | 10.2 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
44,220 | 45,517 | 36,018 | -2.9 | % | 22.8 | % | 122,224 | 93,195 | 31.1 | % | |||||||||||||||||||||
Operating
expenses
|
(243,281 | ) | (235,321 | ) | (211,568 | ) | 3.4 | % | 15.0 | % | (716,300 | ) | (638,575 | ) | 12.2 | % | ||||||||||||||||
Operating
Income
|
214,060 | 234,289 | 163,377 | -8.6 | % | 31.0 | % | 613,350 | 495,968 | 23.7 | % | |||||||||||||||||||||
Core
operating income
|
204,423 | 208,940 | 163,377 | -2.2 | % | 25.1 | % | 578,364 | 423,241 | 36.7 | % | |||||||||||||||||||||
Non
core operating income*
|
9,637 | 25,349 | - | -62.0 | % | - | 34,986 | 72,727 | -51.9 | % | ||||||||||||||||||||||
Translation
results
|
14,467 | 4,675 | 12,046 | 209.4 | % | 20.1 | % | 31,202 | 11,296 | 176.2 | % | |||||||||||||||||||||
Worker's
profit sharing and income taxes
|
(62,941 | ) | (65,611 | ) | (45,285 | ) | -4.1 | % | 39.0 | % | (173,454 | ) | (135,801 | ) | 27.7 | % | ||||||||||||||||
Net
income
|
165,586 | 173,353 | 130,139 | -4.5 | % | 27.2 | % | 471,098 | 371,463 | 26.8 | % | |||||||||||||||||||||
Minority
Interest
|
9,360 | 11,429 | 8,432 | -18.1 | % | 11.0 | % | 29,078 | 23,976 | 21.3 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
156,226 | 161,924 | 121,707 | -3.5 | % | 28.4 | % | 442,020 | 347,487 | 27.2 | % | |||||||||||||||||||||
Net
income / share (US$)
|
1.96 | 2.03 | 1.53 | -3.5 | % | 28.4 | % | 5.54 | 4.36 | 27.2 | % | |||||||||||||||||||||
Total
loans
|
13,409,258 | 12,697,597 | 10,675,462 | 5.6 | % | 25.6 | % | 13,409,258 | 10,675,462 | 25.6 | % | |||||||||||||||||||||
Deposits
and obligations
|
16,652,009 | 15,257,042 | 13,672,287 | 9.1 | % | 21.8 | % | 16,652,009 | 13,672,287 | 21.8 | % | |||||||||||||||||||||
Net
shareholders' equity
|
2,689,315 | 2,433,065 | 2,130,102 | 10.5 | % | 26.3 | % | 2,689,315 | 2,130,102 | 26.3 | % | |||||||||||||||||||||
Net
interest margin
|
4.85 | % | 4.99 | % | 4.72 | % | 5.05 | % | 4.78 | % | ||||||||||||||||||||||
Efficiency
ratio
|
39.4 | % | 39.6 | % | 39.8 | % | 40.3 | % | 41.4 | % | ||||||||||||||||||||||
Return
on average shareholders' equity
|
24.4 | % | 27.5 | % | 24.0 | % | 24.2 | % | 24.8 | % | ||||||||||||||||||||||
PDL
/ total loans
|
1.59 | % | 1.70 | % | 1.55 | % | 1.59 | % | 1.55 | % | ||||||||||||||||||||||
Coverage
ratio of PDLs
|
193.1 | % | 179.3 | % | 191.7 | % | 193.1 | % | 191.7 | % | ||||||||||||||||||||||
Employees
|
19,012 | 19,174 | 19,269 | 19,012 | 19,269 |
Earnings
contribution
|
Quarter
|
Change %
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Banco
de Crédito BCP(1)
|
135,216 | 130,761 | 98,826 | 3.4 | % | 36.8 | % | 365,231 | 283,983 | 28.6 | % | |||||||||||||||||||||
BCB
|
3,442 | 3,318 | 7,086 | 3.7 | % | -51.4 | % | 12,370 | 20,851 | -40.7 | % | |||||||||||||||||||||
Financiera
Edyficar
|
5,316 | 4,980 | - | 6.8 | % | - | 17,113 | - | - | |||||||||||||||||||||||
Atlantic
|
10,603 | 13,076 | 8,444 | -18.9 | % | 25.6 | % | 37,090 | 14,860 | 149.6 | % | |||||||||||||||||||||
PPS
|
10,439 | 12,518 | 10,088 | -16.6 | % | 3.5 | % | 31,449 | 25,003 | 25.8 | % | |||||||||||||||||||||
Grupo
Crédito (2)
|
6,069 | 6,119 | 6,878 | -0.8 | % | -11.8 | % | 20,136 | 21,008 | -4.2 | % | |||||||||||||||||||||
Prima
|
5,696 | 5,857 | 5,661 | -2.7 | % | 0.6 | % | 17,499 | 16,574 | 5.6 | % | |||||||||||||||||||||
Others
|
373 | 262 | 1,217 | 42.4 | % | -69.4 | % | 2,637 | 4,434 | -40.5 | % | |||||||||||||||||||||
Credicorp
and others (3)
|
(6,101 | ) | (550 | ) | (2,529 | ) | -1009.3 | % | -141.2 | % | (11,886 | ) | 2,633 | -551.4 | % | |||||||||||||||||
Credicorp
Ltd.
|
(5,844 | ) | (274 | ) | (2,994 | ) | -2031.3 | % | -95.2 | % | (11,342 | ) | 1,205 | -1041.2 | % | |||||||||||||||||
Others
|
(257 | ) | (276 | ) | 465 | 6.8 | % | -155.3 | % | (544 | ) | 1,428 | -138.1 | % | ||||||||||||||||||
Net
income attributable to Credicorp
|
156,226 | 161,924 | 121,707 | -3.5 | % | 28.4 | % | 442,020 | 347,487 | 27.2 | % |
Banco
de Credito and Subsidiaries
|
Quarter
|
Change %
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Net
financial income
|
242,274 | 228,652 | 197,262 | 6.0 | % | 22.8 | % | 690,101 | 592,883 | 16.4 | % | |||||||||||||||||||||
Total
provisions for loan loasses
|
(52,614 | ) | (31,183 | ) | (38,917 | ) | 68.7 | % | 35.2 | % | (127,242 | ) | (120,171 | ) | 5.9 | % | ||||||||||||||||
Non
financial income
|
167,348 | 169,541 | 129,689 | -1.3 | % | 29.0 | % | 474,730 | 428,524 | 10.8 | % | |||||||||||||||||||||
Operating
expenses
|
(184,751 | ) | (183,180 | ) | (161,093 | ) | 0.9 | % | 14.7 | % | (553,264 | ) | (495,774 | ) | 11.6 | % | ||||||||||||||||
Operating
Income
|
172,257 | 183,830 | 126,941 | -6.3 | % | 35.7 | % | 484,325 | 405,462 | 19.5 | % | |||||||||||||||||||||
Core
operating income
|
162,620 | 158,481 | 126,941 | 2.6 | % | 28.1 | % | 449,339 | 332,735 | 35.0 | % | |||||||||||||||||||||
Non
core operating income*
|
9,637 | 25,349 | - | -62.0 | % | - | 34,986 | 72,727 | -51.9 | % | ||||||||||||||||||||||
Translation
results
|
12,896 | 4,972 | 10,204 | 159.4 | % | 26.4 | % | 29,548 | (4,955 | ) | 693.3 | % | ||||||||||||||||||||
Worker's
profit sharing and income taxes
|
(46,382 | ) | (54,454 | ) | (35,400 | ) | -14.8 | % | 31.0 | % | (138,582 | ) | (14,422 | ) | 860.9 | % | ||||||||||||||||
Net
income
|
138,620 | 134,221 | 101,456 | 3.3 | % | 36.6 | % | 374,750 | 289,980 | 29.2 | % | |||||||||||||||||||||
Net
income / share (US$)
|
0.062 | 0.060 | 0.046 | 3.3 | % | 36.7 | % | |||||||||||||||||||||||||
Total
loans
|
13,326,601 | 12,611,066 | 10,572,063 | 5.7 | % | 26.1 | % | |||||||||||||||||||||||||
Deposits
and obligations
|
15,642,366 | 14,209,963 | 13,946,714 | 10.1 | % | 12.2 | % | |||||||||||||||||||||||||
Net
shareholders´ equity
|
1,864,471 | 1,679,754 | 1,556,224 | 11.0 | % | 19.8 | % | |||||||||||||||||||||||||
Net
financial margin
|
4.81 | % | 4.91 | % | 4.87 | % | ||||||||||||||||||||||||||
Efficiency
ratio
|
46.3 | % | 48.0 | % | 48.8 | % | ||||||||||||||||||||||||||
Return
on average equity
|
31.3 | % | 33.0 | % | 27.1 | % | ||||||||||||||||||||||||||
PDL
/ Total loans
|
1.59 | % | 1.71 | % | 1.56 | % | ||||||||||||||||||||||||||
Coverage
ratio of PDLs
|
193.3 | % | 179.5 | % | 191.8 | % | ||||||||||||||||||||||||||
BIS
ratio
|
13.9 | % | 13.6 | % | 14.5 | % | ||||||||||||||||||||||||||
Branches
|
324 | 325 | 330 | |||||||||||||||||||||||||||||
Agentes
BCP
|
3,354 | 3,086 | 2,435 | |||||||||||||||||||||||||||||
ATMs
|
1,109 | 1,062 | 951 | |||||||||||||||||||||||||||||
Employees
|
15,650 | 15,775 | 15,936 |
|
i) 6.0%
QoQ growth in net interest income (NII) due to higher interest income
related to loan growth;
|
|
ii)
Higher translation results as a result of appropriate asset &
liability management; and
|
|
iii)
Lower tax levels, which are primarily explained by the tax shelter
obtained from investments in BCR
CDs.
|
Core
earnings
|
Quarter
|
Change %
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Net
interest and dividend income
|
242,274 | 228,652 | 197,262 | 6.0 | % | 22.8 | % | 690,101 | 592,883 | 16.4 | % | |||||||||||||||||||||
Fee
income, net
|
120,839 | 113,577 | 93,348 | 6.4 | % | 29.5 | % | 341,639 | 258,521 | 32.2 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
26,354 | 23,595 | 25,559 | 11.7 | % | 3.1 | % | 75,452 | 65,587 | 15.0 | % | |||||||||||||||||||||
Core
earnings
|
389,467 | 365,824 | 316,169 | 6.5 | % | 23.2 | % | 1,107,192 | 916,991 | 20.7 | % |
|
i)
The 6.0% increase in NII, which was primarily attributable to higher
income from interest on loans;
|
|
ii)
Growth of 6.4% in fee income, which stemmed primarily from higher income
from savings accounts, credit cards and contingencies (foreign trade and
guarantees); and
|
|
iii)
Higher earnings on FX transactions (+11.7%) due to an increase in the
volume of transactions in a scenario of 1.4% appreciation in the Nuevo
Sol.
