6-K
Intercorp Financial Services Inc. (IFS)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of February 2020
Commission File Number 001-38965
INTERCORP FINANCIAL SERVICES INC.
(Registrant’s name)
Intercorp Financial Services Inc.
Torre Interbank, Av. Carlos Villarán 140
La Victoria
Lima 13, Peru
(51) (1) 615-9011
(Address of principal executive offices)
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): ☐
On February 13, 2020, Intercorp Financial Services Inc. (“IFS”) announced its unaudited results for the fourth quarter of 2019, which were approved by the Board on February 13, 2020. IFS’ interim condensed consolidated unaudited results as of December 31, 2019 and December 31, 2018, and the corresponding Management Discussion and Analysis are attached hereto.
EXHIBIT INDEX
| Exhibit | Description |
|---|---|
| 99.1 | Intercorp Financial Services Inc. Fourth Quarter 2019 Earnings |
SIGNATURES
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.
| INTERCORP FINANCIAL SERVICES INC. | ||
|---|---|---|
| Date: February 13, 2020 | By: | /s/ Michela Casassa Ramat |
| Name: | Michela Casassa Ramat | |
| Title: | Chief Financial Officer |
ifs-ex991_6.htm
| Exhibit 99.1 |
|---|
Intercorp Financial Services Inc.
Fourth Quarter 2019 Earnings
Lima, Peru, February 13, 2020. Intercorp Financial Services Inc. (Lima Stock Exchange/NYSE: IFS) announced today its unaudited results for the fourth quarter 2019. These results are reported on a consolidated basis under IFRS in nominal Peruvian soles.
Intercorp Financial Services: Strong earnings growth QoQ and YoY, with adjusted ROAE^(1)^ at 18.6%
| • | FY19 adjusted net profit^(1)^ grew 19.7% YoY |
|---|---|
| • | 10.6% increase in total revenues^(1)^; adjusted efficiency ratio^(1)^ improved 60 bps YoY, to 34.0% |
| --- | --- |
| • | Continued positive evolution of digital indicators |
| --- | --- |
Interbank: Strong growth and profitability in 4Q19 and FY19
| • | FY19 adjusted net profit^(1)^ grew 21.2% YoY, with adjusted ROAE^(1)^ at 21.3% |
|---|---|
| • | 11.2% YoY loan growth^(2)^, with a 17.5% increase in retail loans, outpacing the system |
| --- | --- |
| • | Retail deposits grew 11.5% YoY, resulting in 50 bps market share growth |
| --- | --- |
| • | FY19 cost of risk remained stable at 2.2%, while FY19 adjusted cost of risk^(3)^ increased 10 bps YoY, to 2.6% |
| --- | --- |
| • | CET1 improved 100 bps YoY, to 11.6% |
| --- | --- |
Interseguro: Profitability continued to improve with FY19 ROAE at 14.2% and 4Q19 at 14.7%
| • | FY19 adjusted net profit^(4)^ grew 56.5% YoY |
|---|---|
| • | 6.9% YoY growth in gross premiums plus collections^(5)^ |
| --- | --- |
| • | ROIP^(6)^ increased 30 bps to 6.1% in 2019 |
| --- | --- |
| • | 10.7% YoY growth in the investment portfolio |
| --- | --- |
Inteligo: Solid year in earnings with ROAE at 25.3%^(7)^
| • | FY19 adjusted net profit^(7)^ up 4.1% YoY |
|---|---|
| • | 4.3% YoY AUM growth in 2019, or 6.1% excluding FX effect |
| --- | --- |
| • | Strong growth in fees for the second consecutive quarter coupled with improved market conditions by year-end |
| --- | --- |
| (1) | At our banking segment, excluding (i) the gain on sale of Interfondos from Interbank to Inteligo for S/ 52.6 million, or S/ 32.4 million after taxes, in 1Q19, and (ii) the one-off impact of a Liability Management transaction for S/ 42.5 million, or S/ 29.0 million after taxes, in 4Q19. At IFS, excluding the one-off impact of a Liability Management transaction in our banking segment for S/ 42.5 million, or S/ 29.0 million after taxes, in 4Q19 |
| --- | --- |
| (2) | Excluding loan repo transactions for S/ 510.0 million recorded in 4Q19 |
| --- | --- |
| (3) | Excluding (i) reversion of construction sector provisions for S/ 62.9 million in 2Q18; (ii) reversion of construction sector provisions for S/ 20.1 million in 4Q18; (iii) reversion of payroll deduction loan provisions for S/ 38.8 million in 2Q19 and (iv) reversion of loan loss provisions for S/ 104.1 million in 4Q19 due to fine-tuning of IFRS9 models reflecting improved risk profile on customers |
| --- | --- |
| (4) | Excluding the aggregate negative effect of new mortality tables in our insurance segment for S/ 144.8 million in 2Q18 |
| --- | --- |
| (5) | Excluding gross premiums form disability and survivorship contract of S. Sura that expired in December 2018 |
| --- | --- |
| (6) | ROIP excluding the impact of IFRS 9 in mark-to-market of securities and one-off impairments on financial investments was 5.7% in 2018 and 6.4% in 2019 |
| --- | --- |
| (7) | Excluding asset amortization from Interfondos’ acquisition for S/ 5.4 million in 2019 |
| --- | --- |
Intercorp Financial Services
SUMMARY
2019 Performance
Intercorp Financial Services’ net profit was S/ 1,450.1 million in 2019, a 32.9% increase compared to 2018. The higher profits were mainly driven by growths of S/ 288.6 million in net interest and similar income, S/ 183.4 million in other income and S/ 51.5 million in net fee income from financial services, in addition to a S/ 111.8 million improvement in net insurance underwriting result. These effects were partially offset by increases of S/ 140.8 million in other expenses and S/ 90.7 million in impairment loss on loans, net of recoveries.
It is worth mentioning that in 2018 IFS adopted new mortality tables for its insurance business, which represented a negative impact of S/ 144.8 million, accounted through a higher (negative) adjustment of technical reserves. Additionally, the execution of a Liability Management transaction in the banking segment in 2019 represented a one-off financial expense of S/ 42.5 million, or S/ 29.0 million after taxes. When normalizing from these non-recurring effects in 2018 and 2019, respectively, IFS’ profits would have increased 19.7% in the comparing period.
| S/ million | 2017 | 2018 | 2019 | %chg<br><br><br>19/18 | %chg<br><br><br>18/17 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 3,809.0 | 4,321.3 | 4,847.2 | 12.2 | % | 13.4 | % | ||||||||
| Interest and similar expense | (1,119.9 | ) | (1,170.6 | ) | (1,407.9 | ) | 20.3 | % | 4.5 | % | |||||
| Net interest and similar income | 2,689.1 | 3,150.7 | 3,439.3 | 9.2 | % | 17.2 | % | ||||||||
| Impairment loss on loans, net of recoveries | (827.9 | ) | (660.1 | ) | (750.8 | ) | 13.7 | % | -20.3 | % | |||||
| Recovery (loss) due to impairment of financial investments | (20.8 | ) | 13.1 | (6.8 | ) | n.m. | n.m. | ||||||||
| Net interest and similar income after impairment loss | 1,840.4 | 2,503.7 | 2,681.7 | 7.1 | % | 36.0 | % | ||||||||
| Fee income from financial services, net | 849.2 | 874.4 | 925.9 | 5.9 | % | 3.0 | % | ||||||||
| Other income | 518.0 | 408.7 | 592.1 | 44.9 | % | -21.1 | % | ||||||||
| Total premiums earned minus claims and benefits | (152.9 | ) | (407.5 | ) | (295.7 | ) | -27.4 | % | n.m. | ||||||
| Net Premiums | 499.5 | 645.4 | 649.1 | 0.6 | % | 29.2 | % | ||||||||
| Adjustment of technical reserves | (240.2 | ) | (316.8 | ) | (222.5 | ) | -29.8 | % | 31.9 | % | |||||
| Net claims and benefits incurred | (412.3 | ) | (736.0 | ) | (722.3 | ) | -1.9 | % | 78.5 | % | |||||
| Other expenses | (1,710.6 | ) | (1,837.5 | ) | (1,978.3 | ) | 7.7 | % | 7.4 | % | |||||
| Income before translation result and income tax | 1,344.1 | 1,541.9 | 1,925.7 | 24.9 | % | 14.7 | % | ||||||||
| Translation result | 15.9 | (35.0 | ) | 17.8 | n.m. | n.m. | |||||||||
| Income tax | (326.5 | ) | (415.5 | ) | (493.3 | ) | 18.7 | % | 27.3 | % | |||||
| Profit for the period | 1,033.5 | 1,091.4 | 1,450.1 | 32.9 | % | 5.6 | % | ||||||||
| Adjusted profit for the period^(1)(2)^ | 1,033.5 | 1,236.2 | 1,479.1 | 19.7 | % | 19.6 | % | ||||||||
| Attributable to IFS' shareholders | 1,027.4 | 1,084.3 | 1,441.3 | 32.9 | % | 5.5 | % | ||||||||
| EPS | 9.61 | 9.85 | 12.80 | ||||||||||||
| ROAE | 19.3 | % | 16.6 | % | 18.3 | % | |||||||||
| Adjusted ROAE^(1)(2)^ | 19.3 | % | 18.4 | % | 18.6 | % | |||||||||
| ROAA | 2.0 | % | 1.8 | % | 2.1 | % | |||||||||
| Efficiency ratio^(1)(2)^ | 36.8 | % | 34.6 | % | 34.0 | % | |||||||||
| (1) | Excluding the aggregate negative effect of new mortality tables in our insurance segment for S/ 144.8 million in 2Q18. | ||||||||||||||
| --- | --- | ||||||||||||||
| (2) | Excluding the one-off impact of a Liability Management transaction in our banking segment for S/ 42.5 million, or S/ 29.1 million after taxes, in 4Q19. | ||||||||||||||
| --- | --- |
Growth in net interest and similar income was mainly explained by higher interest on loans at Interbank, attributed to double-digit loan growth combined with stable yields, and despite the one-off expense from the liability management transaction previously mentioned.
Impairment loss on loans, net of recoveries increased in 2019 mainly as a result of higher provision requirements in credit cards and mortgages, partially compensated by lower requirements in the commercial portfolio. It is worth mentioning that the provision expense was impacted by (i) the reversion of payroll deduction loan provisions for S/ 38.8 million in 2Q19, and (ii) the reversion of
loan loss provisions for S/ 104.1 million in 4Q19 due to fine-tuning of IFRS9 models reflecting improved risk profile on customers. Likewise, loan loss provision in 2018 showed an S/ 83.0 million reversion of provisions in corporate loans, related to the bank’s exposure to the construction sector.
The increase in fee income from financial services was mainly due to higher commissions from credit card services and advisory services at Interbank.
Other income grew as a result of positive performance across all three subsidiaries, particularly from foreign exchange transactions at Interbank and from sale of securities at Interseguro.
Total premiums earned less claims and benefits were S/ -295.7 million in 2019, an improvement of S/ 111.8 million compared to the previous year, mainly explained by a decrease of S/ 94.3 million in adjustment of technical reserves, in addition to higher net premiums and lower net claims and benefits incurred.
The increase in other expenses was mostly attributed to growth in depreciation and amortization charges, salaries and employee benefits at Interbank, as well as to higher general expenses at Interseguro. Inteligo also contributed with other expenses related to the amortization of assets acquired as part of the Interfondos transaction early in the year.
IFS ROAE was 18.3% in 2019, higher than the 16.6% reported in 2018. Excluding the non-recurring impact of the adoption of new mortality tables, ROAE was 18.4% in 2018. While excluding the one-off impact of the Liability Management transaction, ROAE was 18.6% in 2019, still a 20 basis point improvement in adjusted terms.
Intercorp Financial Services’ Statement of financial position
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash and due from banks and inter-bank funds | 8,875.4 | 11,710.7 | 11,203.4 | (4.3 | )% | 26.2 | % | ||||||||
| Financial investments | 17,629.4 | 18,353.2 | 19,073.5 | 3.9 | % | 8.2 | % | ||||||||
| Loans, net of unearned interest | 34,325.7 | 36,880.4 | 38,531.6 | 4.5 | % | 12.3 | % | ||||||||
| Impairment allowance for loans | (1,364.8 | ) | (1,465.1 | ) | (1,394.8 | ) | (4.8 | )% | 2.2 | % | |||||
| Property, furniture and equipment, net | 622.5 | 879.8 | 917.8 | 4.3 | % | 47.4 | % | ||||||||
| Other assets | 3,656.1 | 5,045.8 | 3,187.9 | (36.8 | )% | (12.8 | )% | ||||||||
| Total assets | 63,744.4 | 71,404.9 | 71,519.5 | 0.2 | % | 12.2 | % | ||||||||
| Liabilities and equity | |||||||||||||||
| Deposits and obligations | 33,682.0 | 36,277.2 | 38,093.2 | 5.0 | % | 13.1 | % | ||||||||
| Due to banks and correspondents and inter-bank funds | 4,293.4 | 4,468.8 | 4,148.8 | (7.2 | )% | (3.4 | )% | ||||||||
| Bonds, notes and other obligations | 6,496.8 | 8,339.3 | 6,891.1 | (17.4 | )% | 6.1 | % | ||||||||
| Insurance contract liabilities | 10,300.5 | 11,453.3 | 11,338.8 | (1.0 | )% | 10.1 | % | ||||||||
| Other liabilities | 1,883.4 | 2,385.7 | 2,144.2 | (10.1 | )% | 13.8 | % | ||||||||
| Total liabilities | 56,655.9 | 62,924.2 | 62,616.1 | (0.5 | )% | 10.5 | % | ||||||||
| Equity, net | |||||||||||||||
| Equity attributable to IFS' shareholders | 7,048.1 | 8,436.2 | 8,856.9 | 5.0 | % | 25.7 | % | ||||||||
| Non-controlling interest | 40.4 | 44.4 | 46.6 | 4.9 | % | 15.3 | % | ||||||||
| Total equity, net | 7,088.5 | 8,480.6 | 8,903.4 | 5.0 | % | 25.6 | % | ||||||||
| Total liabilities and equity net | 63,744.4 | 71,404.9 | 71,519.5 | 0.2 | % | 12.2 | % |
4Q19 Performance
Intercorp Financial Services’ net profit was S/ 412.8 million in 4Q19, a S/ 78.3 million increase QoQ, or 23.4%, and a S/ 132.4 million growth YoY, or 47.2%. IFS annualized ROAE was 19.0% in 4Q19, higher than the 16.8% reported in 3Q19 and the 15.9% registered in 4Q18. It is worth mentioning that IFS’ net profit in 4Q19 was impacted by (i) the reversion of loan loss provisions for S/ 104.1 million, or S/ 73.4 million after taxes, due to fine-tuning of IFRS9 models reflecting improved risk profile on customers at Interbank, and (ii) the one-off impact of a Liability Management transaction in financial expense for S/ 42.5 million, or S/ 29.0 million after taxes, also at Interbank. When excluding the one-off impact of the Liability Management transaction previously mentioned, 4Q19 annualized ROAE was 20.3%.