|
Interest
earning assets
|
Quarter
|
Change %
|
||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||
BCRP
and other banks
|
3,012,573 | 2,594,416 | 2,749,996 | 16.1 | % | 9.5 | % | |||||||||||||
Interbank
funds
|
- | - | 68,132 | 0.0 | % | -100.0 | % | |||||||||||||
Trading
securities
|
73,986 | 60,037 | 89,718 | 23.2 | % | -17.5 | % | |||||||||||||
Securities
available for sale
|
5,336,436 | 3,707,331 | 2,793,015 | 43.9 | % | 91.1 | % | |||||||||||||
Current
loans
|
13,114,103 | 12,395,974 | 10,406,954 | 5.8 | % | 26.0 | % | |||||||||||||
Total
interest earning assets
|
21,537,098 | 18,757,758 | 16,107,815 | 14.8 | % | 33.7 | % |
TOTAL
LOANS (1)
|
||||||||||||||||||||
(US$
million)
|
||||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
||||||||||||||||
Wholesale
Banking
|
7,050.5 | 6,712.2 | 5,816.5 | 5.0 | % | 21.2 | % | |||||||||||||
-
Corporate
|
4,542.3 | 4,417.4 | 3,939.8 | 2.8 | % | 15.3 | % | |||||||||||||
-
Middle Market
|
2,508.2 | 2,294.8 | 1,876.6 | 9.3 | % | 33.7 | % | |||||||||||||
Retail
Banking
|
4,796.9 | 4,541.0 | 4,058.7 | 5.6 | % | 18.2 | % | |||||||||||||
-
SME + Business
|
1,624.6 | 1,501.9 | 1,322.9 | 8.2 | % | 22.8 | % | |||||||||||||
-
Mortgages
|
1,746.9 | 1,661.7 | 1,470.0 | 5.1 | % | 18.8 | % | |||||||||||||
-
Consumer
|
892.8 | 851.8 | 801.0 | 4.8 | % | 11.5 | % | |||||||||||||
-
Credit Cards
|
532.5 | 525.6 | 464.7 | 1.3 | % | 14.6 | % | |||||||||||||
Edyficar
|
299.7 | 277.8 | - | 7.9 | % | - | ||||||||||||||
Others
(2)
|
739.4 | 688.6 | 626.6 | 7.4 | % | 18.0 | % | |||||||||||||
Consolidated
total loans
|
12,886.5 | 12,219.5 | 10,501.7 | 5.5 | % | 22.7 | % |
Domestic Currency Loans (1)
|
Foreign Currency Loans (1)
|
|||||||||||||||||||||||||||||||||||||||
(Nuevos Soles million)
|
(US$ million)
|
|||||||||||||||||||||||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||||||||||||||||||
Wholesale
Banking
|
5,052.1 | 4,927.7 | 4,624.1 | 2.5 | % | 9.3 | % | 5,262.1 | 4,976.8 | 4,242.9 | 5.7 | % | 24.0 | % | ||||||||||||||||||||||||||
-
Corporate
|
3,475.6 | 3,346.9 | 3,516.5 | 3.8 | % | -1.2 | % | 3,312.0 | 3,236.1 | 2,743.1 | 2.3 | % | 20.7 | % | ||||||||||||||||||||||||||
-
Middle Market
|
1,576.6 | 1,580.8 | 1,107.5 | -0.3 | % | 42.3 | % | 1,950.1 | 1,740.6 | 1,499.7 | 12.0 | % | 30.0 | % | ||||||||||||||||||||||||||
Retail
Banking
|
8,258.6 | 7,821.0 | 6,686.1 | 5.6 | % | 23.5 | % | 1,873.5 | 1,786.3 | 1,782.5 | 4.9 | % | 5.1 | % | ||||||||||||||||||||||||||
-
SME + Business
|
2,876.7 | 2,678.8 | 2,269.4 | 7.4 | % | 26.8 | % | 606.3 | 558.3 | 550.6 | 8.6 | % | 10.1 | % | ||||||||||||||||||||||||||
-
Mortgages
|
2,240.8 | 2,111.3 | 1,656.9 | 6.1 | % | 35.2 | % | 953.7 | 918.1 | 905.9 | 3.9 | % | 5.3 | % | ||||||||||||||||||||||||||
-
Consumer
|
1,830.5 | 1,729.6 | 1,586.7 | 5.8 | % | 15.4 | % | 244.9 | 242.6 | 260.6 | 0.9 | % | -6.0 | % | ||||||||||||||||||||||||||
-
Credit Cards
|
1,310.6 | 1,301.2 | 1,173.0 | 0.7 | % | 11.7 | % | 68.6 | 67.3 | 65.5 | 2.0 | % | 4.9 | % | ||||||||||||||||||||||||||
Edyficar
|
810.8 | 751.1 | - | 8.0 | % | - | 12.7 | 13.3 | - | -4.0 | % | - | ||||||||||||||||||||||||||||
Others (2)
|
182.6 | 174.9 | 108.7 | 4.4 | % | 68.0 | % | 674.7 | 627.0 | 589.5 | 7.6 | % | 14.5 | % | ||||||||||||||||||||||||||
Consolidated total loans
|
14,304.1 | 13,674.7 | 11,418.9 | 4.6 | % | 25.3 | % | 7,823.1 | 7,403.3 | 6,614.9 | 5.7 | % | 18.3 | % | ||||||||||||||||||||||||||
(1) Average daily balance
|
||||||||||||||||||||||||||||||||||||||||
(2)
Includes Work Out Unit, other banking and BCP Bolivia.
|
Deposits
and obligations
|
Quarter
|
Change %
|
||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||
Non-interest
bearing deposits
|
3,918,653 | 4,027,803 | 3,415,360 | -2.7 | % | 14.7 | % | |||||||||||||
Demand
deposits
|
1,338,403 | 1,031,248 | 883,553 | 29.8 | % | 51.5 | % | |||||||||||||
Saving
deposits
|
3,953,997 | 3,702,869 | 3,387,339 | 6.8 | % | 16.7 | % | |||||||||||||
Time
deposits
|
5,267,355 | 4,242,721 | 5,179,047 | 24.2 | % | 1.7 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,127,933 | 1,176,925 | 1,012,534 | -4.2 | % | 11.4 | % | |||||||||||||
Interest
payable
|
36,026 | 28,397 | 68,881 | 26.9 | % | -47.7 | % | |||||||||||||
Total
customer deposits
|
15,642,367 | 14,209,963 | 13,946,714 | 10.1 | % | 12.2 | % | |||||||||||||
Mutual
funds in Perú
|
2,164,067 | 2,117,306 | 1,779,085 | 2.2 | % | 21.6 | % | |||||||||||||
Mutual
funds in Bolivia
|
123,312 | 123,084 | 156,339 | 0.2 | % | -21.1 | % | |||||||||||||
Total
customer funds
|
17,929,746 | 16,450,353 | 15,882,138 | 9.0 | % | 12.9 | % |
Market share by type of deposit and currency
|
||||||||||||||||
Demand
deposits
|
Saving
deposits
|
Time
deposits
|
Severance
indemnity
|
|||||||||||||
LC
|
38.1 | % | 36.6 | % | 29.0 | % | 37.9 | % | ||||||||
FC
|
43.4 | % | 41.0 | % | 28.5 | % | 55.6 | % |
Net
interest income
|
Quarter
|
Change
%
|
Year
to date
|
Change %
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep
10
|
Sep
09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Interest
income
|
345,937 | 311,548 | 292,292 | 11.0 | % | 18.4 | % | 963,407 | 909,494 | 5.9 | % | |||||||||||||||||||||
Interest
on loans
|
309,818 | 294,303 | 260,705 | 5.3 | % | 18.8 | % | 884,286 | 783,044 | 12.9 | % | |||||||||||||||||||||
Interest
and dividends on investments
|
33 | 42 | 384 | -21.4 | % | -91 | % | 3,532 | 3,088 | 14.4 | % | |||||||||||||||||||||
Interest
on deposits with banks
|
1,643 | 1,627 | 2,351 | 1.0 | % | -30.1 | % | 5,058 | 16,163 | -68.7 | % | |||||||||||||||||||||
Interest
on trading securities
|
21,035 | 19,511 | 27,730 | 7.8 | % | -24.1 | % | 60,384 | 83,000 | -27.2 | % | |||||||||||||||||||||
Other
interest income
|
13,408 | (3,935 | ) | 1,122 | 440.7 | % | 1095.0 | % | 10,147 | 24,199 | -58.1 | % | ||||||||||||||||||||
Interest
expense
|
103,663 | 82,896 | 95,030 | 25.1 | % | 9.1 | % | 273,306 | 316,611 | -13.7 | % | |||||||||||||||||||||
Interest
on deposits
|
35,477 | 22,558 | 61,505 | 57.3 | % | -42.3 | % | 79,590 | 220,103 | -63.8 | % | |||||||||||||||||||||
Interest
on borrowed funds
|
41,879 | 29,272 | 4,746 | 43.1 | % | 782.4 | % | 99,941 | 21,244 | 370.4 | % | |||||||||||||||||||||
Interest
on bonds and subordinated note
|
23,783 | 23,063 | 16,501 | 3.1 | % | 44.1 | % | 72,474 | 47,013 | 54.2 | % | |||||||||||||||||||||
Other
interest expense
|
2,524 | 8,003 | 12,278 | -68.5 | % | -79.4 | % | 21,301 | 28,251 | -24.6 | % | |||||||||||||||||||||
Net
interest income
|
242,274 | 228,652 | 197,262 | 6.0 | % | 22.8 | % | 690,101 | 592,883 | 16.4 | % | |||||||||||||||||||||
Average
interest earning assets
|
20,147,428 | 18,643,574 | 16,203,524 | 8.1 | % | 24.3 | % | 18,942,898 | 16,497,211 | 14.8 | % | |||||||||||||||||||||
Net
interest margin*
|
4.81 | % | 4.91 | % | 4.87 | % | 4.86 | % | 4.79 | % | ||||||||||||||||||||||
*Annualized
|
Provision
for loan losses
|
Quarter
|
Change
%
|
||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||
Provisions
|
(59,018 | ) | (43,592 | ) | (44,080 | ) | 35.4 | % | 33.9 | % | ||||||||||
Loan
loss recoveries
|
6,404 | 12,408 | 5,163 | -48.4 | % | 24.0 | % | |||||||||||||
Net
provisions, for loan losses
|
(52,614 | ) | (31,183 | ) | (38,917 | ) | 68.7 | % | 35.2 | % | ||||||||||
Total
loans
|
13,326,601 | 12,611,066 | 10,572,063 | 5.7 | % | 26.1 | % | |||||||||||||
Reserve
for loan losses (RLL)
|
410,814 | 386,148 | 316,718 | 6.4 | % | 29.7 | % | |||||||||||||
Charge-Off
amount
|
35,801 | 35,296 | 20,709 | 1.4 | % | 72.9 | % | |||||||||||||
Past
due loans (PDL)
|
212,498 | 215,092 | 165,109 | -1.2 | % | 28.7 | % | |||||||||||||
PDL/Total
loans
|
1.59 | % | 1.71 | % | 1.56 | % | ||||||||||||||
Coverage
|
193.3 | % | 179.5 | % | 191.8 | % |
(i)
|
new
loan segmentation, which implied, in the case of some products, higher
loan provisions (such as Business
segment);
|
(ii)
|
the
re-activation of pro-cyclical provisions required by the Peruvian
supervisor as of 3Q10 in a context of economic growth; it is important to
note, however, that the impact of this measure was much lower because the
provisions made before the international crisis were not used;
and
|
(iii)
|
a
conscious decision to increase provisions to expand the coverage
level.
|
PDL
|
3Q10 | 2Q10 | ||||||
PDL
(%)
|
1.59 | % | 1.71 | % | ||||
PDL
over 90 days (%)
|
0.97 | % | 1.19 | % |
Non
financial income
|
Quarter
|
Change %
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Fee
income
|
120,839 | 113,577 | 93,348 | 6.4 | % | 29.5 | % | 341,639 | 258,521 | 32.2 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
26,354 | 23,595 | 25,559 | 11.7 | % | 3.1 | % | 75,452 | 65,587 | 15.0 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
18,987 | 29,727 | 9,890 | -36.1 | % | 92.0 | % | 48,875 | 92,164 | -47.0 | % | |||||||||||||||||||||
Other
income
|
1,168 | 2,642 | 892 | -55.8 | % | 30.9 | % | 8,764 | 12,251 | -28.5 | % | |||||||||||||||||||||
Total
non financial income
|
167,348 | 169,541 | 129,689 | -1.3 | % | 29.0 | % | 474,730 | 428,523 | 10.8 | % |
Banking
Fee Income
|
Quarter
|
Change %
|
||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
3Q10 / 2Q10
|
3Q10 / 3Q09
|
|||||||||||||||
Miscellaneous
Accounts*
|
30,863 | 28,276 | 23,792 | 9.1 | % | 29.7 | % | |||||||||||||
Contingents
|
7,113 | 6,214 | 5,238 | 14.5 | % | 35.8 | % | |||||||||||||
Payments
and Collections
|
15,376 | 14,651 | 12,881 | 4.9 | % | 19.4 | % | |||||||||||||
Drafts
and Transfers
|
7,321 | 6,837 | 6,265 | 7.1 | % | 16.9 | % | |||||||||||||
Credit
Cards
|
15,284 | 14,628 | 12,729 | 4.5 | % | 20.1 | % | |||||||||||||
Others
|
44,882 | 42,970 | 32,444 | 4.4 | % | 38.3 | % | |||||||||||||
Total
Fee Income
|
120,839 | 113,577 | 93,348 | 6.4 | % | 29.5 | % |
N° de Transactions per
channel
|
Quarter
|
Change %
|
||||||||||||||||||
Average 3Q10
|
Average 2Q10
|
Average 3Q09
|
3Q10 / 2Q10
|
3Q10 / 3Q09
|
||||||||||||||||
Teller
|
10,105,034 | 10,115,285 | 10,596,719 | -0.1 | % | -4.6 | % | |||||||||||||
ATMs
Via BCP
|
8,957,045 | 8,339,318 | 7,239,234 | 7.4 | % | 23.7 | % | |||||||||||||
Balance
Inquiries
|
2,931,377 | 2,888,532 | 2,554,782 | 1.5 | % | 14.7 | % | |||||||||||||
Telephone
Banking
|
1,643,660 | 1,548,182 | 1,470,293 | 6.2 | % | 11.8 | % | |||||||||||||
Internet
Banking Via BCP
|
11,458,877 | 10,563,002 | 9,770,583 | 8.5 | % | 17.3 | % | |||||||||||||
Agente
BCP
|
5,383,892 | 5,118,650 | 4,006,165 | 5.2 | % | 34.4 | % | |||||||||||||
Telecrédito
|
4,725,407 | 4,339,153 | 3,973,367 | 8.9 | % | 18.9 | % | |||||||||||||
Mobile
banking
|
303,147 | 254,054 | 118,641 | 19.3 | % | 155.5 | % | |||||||||||||
Direct
Debit
|
417,399 | 418,500 | 408,430 | -0.3 | % | 2.2 | % | |||||||||||||
Points
of Sale P.O.S.
|
4,273,894 | 4,052,376 | 3,474,223 | 5.5 | % | 23.0 | % | |||||||||||||
Other
ATMs network
|
333,604 | 319,065 | 270,654 | 4.6 | % | 23.3 | % | |||||||||||||
Total
transactions
|
50,533,335 | 47,956,117 | 43,883,091 | 5.4 | % | 15.2 | % |
Balance as of
|
Change %
|
|||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
||||||||||||||||
Branches
|
324 | 325 | 330 | -0.3 | % | -1.8 | % | |||||||||||||
ATMs
|
1,109 | 1,062 | 951 | 4.4 | % | 16.6 | % | |||||||||||||
Agentes
BCP
|
3,354 | 3,086 | 2,435 | 8.7 | % | 37.7 | % | |||||||||||||
Total
|
4,787 | 4,473 | 3,716 | 7.0 | % | 28.8 | % |
Operating
expenses
|
Quarter
|
Change
%
|
Year
to date
|
Change
%
|
||||||||||||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep
10
|
Sep
09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Salaries
and employees benefits
|
95,404 | 90,961 | 80,318 | 4.9 | % | 18.8 | % | 284,810 | 238,983 | 19.2 | % | |||||||||||||||||||||
Administrative,
general and tax expenses
|
67,549 | 67,866 | 59,269 | -0.5 | % | 14.0 | % | 201,200 | 186,741 | 7.7 | % | |||||||||||||||||||||
Depreciation
and amortizacion
|
17,392 | 16,837 | 14,712 | 3.3 | % | 18.2 | % | 50,652 | 42,556 | 19.0 | % | |||||||||||||||||||||
Other
expenses
|
4,406 | 7,516 | 6,794 | -41.4 | % | -35.1 | % | 16,602 | 27,493 | -39.6 | % | |||||||||||||||||||||
Total
operating expenses
|
184,751 | 183,180 | 161,093 | 0.9 | % | 14.7 | % | 553,264 | 495,773 | 11.6 | % | |||||||||||||||||||||
Efficiency
ratio
|
46.3 | % | 48.0 | % | 48.8 | % | 48.5 | % | 51.1 | % |
Administrative
Expenses
|
Quarter
|
Change
%
|
Year
to date
|
Change
%
|
||||||||||||||||||||||||||||||||||||||||
US$
000
|
3Q10
|
%
|
2Q10
|
%
|
3Q09
|
%
|
QoQ
|
YoY
|
Sep
10
|
Sep
09
|
Sep
10 / Sep 09
|
|||||||||||||||||||||||||||||||||
Marketing
|
8,815 | 13.0 | % | 8,133 | 12.0 | % | 7,197 | 11.5 | % | 8.4 | % | 22.5 | % | 22,256 | 19,321 | 15.2 | % | |||||||||||||||||||||||||||
Systems
|
9,270 | 13.7 | % | 7,994 | 11.8 | % | 7,463 | 11.9 | % | 16.0 | % | 24.2 | % | 26,615 | 26,212 | 1.5 | % | |||||||||||||||||||||||||||
Transport
|
6,057 | 9.0 | % | 5,530 | 8.1 | % | 5,448 | 8.7 | % | 9.5 | % | 11.2 | % | 17,532 | 15,653 | 12.0 | % | |||||||||||||||||||||||||||
Maintenance
|
2,971 | 4.4 | % | 2,530 | 3.7 | % | 3,052 | 4.9 | % | 17.4 | % | -2.7 | % | 8,175 | 8,495 | -3.8 | % | |||||||||||||||||||||||||||
Communications
|
3,857 | 5.7 | % | 4,734 | 7.0 | % | 3,312 | 5.3 | % | -18.5 | % | 16.5 | % | 12,203 | 9,447 | 29.2 | % | |||||||||||||||||||||||||||
Consulting
|
3,076 | 4.6 | % | 4,460 | 6.6 | % | 6,500 | 10.4 | % | -31.0 | % | -52.7 | % | 9,801 | 13,686 | -28.4 | % | |||||||||||||||||||||||||||
Others
|
17,621 | 26.1 | % | 19,246 | 28.4 | % | 18,209 | 29.1 | % | -8.4 | % | -3.2 | % | 56,836 | 56,414 | 0.7 | % | |||||||||||||||||||||||||||
Taxes
and contributions
|
6,635 | 9.8 | % | 7,009 | 10.3 | % | 5,937 | 9.5 | % | -5.3 | % | 11.8 | % | 20,337 | 18,064 | 12.6 | % | |||||||||||||||||||||||||||
Other
subsidiaries and eliminations, net
|
9,247 | 13.7 | % | 8,231 | 12.1 | % | 5,451 | 8.7 | % | 12.3 | % | 69.6 | % | 27,445 | 19,447 | 41.1 | % | |||||||||||||||||||||||||||
Total
Administrative Expenses
|
67,549 | 100.0 | % | 67,867 | 100.0 | % | 62,569 | 100.0 | % | -0.5 | % | 8.0 | % | 201,200 | 186,740 | 7.7 | % |
Shareholders'
equity
|
Quarter
|
Change %
|
||||||||||||||||||
US$
000
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||
Capital
stock
|
783,213 | 783,213 | 667,250 | 0.0 | % | 17.4 | % | |||||||||||||
Reserves
|
388,309 | 388,309 | 388,275 | 0.0 | % | 0.0 | % | |||||||||||||
Unrealized
gains and losses
|
131,056 | 84,959 | 94,797 | 54.3 | % | 38.2 | % | |||||||||||||
Retained
earnings
|
187,143 | 187,143 | 115,922 | 0.0 | % | 61.4 | % | |||||||||||||
Income
for the year
|
374,750 | 236,130 | 289,980 | 58.7 | % | 29.2 | % | |||||||||||||
Net
shareholders' equity
|
1,864,471 | 1,679,754 | 1,556,224 | 11.0 | % | 19.8 | % | |||||||||||||
Return
on average equity (ROAE)
|
31.3 | % | 33.0 | % | 27.1 | % |
Regulatory Capital and Capital Adequacy Ratios
|
Balance as of
|
Change %
|
||||||||||||||||||
US$ 000
|
Sep 10
|
Jun 10
|
Sep 09
|
Sep 10 / Jun 10
|
Sep 10 / Sep 09
|
|||||||||||||||
Capital
Stock
|
917,739 | 905,074 | 772,638 | 1.4 | % | 18.8 | % | |||||||||||||
Legal
and Other capital reserves
|
476,912 | 470,331 | 460,838 | 1.4 | % | 3.5 | % | |||||||||||||
Accumulated
earnings with capitalization agreement
|
- | - | 114,234 | - | - | |||||||||||||||
Loan
loss reserves (1)
|
167,661 | 168,228 | 133,804 | -0.3 | % | 25.3 | % | |||||||||||||
Perpetual
subordinated debt
|
250,000 | 250,000 | - | 0.0 | % | - | ||||||||||||||
Subordinated
Debt
|
448,728 | 446,011 | 432,418 | 0.6 | % | 3.8 | % | |||||||||||||
Unrealized
profit (loss)
|
- | - | - | - | - | |||||||||||||||
Investment
in subsidiaries and others, net of unrealized profit
|
(232,388 | ) | (227,269 | ) | (174,911 | ) | 2.3 | % | 32.9 | % | ||||||||||
Goodwill
|
(43,805 | ) | (43,200 | ) | - | 1.4 | % | - | ||||||||||||
Total
Regulatory Capital
|
1,984,848 | 1,969,175 | 1,739,021 | 0.8 | % | 14.1 | % | |||||||||||||
Tier
1 (2)
|
1,560,999 | 1,514,939 | 1,289,384 | 3.0 | % | 21.1 | % | |||||||||||||
Tier
2 (3) + Tier 3 (4)
|
423,850 | 454,236 | 449,636 | -6.7 | % | -5.7 | % | |||||||||||||
Total
risk-weighted assets
|
14,290,912 | 14,454,607 | 12,024,011 | -1.1 | % | 18.9 | % | |||||||||||||
Market
risk-weighted assets (5)
|
410,725 | 519,321 | 897,171 | -20.9 | % | -54.2 | % | |||||||||||||
Credit
risk-weighted assets
|
13,396,056 | 13,458,244 | 10,684,874 | -0.5 | % | 25.4 | % | |||||||||||||
Operational
risk-weighted assets (6)
|
484,132 | 477,043 | 441,966 | 1.5 | % | 9.5 | % | |||||||||||||
Market
risk capital requirement (5)
|
40,251 | 49,335 | 85,231 | -18.4 | % | -52.8 | % | |||||||||||||