Intercorp Financial Services’ P&L statement
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 1,128.6 | 1,228.9 | 1,249.9 | 1.7 | % | 10.7 | % | ||||||||
| Interest and similar expenses | (312.0 | ) | (344.6 | ) | (385.1 | ) | 11.7 | % | 23.5 | % | |||||
| Net interest and similar income | 816.6 | 884.2 | 864.7 | (2.2 | )% | 5.9 | % | ||||||||
| Impairment loss on loans, net of recoveries | (208.8 | ) | (223.6 | ) | (147.9 | ) | (33.9 | )% | (29.2 | )% | |||||
| Recovery (loss) due to impairment of financial investments | 10.8 | (1.1 | ) | (8.3 | ) | n.m. | n.m. | ||||||||
| Net interest and similar income after impairment loss | 618.6 | 659.5 | 708.6 | 7.4 | % | 14.6 | % | ||||||||
| Fee income from financial services, net | 232.9 | 229.8 | 250.3 | 8.9 | % | 7.5 | % | ||||||||
| Other income | 100.4 | 141.9 | 181.9 | 28.1 | % | 81.2 | % | ||||||||
| Total premiums earned minus claims and benefits | (67.7 | ) | (62.9 | ) | (79.3 | ) | 26.0 | % | 17.1 | % | |||||
| Net Premiums | 172.1 | 157.5 | 156.1 | (0.9 | )% | (9.3 | )% | ||||||||
| Adjustment of technical reserves | (50.4 | ) | (37.5 | ) | (48.2 | ) | 28.4 | % | (4.4 | )% | |||||
| Net claims and benefits incurred | (189.5 | ) | (182.9 | ) | (187.2 | ) | 2.3 | % | (1.2 | )% | |||||
| Other expenses | (485.4 | ) | (498.0 | ) | (513.9 | ) | 3.2 | % | 5.9 | % | |||||
| Income before translation result and income tax | 398.7 | 470.4 | 547.6 | 16.4 | % | 37.4 | % | ||||||||
| Translation result | (16.7 | ) | (16.8 | ) | 12.5 | n.m. | n.m. | ||||||||
| Income tax | (101.6 | ) | (119.1 | ) | (147.3 | ) | 23.7 | % | 45.0 | % | |||||
| Profit for the period | 280.3 | 334.5 | 412.8 | 23.4 | % | 47.2 | % | ||||||||
| Attributable to IFS' shareholders | 278.6 | 332.4 | 410.3 | 23.4 | % | 47.3 | % | ||||||||
| EPS | 2.52 | 2.94 | 3.55 | ||||||||||||
| ROAE | 15.9 | % | 16.8 | % | 19.0 | % | |||||||||
| ROAA | 1.8 | % | 1.9 | % | 2.3 | % | |||||||||
| Efficiency ratio^(1)^ | 35.3 | % | 34.6 | % | 33.1 | % | |||||||||
| (1) | Excluding the one-off impact of a Liability Management transaction in our banking segment for S/ 42.5 million, or S/ 29.1 million after taxes, in 4Q19. | ||||||||||||||
| --- | --- |
Quarter-on-quarter performance
Profits increased 23.4% QoQ mainly due to a lower impairment loss on loans at Interbank, in addition to increases in other income and net fee income from financial services at both Inteligo and Interbank. Furthermore, a positive performance in translation result at Interseguro and Inteligo also contributed to the quarterly growth in earnings. These effects were partially compensated by lower net interest and similar income at Interbank, in addition to lower net premiums earned at Interseguro and higher other expenses, also at Interseguro.
Net interest and similar income decreased 2.2% QoQ, mainly due to higher interest on bonds, notes and other obligations, in turn impacted by the one-off expense from a liability management transaction; partially offset by higher interest on loans, all at Interbank.
Impairment loss on loans decreased 33.9% mainly as a result of the reversion of loan loss provisions previously mentioned, at Interbank.
Net fee income from financial services grew 8.9% QoQ, mainly explained by growth in commissions from banking services, commissions from credit card services, and fees from maintenance and mailing of accounts, transfer fees and commissions on debit card services, all at Interbank. Additionally, rebalancing activities implemented for Inteligo’s client portfolios throughout the year, together with portfolio implementation strategies for new client funds and brokerage fees, also contributed to the positive performance.
Other income increased 28.1% QoQ mainly due to the gain on sale of written-off loans, as well as to an increase in net gain on foreign exchange transactions and on financial assets at fair value at Interbank. Moreover, positive mark-to-market valuations on Inteligo’s proprietary portfolio in the quarter, also contributed to this result.
Total premiums earned minus claims and benefits at Interseguro showed a quarterly reduction of S/ 16.4 million, explained by S/ 10.7 million higher adjustment of technical reserves and an increase of S/ 4.3 million net claims and benefits incurred.
Other expenses increased 3.2% QoQ mainly due to higher salaries and employee benefits, and administrative expenses, all at Interseguro.
IFS effective tax rate remained stable QoQ, at 26.3%.
Year-on-year performance
Profits increased 47.2% YoY mostly due to growth in other income across all subsidiaries, net interest and similar income at Interbank, and net fee income from financial services at both Inteligo and Interbank. Furthermore, the YoY performance in earnings benefited from lower impairment loss on loans at Interbank, and a positive performance in translation result at Interseguro and Inteligo.
Net interest and similar income increased 5.9% YoY, mainly driven by higher interest on loans and interest on due from banks and inter-bank funds at Interbank.
Impairment loss on loans decreased 29.2% mainly as a result of the reversion of loan loss provisions previously mentioned, at Interbank.
Net fee income from financial services increased 7.5% YoY mainly due to lower expenses related to the sale of insurance products, in addition to increases in commissions from credit card services, in fees from maintenance and mailing of accounts, transfer fees and commissions on debit card services, and in commissions from banking services, all at Interbank. Additionally, rebalancing activities implemented for Inteligo’s client portfolios throughout the year, together with portfolio implementation strategies for new client funds and brokerage fees, also contributed to growth in revenues.
Other income increased 81.2% YoY mainly explained by higher net gain on foreign exchange transactions and on financial assets at fair value at Interbank, in addition to higher net gain on sale of financial investments at Interseguro and Inteligo.
Total premiums earned minus claims and benefits at Interseguro decreased S/ 11.6 million explained by S/ 16.0 million lower net premiums, partially offset by reductions of S/ 2.3 million in net claims and benefits incurred, and S/ 2.2 million in adjustment of technical reserves.
Other expenses grew across all subsidiaries, in particular due to higher depreciation and amortization charges at Interbank, as well as to the amortization of assets from Interfondos’ acquisition at Inteligo.
IFS effective tax rate decreased slightly, from 26.6% in 4Q18 to 26.3% in 4Q19, mainly attributed to a lower effective tax rate at Interbank and higher tax-exempt profits from Inteligo and Interseguro.
CONTRIBUTION BY SEGMENTS
The following table shows the contribution of Interbank, Interseguro and Inteligo to Intercorp Financial Services’ net profit. The performance of each of the three segments is discussed in detail in the following sections.
Intercorp Financial Services’ Profit by segment
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interbank | 238.9 | 291.2 | 337.5 | 15.9 | % | 41.3 | % | ||||||||
| Interseguro | 17.8 | 34.0 | 34.7 | 2.1 | % | 94.9 | % | ||||||||
| Inteligo | 45.0 | 18.9 | 69.6 | n.m. | 54.6 | % | |||||||||
| Corporate and eliminations | (21.3 | ) | (9.6 | ) | (29.0 | ) | n.m. | 35.8 | % | ||||||
| IFS profit for the period | 280.3 | 334.5 | 412.8 | 23.4 | % | 47.2 | % |
Interbank
SUMMARY
2019 Performance
Interbank’s net profit reached S/ 1,228.5 million in 2019, a 21.5% increase compared to the previous year. The main factors that contributed to this result were growth of 40.2% in other income, 11.7% in net interest and similar income, and 8.9% in net fee income from financial services. These factors were partially offset by increases of 13.6% in loan loss provisions and 7.2% in other expenses.
It is worth mentioning that Interbank’s results in 2019 were affected by (i) the gain on sale of Interfondos, Interbank’s former mutual funds subsidiary, to Inteligo for S/ 32.4 million after taxes in 1Q19; (ii) the reversion of payroll deduction loan provisions for S/ 27.4 million after taxes in 2Q19; (iii) the reversion of loan loss provisions for S/ 73.4 million after taxes in 4Q19 due to fine-tuning of IFRS9 models reflecting improved risk profile on customers; and (iv) the one-off impact of a Liability Management transaction for S/ 29.0 million after taxes in 4Q19.
Interbank’s ROAE, excluding the gain on sale of Interfondos and the one-off impact of the Liability Management transaction previously mentioned, was 21.3% in 2019, higher than the 20.2% registered in 2018.
| S/ million | 2017 | 2018 | 2019 | %chg<br><br><br>19/18 | %chg<br><br><br>18/17 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 3,346.2 | 3,559.1 | 4,074.0 | 14.5 | % | 6.4 | % | ||||||||
| Interest and similar expense | (1,047.1 | ) | (1,067.7 | ) | (1,290.1 | ) | 20.8 | % | 2.0 | % | |||||
| Net interest and similar income | 2,299.1 | 2,491.4 | 2,783.9 | 11.7 | % | 8.4 | % | ||||||||
| Impairment loss on loans, net of recoveries | (830.5 | ) | (660.9 | ) | (750.8 | ) | 13.6 | % | (20.4 | )% | |||||
| Recovery (loss) due to impairment of financial investments | 0.0 | (0.1 | ) | 0.0 | n.m. | n.m. | |||||||||
| Net interest and similar income after impairment loss | 1,468.7 | 1,830.5 | 2,033.2 | 11.1 | % | 24.6 | % | ||||||||
| Fee income from financial services, net | 740.5 | 759.5 | 827.1 | 8.9 | % | 2.6 | % | ||||||||
| Other income | 368.3 | 309.7 | 434.3 | 40.2 | % | (15.9 | )% | ||||||||
| Other expenses | (1,399.2 | ) | (1,502.7 | ) | (1,611.5 | ) | 7.2 | % | 7.4 | % | |||||
| Income before translation result and income tax | 1,178.2 | 1,397.0 | 1,683.1 | 20.5 | % | 18.6 | % | ||||||||
| Translation result | 13.9 | (10.2 | ) | (5.6 | ) | n.m. | n.m. | ||||||||
| Income tax | (298.6 | ) | (375.9 | ) | (449.0 | ) | 19.4 | % | 25.9 | % | |||||
| Profit for the period | 893.5 | 1,010.9 | 1,228.5 | 21.5 | % | 13.1 | % | ||||||||
| ROAE^(1)(2)^ | 20.1 | % | 20.2 | % | 21.3 | % | |||||||||
| Efficiency ratio^(1)(2)^ | 40.0 | % | 40.9 | % | 38.0 | % | |||||||||
| NIM^(2)^ | 5.5 | % | 5.5 | % | 5.7 | % | |||||||||
| NIM on loans | 9.5 | % | 9.0 | % | 8.7 | % | |||||||||
| (1) | Excluding the gain on sale of Interfondos from Interbank to Inteligo for S/ 52.6 million, or S/ 32.4 million after taxes, in 1Q19. | ||||||||||||||
| --- | --- | ||||||||||||||
| (2) | Excluding the one-off impact of a Liability Management transaction for S/ 42.5 million, or S/ 29.0 million after taxes, in 4Q19. | ||||||||||||||
| --- | --- |
Net interest and similar income grew 11.7% due to a 14.5% increase in interest and similar income, partially offset by a 20.8% growth in interest and similar expense.
Growth in interest and similar income was due to increases of more than two-fold in interest on due from banks and inter-bank funds, and 14.2% in interest on loans, partially offset by a 5.8% decrease in interest on financial investments.
Interest on due from banks and inter-bank funds grew by S/ 60.3 million, or 127.7%, explained by increases of 60 basis points in the nominal average rate and 10.5% in the average volume. The higher nominal average rate, from 0.5% in 2018 to 1.1% in 2019, was due to improved returns on reserve requirements at the Central Bank, inter-bank funds and deposits at the Central Bank. On the other hand, growth in the average volume was the result of higher balances of reserve requirements and deposits at the Central Bank, partially offset by lower restricted funds and inter-bank funds. It is worth mentioning that the increase in reserve requirements was related to higher gathering of deposits, while the lower restricted funds, to fewer Repo transactions with the Central Bank throughout the year.
The increase in interest on loans accounted for most of the growth in interest and similar income, and was attributed to a 14.1% higher average volume, while the nominal average rate remained stable, at 10.9%.
The higher average volume of loans was the result of increases of 16.6% in retail loans and 11.3% in commercial loans. In the retail portfolio, the increase was mainly explained by growth of 23.5% in credit cards, 13.1% in payroll deduction loans and 12.8% in mortgages; while in the commercial portfolio, by increases of 14.4% in trade finance loans and 12.0% in short and medium-term loans, partially offset by a 5.4% reduction in leasing operations.
The nominal average rate on loans remained stable as yield reductions of 10 basis points in both retail and commercial loans were compensated by a higher proportion of credit cards within loans, since this product contributes with a higher average yield than the rest of components, even if its nominal average rate decreased when compared to 2018.