Credit
risk capital requirement
|
1,312,813 | 1,278,533 | 1,015,063 | 2.7 | % | 29.3 | % | |||||||||||||
Operational
risk capital requirement (6)
|
47,445 | 45,319 | 41,987 | 4.7 | % | 13.0 | % | |||||||||||||
Capital
ratios
|
||||||||||||||||||||
BIS
ratio (7)
|
13.9 | % | 13.6 | % | 14.5 | % | ||||||||||||||
Risk-weighted
assets (8) / Regulatory Capital
|
7.20 | 7.34 | 6.91 |
Banco
de Crédito de Bolivia
|
Quarter
|
Change %
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||
US$
million
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Net
financial income
|
7.7 | 8.1 | 11.6 | -4.9 | % | -33.9 | % | 24.6 | 38.7 | -36.4 | % | |||||||||||||||||||||
Net
provisions for loan losses
|
(1.3 | ) | (1.8 | ) | (1.2 | ) | -26.7 | % | 12.1 | % | (3.4 | ) | (5.2 | ) | -34.9 | % | ||||||||||||||||
Non
financial income
|
9.4 | 8.3 | 9.0 | 13.6 | % | 5.3 | % | 26.8 | 29.4 | -8.7 | % | |||||||||||||||||||||
Operating
expenses
|
(11.6 | ) | (11.0 | ) | (11.6 | ) | 5.3 | % | -0.4 | % | (33.6 | ) | (37.5 | ) | -10.5 | % | ||||||||||||||||
Translation
result
|
0.1 | (0.1 | ) | 0.1 | 235.9 | % | 14.1 | % | 0.0 | (0.3 | ) | 102.9 | % | |||||||||||||||||||
Income
tax
|
(0.8 | ) | (0.2 | ) | (0.7 | ) | 312.0 | % | 12.3 | % | (2.1 | ) | (2.5 | ) | -15.6 | % | ||||||||||||||||
Net
Income
|
3.4 | 3.3 | 7.1 | 3.7 | % | -51.4 | % | 12.4 | 22.6 | -45.2 | % | |||||||||||||||||||||
Total
loans
|
570.7 | 525.6 | 470.8 | 8.6 | % | 21.2 | % | |||||||||||||||||||||||||
Past
due loans
|
7.9 | 8.1 | 10.7 | -2.6 | % | -26.4 | % | |||||||||||||||||||||||||
Net
provisions for possible loan losses
|
(23.1 | ) | (22.3 | ) | (24.0 | ) | 3.8 | % | -3.8 | % | ||||||||||||||||||||||
Total
investments
|
224.5 | 267.0 | 328.1 | -15.9 | % | -31.6 | % | |||||||||||||||||||||||||
Total
assets
|
1,014.2 | 965.8 | 1,120.1 | 5.0 | % | -9.5 | % | |||||||||||||||||||||||||
Total
deposits
|
888.2 | 833.8 | 968.6 | 6.5 | % | -8.3 | % | |||||||||||||||||||||||||
Net
shareholders' equity
|
92.6 | 89.5 | 101.1 | 3.4 | % | -8.4 | % | |||||||||||||||||||||||||
PDL
/ total loans
|
1.39 | % | 1.54 | % | 2.28 | % | ||||||||||||||||||||||||||
Coverage
ratio of PDLs
|
304.5 | % | 284.6 | % | 241.3 | % | ||||||||||||||||||||||||||
ROAE*
|
18.3 | % | 20.0 | % | 30.3 | % | ||||||||||||||||||||||||||
Branches
|
65 | 65 | 65 | |||||||||||||||||||||||||||||
Agentes
|
35 | 40 | 55 | |||||||||||||||||||||||||||||
ATMs
|
172 | 171 | 172 | |||||||||||||||||||||||||||||
Employees
|
1,396 | 1,368 | 1,522 |
Edyficar
|
Quarter
|
Year to date
|
Change %
|
|||||||||||||
US$ 000
|
3Q10
|
2Q10
|
Sep 10
|
QoQ
|
||||||||||||
Net
financial income
|
21,571 | 19,499 | 58,371 | 10.6 | % | |||||||||||
Total
provisions for loan loasses
|
(1,887 | ) | (1,238 | ) | (2,988 | ) | 52.4 | % | ||||||||
Non
financial income
|
223 | 217 | 533 | 2.8 | % | |||||||||||
Operating
expenses
|
(13,147 | ) | (10,996 | ) | (33,905 | ) | 19.6 | % | ||||||||
Operating
Income
|
6,761 | 7,482 | 22,012 | -9.6 | % | |||||||||||
Translation
results
|
1,138 | 381 | 2,968 | 198.5 | % | |||||||||||
Worker's
profit sharing and income taxes
|
(2,440 | ) | (2,740 | ) | (7,408 | ) | -11.0 | % | ||||||||
Net
income
|
5,459 | 5,123 | 17,572 | 6.6 | % | |||||||||||
Contribution
to BCP
|
5,448 | 5,112 | 17,535 | 6.6 | % | |||||||||||
Total
loans
|
318,708 | 289,392 | 318,708 | 10.1 | % | |||||||||||
Past
due loans
|
13,352 | 13,314 | 13,352 | 0.3 | % | |||||||||||
Net
provisions for possible loan losses
|
(24,987 | ) | (25,136 | ) | (24,987 | ) | -0.6 | % | ||||||||
Total
assets
|
375,773 | 361,827 | 375,773 | 3.9 | % | |||||||||||
Deposits
and obligations
|
74,271 | 74,708 | 74,271 | -0.6 | % | |||||||||||
Net
shareholders' equity
|
47,878 | 42,415 | 47,878 | 12.9 | % | |||||||||||
PDL
/ Total loans
|
4.2 | % | 4.6 | % | 4.2 | % | ||||||||||
Coverage
ratio of PDLs
|
187.1 | % | 188.8 | % | 187.1 | % | ||||||||||
Return
on average equity*
|
22.8 | % | 22.6 | % | 24.6 | % | ||||||||||
Branches
|
105 | 104 | ||||||||||||||
Employees
|
1,534 | 1,538 |
ASHC
|
Quarter
|
Change %
|
Year to Date
|
Change %
|
||||||||||||||||||||||||||||
US$ millions
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Net
interest income
|
8.7 | 8.8 | 7.5 | -0.8 | % | 16.9 | % | 26.7 | 20.0 | 33.7 | % | |||||||||||||||||||||
Dividend
income
|
0.2 | 0.1 | 0.1 | 45.4 | % | 15.2 | % | 0.4 | 0.2 | 119.7 | % | |||||||||||||||||||||
Fees
and commissions from services
|
2.1 | 2.0 | 1.5 | 4.7 | % | 38.1 | % | 6.4 | 4.0 | 60.2 | % | |||||||||||||||||||||
Net
gains on foreign exchange transactions
|
0.0 | -0.1 | 0.1 | 127.8 | % | -79.3 | % | -0.3 | -0.5 | -41.6 | % | |||||||||||||||||||||
Total
earnings
|
11.0 | 10.8 | 9.3 | 1.9 | % | 18.9 | % | 33.2 | 23.7 | 28.8 | % | |||||||||||||||||||||
Net
Provisions
|
-1.5 | 0.0 | -0.9 | 100.0 | % | 58.7 | % | -1.5 | -8.4 | -82.2 | % | |||||||||||||||||||||
Net
gains from sale of securities
|
3.1 | 3.7 | 1.6 | -18.0 | % | 92.9 | % | 10.4 | 3.3 | 218.9 | % | |||||||||||||||||||||
Other
income
|
-0.1 | 0.1 | 0.5 | -180.6 | % | -117.3 | % | 0.3 | 2.1 | -86.2 | % | |||||||||||||||||||||
Operating
expenses
|
-1.9 | -1.9 | -2.0 | -2.7 | % | 5.1 | % | -5.6 | -5.6 | -0.6 | % | |||||||||||||||||||||
Net
income
|
10.6 | 12.8 | 8.4 | -17.3 | % | 25.5 | % | 36.8 | 15.0 | 145.5 | % | |||||||||||||||||||||
Net
income / share
|
0.1 | 0.1 | 0.1 | -17.3 | % | 25.5 | % | 0.4 | 0.2 | 145.5 | % | |||||||||||||||||||||
Contribution
to Credicorp
|
10.6 | 13.1 | 8.4 | -18.9 | % | 25.6 | % | 37.1 | 14.9 | 149.6 | % | |||||||||||||||||||||
Total
loans
|
493.0 | 492.3 | 134.3 | 0.1 | % | 267.2 | % | |||||||||||||||||||||||||
Total
investments available for sale
|
781.5 | 714.6 | 825.2 | 9.4 | % | -5.3 | % | |||||||||||||||||||||||||
Total
assets
|
1,527.2 | 1,388.6 | 1,508.4 | 10.0 | % | 1.2 | % | |||||||||||||||||||||||||
Total
deposits
|
1,249.8 | 1,121.7 | 1,247.7 | 11.4 | % | 0.2 | % | |||||||||||||||||||||||||
Net
shareholder's equity
|
261.2 | 243.0 | 218.6 | 7.5 | % | 19.5 | % | |||||||||||||||||||||||||
Net
interest margin
|
2.57 | % | 2.70 | % | 2.12 | % | ||||||||||||||||||||||||||
Efficiency
ratio
|
13.6 | % | 12.7 | % | 17.7 | % | ||||||||||||||||||||||||||
Return
on average equity
|
16.8 | % | 22.2 | % | 17.0 | % | ||||||||||||||||||||||||||
PDL
/ Total loans
|
0.00 | 0.00 | 0.00 | |||||||||||||||||||||||||||||
Coverge
ratio
|
0.2 | % | 0.2 | % | 1.0 | % | ||||||||||||||||||||||||||
BIS
ratio
|
20.54 | % | 20.81 | % | 18.20 | % |
Interest earning assets*
|
Quarter
|
Change %
|
||||||||||||||||||
US$
million
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||
Due
from banks
|
164 | 93 | 458 | 76.2 | % | -64.2 | % | |||||||||||||
Loans
|
493 | 492 | 134 | 0.1 | % | 267.2 | % | |||||||||||||
Investments
|
767 | 700 | 807 | 9.6 | % | -4.9 | % | |||||||||||||
Total
interest-earning assets
|
1,424 | 1,285 | 1,399 | 10.8 | % | 1.8 | % | |||||||||||||
(*)
Excludes investments in equities and mutual funds.
|
|
PRIMA
3Q10
|
System
3Q10
|
Part.
3Q10 %
|
PRIMA
2Q10
|
System
2Q10
|
Part.
2Q10 %
|
|||||||||||||||||||
Affiliates
|
1,110,105 | 4,587,455 | 24.2 | % | 1,098,912 | 4,540,512 | 24.2 | % | ||||||||||||||||
New
affiliations (1)
|
13,592 | 56,112 | 24.2 | % | 12,534 | 47,785 | 26.2 | % | ||||||||||||||||
Funds
under management US$ million
|
8,911 | 28,836 | 30.9 | % | 7,657 | 24,807 | 30.9 | % | ||||||||||||||||
Collections
US$ million (1)
|
147 | 460 | 32.0 | % | 141 | 442 | 31.8 | % | ||||||||||||||||
Voluntary
contributions US$ million
|
101 | 233 | 43.4 | % | 86 | 203 | 42.4 | % | ||||||||||||||||
RAM
US$ million (2)
|
423 | 1,325 | 31.9 | % | 407 | 1,270 | 32.0 | % |
Funds
under management as of September 2010
|
||||||||||||||||
Sep 10
|
Share %
|
Jun 10
|
Share %
|
|||||||||||||
Fund
1
|
699 | 7.8 | % | 658 | 8.6 | % | ||||||||||
Fund
2
|
5,889 | 66.1 | % | 5,122 | 66.9 | % | ||||||||||
Fund
3
|
2,323 | 26.1 | % | 1,877 | 24.5 | % | ||||||||||
Total
US$ millon
|
8,911 | 100 | % | 7,657 | 100 | % | ||||||||||
Source:
Superintendencia de Banca, Seguros y AFP
|
Estimate
of base to calculate earnings - US$ million
|
||||||||||||
PRIMA - Sep 2010
|
System - Sep 2010
|
Share %
|
||||||||||
Income
(1)
|
7.4 | 25.1 | 29.5 | % | ||||||||
Administrative
fees
|
1.75 | % |
n.a.
|
n.a.