The S/ 12.9 million lower interest on financial investments was due to an 11.3% decrease in the average volume, partially offset by a 20 basis point increase in the average rate, from 3.6% in 2018 to 3.8% in 2019. The reduction in volume was a result of lower investments global bonds, Central Bank Certificates of Deposits (CDBCR), and corporate bonds, partially offset by higher balances of sovereign bonds. On the other hand, the reduction in the average rate was the result of lower returns on corporate bonds from non-financial institutions, CDBCR and sovereign bonds.
As a result of the above, the nominal average yield on interest-earning assets grew 30 basis points, from 7.9% in 2018 to 8.2% in 2019.
Interest and similar expense increased 20.8% with respect to the previous year. This was explained by growth of 25.9% in interest on bonds, notes and other obligations, and 24.4% in interest on deposits; partially offset by a decrease of 1.5% in interest on due to banks and correspondents.
Interest on bonds, notes and other obligations grew S/ 85.7 million, or 25.9% YoY, as a result of two bond placements in the international market in September 2019, for S/ 312 million and US$ 400 million, both due in October 2026, in addition to other two issuances in the local market in March 2019: (i) Certificates of Deposit for S/ 150 million due March 2020, and (ii) Corporate Bonds for S/ 150 million due March 2029. Additionally, the higher financial expense on bonds was also due to the execution of an optional redemption of the prevailing “5.75% Senior Notes due 2020” which implied a non-recurring expense of S/ 42.5 million, as these bonds were being negotiated above its face value (above par). Excluding this effect, the financial expense on bonds would have increased 13.1%.
The higher interest on deposits was due increases of 11.5% in the average volume and 20 basis points in the average cost, to 2.1%. Growth in volume was attributed to increases in commercial, retail and institutional deposits. By currency, average balances of soles deposits grew 15.8% while average dollar deposits increased 4.7%. The higher cost of deposits resulted from increases in rates paid to institutional, commercial and retail deposits. This was mainly observed in time deposits, but also in commercial current accounts and retail savings accounts.
Interest on due to banks and correspondents decreased as a result of a 5.1% reduction in the average volume, partially compensated by a 20 basis point increase in the average cost, from 4.0% in 2018 to 4.2% in 2019. The reduction in the average volume was mainly due to lower funding provided by the Central Bank, as well as to a reduction in inter-bank funds. The increase in the nominal average cost was explained by higher rates on funding from correspondent banks abroad and inter-bank funds, partially offset by a lower rate on funds provided by the Central Bank.
The average cost of funding increased 30 basis points, from 2.7% in 2018 to 3.0% in 2019, in line with the higher implicit cost of all interest-bearing liabilities. Excluding the expense of the optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds, the average cost of funding would have increased 20 basis points, to 2.9%.
As a result of the above, net interest margin was 5.6% in 2019, 10 basis points higher than the 5.5% reported in 2018. However, excluding the expense of the optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds, net interest margin would have increased 20 basis points, to 5.7%.
Impairment loss on loans, net of recoveries increased 13.6% in 2019 compared to the previous year. The increase in provision expenses was mainly a result of higher provision requirements in credit cards and mortgages, partially compensated by lower requirements in the commercial portfolio, especially in the medium-enterprise segment. It is worth mentioning that the provision expense in 2019 was impacted by (i) the reversion of payroll deduction loan provisions for S/ 38.8 million in 2Q19, and (ii) the reversion of loan loss provisions for S/ 104.1 million in 4Q19 due to fine-tuning of IFRS9 models reflecting improved risk profile on customers. Likewise, provision for loan losses in 2018 showed an S/ 83.0 million reversion of provisions in corporate loans, related to the bank’s exposure to the construction sector.
The S/ 67.5 million, or 8.9%, increase in fee income from financial services was mainly attributable to higher commissions from credit card services and advisory services.
Other income grew S/ 124.6 million, or 40.2%, mainly due increases of S/ 46.6 million in net gain on foreign exchange transactions and on financial assets at fair value, and S/ 23.0 million in net gain on sale of financial investments. It is worth mentioning that, as reported in 1Q19, the higher income at Interbank from the sale of Interfondos to Inteligo is eliminated upon consolidation.
Other expenses increased S/ 108.7 million, or 7.2%, as a result of growth of 63.9% in depreciation and amortization, and 5.9% in salaries and employee benefits, partially compensated by a 0.8% reduction in administrative expenses. Expense items related to IT services and loyalty programs were among those which rose the most, as these were associated with bank’s digital transformation efforts and the higher credit cards activity, respectively.
The efficiency ratio was 38.9% in 2019, an improvement compared to the 40.9% registered in 2018. However, excluding the gain on sale of Interfondos and the one-off impact of the Liability Management transaction previously mentioned, the efficiency ratio was 38.0% in 2019.
Income before translation result and income tax increased 20.5% in 2019, which was then supported by an improvement in translation result and a lower effective tax rate, from 27.1% in 2018 to 26.8% in 2019. As a result of the above, profit for the period increased 21.5% compared to 2018.
4Q19 Performance
Interbank’s profits reached S/ 337.5 million in 4Q19, a S/ 46.3 million increase QoQ, or 15.9%, and an increase of S/ 98.6 million YoY, or 41.3%. The quarterly result was mainly due to a S/ 75.7 million reduction in impairment loss on loans, in addition to increases of S/ 8.7 million in other income and S/ 6.3 million in net fee income from financial services. These effects were partially offset by a S/ 25.1 million decrease in net interest and similar income, while other expenses remained relatively stable.
The annual result was mainly due to a S/ 60.9 million reduction in impairment loss on loans, in addition to increases of S/ 46.2 million in net interest and similar income, S/ 28.6 million in other income and S/ 10.9 million in net fee income from financial services. These effects were partially offset by a S/ 14.1 million increase in other expenses. The effective tax rate was 26.8% in 4Q19, compared to 26.9% in 4Q18.
It is worth mentioning that Interbank’s net profit in 4Q19 was impacted by (i) the reversion of loan loss provisions for S/ 104.1 million, or S/ 73.4 million after taxes, due to fine-tuning of IFRS9 models reflecting improved risk profile on customers, and (ii) the one-off impact of a Liability Management transaction in financial expense for S/ 42.5 million, or S/ 29.0 million after taxes.
Interbank’s ROAE, excluding the one-off impact of the Liability Management transaction previously mentioned, was 23.6% in 4Q19, higher than the 19.8% registered in 3Q19 and the 18.0% reported in 4Q18.
Banking Segment’s P&L Statement
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 937.7 | 1,038.2 | 1,051.7 | 1.3 | % | 12.2 | % | ||||||||
| Interest and similar expense | (285.4 | ) | (314.6 | ) | (353.2 | ) | 12.3 | % | 23.8 | % | |||||
| Net interest and similar income | 652.3 | 723.6 | 698.5 | (3.5 | )% | 7.1 | % | ||||||||
| Impairment loss on loans, net of recoveries | (208.8 | ) | (223.6 | ) | (147.9 | ) | (33.9 | )% | (29.2 | )% | |||||
| Recovery (loss) due to impairment of financial investments | (0.1 | ) | (0.0 | ) | 0.0 | n.m. | n.m. | ||||||||
| Net interest and similar income after impairment loss | 443.4 | 500.0 | 550.6 | 10.1 | % | 24.2 | % | ||||||||
| Fee income from financial services, net | 208.8 | 213.4 | 219.7 | 3.0 | % | 5.2 | % | ||||||||
| Other income | 78.7 | 98.6 | 107.3 | 8.8 | % | 36.4 | % | ||||||||
| Other expenses | (399.0 | ) | (411.8 | ) | (413.1 | ) | 0.3 | % | 3.5 | % | |||||
| Income before translation result and income tax | 331.9 | 400.2 | 464.5 | 16.1 | % | 40.0 | % | ||||||||
| Translation result | (5.0 | ) | 1.2 | (3.3 | ) | n.m. | n.m. | ||||||||
| Income tax | (88.0 | ) | (110.2 | ) | (123.7 | ) | 12.3 | % | 40.7 | % | |||||
| Profit for the period | 238.9 | 291.2 | 337.5 | 15.9 | % | 41.3 | % | ||||||||
| ROAE^(1)^ | 18.0 | % | 19.8 | % | 23.6 | % | |||||||||
| Efficiency ratio^(1)^ | 40.6 | % | 39.2 | % | 37.7 | % | |||||||||
| NIM^(1)^ | 5.7 | % | 5.8 | % | 5.8 | % | |||||||||
| NIM on loans | 8.8 | % | 9.0 | % | 8.5 | % | |||||||||
| (1) | Excluding the one-off impact of a Liability Management transaction for S/ 42.5 million, or S/ 29.0 million after taxes, in 4Q19. | ||||||||||||||
| --- | --- |
INTEREST-EARNING ASSETS
Interbank’s interest-earning assets reached S/ 50,947.4 million as of December 31, 2019, an increase of 4.1% QoQ and 12.2% YoY.
The quarterly growth in interest-earning assets was attributed to increases of 10.2% in financial investments and 4.9% in loans, partially compensated by a 1.6% reduction in cash and due from banks and inter-bank funds. The increase in financial investments was mainly a result of higher volumes of CDBCR, sovereign bonds and corporate bonds, while the decrease in cash and due from banks and inter-bank funds was mainly explained by lower reserve requirements at the Central Bank.
The YoY increase in interest-earning assets was attributed to growth of 20.0% in cash and due from banks and inter-bank funds, and 13.2% in loans, partially offset by a 4.0% reduction in financial investments. The increase in cash and due from banks and inter-bank funds was mainly due to higher reserve funds and deposits at the Central Bank, while the reduction in financial investments, to lower volumes of global bonds and corporate bonds.
Interest-earning assets
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and due from banks and inter-bank funds | 8,216.9 | 10,025.3 | 9,860.4 | (1.6 | )% | 20.0 | % | |||||
| Financial investments | 5,809.5 | 5,056.4 | 5,574.5 | 10.2 | % | (4.0 | )% | |||||
| Loans | 31,384.8 | 33,846.1 | 35,512.5 | 4.9 | % | 13.2 | % | |||||
| Total interest-earning assets | 45,411.3 | 48,927.8 | 50,947.4 | 4.1 | % | 12.2 | % |
Loan portfolio
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Performing loans | |||||||||||||||
| Retail | 16,541.1 | 18,575.5 | 19,161.2 | 3.2 | % | 15.8 | % | ||||||||
| Commercial^(1)^ | 14,893.6 | 15,263.8 | 16,304.5 | 6.8 | % | 9.5 | % | ||||||||
| Total performing loans^(1)^ | 31,434.7 | 31,434.7 | 31,434.7 | 4.8 | % | 12.8 | % | ||||||||
| Restructured and refinanced loans | 210.4 | 223.5 | 251.2 | 12.4 | % | 19.4 | % | ||||||||
| Past due loans | 857.1 | 975.2 | 943.2 | (3.3 | )% | 10.0 | % | ||||||||
| Total gross loans | 32,502.2 | 32,502.2 | 32,502.2 | 4.6 | % | 12.8 | % | ||||||||
| Add (less) | |||||||||||||||
| Accrued and deferred interest | 247.3 | 273.1 | 247.1 | (9.5 | )% | (0.1 | )% | ||||||||
| Impairment allowance for loans | (1,364.7 | ) | (1,464.9 | ) | (1,394.7 | ) | (4.8 | )% | 2.2 | % | |||||
| Total direct loans, net | 31,384.8 | 33,846.1 | 35,512.5 | 4.9 | % | 13.2 | % | ||||||||
| (1) | Including loan repo transactions for S/ 510.0 million as of 12.31.2019. | ||||||||||||||
| --- | --- |
Performing loans grew 4.8% QoQ due to increases of 6.8% in commercial loans and 3.2% in retail loans. Excluding loan repo transactions accounted in 4Q19, commercial loans grew 3.5% QoQ.
Growth in commercial loans was explained by higher short and medium-term loans, as well as trade finance loans, mostly in the corporate segment.
The quarterly increase in retail loans was due to increases of 3.7% in credit cards, 3.0% in mortgages and 2.8% in other consumer loans. Growth in other consumer loans was mainly explained by higher cash loans, payroll deduction loans and car loans, while the increase in mortgages was due to a higher demand in both traditional and MiVivienda products.
Performing loans grew 12.8% YoY due to increases of 15.8% in retail loans and 9.5% in commercial loans. Excluding loan repo transactions accounted in 4Q19, commercial loans grew 6.0% YoY.
The annual growth in retail loans was mainly due to increases of 20.5% in credit cards, 14.9% in other consumer loans and 13.0% in mortgages. Other consumer loans grew as a result of higher cash loans and payroll deduction loans; while mortgages increased due to a higher demand in both traditional and MiVivienda products.
The YoY increase in commercial loans was mainly explained by higher trade finance loans and short and medium-term lending, also supported by the above mentioned loan repo transactions..
Breakdown of retail loans
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consumer loans: | ||||||||||||
| Credit cards | 4,871.3 | 5,662.4 | 5,870.0 | 3.7 | % | 20.5 | % | |||||
| Other consumer | 5,539.1 | 6,189.2 | 6,365.2 | 2.8 | % | 14.9 | % | |||||
| Total consumer loans | 10,410.4 | 11,851.6 | 12,235.1 | 3.2 | % | 17.5 | % | |||||
| Mortgages | 6,130.6 | 6,723.8 | 6,926.0 | 3.0 | % | 13.0 | % | |||||
| Total retail loans | 16,541.1 | 18,575.5 | 19,161.2 | 3.2 | % | 15.8 | % |
FUNDING STRUCTURE
Funding structure
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deposits and obligations | 31,291.8 | 31,291.8 | 31,291.8 | 5.4 | % | 13.7 | % | ||||||||
| Due to banks and correspondents and inter-bank funds | 3,968.8 | 3,968.8 | 3,968.8 | (7.1 | )% | (3.5 | )% | ||||||||
| Bonds, notes and other obligations | 5,386.9 | 5,386.9 | 5,386.9 | (19.7 | )% | 7.8 | % | ||||||||
| Total | 40,647.5 | 40,647.5 | 40,647.5 | 0.3 | % | 11.2 | % | ||||||||
| % of funding | |||||||||||||||
| Deposits and obligations | 77.0 | % | 74.9 | % | 74.9 | % | |||||||||
| Due to banks and correspondents and inter-bank funds | 9.8 | % | 9.1 | % | 8.5 | % | |||||||||
| Bonds, notes and other obligations | 13.7 | % | 16.0 | % | 12.8 | % |
Interbank’s total funding base slightly increased 0.3% QoQ, below the performance of interest-earning assets. This was explained by a 5.4% increase in deposits and obligations, partially compensated by reductions of 19.7% in bonds, notes and other obligations, and 7.1% in due to banks and correspondents and inter-bank funds.
The increase in deposits and obligations was mainly due to growth of 42.6% in institutional deposits and 4.3% in retail deposits, partially compensated by a 7.0% decrease in commercial deposits.
The reduction in bonds, notes and other obligations was due to the execution of an optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds between October and November of 2019.
Finally, the decrease in due to banks and correspondents and inter-bank funds was attributed to lower medium-term funding from the Central Bank.
The bank’s total funding base increased 11.2% YoY, below the annual growth in interest-earning assets, and was mainly explained by growth of 13.7% in deposits and obligations, and 7.8% in bonds, notes and other obligations, partially compensated by a 3.5% decrease in due to banks and correspondents and inter-bank funds.
The annual growth in deposits and obligations was explained by increases of 23.6% in institutional deposits, 11.5% in retail deposits and 11.3% in commercial deposits.
The YoY increase in bonds, notes and other obligations was mainly attributable to two bond placements in the international market in September 2019, for S/ 312 million and US$ 400 million, both due in October 2026, as well as to other two issuances in the local market in March 2019: (i) Certificates of Deposit for S/ 150 million due March 2020, and (ii) Corporate Bonds for S/ 150 million due March 2029. This growth was partially compensated by the execution of the optional redemption previously mentioned, as well as to the execution of a call option in July 2019 for a US$ 30 million bond in the local market.
The YoY reduction in due to banks and correspondents and inter-bank funds was the result of lower short-term funding from correspondent banks abroad and medium-term funding from the Central Bank and COFIDE.
As of December 31, 2019, the proportion of deposits and obligations to total funding was 78.7%, higher than the 77.0% reported as of December 31, 2018. Likewise, the proportion of institutional deposits to total deposits increased from 17.6% as of December 31, 2018 to 19.1% as of December 31, 2019.
Breakdown of deposits
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| By customer service: | ||||||||||||
| Retail | 14,328.4 | 15,316.3 | 15,981.9 | 4.3 | % | 11.5 | % | |||||
| Commercial | 11,111.1 | 13,299.7 | 12,366.7 | (7.0 | )% | 11.3 | % | |||||
| Institutional | 5,505.4 | 4,771.5 | 6,806.4 | 42.6 | % | 23.6 | % | |||||
| Other | 347.0 | 354.3 | 422.7 | 19.3 | % | 21.8 | % | |||||
| Total | 31,291.8 | 33,741.8 | 35,577.8 | 5.4 | % | 13.7 | % | |||||
| By type: | ||||||||||||
| Demand | 9,187.2 | 10,922.8 | 10,979.6 | 0.5 | % | 19.5 | % | |||||
| Savings | 10,728.4 | 11,708.9 | 11,384.9 | (2.8 | )% | 6.1 | % | |||||
| Time | 11,370.1 | 11,095.9 | 13,207.0 | 19.0 | % | 16.2 | % | |||||
| Other | 6.1 | 14.2 | 6.2 | (56.3 | )% | 2.8 | % | |||||
| Total | 31,291.8 | 33,741.8 | 35,577.8 | 5.4 | % | 13.7 | % |
NET INTEREST AND SIMILAR INCOME
Net interest and similar income
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 937.7 | 1,038.2 | 1,051.7 | 1.3 | % | 12.2 | % | ||||||||
| Interest and similar expense | (285.4 | ) | (314.6 | ) | (353.2 | ) | 12.3 | % | 23.8 | % | |||||
| Net interest and similar income | 652.3 | 723.6 | 698.5 | (3.5 | )% | 7.1 | % | ||||||||
| NIM^(1)^ | 5.7 | % | 5.8 | % | 5.8 | % | 0 | bps | 10 | bps | |||||
| (1) | Excluding the one-off impact of a Liability Management transaction for S/ 42.5 million in 4Q19. Including this effect, NIM was 5.4% in such period. | ||||||||||||||
| --- | --- |
Interest and similar income
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | |||||||||||||||
| Due from banks and inter-bank funds | 15.8 | 29.0 | 24.0 | (17.3 | )% | 51.2 | % | ||||||||
| Financial investments | 52.9 | 47.7 | 49.7 | 4.1 | % | (6.1 | )% | ||||||||
| Loans | 868.9 | 961.5 | 978.1 | 1.7 | % | 12.6 | % | ||||||||
| Total Interest and similar income | 937.7 | 1,038.2 | 1,051.7 | 1.3 | % | 12.2 | % | ||||||||
| Average interest-earning assets | 45,613.3 | 49,953.6 | 51,367.4 | 2.8 | % | 12.6 | % | ||||||||
| Average yield on assets (annualized) | 8.2 | % | 8.3 | % | 8.2 | % | -10 | bps | 0 | bps |
Interest and similar expense
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar expense | |||||||||||||||
| Deposits and obligations | (155.7 | ) | (177.9 | ) | (178.3 | ) | 0.3 | % | 14.5 | % | |||||
| Due to banks and correspondents and inter-bank funds | (40.4 | ) | (43.0 | ) | (39.5 | ) | (8.2 | )% | (2.3 | )% | |||||
| Bonds, notes and other obligations | (89.3 | ) | (93.7 | ) | (135.4 | ) | 44.5 | % | 51.7 | % | |||||
| Total Interest and similar expense | (285.4 | ) | (314.6 | ) | (353.2 | ) | 12.3 | % | 23.8 | % | |||||
| Average interest-bearing liabilities | 39,537.0 | 44,044.8 | 45,154.5 | 2.5 | % | 14.2 | % | ||||||||
| Average cost of funding (annualized) | 2.9 | % | 2.9 | % | 2.8 | % | -10 | bps | -10 | bps | |||||
| (1) | Excluding the one-off impact of a Liability Management transaction for S/ 42.5 million in 4Q19. Including this effect, the annualized average cost of funding was 3.1% in such period. | ||||||||||||||
| --- | --- |
QoQ Performance
Net interest and similar income decreased 3.5% QoQ due to a 12.3% increase in interest and similar expense, partially offset by a 1.3% growth in interest and similar income.
The higher interest and similar expense was due to a 44.5% growth in interest on bonds, notes and other obligations, partially compensated by an 8.2% decrease in interest on due to banks and correspondents. Interest on deposits and obligations remained relatively stable QoQ.
The increase in interest on bonds, notes and other obligations was the result of a higher financial expense due to the execution of an optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds, which implied a non-recurring expense of S/ 42.5 million, as these bonds were being negotiated above its face value (above par). Excluding this effect, the financial expense on bonds would have remained relatively stable QoQ.
Interest on due to banks and correspondents decreased S/ 3.5 million, or 8.2% QoQ, due to reductions of 5.7% in the average volume and 10 basis points in the average cost, from 4.1% in 3Q19 to 4.0% in 4Q19. The decrease in the average volume was attributed to lower funding from the Central Bank, while the reduction in the average cost, to lower rates paid on inter-bank funds and funding provided by correspondent banks abroad and COFIDE.
Interest on deposits and obligations remained relatively stable as an increase of 3.7% in the average volume was almost completely offset by a slight reduction in the average cost. The higher average volume was explained by growth in institutional, retail and commercial deposits. By currency, average balances of soles-denominated deposits grew 8.0% while average dollar-denominated deposits decreased 3.9%. The slight decrease in the average cost was due to lower rates paid to institutional deposits, while rates in both commercial and retail deposits remained stable.
The average cost of funding increased 20 basis points QoQ, from 2.9% in 3Q19 to 3.1% in 4Q19, in line with the higher implicit cost on bonds, notes and other obligations. However, excluding the expense of the optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds, the average cost of funding would have decreased 10 basis points, to 2.8%.
The 1.3% increase in interest and similar income was due to growth of 4.1% in interest on financial investments and 1.7% in interest on loans, partially compensated by a 17.3% decrease in interest on due from banks and inter-bank funds.
Interest on financial investments increased S/ 2.0 million, or 4.1% QoQ, due to a 3.1% growth in the average volume, while the nominal average rate remained stable. The increase in the average volume was a consequence of higher investments in sovereign bonds.
The higher interest on loans was due to growth of 4.0% in the average loan portfolio, partially compensated by a 30 basis point reduction in the average yield.
The higher average volume of loans was attributed to increases of 4.9% in commercial loans and 3.3% in retail loans. In the commercial portfolio, the higher average volume was mainly due to growth of 3.9% in trade finance loans and 3.2% in short and
medium-term loans, partially compensated by a 1.4% reduction in leasing operations. In the retail portfolio, average volumes increased 4.4% in credit cards, 2.7% in mortgages and 1.6% in payroll deduction loans.
The lower average rate, from 11.1% in 3Q19 to 10.8% in 4Q19, was mainly explained by yield reductions of 20 basis points in both retail and commercial loans. The decrease in retail loans was due to lower average rates on consumer loans, partially compensated by higher rates on mortgages. In the commercial portfolio, rates decreased mainly as the result of lower yields on trade finance loans and leasing operations.
Interest on due from banks and inter-bank funds decreased S/ 5.0 million, or 17.3% QoQ, explained by reductions of 20 basis points in the nominal average rate and 1.3% in the average volume. The decrease in the nominal average rate was due to lower returns on reserve requirements at the Central Bank, partially offset by higher returns on deposits at the Central Bank and inter-bank funds. On the other hand, the reduction in the average volume was due to lower deposits at the Central Bank and inter-bank funds, partially compensated by higher reserve funds at the Central Bank.
The nominal average yield on interest-earning assets decreased 10 basis points QoQ, from 8.3% in 3Q19 to 8.2% in 4Q19, in line with the lower returns on loans and on due from banks and inter-bank funds.
As a result of the above, net interest margin decreased 40 basis points, from 5.8% in 3Q19 to 5.4% in 4Q19. However, excluding the expense of the optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds, net interest margin would have remained stable in 4Q19, at 5.8%.
YoY Performance
Net interest and similar income grew 7.1% YoY due to a 12.2% increase in interest and similar income, partially offset by a 23.8% growth in interest and similar expense.
Growth in interest and similar income was mainly due to increases of 51.2% in interest on due from banks and inter-bank funds, and 12.6% in interest on loans, partially offset by a 6.1% decrease in interest on financial investments.
Interest on due from banks and inter-bank funds grew S/ 8.2 million, explained by increases of 32.0% in the average volume and 20 basis points in the nominal average rate. The higher average volume was due to growth in reserve requirements and deposits at the Central Bank. The increase in the nominal average rate was explained by higher returns on inter-bank funds and deposits at the Central Bank.
The increase in interest on loans was due to a 12.6% growth in the average volume of loans, while the average yield remained stable.
The higher average volume of loans was attributed to increases of 16.5% in retail loans and 8.2% in commercial loans. In the retail portfolio, volumes grew 22.6% in credit cards, 12.9% in mortgages and 10.9% in payroll deduction loans. In the commercial portfolio, the higher average volume was mainly due to growth of 7.8% in short and medium-term loans, and 5.1% in trade finance loans, partially offset by an 8.5% reduction in leasing operations.
The average rate on loans remained stable YoY, at 10.8%, as lower yields in all types of loans, mainly related to a better risk profile on Interbank’s customers, were offset by a higher proportion of credit cards within loans, since this product contributes with a higher average yield than the rest of components, even if its nominal average rate decreased when compared to 4Q18.
The lower interest on financial investments was explained by a 11.7% reduction in the average volume, partially offset by a 20 basis point increase in the average rate, from 3.5% in 4Q18 to 3.7% in 4Q19. The decrease in the average volume was the result of lower
balances of global bonds, corporate bonds and CDBCR, while the increase in the average rate was due to higher returns on global bonds and corporate bonds from financial institutions.
As a result of the above and of the high proportion of loans within interest-earning assets, the nominal average yield on interest-earning assets remained stable YoY, at 8.2%.
Growth in interest and similar expense was due to increases of 51.7% in interest on bonds, notes and other obligations, and 14.5% in interest on deposits and obligations, partially offset by a 2.3% reduction in interest on due to banks and correspondents.
Interest on bonds, notes and other obligations grew S/ 46.1 million, or 51.7% YoY, as a result of the higher financial expense due to the execution of the optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds previously mentioned, in addition to the issuances of senior bonds in March 2019. These effects were partially compensated by lower interest attributable to the execution of a call option in July 2019 for a US$ 30 million bond. Excluding the expense of the optional redemption of the mentioned “5.75% Senior Notes due 2020”, the financial expense on bonds would have increased 4.1% YoY.
Interest on deposits and obligations increased S/ 22.6 million, or 14.5% YoY, explained by a 14.8% growth in the average volume, while the average cost remained stable YoY, at 2.1%. The higher average volume was explained by growth in commercial, retail and institutional deposits. By currency, average balances of soles-denominated deposits grew 21.6% while average dollar-denominated deposits increased 3.5%.
The S/ 0.9 million, or 2.3% YoY, decrease in interest on due to banks and correspondents was the result of a 0.9% reduction in the average volume, while the average cost remained stable YoY, at 4.0%. The lower average volume was explained by reductions in inter-bank funds and funding provided by correspondent banks abroad and by COFIDE. On the other hand, the average cost remained stable as higher rates paid to funds from correspondent banks abroad were offset by reductions in the average cost of inter-bank funds and funding provided by COFIDE.
The average cost of funding increased 20 basis points YoY, from 2.9% in 4Q18 to 3.1% in 4Q19, in line with the higher implicit cost on bonds, notes and other obligations. However, excluding the expense of the optional redemption of the prevailing “5.75% Senior Notes due 2020” corporate bonds, the average cost of funding would have decreased 10 basis points, to 2.8%.
As a result of the above, net interest margin was 5.4% in 4Q19, 30 basis points lower than the 5.7% reported in 4Q18. However, excluding the execution of the optional redemption of the existing “5.75% Senior Notes due 2020” corporate bonds, net interest margin would have increased 10 basis points YoY, to 5.8%.