|
||||||||
RAM
base (2)
|
423 | 1,325 | 31.9 | % | ||||||||
PRIMA
AFP estimates. In accordance to local public
infomation, (CONASEV)
(1)
Average income from the last four months, excluding special collections
and voluntary contribution fees
(2) RAM:
average of aggregated income during the last 4 months excluding special
collections and voluntary contributions
fees.
|
Change %
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||||
Main financial indicators (US$ thousand) (1)
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
||||||||||||||||||||||||
Income
from commissions
|
21,812 | 20,943 | 18,972 | 4.1 | % | 15.0 | % | 63,249 | 58,887 | 7.4 | % | |||||||||||||||||||||
Administrative
and sale expenses
|
(9,516 | ) | (8,984 | ) | (8,718 | ) | 5.9 | % | 9.2 | % | (27,327 | ) | (25,497 | ) | 7.2 | % | ||||||||||||||||
Depreciation
and amortization
|
(2,443 | ) | (2,465 | ) | (2,344 | ) | -0.9 | % | 4.2 | % | (7,375 | ) | (6,967 | ) | 5.9 | % | ||||||||||||||||
Operating
income
|
9,853 | 9,494 | 7,910 | 3.8 | % | 24.6 | % | 28,548 | 26,424 | 8.0 | % | |||||||||||||||||||||
Other
income and expenses, net
|
(298 | ) | (736 | ) | (1,035 | ) | -59.6 | % | -71.2 | % | (1,663 | ) | (2,472 | ) | -32.7 | % | ||||||||||||||||
Employee
profit sharing and income tax
|
(3,771 | ) | (2,826 | ) | (749 | ) | 33.4 | % | 403.5 | % | (9,003 | ) | (6,517 | ) | 38.1 | % | ||||||||||||||||
Net
income before translation results
|
5,784 | 5,932 | 6,126 | -2.5 | % | -5.6 | % | 17,882 | 17,434 | 2.6 | % | |||||||||||||||||||||
Translations
results and deferred liabilities
|
(88 | ) | (75 | ) | (462 | ) | 17.3 | % | -80.9 | % | (383 | ) | (860 | ) | -55.4 | % | ||||||||||||||||
Net
income
|
5,696 | 5,857 | 5,664 | -2.7 | % | 0.6 | % | 17,499 | 16,574 | 5.6 | % | |||||||||||||||||||||
Total
assets
|
260,186 | 242,363 | 241,161 | 7.4 | % | 7.9 | % | |||||||||||||||||||||||||
Total
liabilities
|
91,002 | 86,417 | 86,011 | 5.3 | % | 5.8 | % | |||||||||||||||||||||||||
Net
shareholders' equity
|
169,184 | 155,945 | 155,150 | 8.5 | % | 9.0 | % |
US$ Thousand
|
Net income
|
Adjustment for
|
Total
|
|||||||||||||||||||||
Period
|
PPS
|
PV*
|
EPS
|
PGA*
|
Consolidation
|
Contribution
|
||||||||||||||||||
3Q09
|
9,555 | 4,263 | (540 | ) | 13,277 | (3,189 | ) | 10,088 | ||||||||||||||||
4Q09
|
9,004 | 6,495 | 788 | 16,288 | (3,917 | ) | 12,372 | |||||||||||||||||
1Q10
|
5,626 | 4,810 | 1,658 | 12,095 | (3,603 | ) | 8,492 | |||||||||||||||||
2Q10
|
8,101 | 6,502 | 1,872 | 16,475 | (3,957 | ) | 12,518 | |||||||||||||||||
3Q10
|
7,665 | 4,316 | 1,760 | 13,741 | (3,302 | ) | 10,439 | |||||||||||||||||
QoQ
|
-5.4 | % | -33.6 | % | -6.0 | % | -16.6 | % | - | -16.6 | % | |||||||||||||
YoY
|
-19.8 | % | 1.2 | % | 425.7 | % | 3.5 | % | - | 3.5 | % |
3Q10
|
2Q10
|
3Q09
|
||||||||||||||||||||||||||||||||||||||||||||||
US$
millon
|
Vehicle
Insurance
|
Private
Health
|
P&C
|
TOTAL
PPS
|
Vehicle
Insurance
|
Private
Health
|
P&C
|
TOTAL
PPS
|
Vehicle
Insurance
|
Private
Health
|
P&C
|
TOTAL
PPS
|
||||||||||||||||||||||||||||||||||||
Net
earned premiums
|
20.8 | 16.0 | 14.3 | 51.1 | 20.6 | 15.2 | 15.3 | 51.1 | 20.3 | 13.8 | 16.2 | 50.3 | ||||||||||||||||||||||||||||||||||||
Underwriting
results
|
7.3 | 3.3 | 9.9 | 20.5 | 7.7 | 3.9 | 6.5 | 18.1 | 7.3 | 1.5 | 9.3 | 18.1 | ||||||||||||||||||||||||||||||||||||
Loss
ratio
|
42.5 | % | 70.8 | % | 16.1 | % | 44.0 | % | 41.8 | % | 66.2 | % | 41.8 | % | 49.0 | % | 45.5 | % | 81.2 | % | 32.9 | % | 51.2 | % | ||||||||||||||||||||||||
Underwriting
results / net earned premiums
|
35.1 | % | 20.6 | % | 69.1 | % | 40.1 | % | 37.5 | % | 25.5 | % | 42.6 | % | 35.5 | % | 36.2 | % | 10.7 | % | 57.1 | % | 36.0 | % |
|
·
|
The
Property and Casualty business’s technical result increased US$ 3.3
million QoQ given that the overall loss ratio fell from 41.8% in2Q10 to
16.1% in 3Q10. This considerable decline is due to claims
reversals from previous quarters as well as adequate risk selection and
pricing. Additionally, net earned premiums reported 7% growth QoQ.
|
|
·
|
The
underwriting result for Vehicle Insurance was US$ 7.3 million in 3Q10,
dropping from US$ 7.7 million in 2Q10. This is attributable to lower
underwriting results in both the Auto as well as the Statutory Auto
Liability line (SOAT). Nevertheless, it is important to emphasize that in
both lines exposure has increased and have effectively controlled net
claims throughout the year.
|
|
·
|
In
3Q10, the Private Health Insurance line obtained an underwriting result of
US$ 3.3 million, which falls below the US$ 3.9 million reported in 2Q10.
This was attributable to a higher loss ratio this quarter, which increased
to 70.8% in 3Q10 (compared to 66.2% in 2Q10) due to an increase in claims
typical in winter months. This situation was partially offset by higher
net earned premiums, which grew 5%
QoQ.
|
Products
|
Total Premiums
|
Change %
|
||||||||||||||||||
US$ million
|
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
|||||||||||||||
Individual
life
|
14.8 | 14.0 | 12.7 | 5.8 | % | 16.7 | % | |||||||||||||
Individual
annuity
|
29.0 | 12.9 | 10.3 | 124.9 | % | 181.5 | % | |||||||||||||
Disability
& survivor (Pension)
|
11.5 | 11.3 | 8.2 | 1.1 | % | 40.7 | % | |||||||||||||
Credit
Life
|
9.0 | 7.2 | 5.9 | 24.1 | % | 53.3 | % | |||||||||||||
Personal
accidents
|
3.0 | 2.9 | 2.8 | 3.5 | % | 10.2 | % | |||||||||||||
Group
life (Law)
|
2.4 | 2.4 | 2.1 | 2.4 | % | 16.0 | % | |||||||||||||
Group
life
|
2.8 | 4.3 | 3.2 | -36.3 | % | -13.4 | % | |||||||||||||
Limited
workers compensation
|
3.5 | 2.6 | 2.8 | 36.3 | % | 25.5 | % | |||||||||||||
TOTAL
|
75.9 | 57.6 | 47.8 | 31.7 | % | 58.9 | % |
Consumer Price Index
(Annual percentage
variation)
|
Exchange
Rate
(Nuevos
Soles for US$)
|
2008
|
2009
|
2010
|
||||||||||||||||||||||||||||||
Year
|
IQ
|
IIQ
|
IIIQ
|
IVQ
|
Year
|
IQ
|
IIQ
|
|||||||||||||||||||||||||
GDP
(US$ MM)
|
127,643 | 27,914 | 31,927 | 32,010 | 35,302 | 127,153 | 35,222 | 38,880 | ||||||||||||||||||||||||
Real
GDP (var. %)
|
9.8 | 1.9 | -1.2 | -0.6 | 3.4 | 0.9 | 6.1 | 10.1 | ||||||||||||||||||||||||
GDP
per-capita (US$)
|
4,532 | 3,888 | 4,407 | 4,379 | 4,786 | 4,365 | 4,733 | 5,178 | ||||||||||||||||||||||||
Domestic
demand (var. %)
|
12.1 | -0.8 | -5.8 | -5.0 | 0.4 | -2.9 | 8.1 | 14.0 | ||||||||||||||||||||||||
Consumption
(var. %)
|
8.7 | 4.1 | 1.6 | 1.0 | 2.8 | 2.4 | 5.4 | 5.8 | ||||||||||||||||||||||||
Private
Investment (var. %)
|
28.3 | 4.3 | -16.0 | -14.6 | -5.9 | -8.6 | 12.2 | 28.4 | ||||||||||||||||||||||||
CPI
(annual change, %)
|
6.7 | 4.8 | 3.1 | 1.2 | 0.3 | 0.3 | 0.8 | 1.6 | ||||||||||||||||||||||||
Exchange
rate, eop (S/. per US$)
|
3.14 | 3.16 | 3.01 | 2.88 | 2.89 | 2.89 | 2.84 | 2.83 | ||||||||||||||||||||||||
Devaluation
(annual change, %)
|
4.7 | 15.2 | 1.5 | -3.1 | -8.0 | -8.0 | -10.2 | -6.1 | ||||||||||||||||||||||||
Exchange
rate, average (S/. per US$)
|
2.92 | 3.18 | 3.02 | 2.96 | 2.89 | 3.01 | 2.84 | 2.84 | ||||||||||||||||||||||||
Non-Financial
Public Sector (% of GDP)
|
2.1 | 2.6 | 1.8 | -3.2 | -8.2 | -1.9 | 2.9 | 1.8 | ||||||||||||||||||||||||
Central
government current revenues (% of GDP)
|
18.2 | 16.5 | 16.7 | 15.3 | 15.2 | 15.9 | 18.2 | 18.0 | ||||||||||||||||||||||||
Tax
Income (% of GDP)
|
15.6 | 14.6 | 14.1 | 13.0 | 13.4 | 13.8 | 15.4 | 15.6 | ||||||||||||||||||||||||
Non
Tax Income (% of GDP)
|
2.6 | 1.9 | 2.6 | 2.2 | 1.8 | 2.1 | 2.7 | 2.3 | ||||||||||||||||||||||||
Current
expenditures (% of GDP)
|
12.4 | 11.8 | 10.7 | 14.8 | 13.5 | 12.7 | 11.3 | 10.3 | ||||||||||||||||||||||||
Capital
expenditures (% of GDP)
|
4.4 | 3.5 | 4.5 | 6.1 | 10.1 | 6.1 | 3.9 | 5.9 | ||||||||||||||||||||||||
Trade
Balance (US$ MM)
|
3,090 | 513 | 1,335 | 1,838 | 2,188 | 5,873 | 1,570 | 1,517 | ||||||||||||||||||||||||
Exports
(US$ MM)
|
31,529 | 5,396 | 6,161 | 7,169 | 8,159 | 26,885 | 7,905 | 8,126 | ||||||||||||||||||||||||
Imports
(US$ MM)
|
28,439 | 4,883 | 4,827 | 5,330 | 5,971 | 21,011 | 6,335 | 6,609 | ||||||||||||||||||||||||
Current
Account Balance (US$ MM)
|
-4,723 | -391 | 106 | 264 | 267 | 247 | -460 | -329 | ||||||||||||||||||||||||
Current
Account Balance (% of GDP)
|
-3.7 | -1.4 | 0.3 | 0.8 | 0.8 | 0.2 | -1.3 | -0.8 |
As of
|
Change %