IMPAIRMENT LOSS ON LOANS, NET OF RECOVERIES
Impairment loss on loans, net of recoveries decreased 33.9% QoQ and 29.2% YoY. The quarterly and annual reductions were mainly explained by a reversion of loan loss provisions for S/ 104.1 million due to fine-tuning of IFRS9 models reflecting improved risk profile on customers. It is worth mentioning that in 4Q18 a S/ 20.1 million release of provisions in corporate loans, related to the bank’s exposure to the construction sector, also took place. Excluding these effects, impairment loss on loans, net of recoveries would have grown 12.7% QoQ and 10.1% YoY.
As a result of the above, the annualized ratio of impairment loss on loans to average loans was 1.7% in 4Q19, lower than the 2.6% reported in 3Q19 and 4Q18. However, excluding the previously mentioned reversions of provisions, the annualized ratio of impairment loss on loans to average loans would have increased 20 basis points QoQ and decreased 10 basis points YoY.
Impairment loss on loans, net of recoveries
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment loss on loans, net of recoveries | (208.8 | ) | (223.6 | ) | (147.9 | ) | (33.9 | )% | (29.2 | )% | ||||||
| Impairment loss on loans/average gross loans | 2.6 | % | 2.6 | % | ^(1)^ | 1.7 | % | -90 | bps | -90 | bps | |||||
| NPL ratio (at end of period)^(2)^ | 2.9 | % | 3.0 | % | 2.9 | % | -10 | bps | 0 | bps | ||||||
| NPL coverage ratio (at end of period) | 130.4 | % | 126.4 | % | 117.7 | % | -870 | bps | n.m. | |||||||
| Impairment allowance for loans | 1,364.7 | 1,464.9 | 1,394.7 | (4.8 | )% | 2.2 | % | |||||||||
| (1) | Including reversion of construction sector provisions for S/ 20.1 million in 4Q18. Excluding this effect, cost of risk was 2.9% in such period. | |||||||||||||||
| --- | --- | |||||||||||||||
| (2) | Including reversion of loan loss provisions for S/ 104.1 million in 4Q19 due to fine-tuning of IFRS9 models reflecting improved risk profile on customers. Excluding this effect, cost of risk was 2.8% in such period. | |||||||||||||||
| --- | --- |
The NPL ratio decreased 10 basis points QoQ but remained stable YoY. The quarterly decrease was due to a slight reduction in commercial loans, partially compensated by an even slighter increase in retail loans. On the other hand, the NPL ratio in both retail and commercial loans remained stable YoY. In the retail portfolio, a 30 basis point increase in consumer loans was almost completely offset by a 30 basis point decrease in mortgages. In the commercial portfolio, a lower NPL ratio in corporate loans was offset by higher NPLs in medium and small-sized companies.
Additionally, the NPL coverage ratio was 117.7% as of December 31, 2019, lower than the 126.4% reported in September 30, 2019, and the 130.4% registered as of December 31, 2018. NPL coverage ratio in credit cards was 186.0% as of year-end 2019.
FEE INCOME FROM FINANCIAL SERVICES, NET
Net fee income from financial services increased S/ 6.3 million QoQ, or 3.0%, mainly explained by growth of S/ 7.0 million in commissions from banking services, S/ 3.0 million in commissions from credit card services, and S/ 2.5 million in fees from maintenance and mailing of accounts, transfer fees and commissions on debit card services. These effects were partially offset by lower fees from indirect loans and higher variable expenses.
Net fee income from financial services grew S/ 10.9 million YoY, or 5.2%, mainly due to lower expenses related to the sale of insurance products, in addition to increases of S/ 2.9 million in commissions from credit card services, S/ 2.6 million in fees from maintenance and mailing of accounts, transfer fees and commissions on debit card services, and S/ 2.0 million in commissions from banking services.
Fee income from financial services, net
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | |||||||||||||||
| Commissions from credit card services | 101.5 | 101.4 | 104.4 | 2.9 | % | 2.9 | % | ||||||||
| Commissions from banking services | 89.4 | 84.4 | 91.4 | 8.4 | % | 2.3 | % | ||||||||
| Maintenance and mailing of accounts, transfer fees and commissions on debit card services | 62.0 | 62.1 | 64.6 | 4.1 | % | 4.2 | % | ||||||||
| Fees from indirect loans | 14.6 | 14.7 | 13.4 | (8.6 | )% | (8.3 | )% | ||||||||
| Collection services | 9.4 | 10.8 | 10.6 | (1.7 | )% | 13.0 | % | ||||||||
| Other | 7.3 | 9.6 | 11.5 | 20.3 | % | 57.5 | % | ||||||||
| Total income | 284.1 | 282.9 | 295.9 | 4.6 | % | 4.2 | % | ||||||||
| Expenses | |||||||||||||||
| Insurance | (33.7 | ) | (24.0 | ) | (24.6 | ) | 2.5 | % | (26.9 | )% | |||||
| Fees paid to foreign banks | (4.0 | ) | (4.7 | ) | (4.4 | ) | (5.1 | )% | 10.2 | % | |||||
| Other | (37.6 | ) | (40.8 | ) | (47.1 | ) | 15.7 | % | 25.4 | % | |||||
| Total expenses | (75.3 | ) | (69.4 | ) | (76.2 | ) | 9.7 | % | 1.2 | % | |||||
| Fee income from financial services, net | 208.8 | 213.4 | 219.7 | 3.0 | % | 5.2 | % |
OTHER INCOME
Other income increased S/ 8.7 million QoQ mainly due to the gain on sale of written-off loans, as well as to an increase in net gain on foreign exchange transactions and on financial assets at fair value. These effects were partially compensated by a lower net gain on sale of financial investments.
Other income grew S/ 28.6 million YoY mainly explained by higher net gain on foreign exchange transactions and on financial assets at fair value, associated with currency volatility. This effect was partially offset by a reduction in net gain on sale of financial investments.
Other income
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net gain on foreign exchange transactions and on financial assets at fair value through profit or loss | 43.5 | 75.4 | 77.9 | ^(1)^ | 3.3 | % | 79.0 | % | |||||
| Net gain on sale of financial investments | 4.8 | 7.3 | 2.1 | ^^ | (71.0 | )% | (56.3 | )% | |||||
| Other | 30.3 | 16.0 | 27.4 | 71.4 | % | (9.8 | )% | ||||||
| Total other income | 78.7 | 98.6 | 107.3 | 8.8 | % | 36.4 | % | ||||||
| (1) | Includes S/ 9.8 million of net gain on foreign exchange transactions and S/ 68.0 million of net gain (loss) on financial assets at fair value though profit or loss (derivatives). | ||||||||||||
| --- | --- |
OTHER EXPENSES
Other expenses remained relatively stable QoQ and grew S/ 14.1 million YoY, or 3.5%.
The annual growth in other expenses was explained by increases in salaries and employee benefits, and IT services. Furthermore, Interbank adopted IFRS 16 which modified the presentation of our operating leases, principally branches. In 4Q19, instead of recognizing an expense for rental of these leases, the bank recognized the associated depreciation. The impact of this change resulted in lower administrative expenses and higher depreciation and amortization totaling approximately S/ 16.8 million.
The efficiency ratio was 39.2% in 4Q19, in line with the ratio reported in 3Q19 but lower than the 40.6% registered in 4Q18. However, excluding the one-off impact of the Liability Management transaction for S/ 42.5 million in 4Q19, the efficiency ratio was 37.7%.
Other expenses
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | (162.3 | ) | (169.5 | ) | (164.2 | ) | (3.2 | )% | 1.2 | % | |||||
| Administrative expenses | (181.1 | ) | (177.7 | ) | (180.0 | ) | 1.3 | % | (0.6 | )% | |||||
| Depreciation and amortization | (38.6 | ) | (58.6 | ) | (58.3 | ) | (0.4 | )% | 51.0 | % | |||||
| Other | (17.0 | ) | (6.0 | ) | (10.6 | ) | 76.5 | % | (37.8 | )% | |||||
| Total other expenses | (399.0 | ) | (411.8 | ) | (413.1 | ) | 0.3 | % | 3.5 | % | |||||
| Efficiency ratio^(1)^ | 40.6 | % | 39.2 | % | 37.7 | % | -150 | bps | -290 | bps |
REGULATORY CAPITAL
The ratio of regulatory capital to risk-weighted assets (RWA) was 15.2% as of December 31, 2019, lower than the 15.4% registered as of September 30, 2019 and the 15.8% reported as of December 31, 2018.
In 4Q19, regulatory capital increased 1.5% QoQ, while RWA grew 3.2%, mainly due to higher capital requirements for credit risk, which includes the effect of growth in loans.
The annual reduction in the capital ratio was due to a 14.2% growth in RWA, partially offset by a 9.6% increase in regulatory capital. The YoY increase in RWA was mostly attributed to loan growth and the higher risk weights applied to intangibles assets by disposition of the SBS, with impact on the bank’s increasing digital investments. The annual increase in regulatory capital was mainly a result of the addition of S/ 638.4 million in capital, reserves and earnings with capitalization agreement during the last twelve months, as well as the lower deduction in regulatory capital due to the sale of IFS’ shares in July 2019 as part of IFS’ IPO in NYSE, partially compensated by the elimination of a US$ 30 million subordinated bond, which was called for early redemption in July 2019.
It is worth mentioning that in 2017 the SBS initiated the implementation of an additional set of Basel III measures. Among these, it stands out that there will be an annual 10% phase out of all Tier I instruments issued prior to the publication by the SBS of the new subordinated debt regulation. Additionally, the amount not computable as primary capital could be eligible as secondary capital. As of December 31, 2019, 70% of the US$ 200 million junior subordinated bond issued in April 2010 no longer count as primary capital, in line with the percentage registered as of September 30, 2019. This resulted in a US$ 20 million YoY reduction in primary capital, equivalent to the amount now registered as secondary capital.
As of December 31, 2019, Interbank’s capital ratio of 15.2% was significantly higher than its risk-adjusted minimum capital ratio requirement, established at 11.6%. The minimum regulatory capital ratio requirement was 10.0%, while the additional capital requirement for Interbank was 1.6% as of December 31, 2019. Furthermore, Core Equity Tier 1 (CET1) as of December 31, 2019 increased 100 basis points YoY, to 11.6%, mainly as the result of the lower deduction in regulatory capital due to the sale of IFS’ shares in July 2019 as part of IFS’ IPO in NYSE, and despite the 14.2% growth in RWA in the comparable period.
Regulatory capital
| S/ million | 12.31.18 | 09.30.19 | 12.31.19 | %chg<br><br><br>12.31.19/<br><br><br>09.30.19 | %chg<br><br><br>12.31.19/<br><br><br>12.31.18 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tier I capital | 5,042.0 | 5,552.3 | 5,721.7 | 3.1 | % | 13.5 | % | ||||||||
| Tier II capital | 1,965.3 | 2,010.3 | 1,957.6 | (2.6 | )% | (0.4 | )% | ||||||||
| Total regulatory capital | 7,007.4 | 7,562.5 | 7,679.3 | 1.5 | % | 9.6 | % | ||||||||
| Risk-weighted assets | 44,391.0 | 49,088.1 | 50,673.8 | 3.2 | % | 14.2 | % | ||||||||
| BIS ratio | 15.8 | % | 15.4 | % | 15.2 | % | -20 | bps | -60 | bps | |||||
| Tier I capital / risk-weighted assets | 11.4 | % | 11.3 | % | 11.3 | % | 0 | bps | -10 | bps | |||||
| CET1 | 10.6 | % | 11.4 | % | 11.6 | % | 20 | bps | 100 | bps |
Interseguro
SUMMARY
2019 Performance
Interseguro’s profits reached S/ 130.4 million in 2019, compared to a loss of S/ -61.5 million in 2018.
The yearly performance was mainly due to increases of S/ 111.8 million in total premiums earned less claims and benefits, and S/ 101.4 million in other income, in addition to a positive performance in translation result. These factors were partially offset by a S/ 25.0 million increase in other expenses, as well as a S/ 18.0 million decrease in net interest and similar income after impairment loss.
It is worth mentioning that the annual increase in total premiums earned minus claims and benefits was mainly explained by a base effect related to a one-time adjustment of S/ -144.8 million in technical reserves in 2018, as a result of the full adoption of new mortality tables published by the Peruvian regulatory entity (Superintendencia de Banca y Seguros) in 2017.
| S/ million | 2017 | 2018 | 2019 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 334.8 | 611.0 | 612.5 | 0.3 | % | 82.5 | % | ||||||||
| Interest and similar expense | (19.7 | ) | (54.3 | ) | (56.4 | ) | 3.8 | % | 175.7 | % | |||||
| Net Interest and similar income | 315.0 | 556.6 | 556.1 | (0.1 | )% | 76.7 | % | ||||||||
| Recovery (loss) due to impairment of financial investments | (5.5 | ) | 11.3 | (6.2 | ) | n.m. | n.m. | ||||||||
| Net Interest and similar income after impairment loss | 309.5 | 568.0 | 550.0 | (3.2 | )% | 83.5 | % | ||||||||
| Fee income from financial services, net | (3.7 | ) | (4.6 | ) | (4.0 | ) | (13.3 | )% | 24.4 | % | |||||
| Other income | 112.9 | 67.6 | 169.0 | n.m. | (40.1 | )% | |||||||||
| Total premiums earned minus claims and benefits | (152.9 | ) | (407.5 | ) | (295.7 | ) | (27.4 | )% | n.m. | ||||||
| Net premiums | 499.5 | 645.4 | 649.1 | 0.6 | % | 29.2 | % | ||||||||
| Adjustment of technical reserves | (240.2 | ) | (316.8 | ) | (222.5 | ) | (29.8 | )% | 31.9 | % | |||||
| Net claims and benefits incurred | (412.3 | ) | (736.0 | ) | (722.3 | ) | (1.9 | )% | 78.5 | % | |||||
| Other expenses | (226.8 | ) | (273.7 | ) | (298.7 | ) | 9.2 | % | 20.6 | % | |||||
| Income before translation result and income tax | 39.0 | (50.1 | ) | 120.6 | n.m. | n.m. | |||||||||
| Translation result | 0.9 | (11.4 | ) | 9.8 | n.m. | n.m. | |||||||||
| Income tax | 0.0 | — | — | n.m. | n.m. | ||||||||||
| Profit for the period | 39.9 | (61.5 | ) | 130.4 | n.m. | n.m. | |||||||||
| Attributable to non-controlling interest | — | — | — | n.m. | n.m. | ||||||||||
| Profit attributable to shareholders | 39.9 | (61.5 | ) | 130.4 | n.m. | n.m. | |||||||||
| New mortality tables impact on technical reserves | 0.1 | (144.8 | ) | — | n.m. | n.m. | |||||||||
| Profit excluding change in mortality tables | 40.0 | 83.3 | 130.4 | 56.5 | % | 108.5 | % | ||||||||
| ROAE | 7.0 | % | n.m. | 14.2 | % | ||||||||||
| ROAE excl. change in mortality tables | 7.0 | % | 9.4 | % | 14.2 | % | |||||||||
| Efficiency ratio | 15.9 | % | 14.4 | % | 13.1 | % |
Net interest and similar income was S/ 556.1 million in 2019, a slight decrease of S/ 0.5 million, mainly explained by a S/ 2.1 million growth in interest and similar expenses, partially offset by a S/ 1.5 million increase in interest and similar income.
Loss due to impairment of financial investments was S/ -6.2 million, compared to a recovery of S/ 11.3 million in 2018, attributable to a S/ 10.7 million reversion of provisions for impairment loss on investments which were sold in 2018.
Other income was S/ 169.0 million, a S/ 101.4 million growth, mainly due to increases of S/ 69.9 million in net gain on sale of securities, S/ 20.0 million in net trading result and S/ 15.9 million in rental income from real estate investments. These factors were partially offset by a decrease of S/ 11.9 million in net gain on sale of real estate investments.
Total premiums earned less claims and benefits were S/ -295.7 million in 2019, an improvement of S/ 111.8 million compared to the previous year, mainly explained by a decrease of S/ 94.3 million in adjustment of technical reserves, in addition to higher net premiums and lower net claims and benefits incurred.
The yearly growth in net premiums was mainly due to increases of S/ 32.1 million in retail insurance, S/ 13.1 million in annuities and S/ 4.7 million in individual life, partially offset by a decrease of S/ 46.1 million in disability and survivorship. The reduction in disability and survivorship was due to Seguros Sura’s contract expiration in December 2018.
The lower adjustment of technical reserves in 2019 was driven mainly by a decrease of S/ 137.2 million in annuities, partially offset by increases of S/ 41.4 million in individual life and S/ 1.5 million in retail insurance. Reduction in technical reserves for annuities was attributable to the base effect of the one-time adjustment in 2018, as previously mentioned. Increases in adjustment of technical reserves in individual life were mainly explained by a higher profitability of flex life products, which are characterized by investing the funds received from clients in equity instruments.
Other expenses were S/ 298.7 million in 2019, a S/ 25.0 million growth, mainly explained by increases of S/ 10.4 million in third-party commissions, S/ 9.4 million in administrative expenses and S/ 5.4 million in depreciation and amortization.
4Q19 Performance
Interseguro’s profits reached S/ 34.7 million in 4Q19, an increase of S/ 0.7 million QoQ and S/ 16.9 million YoY.
The quarterly growth was mainly explained by a positive performance in translation result of S/ 26.6 million and an improvement of S/ 6.1 million in net interest and similar income. These factors were partially offset by a reduction of S/ 16.4 in total premiums earned minus claims and benefits, in addition to a deterioration of S/ 7.7 million in loss due to impairment of financial investments and a contraction of S/ 4.3 million in other income.
The annual increase in net profit was mainly due to growth of S/ 31.5 million in other income and a positive performance in translation result of S/ 17.0 million, partially offset by a loss due to impairment of financial investments for S/ 19.3 million and a decrease of S/ 11.6 million in total premiums earned minus claims and benefits.
Interseguro’s ROAE was 14.7% in 4Q19, slightly below the 14.9% reported in 3Q19, but above the 7.8% registered in 4Q18.
Insurance Segment’s P&L Statement
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 148.5 | 148.0 | 155.6 | 5.2 | % | 4.8 | % | ||||||||
| Interest and similar expense | (13.5 | ) | (14.5 | ) | (16.0 | ) | 10.5 | % | 18.5 | % | |||||
| Net Interest and similar income | 135.0 | 133.5 | 139.6 | 4.6 | % | 3.4 | % | ||||||||
| Recovery (loss) due to impairment of financial investments | 11.0 | (0.6 | ) | (8.3 | ) | n.m. | n.m. | ||||||||
| Net Interest and similar income after impairment loss | 146.0 | 132.9 | 131.3 | (1.2 | )% | (10.1 | )% | ||||||||
| Fee income from financial services, net | (1.1 | ) | (1.2 | ) | (0.8 | ) | (30.5 | )% | (27.5 | )% | |||||
| Other income | 19.1 | 54.9 | 50.6 | (7.7 | )% | n.m. | |||||||||
| Total premiums earned minus claims and benefits | (67.7 | ) | (62.9 | ) | (79.3 | ) | 26.0 | % | 17.1 | % | |||||
| Net premiums | 172.1 | 157.5 | 156.1 | (0.9 | )% | (9.3 | )% | ||||||||
| Adjustment of technical reserves | (50.4 | ) | (37.5 | ) | (48.2 | ) | 28.4 | % | (4.4 | )% | |||||
| Net claims and benefits incurred | (189.5 | ) | (182.9 | ) | (187.2 | ) | 2.3 | % | (1.2 | )% | |||||
| Other expenses | (73.2 | ) | (74.8 | ) | (78.9 | ) | 5.5 | % | 7.8 | % | |||||
| Income before translation result and income tax | 23.1 | 48.8 | 22.9 | (53.0 | )% | -0.5 | % | ||||||||
| Translation result | (5.3 | ) | (14.9 | ) | 11.7 | n.m. | n.m. | ||||||||
| Income tax | — | — | — | n.m. | n.m. | ||||||||||
| Profit for the period | 17.8 | 34.0 | 34.7 | 2.1 | % | 94.9 | % | ||||||||
| ROAE | 7.8 | % | 14.9 | % | 14.7 | % | |||||||||
| Efficiency ratio | 14.2 | % | 11.9 | % | 13.8 | % |
RESULTS FROM INVESTMENTS
Results from Investments ^(1)^
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 147.9 | 148.0 | 155.6 | 5.2 | % | 5.2 | % | ||||||||
| Interest and similar expense | (3.0 | ) | (3.2 | ) | (5.6 | ) | 72.7 | % | 84.4 | % | |||||
| Net interest and similar income | 144.9 | 144.7 | 150.0 | 3.6 | % | 3.5 | % | ||||||||
| Recovery (loss) due to impairment of financial investments | 11.0 | (0.6 | ) | (8.3 | ) | n.m. | n.m. | ||||||||
| Net Interest and similar income after impairment loss | 155.9 | 144.1 | 141.7 | (1.7 | )% | (9.1 | )% | ||||||||
| Net gain (loss) on sale of financial investments | (21.1 | ) | 17.7 | 13.5 | -23.8 | % | n.m. | ||||||||
| Net gain (loss) on financial assets at fair value through profit or loss | 9.3 | 0.5 | 12.3 | n.m. | 32.8 | % | |||||||||
| Rental income | 7.2 | 13.7 | 11.3 | (17.8 | )% | 56.5 | % | ||||||||
| Gain on sale of investment property | 3.1 | (4.4 | ) | (1.2 | ) | -72.1 | % | n.m. | |||||||
| Valuation gain (loss) from investment property | 16.6 | 22.7 | 9.8 | (56.6 | )% | (40.8 | )% | ||||||||
| Other | (0.5 | ) | (3.1 | ) | (3.2 | ) | 4.4 | % | n.m. | ||||||
| Other income | 14.5 | 47.0 | 42.4 | -9.8 | % | n.m. | |||||||||
| Results from investments | 170.4 | 191.1 | 184.1 | (3.7 | )% | 8.0 | % | ||||||||
| (1) | Only includes transactions related to investments. | ||||||||||||||
| --- | --- |
NET INTEREST AND SIMILAR INCOME
Net interest and similar income related to investments was S/ 150.0 million in 4Q19, an increase of S/ 5.3 million, or 3.6%, QoQ and S/ 5.1 million, or 3.5% YoY.
The quarterly growth was mainly explained by a S/ 7.6 million increase in interest and similar income, due to improved returns on the equity portfolio attributable to higher income from dividends received in 4Q19 which did not exist in 3Q19.
The annual increase was mainly explained by a S/ 7.7 million increase in interest and similar income as a result of a higher volume of assets, partially offset by a S/ 2.6 million increase in interest and similar expenses.
RECOVERY (LOSS) DUE TO IMPAIRMENT OF FINANCIAL INVESTMENTS
Loss due to impairment of financial investments was S/ 8.3 million in 4Q19, compared to a loss of S/ 0.6 million in 3Q19 and a recovery of S/ 11.0 million in 4Q18.
The quarterly performance was mainly due to an additional provision for impairment on financial investments, while the annual performance was mainly explained by a S/ 10.7 million reversion of provision for impairment loss in 4Q18, associated with investments which were sold in such quarter.
OTHER INCOME
Other income related to investments was S/ 42.4 million in 4Q19, a decrease of S/ 4.6 million QoQ and an increase of S/ 27.9 million YoY.
The quarterly reduction was mainly due to decreases of S/ 12.9 million in valuation gain from investment property, S/ 4.2 million in net gain on sale of financial investments and S/ 2.4 million in rental income, partially offset by increases of S/ 11.8 million in net gain on financial assets at fair value and S/ 3.2 million in gain on sale of investment property.
The annual increase was mainly explained by growth of S/ 34.6 million in net gain on sale of financial investments, S/ 4.1 million in rental income and S/ 3.0 million in net gain on financial assets at fair value, partially offset by decreases of S/ 6.8 million in valuation gain from investment property and S/ 4.3 million in gain on sale of investment property.
TOTAL PREMIUMS EARNED MINUS CLAIMS AND BENEFITS
Total Premiums Earned Minus Claims And Benefits
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net premiums | 172.1 | 157.5 | 156.1 | (0.9 | )% | (9.3 | )% | ||||||||
| Adjustment of technical reserves | (50.4 | ) | (37.5 | ) | (48.2 | ) | 28.4 | % | (4.4 | )% | |||||
| Net claims and benefits incurred | (189.5 | ) | (182.9 | ) | (187.2 | ) | 2.3 | % | (1.2 | )% | |||||
| Total premiums earned minus claims and benefits | (67.7 | ) | (62.9 | ) | (79.3 | ) | 26.0 | % | 17.1 | % |
Total premiums earned minus claims and benefits were S/ -79.3 million in 4Q19, a decrease of S/ 16.4 million QoQ and S/ 11.6 million YoY.
The quarterly reduction was due to S/ 10.7 million higher adjustment of technical reserves and an increase of S/ 4.3 million in net claims and benefits incurred.
The annual performance was explained by S/ 16.0 million lower net premiums, partially offset by reductions of S/ 2.3 million in net claims and benefits incurred, and S/ 2.2 million in adjustment of technical reserves.
NET PREMIUMS
Net Premiums by Business Line
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Annuities | 77.9 | 64.0 | 62.6 | (2.1 | )% | (19.6 | )% | |||||
| D&S | 7.6 | 0.1 | 0.0 | n.m. | n.m. | |||||||
| Individual Life | 34.2 | 32.9 | 34.3 | 4.1 | % | 0.2 | % | |||||
| Retail Insurance | 52.5 | 60.5 | 59.2 | (2.2 | )% | 12.8 | % | |||||
| Net Premiums | 172.1 | 157.5 | 156.1 | (0.9 | )% | (9.3 | )% |
Net premiums were S/ 156.1 million in 4Q19, a decrease of S/ 1.4 million, or 0.9%, QoQ and S/ 16.0 million, or 9.3%, YoY.
The quarterly reduction was mainly explained by decreases of S/ 1.4 million in annuities and S/ 1.3 million in retail insurance, partially offset by growth of S/ 1.4 million in individual life premiums.
The annual performance in net premiums was mainly due to decreases of S/ 15.3 million in annuities and S/ 7.6 million in disability and survivorship premiums, the latter due to the expiration of Seguros Sura’s disability and survivorship contract in December 2018. These factors were partially offset by S/ 6.7 million higher retail insurance premiums.
ADJUSTMENT OF TECHNICAL RESERVES
Adjustment of Technical Reserves by Business Line
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Annuities | (45.4 | ) | (19.9 | ) | (25.1 | ) | 26.1 | % | (44.7 | )% | |||||
| Individual Life | (4.7 | ) | (15.6 | ) | (23.5 | ) | 50.4 | % | n.m. | ||||||
| Retail Insurance | (0.3 | ) | (2.0 | ) | 0.4 | n.m. | n.m. | ||||||||
| Adjustment of technical reserves | (50.4 | ) | (37.5 | ) | (48.2 | ) | 28.4 | % | (4.4 | )% |
Adjustment of technical reserves was S/ 48.2 million in 4Q19, an increase of S/ 10.7 million QoQ and a reduction of S/ 2.2 million YoY.
The quarterly growth was mainly due to increases of S/ 7.9 million in individual life and S/ 5.2 million in annuities, while the annual reduction was explained by a decrease of S/ 20.3 million in annuities, partially offset by an increase of S/ 18.8 million in individual life.
NET CLAIMS AND BENEFITS INCURRED
Net Claims and Benefits Incurred by Business Line
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Annuities | (159.4 | ) | (163.6 | ) | (170.5 | ) | 4.2 | % | 7.0 | % | |||||
| D&S | (12.2 | ) | 0.3 | (1.2 | ) | n.m. | (89.8 | )% | |||||||
| Individual Life | (1.2 | ) | (1.6 | ) | (1.4 | ) | (13.9 | )% | 19.8 | % | |||||
| Retail Insurance | (16.7 | ) | (17.9 | ) | (14.0 | ) | (21.8 | )% | (16.1 | )% | |||||
| Net claims and benefits incurred | (189.5 | ) | (182.9 | ) | (187.2 | ) | 2.3 | % | (1.2 | )% |
Net claims and benefits incurred reached S/ 187.2 million in 4Q19, an increase of S/ 4.3 million QoQ and a decrease of S/ 2.3 million YoY.