|
|||||||||||||||||||
Sep 10
|
Jun 10
|
Sep 09
|
QoQ
|
YoY
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and due from banks
|
||||||||||||||||||||
Non-interest
bearing
|
961,902 | 859,446 | 754,875 | 11.9 | % | 27.4 | % | |||||||||||||
Interest
bearing
|
2,906,126 | 2,563,266 | 2,732,677 | 13.4 | % | 6.3 | % | |||||||||||||
Total
cash and due from banks
|
3,868,028 | 3,422,712 | 3,487,551 | 13.0 | % | 10.9 | % | |||||||||||||
Marketable
securities, net
|
73,986 | 60,037 | 89,718 | 23.2 | % | -17.5 | % | |||||||||||||
Loans
|
13,409,258 | 12,697,597 | 10,675,462 | 5.6 | % | 25.6 | % | |||||||||||||
Current
|
13,195,983 | 12,481,727 | 10,509,564 | 5.7 | % | 25.6 | % | |||||||||||||
Past
due
|
213,275 | 215,871 | 165,898 | -1.2 | % | 28.6 | % | |||||||||||||
Less
- net provisions for possible loan losses
|
(411,736 | ) | (387,078 | ) | (318,094 | ) | 6.4 | % | 29.4 | % | ||||||||||
Loans,
net
|
12,997,522 | 12,310,519 | 10,357,368 | 5.6 | % | 25.5 | % | |||||||||||||
Investments
securities available for sale
|
7,630,494 | 5,889,725 | 4,828,806 | 29.6 | % | 58.0 | % | |||||||||||||
Reinsurance
assets
|
145,945 | 150,364 | 135,688 | -2.9 | % | 7.6 | % | |||||||||||||
Premiums
and other policy holder receivables
|
122,643 | 105,183 | 109,669 | 16.6 | % | 11.8 | % | |||||||||||||
Property,
plant and equipment, net
|
359,687 | 352,193 | 323,233 | 2.1 | % | 11.3 | % | |||||||||||||
Due
from customers on acceptances
|
57,901 | 63,351 | 63,901 | -8.6 | % | -9.4 | % | |||||||||||||
Other
assets
|
1,343,867 | 1,475,428 | 1,376,525 | -8.9 | % | -2.4 | % | |||||||||||||
Total
assets
|
26,600,072 | 23,829,513 | 20,772,459 | 11.6 | % | 28.1 | % | |||||||||||||
LIABILITIES
AND NET SHAREHOLDERS¨ EQUITY
|
||||||||||||||||||||
Deposits
and Obligations
|
||||||||||||||||||||
Non-interest
bearing
|
4,062,688 | 4,136,614 | 3,462,195 | -1.8 | % | 17.3 | % | |||||||||||||
Interest
bearing
|
12,589,321 | 11,120,428 | 10,210,091 | 13.2 | % | 23.3 | % | |||||||||||||
Total
deposits and Obligations
|
16,652,009 | 15,257,042 | 13,672,287 | 9.1 | % | 21.8 | % | |||||||||||||
Due
to banks and correspondents
|
1,719,880 | 1,605,168 | 1,713,177 | 7.1 | % | 0.4 | % | |||||||||||||
Acceptances
outstanding
|
57,901 | 63,351 | 63,901 | -8.6 | % | -9.4 | % | |||||||||||||
Reserves
for property and casualty claims
|
962,422 | 929,135 | 874,243 | 3.6 | % | 10.1 | % | |||||||||||||
Reserve
for unearned premiums
|
163,362 | 150,045 | 140,907 | 8.9 | % | 15.9 | % | |||||||||||||
Reinsurance
payable
|
65,112 | 53,566 | 38,832 | 21.6 | % | 67.7 | % | |||||||||||||
Bonds
and subordinated debt
|
3,067,395 | 2,292,080 | 915,091 | 33.8 | % | 235.2 | % | |||||||||||||
Other
liabilities
|
992,131 | 850,999 | 1,052,250 | 16.6 | % | -5.7 | % | |||||||||||||
Minority
interest
|
230,546 | 195,061 | 171,670 | 18.2 | % | 34.3 | % | |||||||||||||
Total
liabilities
|
23,910,758 | 21,396,447 | 18,642,357 | 11.8 | % | 28.3 | % | |||||||||||||
Capital
stock
|
471,912 | 471,912 | 471,912 | 0.0 | % | 0.0 | % | |||||||||||||
Treasury
stock
|
(74,712 | ) | (74,712 | ) | (74,242 | ) | 0.0 | % | 0.6 | % | ||||||||||
Capital
surplus
|
119,637 | 119,637 | 130,341 | 0.0 | % | -8.2 | % | |||||||||||||
Reserves
|
1,385,098 | 1,385,098 | 1,053,494 | 0.0 | % | 31.5 | % | |||||||||||||
Unrealized
gains
|
327,666 | 220,480 | 179,179 | 48.6 | % | 82.9 | % | |||||||||||||
Retained
earnings
|
459,713 | 310,649 | 369,418 | 48.0 | % | 24.4 | % | |||||||||||||
Net
shareholders' equity
|
2,689,315 | 2,433,065 | 2,130,102 | 10.5 | % | 26.3 | % | |||||||||||||
Total
liabilities and net shareholders' equity
|
26,600,072 | 23,829,513 | 20,772,459 | 11.6 | % | 28.1 | % | |||||||||||||
Contingent
credits
|
9,222,042 | 2,984,977 | 7,752,352 | 208.9 | % | 19.0 | % |
Quarter
|
Change %
|
Year to date
|
Change %
|
|||||||||||||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
|||||||||||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||||||||||||||
Interest
and dividend income
|
374,572 | 344,100 | 313,956 | 8.9 | % | 19.3 | % | 1,051,410 | 982,895 | 7.0 | % | |||||||||||||||||||||
Interest
expense
|
(103,134 | ) | (85,666 | ) | (99,409 | ) | 20.4 | % | 3.7 | % | (275,953 | ) | (328,940 | ) | -16.1 | % | ||||||||||||||||
Net
interest income
|
271,438 | 258,434 | 214,547 | 5.0 | % | 26.5 | % | 775,457 | 653,955 | 18.6 | % | |||||||||||||||||||||
Net
provisions for loan losses
|
(52,303 | ) | (30,895 | ) | (38,216 | ) | 69.3 | % | 36.9 | % | (126,379 | ) | (119,348 | ) | 5.9 | % | ||||||||||||||||
Non
financial income
|
||||||||||||||||||||||||||||||||
Fee
income
|
134,813 | 128,506 | 110,460 | 4.9 | % | 22.0 | % | 388,749 | 310,656 | 25.1 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
26,211 | 23,612 | 29,957 | 11.0 | % | -12.5 | % | 75,262 | 69,133 | 8.9 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
27,894 | 37,803 | 16,276 | -26.2 | % | 71.4 | % | 72,719 | 100,150 | -27.4 | % | |||||||||||||||||||||
Other
|
5,069 | 6,633 | 5,903 | -23.6 | % | -14.1 | % | 21,619 | 26,802 | -19.3 | % | |||||||||||||||||||||
Total
non financial income, net
|
193,987 | 196,554 | 162,596 | -1.3 | % | 19.3 | % | 558,349 | 506,741 | 10.2 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
||||||||||||||||||||||||||||||||
Net
premiums earned
|
120,702 | 121,575 | 108,965 | -0.7 | % | 10.8 | % | 353,307 | 309,575 | 14.1 | % | |||||||||||||||||||||
Net
claims incurred
|
(10,690 | ) | (13,950 | ) | (13,522 | ) | -23.4 | % | -20.9 | % | (38,264 | ) | (51,281 | ) | -25.4 | % | ||||||||||||||||
Increase
in cost for life and health policies
|
(65,793 | ) | (62,108 | ) | (59,425 | ) | 5.9 | % | 10.7 | % | (192,820 | ) | (165,099 | ) | 16.8 | % | ||||||||||||||||
Total
other operating income, net
|
44,220 | 45,517 | 36,018 | -2.9 | % | 22.8 | % | 122,224 | 93,195 | 31.1 | % | |||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||
Salaries
and employees benefits
|
(115,235 | ) | (109,137 | ) | (95,765 | ) | 5.6 | % | 20.3 | % | (339,567 | ) | (284,062 | ) | 19.5 | % | ||||||||||||||||
Administrative,
general and tax expenses
|
(81,463 | ) | (80,465 | ) | (70,436 | ) | 1.2 | % | 15.7 | % | (239,928 | ) | (219,104 | ) | 9.5 | % | ||||||||||||||||
Depreciation
and amortization
|
(21,469 | ) | (20,889 | ) | (18,343 | ) | 2.8 | % | 17.0 | % | (62,865 | ) | (53,332 | ) | 17.9 | % | ||||||||||||||||
Merger
expenses
|
- | - | - | 100.0 | % | 100.0 | % | - | - | |||||||||||||||||||||||
Other
|
(25,115 | ) | (24,830 | ) | (27,025 | ) | 1.1 | % | -7.1 | % | (73,939 | ) | (82,078 | ) | -9.9 | % | ||||||||||||||||
Total
operating expenses
|
(243,281 | ) | (235,321 | ) | (211,568 | ) | 3.4 | % | 15.0 | % | (716,300 | ) | (638,575 | ) | 12.2 | % | ||||||||||||||||
Operating
income
|
214,060 | 234,289 | 163,377 | -8.6 | % | 31.0 | % | 613,350 | 495,968 | 23.7 | % | |||||||||||||||||||||
Translation
result
|
14,467 | 4,675 | 12,046 | 209.4 | % | 20.1 | % | 31,202 | 11,296 | 176.2 | % | |||||||||||||||||||||
Workers’
profit sharing
|
(8,039 | ) | (8,620 | ) | (5,747 | ) | -6.7 | % | 39.9 | % | (22,132 | ) | (16,678 | ) | 32.7 | % | ||||||||||||||||
Income
taxes
|
(54,902 | ) | (56,991 | ) | (39,538 | ) | -3.7 | % | 38.9 | % | (151,322 | ) | (119,123 | ) | 27.0 | % | ||||||||||||||||
Net
income
|
165,586 | 173,353 | 130,139 | -4.5 | % | 27.2 | % | 471,098 | 371,463 | 26.8 | % | |||||||||||||||||||||
Minority
interest
|
9,360 | 11,429 | 8,432 | -18.1 | % | 11.0 | % | 29,078 | 23,976 | 21.3 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
156,226 | 161,924 | 121,707 | -3.5 | % | 28.4 | % | 442,020 | 347,487 | 27.2 | % |
Quarter
|
Year to date
|
|||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
Sep 10
|
Sep 09
|
||||||||||||||||
Profitability
|
||||||||||||||||||||
Net
income per common share (US$ per share)(1)
|
1.96 | 2.03 | 1.53 | 5.54 | 4.36 | |||||||||||||||
Net
interest margin on interest earning assets (2)
|
4.85 | % | 4.99 | % | 4.72 | % | 5.05 | % | 4.78 | % | ||||||||||
Return
on average total assets (2)(3)
|
2.5 | % | 2.7 | % | 2.3 | % | 2.5 | % | 2.2 | % | ||||||||||
Return
on average shareholders' equity (2)(3)(6)
|
24.4 | % | 27.5 | % | 24.0 | % | 24.2 | % | 24.8 | % | ||||||||||
No.