The quarterly growth was mainly the result of a S/ 6.9 million increase in annuity benefits, partially offset by a S/ 3.9 million reduction in retail insurance, attributable to lower claims in credit life insurance.
The annual reduction in net claims and benefits incurred was explained by decreases of S/ 11.0 million in disability and survivorship claims, associated with the expiration of Seguros Sura’s disability and survivorship contract in December 2018, and S/ 2.7 million in retail insurance, partially offset by a S/ 11.1 million growth in annuity benefits.
OTHER EXPENSES
Other Expenses
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | (19.7 | ) | (17.9 | ) | (19.7 | ) | 9.8 | % | (0.3 | )% | |||||
| Administrative expenses | (14.4 | ) | (13.9 | ) | (15.7 | ) | 13.4 | % | 8.9 | % | |||||
| Depreciation and amortization | (5.0 | ) | (4.8 | ) | (5.7 | ) | 19.3 | % | 14.5 | % | |||||
| Expenses related to rental income | (1.5 | ) | (1.1 | ) | (1.1 | ) | 0.6 | % | (24.1 | )% | |||||
| Other | (32.6 | ) | (37.1 | ) | (36.7 | ) | (1.2 | )% | 12.6 | % | |||||
| Other expenses | (73.2 | ) | (74.8 | ) | (78.9 | ) | 5.5 | % | 7.8 | % |
Other expenses increased S/ 4.1 million QoQ, or 5.5%, and S/ 5.7 million YoY, or 7.8%.
The quarterly growth was explained by increases of S/ 1.8 million, both in salaries and employee benefits and administrative expenses.
The annual increase in other expenses was mainly due to growth of S/ 4.1 million in other expenses such as third-party commissions, S/ 1.3 million in administrative expenses and S/ 0.7 million in depreciation and amortization.
Inteligo
SUMMARY
2019 Performance
Inteligo’s profits reached S/ 200.3 million in 2019, a S/ 2.7 million, or 1.4%, increase compared to the previous year. This result was mainly attributable to a 75.8% increase in other income due to improved market conditions by year-end, partially offset by higher other expenses.
It is worth noting that figures for 2018 and 2017 have been restated to reflect the incorporation of Interfondos in early 2019.
On the commercial front, Inteligo’s prospection process showed good results in terms of new account openings. Accordingly, Inteligo’s AUM increased 4.3% in 2019.
Inteligo’s ROAE was 24.7% in 2019, below the 25.7% reported in 2018.
| S/ million | 2018 | 2018 | 2019 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 151.8 | 154.1 | 168.0 | 9.0 | % | 1.5 | % | ||||||||
| Interest and similar expenses | (53.9 | ) | (44.1 | ) | (61.5 | ) | 39.4 | % | (18.1 | )% | |||||
| Net interest and similar income | 97.9 | 110.0 | 106.5 | (3.2 | )% | 12.3 | % | ||||||||
| Impairment loss on loans, net of recoveries | 2.5 | 0.8 | (0.0 | ) | n.m. | (69.1 | )% | ||||||||
| Recovery (loss) due to impairment of financial investments | (15.3 | ) | 1.8 | (0.7 | ) | n.m. | n.m. | ||||||||
| Net interest and similar income after impairment loss | 85.2 | 112.6 | 105.8 | (6.0 | )% | 32.1 | % | ||||||||
| Fee income from financial services, net | 152.0 | 164.2 | 164.3 | 0.1 | % | 8.0 | % | ||||||||
| Other income | 76.7 | 33.2 | 58.4 | 75.8 | % | (56.7 | )% | ||||||||
| Other expenses | (111.7 | ) | (106.5 | ) | (123.3 | ) | 15.8 | % | (4.6 | )% | |||||
| Income before translation result and income tax | 202.2 | 203.5 | 205.3 | 0.9 | % | 0.6 | % | ||||||||
| Translation result | 1.2 | (0.2 | ) | 1.4 | n.m. | n.m. | |||||||||
| Income tax | (4.3 | ) | (5.7 | ) | (6.4 | ) | 12.1 | % | 33.3 | % | |||||
| Profit for the period | 199.2 | 197.5 | 200.3 | 1.4 | % | (0.8 | )% | ||||||||
| ROAE | 26.7 | % | 25.7 | % | 24.7 | % | |||||||||
| Efficiency ratio | 33.5 | % | 35.2 | % | 37.3 | % |
Inteligo’s net interest and similar income was S/ 106.5 million in 2019, a S/ 3.5 million, or 3.2%, decrease compared to 2018. This was mainly explained by a compression in spreads due to slightly higher rates paid to client deposits.
Net fee income from financial services was S/ 164.3 million, relatively stable compared to the year before.
Other income was S/ 58.4 million, a S/ 25.2 million or 75.8% increase mainly attributable to positive mark-to-market valuations on investments.
Other expenses increased S/ 16.8, or 15.8% for the period, mainly explained by the amortization of assets acquired as part of the Interfondos transaction and the constitution of Inteligo USA earlier in the year.
4Q19 Performance
Inteligo’s net profit in 4Q19 was S/ 69.6 million, a S/ 50.7 million or more than threefold increase QoQ, and a S/ 24.6 million or 54.6% increase YoY.
The main driver of growth in profits was the contribution of other income, which reflected strong gains in 4Q19 associated with positive mark-to-market conditions in Inteligo’s proprietary portfolio. A S/ 5.7 million QoQ increase in fee income from financial services helped further the quarterly performance
From a business development perspective, Inteligo’s prospection process continued to show positive results in terms of new account openings and higher assets under management. Accordingly, Inteligo’s AUM grew 1.4% QoQ and 4.3% YoY as of 4Q19.
As a consequence of these results, Inteligo’s ROAE was 33.6% in 4Q19, better than the 9.7% registered in 3Q19 and the 22.9% reported in 4Q18.
Wealth Management Segment’s P&L Statement
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | 42.1 | 42.5 | 41.0 | (3.5 | )% | (2.7 | )% | ||||||||
| Interest and similar expenses | (12.6 | ) | (15.9 | ) | (16.3 | ) | 2.2 | % | 29.5 | % | |||||
| Net interest and similar income | 29.5 | 26.6 | 24.7 | (6.9 | )% | (16.3 | )% | ||||||||
| Impairment loss on loans, net of recoveries | 0.0 | 0.0 | 0.0 | n.m. | 85.2 | % | |||||||||
| Recovery (loss) due to impairment of financial investments | (0.2 | ) | (0.5 | ) | (0.0 | ) | (96.4 | )% | (91.6 | )% | |||||
| Net interest and similar income after impairment loss | 29.3 | 26.1 | 24.7 | (5.2 | )% | (15.8 | )% | ||||||||
| Fee income from financial services, net | 41.6 | 41.3 | 47.0 | 13.8 | % | 13.0 | % | ||||||||
| Other income | 4.5 | (8.9 | ) | 30.0 | n.m. | n.m. | |||||||||
| Other expenses | (28.7 | ) | (34.6 | ) | (33.2 | ) | (4.2 | )% | 15.5 | % | |||||
| Income before translation result and income tax | 46.8 | 23.9 | 68.6 | n.m. | 46.6 | % | |||||||||
| Translation result | 0.1 | (3.2 | ) | 2.3 | n.m. | n.m. | |||||||||
| Income tax | (1.8 | ) | (1.7 | ) | (1.3 | ) | (25.7 | )% | (29.3 | )% | |||||
| Profit for the period | 45.0 | 18.9 | 69.6 | n.m. | 54.6 | % | |||||||||
| ROAE | 22.9 | % | 9.7 | % | 33.6 | % | |||||||||
| Efficiency ratio | 37.7 | % | 58.6 | % | 32.4 | % |
ASSETS UNDER MANAGEMENT & DEPOSITS
AUM reached S/ 18,340.6 million in 4Q19, a S/ 253.8 million or 1.4% increase QoQ and a S/ 747.9 million or 4.3% growth YoY; mostly due to new account openings, which generated an influx of funds resulting from strengthened prospection and client conversion strategies at Inteligo.
Client deposits reached S/ 2,861.5 million in 4Q19, a S/ 196.6 million or 6.4% decrease for the quarter, albeit increasing 9.7% or S/ 252.8 million YoY. The annual growth was mainly related to funding obtained from new account openings.
NET INTEREST AND SIMILAR INCOME
Net interest and similar income
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest and similar income | |||||||||||||||
| Due from banks and inter-bank funds | 1.6 | 5.4 | 4.0 | (25.4 | )% | n.m. | |||||||||
| Financial Investments | 23.4 | 18.0 | 18.2 | 1.1 | % | (22.3 | )% | ||||||||
| Loans | 17.1 | 19.1 | 18.8 | (1.7 | )% | 9.7 | % | ||||||||
| Total interest and similar income | 42.1 | 42.5 | 41.0 | (3.5 | )% | (2.7 | )% | ||||||||
| Interest and similar expenses | |||||||||||||||
| Deposits and obligations | (10.2 | ) | (13.5 | ) | (14.3 | ) | 5.8 | % | 39.2 | % | |||||
| Due to banks and correspondents | (2.3 | ) | (2.4 | ) | (2.0 | ) | -18.1 | % | -13.7 | % | |||||
| Total interest and similar expenses | (12.6 | ) | (15.9 | ) | (16.3 | ) | 2.2 | % | 29.5 | % | |||||
| Net interest and similar income | 29.5 | 26.6 | 24.7 | (6.9 | )% | (16.3 | )% |
Inteligo’s net interest and similar income was S/ 24.7 million in 4Q19, a S/ 1.8 million or 6.9% decrease when compared with 3Q19. This was mainly explained by lower interest income associated with a reduced treasury position in the quarter.
Net interest and similar income decreased S/ 4.8 million or 16.3% YoY. This was a consequence of the higher cost of client deposits through the year.
FEE INCOME FROM FINANCIAL SERVICES
Fee income from financial services, net
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | |||||||||||||||
| Brokerage and custody services | 4.9 | 6.3 | 3.4 | (46.1 | )% | (31.1 | )% | ||||||||
| Funds management | 37.5 | 35.4 | 44.0 | 24.4 | % | 17.5 | % | ||||||||
| Total income | 42.4 | 41.7 | 47.5 | 13.7 | % | 11.8 | % | ||||||||
| Expenses | |||||||||||||||
| Brokerage and custody services | (0.7 | ) | (0.3 | ) | (0.3 | ) | (21.7 | )% | (65.2 | )% | |||||
| Others | (0.1 | ) | (0.1 | ) | (0.2 | ) | 38.7 | % | n.m. | ||||||
| Total expenses | (0.8 | ) | (0.4 | ) | (0.4 | ) | (6.3 | )% | (49.3 | )% | |||||
| Fee income from financial services, net | 41.6 | 41.3 | 47.0 | 13.8 | % | 13.0 | % |
Net fee income from financial services was S/ 47.0 million in 4Q19, an increase of S/ 5.7 million or 13.8% when compared to the previous quarter. On a YoY basis, net fee income from financial services increased S/ 5.4 million or 13.0%. Growth in fee income was mainly explained by rebalancing activities implemented in client portfolios throughout the year, together with portfolio implementation strategies for new client funds and brokerage fees generated by go-to-market operations – primarily IPO’s.
OTHER INCOME
Other income
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net gain on sale of financial investments | 9.2 | 4.2 | (0.2 | ) | n.m. | n.m. | |||||||||
| Net trading gain (loss) | (3.1 | ) | (11.2 | ) | 32.5 | n.m. | n.m. | ||||||||
| Other | (1.6 | ) | (1.9 | ) | (2.4 | ) | 25.4 | % | 47.4 | % | |||||
| Total other income | 4.5 | (8.9 | ) | 30.0 | n.m. | n.m. |
Inteligo’s other income reached S/ 30.0 million in 4Q19, an increase of S/ 38.9 million QoQ and S/ 25.5 million YoY, attributable to positive mark-to-market valuations on Inteligo’s proprietary portfolio during 4Q19.
OTHER EXPENSES
Other expenses
| S/ million | 4Q18 | 3Q19 | 4Q19 | %chg<br><br><br>QoQ | %chg<br><br><br>YoY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and employee benefits | (15.0 | ) | (16.7 | ) | (17.8 | ) | 6.7 | % | 18.8 | % | |||||
| Administrative expenses | (11.1 | ) | (10.5 | ) | (10.6 | ) | 0.7 | % | (4.5 | )% | |||||
| Depreciation and amortization | (2.5 | ) | (7.4 | ) | (4.6 | ) | (37.7 | )% | 86.7 | % | |||||
| Other | (0.2 | ) | (0.0 | ) | (0.2 | ) | n.m. | (3.6 | )% | ||||||
| Total other expenses | (28.7 | ) | (34.6 | ) | (33.2 | ) | (4.2 | )% | 15.5 | % | |||||
| Efficiency ratio | 37.7 | % | 58.6 | % | 32.4 | % |
Other expenses reached S/ 33.2 million in 4Q19, a decrease of S/ 1.4 million or 4.2% QoQ and an increase of S/ 4.5 million or 15.5% YoY. This was mainly related to the amortization of assets acquired as part of the Interfondos transaction.