of outstanding shares (millions)(4)
|
79.76 | 79.76 | 79.76 | 79.76 | 79.76 | |||||||||||||||
Quality
of loan portfolio
|
||||||||||||||||||||
Past
due loans as a percentage of total loans
|
1.59 | % | 1.70 | % | 1.55 | % | 1.59 | % | 1.55 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
past due loans
|
193.1 | % | 179.3 | % | 191.7 | % | 193.1 | % | 191.7 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
loans
|
3.1 | % | 3.0 | % | 3.0 | % | 3.1 | % | 3.0 | % | ||||||||||
Operating
efficiency
|
||||||||||||||||||||
Oper.
expenses as a percent. of total income (5)
|
39.4 | % | 39.6 | % | 39.8 | % | 40.3 | % | 41.4 | % | ||||||||||
Oper.
expenses as a percent. of av. tot. assets(2)(3)(5)
|
3.5 | % | 3.6 | % | 3.5 | % | 3.6 | % | 3.6 | % | ||||||||||
Average
balances (US$ million) (3)
|
||||||||||||||||||||
Interest
earning assets
|
22,400.67 | 20,720.69 | 18,172.09 | 20,468.68 | 18,245.46 | |||||||||||||||
Total
assets
|
25,214.79 | 23,655.49 | 20,835.65 | 23,984.79 | 20,891.12 | |||||||||||||||
Net
shareholder´s equity
|
2,561.19 | 2,358.81 | 2,031.43 | 2,430.95 | 1,855.05 |
As of
|
Change %
|
|||||||||||||||||||
Sep 10
|
Jun 10
|
Sep 09
|
QoQ
|
YoY
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and due from banks
|
3,720,491 | 3,342,067 | 3,368,733 | 11.3 | % | 10.4 | % | |||||||||||||
Cash
and BCRP
|
3,196,863 | 2,931,107 | 2,757,898 | 9.1 | % | 15.9 | % | |||||||||||||
Deposits
in other Banks
|
523,098 | 409,977 | 540,877 | 27.6 | % | -3.3 | % | |||||||||||||
Interbanks
|
- | - | 68,132 | 0.0 | % | -100.0 | % | |||||||||||||
Accrued
interest on cash and due from banks
|
530 | 983 | 1,826 | -46.1 | % | -71.0 | % | |||||||||||||
Marketable
securities, net
|
73,986 | 60,037 | 89,718 | 23.2 | % | -17.5 | % | |||||||||||||
Loans
|
13,326,601 | 12,611,066 | 10,572,063 | 5.7 | % | 26.1 | % | |||||||||||||
Current
|
13,114,103 | 12,395,974 | 10,406,954 | 5.8 | % | 26.0 | % | |||||||||||||
Past
Due
|
212,498 | 215,092 | 165,109 | -1.2 | % | 28.7 | % | |||||||||||||
Less
- net provisions for possible loan losses
|
(410,814 | ) | (386,148 | ) | (316,718 | ) | 6.4 | % | 29.7 | % | ||||||||||
Loans,
net
|
12,915,787 | 12,224,918 | 10,255,345 | 5.7 | % | 25.9 | % | |||||||||||||
Investment
securities available for sale
|
5,336,436 | 3,707,331 | 2,793,015 | 43.9 | % | 91.1 | % | |||||||||||||
Property,
plant and equipment, net
|
294,873 | 287,204 | 257,201 | 2.7 | % | 14.6 | % | |||||||||||||
Due
from customers acceptances
|
57,901 | 63,351 | 63,901 | -8.6 | % | -9.4 | % | |||||||||||||
Other
assets
|
1,074,535 | 1,184,152 | 1,052,317 | -9.3 | % | 2.1 | % | |||||||||||||
Total
assets
|
23,474,009 | 20,869,060 | 17,880,230 | 12.5 | % | 31.3 | % | |||||||||||||
LIABILITIES
AND NET SHAREHOLDERS' EQUITY
|
||||||||||||||||||||
Deposits
and obligations
|
15,642,366 | 14,209,963 | 13,946,714 | 10.1 | % | 12.2 | % | |||||||||||||
Demand
deposits
|
5,257,055 | 5,059,051 | 4,298,914 | 3.9 | % | 22.3 | % | |||||||||||||
Saving
deposits
|
3,953,997 | 3,702,869 | 3,387,339 | 6.8 | % | 16.7 | % | |||||||||||||
Time
deposits
|
5,267,355 | 4,242,721 | 5,179,047 | 24.2 | % | 1.7 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,127,933 | 1,176,925 | 1,012,534 | -4.2 | % | 11.4 | % | |||||||||||||
Interest
payable
|
36,026 | 28,397 | 68,880 | 26.9 | % | -47.7 | % | |||||||||||||
Due
to banks and correspondents
|
3,181,057 | 3,110,545 | 603,152 | 2.3 | % | 427.4 | % | |||||||||||||
Bonds
and subordinated debt
|
2,004,124 | 1,202,434 | 941,027 | 66.7 | % | 113.0 | % | |||||||||||||
Acceptances
outstanding
|
57,901 | 63,351 | 63,901 | -8.6 | % | -9.4 | % | |||||||||||||
Other
liabilities
|
720,209 | 599,269 | 765,086 | 20.2 | % | -5.9 | % | |||||||||||||
Total
liabilities
|
21,605,657 | 19,185,562 | 16,319,880 | 12.6 | % | 32.4 | % | |||||||||||||
Net
shareholders' equity
|
1,864,471 | 1,679,754 | 1,556,224 | 11.0 | % | 19.8 | % | |||||||||||||
Capital
stock
|
783,213 | 783,213 | 667,250 | 0.0 | % | 17.4 | % | |||||||||||||
Reserves
|
388,309 | 388,309 | 388,275 | 0.0 | % | 0.0 | % | |||||||||||||
Unrealized
Gains and Losses
|
131,056 | 84,959 | 94,797 | 54.3 | % | 38.2 | % | |||||||||||||
Retained
Earnings
|
187,143 | 187,143 | 115,922 | 0.0 | % | 61.4 | % | |||||||||||||
Income
for the year
|
374,750 | 236,130 | 289,980 | 58.7 | % | 29.2 | % | |||||||||||||
Minority
interest
|
3,881 | 3,744 | 4,126 | 3.7 | % | -5.9 | % | |||||||||||||
Total
liabilities and net shareholders' equity
|
23,474,009 | 20,869,060 | 17,880,230 | 12.5 | % | 31.3 | % | |||||||||||||
Contingent
credits
|
9,210,482 | 8,998,223 | 7,713,584 | 2.4 | % | 19.4 | % |
Quarter
|
Change %
|
Year to date
|
Change %
|
|||||||||||||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
QoQ
|
YoY
|
Sep 10
|
Sep 09
|
Sep 10 / Sep 09
|
|||||||||||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||||||||||||||
Interest
and dividend income
|
345,937 | 311,548 | 292,292 | 11.0 | % | 18.4 | % | 963,407 | 909,494 | 5.9 | % | |||||||||||||||||||||
Interest
expense
|
(103,663 | ) | (82,896 | ) | (95,030 | ) | 25.1 | % | 9.1 | % | (273,306 | ) | (316,611 | ) | -13.7 | % | ||||||||||||||||
Net
interest and dividend income
|
242,274 | 228,652 | 197,262 | 6.0 | % | 22.8 | % | 690,101 | 592,883 | 16.4 | % | |||||||||||||||||||||
Net
provision for loan losses
|
(52,614 | ) | (31,183 | ) | (38,917 | ) | 68.7 | % | 35.2 | % | (127,242 | ) | (120,171 | ) | 5.9 | % | ||||||||||||||||
Non
financial income
|
||||||||||||||||||||||||||||||||
Banking
services commissions
|
120,839 | 113,577 | 93,348 | 6.4 | % | 29.5 | % | 341,639 | 258,521 | 32.2 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
26,354 | 23,595 | 25,559 | 11.7 | % | 3.1 | % | 75,452 | 65,587 | 15.0 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
18,987 | 29,727 | 9,890 | -36.1 | % | 92.0 | % | 48,875 | 92,164 | -47.0 | % | |||||||||||||||||||||
Other
|
1,168 | 2,642 | 892 | -55.8 | % | 30.9 | % | 8,764 | 12,251 | -28.5 | % | |||||||||||||||||||||
Total
non financial income,net
|
167,348 | 169,541 | 129,689 | -1.3 | % | 29.0 | % | 474,730 | 428,523 | 10.8 | % | |||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||
Salaries
and employees benefits
|
(95,404 | ) | (90,961 | ) | (80,318 | ) | 4.9 | % | 18.8 | % | (284,810 | ) | (238,983 | ) | 19.2 | % | ||||||||||||||||
Administrative
expenses
|
(67,549 | ) | (67,866 | ) | (59,269 | ) | -0.5 | % | 14.0 | % | (201,200 | ) | (186,741 | ) | 7.7 | % | ||||||||||||||||
Depreciation
and amortization
|
(17,392 | ) | (16,837 | ) | (14,712 | ) | 3.3 | % | 18.2 | % | (50,652 | ) | (42,556 | ) | 19.0 | % | ||||||||||||||||
Other
|
(4,406 | ) | (7,516 | ) | (6,794 | ) | -41.4 | % | -35.1 | % | (16,602 | ) | (27,493 | ) | -39.6 | % | ||||||||||||||||
Total
operating expenses
|
(184,751 | ) | (183,180 | ) | (161,093 | ) | 0.9 | % | 14.7 | % | (553,264 | ) | (495,773 | ) | 11.6 | % | ||||||||||||||||
Operating
income
|
172,257 | 183,830 | 126,941 | -6.3 | % | 35.7 | % | 484,325 | 405,462 | 19.5 | % | |||||||||||||||||||||
Translation
result
|
12,896 | 4,972 | 10,204 | 159.4 | % | 26.4 | % | 29,548 | (4,955 | ) | 696.3 | % | ||||||||||||||||||||
Workers’
profit sharing
|
(6,699 | ) | (7,459 | ) | (4,842 | ) | -10.2 | % | 38.4 | % | (18,998 | ) | (14,422 | ) | 31.7 | % | ||||||||||||||||
Income
taxes
|
(39,683 | ) | (46,995 | ) | (30,558 | ) | -15.6 | % | 29.9 | % | (119,584 | ) | (95,255 | ) | 25.5 | % | ||||||||||||||||
Minority
interest
|
(151 | ) | (127 | ) | (289 | ) | 18.9 | % | -47.8 | % | (541 | ) | (850 | ) | -36.4 | % | ||||||||||||||||
Net
income
|
138,620 | 134,221 | 101,456 | 3.3 | % | 36.6 | % | 374,750 | 289,980 | 29.2 | % |
Quarter
|
Year to date
|
|||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
Sep 10
|
Sep 09
|
||||||||||||||||
Profitability
|
||||||||||||||||||||
Net
income per common share (US$ per share)(1)
|
0.062 | 0.060 | 0.046 | 0.168 | 0.130 | |||||||||||||||
Net
interest margin on interest earning assets (2)
|
4.81 | % | 4.91 | % | 4.87 | % | 4.86 | % | 4.79 | % | ||||||||||
Return
on average total assets (2)(3)
|
2.5 | % | 2.6 | % | 2.3 | % | 2.3 | % | 2.1 | % | ||||||||||
Return
on average shareholders' equity (2)(3)
|
31.3 | % | 33.0 | % | 27.1 | % | 29.3 | % | 26.9 | % | ||||||||||
No.
of outstanding shares (millions)
|
2,228.29 | 2,228.29 | 2,228.29 | 2,228.29 | 2,228.29 | |||||||||||||||
Quality
of loan portfolio
|
||||||||||||||||||||
Past
due loans as a percentage of total loans
|
1.59 | % | 1.71 | % | 1.56 | % | 1.59 | % | 1.56 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
past due loans
|
193.3 | % | 179.5 | % | 191.8 | % | 193.3 | % | 191.8 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
loans
|
3.1 | % | 3.1 | % | 3.0 | % | 3.1 | % | 3.0 | % | ||||||||||
Operating
efficiency
|
||||||||||||||||||||
Oper.
expenses as a percent. of total income (4)
|
46.3 | % | 48.0 | % | 48.8 | % | 48.5 | % | 51.1 | % | ||||||||||
Oper.
expenses as a percent. of av. tot. assets(2)(3)(4)
|
3.3 | % | 3.4 | % | 3.4 | % | 3.3 | % | 3.4 | % | ||||||||||
Capital
adequacy
|
||||||||||||||||||||
Total
Regulatory Capital (US$ million)
|
1,984.8 | 1,969.2 | 1,739.0 | |||||||||||||||||
Tier I
capital (US$ million)
|
1,561.0 | 1,514.9 | 1,289.4 | |||||||||||||||||
BIS
ratio (5)
|
13.9 | % | 13.6 | % | 14.5 | % | ||||||||||||||
Average
balances (US$ million) (3)
|
||||||||||||||||||||
Interest
earning assets
|
20,147.4 | 18,643.6 | 16,203.5 | 18,942.9 | 16,497.2 | |||||||||||||||
Total
Assets
|
22,171.5 | 20,761.4 | 18,033.8 | 21,665.6 | 18,197.2 | |||||||||||||||
Net
shareholders' equity
|
1,772.1 | 1,629.1 | 1,499.5 | 1,707.6 | 1,437.0 |
Balance to and for the period of
|
||||||||||||||||||||||||||||||||
Three month ending
|
Year to date
|
Change %
|
||||||||||||||||||||||||||||||
30 Sep 10
|
30 Jun 10
|
30 Sep 09
|
Sep 10 /
|
|||||||||||||||||||||||||||||
3Q10
|
2Q10
|
3Q09
|
Sep 10
|
Sep 09
|
QoQ
|
YoY
|
Sep 09
|
|||||||||||||||||||||||||
Results
|
||||||||||||||||||||||||||||||||
Total
Premiums
|
202,871 | 163,372 | 148,718 | 521,869 | 436,128 | 24.2 | % | 36.4 | % | 19.7 | % | |||||||||||||||||||||
Ceded
Premiums
|
37,986 | 17,748 | 19,637 | 81,002 | 66,775 | 114.0 | % | 93.4 | % | 21.3 | % | |||||||||||||||||||||
Unearned
premium reserves
|
40,675 | 20,204 | 16,341 | 76,040 | 48,985 | 101.3 | % | 148.9 | % | 55.2 | % | |||||||||||||||||||||
Net
earned premiums
|
124,210 | 125,420 | 112,740 | 364,827 | 320,368 | -1.0 | % | 10.2 | % | 13.9 | % | |||||||||||||||||||||
Direct
claims
|
79,716 | 76,990 | 57,091 | 251,550 | 243,485 | 3.5 | % | 39.6 | % | 3.3 | % | |||||||||||||||||||||
Ceded
claims
|
3,233 | 932 | (15,856 | ) | 20,467 | 27,106 | 246.8 | % | 120.4 | % | -24.5 | % | ||||||||||||||||||||
Net
claims
|
76,483 | 76,058 | 72,947 | 231,083 | 216,380 | 0.6 | % | 4.8 | % | 6.8 | % | |||||||||||||||||||||
Direct
commissions
|
21,709 | 19,901 | 17,029 | 59,757 | 51,169 | 9.1 | % | 27.5 | % | 16.8 | % | |||||||||||||||||||||
Commissions
received
|
3,212 | 2,766 | 2,420 | 8,397 | 7,170 | 16.1 | % | 32.7 | % | 17.1 | % | |||||||||||||||||||||
Net
commissions
|
18,497 | 17,135 | 14,609 | 51,359 | 43,999 | 7.9 | % | 26.6 | % | 16.7 | % | |||||||||||||||||||||
Technical
expenses
|
7,556 | 6,437 | 6,099 | 20,658 | 17,509 | 17.4 | % | 23.9 | % | 18.0 | % | |||||||||||||||||||||
Technical
resolves
|
2,531 | 1,962 | 3,549 | 7,397 | 8,453 | 29.0 | % | -28.7 | % | -12.5 | % | |||||||||||||||||||||
Net
technical expenses
|
5,025 | 4,475 | 2,550 | 13,261 | 9,056 | 12.3 | % | 97.1 | % | 46.4 | % | |||||||||||||||||||||
Underwriting
results
|
24,205 | 27,753 | 22,634 | 69,124 | 50,934 | -12.8 | % | 6.9 | % | 35.7 | % | |||||||||||||||||||||
Financial
income
|
17,766 | 17,690 | 15,774 | 53,254 | 45,428 | 0.4 | % | 12.6 | % | 17.2 | % | |||||||||||||||||||||
Gains
on sale of real state and secutirities
|
5,768 | 3,372 | 4,122 | 12,223 | 9,910 | 71.0 | % | 39.9 | % | 23.3 | % | |||||||||||||||||||||
Net
property and rental income
|
1,117 | 1,150 | 1,136 | 3,453 | 2,879 | -2.8 | % | -1.6 | % | 19.9 | % | |||||||||||||||||||||
(-)
Financial expenses
|
(621 | ) | 1,295 | 412 | 1,148 | 1,524 | -147.9 | % | -250.7 | % | -24.7 | % | ||||||||||||||||||||
Financial
income, net
|
25,272 | 20,917 | 20,620 | 67,781 | 56,693 | 20.8 | % | 22.6 | % | 19.6 | % | |||||||||||||||||||||
Salaries
and benefits
|
14,768 | 13,995 | 11,752 | 41,774 | 32,454 | 5.5 | % | 25.7 | % | 28.7 | % | |||||||||||||||||||||
Administrative
expenses
|
14,593 | 11,126 | 11,117 | 35,639 | 27,649 | 31.2 | % | 31.3 | % | 28.9 | % | |||||||||||||||||||||
Third
party services
|
6,841 | 5,357 | 4,531 | 17,017 | 12,767 | 27.7 | % | 51.0 | % | 33.3 | % | |||||||||||||||||||||
Management
expenses
|
2,544 | 2,285 | 1,602 | 7,032 | 5,111 | 11.3 | % | 58.7 | % | 37.6 | % | |||||||||||||||||||||
Provisions
|
1,796 | 1,609 | 1,751 | 4,900 | 4,259 | 11.6 | % | 2.6 | % | 15.0 | % | |||||||||||||||||||||
Taxes
|
1,384 | 1,120 | 1,382 | 3,960 | 3,744 | 23.6 | % | 0.2 | % | 5.8 | % | |||||||||||||||||||||
Other
expenses
|
2,029 | 755 | 1,851 | 2,730 | 1,767 | 168.7 | % | 9.6 | % | 54.5 | % | |||||||||||||||||||||
General
expenses
|
29,360 | 25,121 | 22,869 | 77,413 | 60,103 | 16.9 | % | 28.4 | % | 28.8 | % | |||||||||||||||||||||
Other
income
|
20 | 343 | (92 | ) | 574 | 832 | -94.3 | % | 121.3 | % | -31.1 | % | ||||||||||||||||||||
Traslations
results
|
1,516 | 529 | 1,879 | 3,049 | 4,092 | 186.8 | % | -19.3 | % | -25.5 | % | |||||||||||||||||||||
Employee
participation and income tax
|
5,267 | 3,959 | 6,282 | 11,225 | 11,025 | 33.0 | % | -16.2 | % | 1.8 | % | |||||||||||||||||||||
Income
before minority interest
|
16,386 | 20,461 | 15,890 | 51,890 | 41,423 | -19.9 | % | 3.1 | % | 25.3 | % | |||||||||||||||||||||
Minority
interest
|
2,645 | 3,985 | 2,613 | 9,579 | 8,514 | -33.6 | % | 1.2 | % | 12.5 | % | |||||||||||||||||||||
Net
income
|
13,741 | 16,475 | 13,277 | 42,311 | 32,909 | -16.6 | % | 3.5 | % | 28.6 | % | |||||||||||||||||||||
Balance
(end of period)
|
||||||||||||||||||||||||||||||||
Total
Assets
|
1,739,047 | 1,591,564 | 1,476,861 | 1,739,047 | 1,476,861 | 147,483 | 262,186 | 262,186 | ||||||||||||||||||||||||
Invesment
on securities and real state (1)
|
1,259,896 | 1,133,861 | 1,026,507 | 1,259,896 | 1,026,507 | 126,035 | 233,389 | 233,389 | ||||||||||||||||||||||||
Technical
reserves
|
1,126,039 | 1,079,531 | 1,016,054 | 1,126,039 | 1,016,054 | 46,508 | 109,985 | 109,985 | ||||||||||||||||||||||||
Net
equity
|
338,320 | 288,277 | 242,243 | 338,320 | 242,243 | 50,042 | 96,077 | 96,077 | ||||||||||||||||||||||||
Ratios
|
||||||||||||||||||||||||||||||||
Ceded
|
18.7 | % | 10.9 | % | 13.2 | % | 15.5 | % | 15.3 | % | ||||||||||||||||||||||
Gross
loss ratio
|
39.3 | % | 47.1 | % | 38.4 | % | 48.2 | % | 55.8 | % | ||||||||||||||||||||||
Loss
ratio
|
61.6 | % | 60.6 | % | 64.7 | % | 63.3 | % | 67.5 | % | ||||||||||||||||||||||
Acquisition
costs/ earned premium
|
14.9 | % | 13.7 | % | 13.0 | % | 14.1 | % | 13.7 | % | ||||||||||||||||||||||
Commissions
+ technical expenses, net / net earned premiums
|
18.9 | % | 17.2 | % | 15.2 | % | 17.7 | % | 16.6 | % | ||||||||||||||||||||||
Underwriting
results / total premium
|
11.9 | % | 17.0 | % | 15.2 | % | 13.2 | % | 11.7 | % | ||||||||||||||||||||||
Underwriting
results / net earned premiums
|
19.5 | % | 22.1 | % | 20.1 | % | 18.9 | % | 15.9 | % | ||||||||||||||||||||||
General
expenses / net earned premiums
|
23.6 | % | 20.0 | % | 20.3 | % | 21.2 | % | 18.8 | % | ||||||||||||||||||||||
Net
income / total premiums
|
6.8 | % | 10.1 | % | 8.9 | % | 8.1 | % | 7.5 | % | ||||||||||||||||||||||
Return
on equity (2)(3)
|
18.7 | % | 25.8 | % | 26.6 | % | 19.1 | % | 18.7 | % | ||||||||||||||||||||||
Return
on total premiums
|
6.8 | % | 10.1 | % | 8.9 | % | 8.1 | % | 7.5 | % | ||||||||||||||||||||||
Net
equity / total assets
|
19.5 | % | 18.1 | % | 16.4 | % | 19.5 | % | 16.4 | % | ||||||||||||||||||||||
Increase
in technical reserves
|
24.7 | % | 13.9 | % | 12.7 | % | 17.2 | % | 13.3 | % | ||||||||||||||||||||||
General
expenses / assets (2)(3)
|
7.2 | % | 6.6 | % | 6.5 | % | 6.4 | % | 6.5 | % | ||||||||||||||||||||||
Combined
ratio of PPS + PS (4)
|
93.8 | % | 92.0 | % | 95.2 | % | 94.0 | % | 97.8 | % | ||||||||||||||||||||||
Net
claims / net earned premiums
|
58.2 | % | 60.9 | % | 65.6 | % | 61.2 | % | 69.6 | % | ||||||||||||||||||||||
General
expenses and commissions / net earned premiums
|
35.6 | % | 31.1 | % | 29.6 | % | 32.8 | % | 28.2 | % |
CREDICORP
LTD.
|
|||
|
By:
|
/s/ Giuliana Cuzquen | |
Giuliana Cuzquen | |||
Authorized
Representative
|