Intercorp Financial Services Inc. and Subsidiaries
Interim condensed consolidated financial statements as of December 31, 2019 (unaudited) and 2018 (audited) and for the years then ended
Interim condensed consolidated financial statements as of December 31, 2019 (unaudited) and 2018 (audited) and for the years then ended
Content
Interim condensed consolidated financial statements
| Interim condensed consolidated statements of financial position | 3 |
|---|---|
| Interim condensed consolidated statements of income | 4 |
| Interim condensed consolidated statements of other comprehensive income | 5 |
| Interim condensed consolidated statements of changes in equity | 6 |
| Interim condensed consolidated statements of cash flows | 7 |
| Notes to the interim condensed consolidated financial statements | 9 |
Interim condensed consolidated statements of financial position
As of December 31, 2019 (unaudited) and 2018 (audited)
| Note | 2019 | 2018 | ||||||
|---|---|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||||
| Assets | ||||||||
| Cash and due from banks | 3 | |||||||
| Non-interest bearing | 2,694,280 | 3,102,250 | ||||||
| Interest bearing | 7,153,180 | 3,991,629 | ||||||
| Restricted funds | 1,270,937 | 1,286,532 | ||||||
| 11,118,397 | 8,380,411 | |||||||
| Inter-bank funds | 85,006 | 495,037 | ||||||
| Financial investments | 4 | 19,073,519 | 17,629,445 | |||||
| Loans, net | 5 | |||||||
| Loans, net of unearned interest | 38,531,632 | 34,325,721 | ||||||
| Impairment allowance for loans | (1,394,779 | ) | (1,364,804 | ) | ||||
| 37,136,853 | 32,960,917 | |||||||
| Investment property | 6 | 972,096 | 986,538 | |||||
| Property, furniture and equipment, net | 2(c) | 917,831 | 622,525 | |||||
| Due from customers on acceptances | 139,685 | 132,961 | ||||||
| Intangibles and goodwill, net | 979,262 | 954,546 | ||||||
| Accounts receivable and other assets, net | 7 | 1,051,872 | 1,502,554 | |||||
| Deferred Income Tax asset, net | 44,983 | 79,475 | ||||||
| Total assets | 71,519,504 | 63,744,409 | ||||||
| Liabilities and equity | ||||||||
| Deposits and obligations | 8 | |||||||
| Non-interest bearing | 5,644,238 | 5,321,025 | ||||||
| Interest bearing | 32,448,986 | 28,360,925 | ||||||
| 38,093,224 | 33,681,950 | |||||||
| Inter-bank funds | 169,138 | — | ||||||
| Due to banks and correspondents | 9 | 3,979,637 | 4,293,361 | |||||
| Bonds, notes and other obligations | 10 | 6,891,091 | 6,496,778 | |||||
| Due from customers on acceptances | 139,685 | 132,961 | ||||||
| Insurance contract liabilities | 11 | 11,338,810 | 10,300,468 | |||||
| Accounts payable, provisions and other liabilities | 7 | 2,004,458 | 1,750,363 | |||||
| Deferred Income Tax liability, net | 13 | 52 | ||||||
| Total liabilities | 62,616,056 | 56,655,933 | ||||||
| Equity, net | 12 | |||||||
| Equity attributable to IFS’s shareholders: | ||||||||
| Capital stock | 1,038,017 | 963,446 | ||||||
| Treasury stock | (196 | ) | (208,178 | ) | ||||
| Capital surplus | 530,456 | 268,077 | ||||||
| Reserves | 4,700,000 | 4,700,000 | ||||||
| Unrealized results, net | 442,905 | 121,686 | ||||||
| Retained earnings | 2,145,688 | 1,203,043 | ||||||
| 8,856,870 | 7,048,074 | |||||||
| Non-controlling interest | 46,578 | 40,402 | ||||||
| Total equity, net | 8,903,448 | 7,088,476 | ||||||
| Total liabilities and equity, net | 71,519,504 | 63,744,409 |
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
Interim condensed consolidated statements of income
For the years ended December 31, 2019 (unaudited) and 2018 (audited)
| Note | 2019 | 2018 | ||||||
|---|---|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||||
| Interest and similar income | 14 | 4,847,216 | 4,321,282 | |||||
| Interest and similar expenses | 14 | (1,407,897 | ) | (1,170,586 | ) | |||
| Net interest and similar income | 3,439,319 | 3,150,696 | ||||||
| Impairment loss on loans, net of recoveries | 5(c) | (750,811 | ) | (660,072 | ) | |||
| (Loss) recovery to impairment on financial investments | 4(c) | (6,790 | ) | 13,077 | ||||
| Net interest and similar income after impairment loss | 2,681,718 | 2,503,701 | ||||||
| Fee income from financial services, net | 15 | 925,885 | 874,426 | |||||
| Net gain on foreign exchange transactions | 201,352 | 228,160 | ||||||
| Net gain on sale of financial investments | 120,689 | 14,240 | ||||||
| Net gain on financial assets at fair value through profit or loss | 7(b) (iii) | 103,210 | 11,979 | |||||
| Net gain on investment property | 6(b) | 96,168 | 85,298 | |||||
| Other income | 16 | 70,660 | 69,043 | |||||
| 1,517,964 | 1,283,146 | |||||||
| Insurance premiums and claims | ||||||||
| Net premiums earned | 17 | 426,608 | 328,566 | |||||
| Net claims and benefits incurred for life insurance contracts and others | (722,305 | ) | (736,032 | ) | ||||
| (295,697 | ) | (407,466 | ) | |||||
| Other expenses | ||||||||
| Salaries and employee benefits | (798,774 | ) | (755,914 | ) | ||||
| Administrative expenses | (786,362 | ) | (775,254 | ) | ||||
| Depreciation and amortization | (262,015 | ) | (164,698 | ) | ||||
| Other expenses | 16 | (131,163 | ) | (141,615 | ) | |||
| (1,978,314 | ) | (1,837,481 | ) | |||||
| Income before translation result and Income Tax | 1,925,671 | 1,541,900 | ||||||
| Translation result | 17,770 | (34,991 | ) | |||||
| Income Tax | 13(c) | (493,326 | ) | (415,515 | ) | |||
| Net profit for the year | 1,450,115 | 1,091,394 | ||||||
| Attributable to: | ||||||||
| IFS’s shareholders | 1,441,258 | 1,084,280 | ||||||
| Non-controlling interest | 8,857 | 7,114 | ||||||
| 1,450,115 | 1,091,394 | |||||||
| Earnings per share attributable to IFS’s shareholders (stated in Soles) | 18 | 12.778 | 9.818 | |||||
| Weighted average number of outstanding shares (in thousands) | 18 | 112,789 | 110,436 |
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
Interim condensed consolidated statements of other comprehensive income
For the years ended December 31, 2019 (unaudited) and 2018 (audited)
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||
| Net profit for the year | 1,450,115 | 1,091,394 | ||||
| Other comprehensive income that will not be reclassified to the consolidated income statements in subsequent periods: | ||||||
| Unrealized gain of equity instruments at fair value through other comprehensive income | 181,570 | 41,398 | ||||
| Income Tax | (64,679 | ) | 26 | |||
| Total unrealized gains that will not be reclassified to the consolidated income statements | 116,891 | 41,424 | ||||
| Other comprehensive income to be reclassified to the consolidated income statements in subsequent periods: | ||||||
| Net variation of debt instruments at fair value through other comprehensive income | 1,263,135 | (478,005 | ) | |||
| Income Tax | 7,878 | 6,309 | ||||
| 1,271,013 | (471,696 | ) | ||||
| Insurance premiums reserve | (1,001,073 | ) | 750,794 | |||
| Net variation of cash flow hedges | (63,938 | ) | 38,453 | |||
| Income Tax | 13,052 | (10,335 | ) | |||
| (50,886 | ) | 28,118 | ||||
| Translation of foreign operations | (14,507 | ) | 26,589 | |||
| Total unrealized gains to be reclassified to the consolidated income statements in subsequent periods | 204,547 | 333,805 | ||||
| Total other comprehensive income for the period, net of Income Tax | 1,771,553 | 1,466,623 | ||||
| Attributable to: | ||||||
| IFS’s shareholders | 1,762,477 | 1,460,736 | ||||
| Non-controlling interest | 9,076 | 5,887 | ||||
| 1,771,553 | 1,466,623 |
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
Interim condensed consolidated statements of changes in equity
For the years ended December 31, 2019 (unaudited) and 2018 (audited)
| Attributable to IFS’s shareholders | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrealized results, net | ||||||||||||||||||||||||||||||||||||||||
| Number of shares | Instruments<br><br><br>that will not<br><br><br>be<br><br><br>reclassified<br><br><br>to the<br><br><br>consolidated<br><br><br>income<br><br><br>statements | Instruments that will be reclassified<br><br><br>to the consolidated income statements | ||||||||||||||||||||||||||||||||||||||
| Issued | In<br><br><br>treasury | Capital<br><br><br>stock | Treasury<br><br><br>stock | Capital<br><br><br>surplus | Reserves | Equity<br><br><br>instruments<br><br><br>at fair value | Debt<br><br><br>instruments<br><br><br>at fair<br><br><br>value | Insurance<br><br><br>premiums<br><br><br>reserves | Cash<br><br><br>flow<br><br><br>hedges<br><br><br>reserve | Foreign<br><br><br>currency<br><br><br>translation<br><br><br>reserve | Retained<br><br><br>earnings | Total | Non-<br><br><br>controlling<br><br><br>interest | Total<br><br><br>equity, net | ||||||||||||||||||||||||||
| (in thousands) | (in thousands) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||||||||||||||||||||
| Balances as of January 1, 2018<br><br><br>(Restated, Note 2.2) | 113,110 | (5,428 | ) | 963,446 | (467,200 | ) | 268,077 | 3,700,000 | 105,619 | 238,348 | (675,095 | ) | (36 | ) | 76,394 | 1,507,674 | 5,717,227 | 35,780 | 5,753,007 | |||||||||||||||||||||
| Net profit for the year | — | — | — | — | — | — | — | — | — | — | — | 1,084,280 | 1,084,280 | 7,114 | 1,091,394 | |||||||||||||||||||||||||
| Other comprehensive income | — | — | — | — | — | — | 41,935 | (470,685 | ) | 750,670 | 27,947 | 26,589 | — | 376,456 | (1,227 | ) | 375,229 | |||||||||||||||||||||||
| Total other comprehensive income | — | — | — | — | — | — | 41,935 | (470,685 | ) | 750,670 | 27,947 | 26,589 | 1,084,280 | 1,460,736 | 5,887 | 1,466,623 | ||||||||||||||||||||||||
| Declared and paid dividends, Note<br><br><br>12(a) | — | — | — | — | — | — | — | — | — | — | — | (510,688 | ) | (510,688 | ) | — | (510,688 | ) | ||||||||||||||||||||||
| Dividends paid to non-controlling<br><br><br>interest of Subsidiaries | — | — | — | — | — | — | — | — | — | — | — | — | — | (2,969 | ) | (2,969 | ) | |||||||||||||||||||||||
| Transfer from retained earnings<br><br><br>to reserves | — | — | — | — | — | 1,000,000 | — | — | — | — | — | (1,000,000 | ) | — | — | — | ||||||||||||||||||||||||
| Sale of treasury stock, Note 12(c) | — | 3,010 | — | 259,022 | — | — | — | — | — | — | — | 123,705 | 382,727 | 862 | 383,589 | |||||||||||||||||||||||||
| Dividends received by<br><br><br>Subsidiaries on treasury stock | — | — | — | — | — | — | — | — | — | — | — | 8,972 | 8,972 | 63 | 9,035 | |||||||||||||||||||||||||
| Purchase of non-controlling interest | — | — | — | — | — | — | — | — | — | — | — | — | — | (161 | ) | (161 | ) | |||||||||||||||||||||||
| Others | — | — | — | — | — | — | — | — | — | — | — | (10,900 | ) | (10,900 | ) | 940 | (9,960 | ) | ||||||||||||||||||||||
| Balance as of December 31, 2018 | 113,110 | (2,418 | ) | 963,446 | (208,178 | ) | 268,077 | 4,700,000 | 147,554 | (232,337 | ) | 75,575 | 27,911 | 102,983 | 1,203,043 | 7,048,074 | 40,402 | 7,088,476 | ||||||||||||||||||||||
| Net profit for the year | — | — | — | — | — | — | — | — | — | — | — | 1,441,258 | 1,441,258 | 8,857 | 1,450,115 | |||||||||||||||||||||||||
| Other comprehensive income | — | — | — | — | — | — | 117,329 | 1,268,496 | (999,430 | ) | (50,669 | ) | (14,507 | ) | — | 321,219 | 219 | 321,438 | ||||||||||||||||||||||
| Total other comprehensive income | — | — | — | — | — | — | 117,329 | 1,268,496 | (999,430 | ) | (50,669 | ) | (14,507 | ) | 1,441,258 | 1,762,477 | 9,076 | 1,771,553 | ||||||||||||||||||||||
| Initial Public Offering, Note 1(b) | 2,337 | 2,418 | 74,571 | 208,178 | 262,379 | — | — | — | — | — | — | 138,997 | 684,125 | 814 | 684,939 | |||||||||||||||||||||||||
| Declared and paid dividends, Note<br><br><br>12(a) | — | — | — | — | — | — | — | — | — | — | — | (654,464 | ) | (654,464 | ) | — | (654,464 | ) | ||||||||||||||||||||||
| Purchase of treasury stock, Note 12(c) | — | (1 | ) | — | (196 | ) | — | — | — | — | — | — | — | — | (196 | ) | — | (196 | ) | |||||||||||||||||||||
| Dividends paid to non-controlling<br><br><br>interest of Subsidiaries | — | — | — | — | — | — | — | — | — | — | — | — | — | (3,630 | ) | (3,630 | ) | |||||||||||||||||||||||
| Dividends received by<br><br><br>Subsidiaries on treasury stock | — | — | — | — | — | — | — | — | — | — | — | 11,422 | 11,422 | 80 | 11,502 | |||||||||||||||||||||||||
| Others | — | — | — | — | — | — | — | — | — | — | — | 5,432 | 5,432 | (164 | ) | 5,268 | ||||||||||||||||||||||||
| Balance as of December 31, 2019 | 115,447 | (1 | ) | 1,038,017 | (196 | ) | 530,456 | 4,700,000 | 264,883 | 1,036,159 | (923,855 | ) | (22,758 | ) | 88,476 | 2,145,688 | 8,856,870 | 46,578 | 8,903,448 |
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
Interim condensed consolidated statements of cash flows
For the years ended December 31, 2019 (unaudited) and 2018 (audited)
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||
| Cash flows from operating activities | ||||||
| Net profit for the year | 1,450,115 | 1,091,394 | ||||
| Plus (minus) | ||||||
| Impairment loss on loans, net of recoveries | 750,811 | 660,072 | ||||
| Loss (recovery) impairment on financial investments | 6,790 | (13,077 | ) | |||
| Depreciation and amortization | 262,015 | 164,698 | ||||
| Provision for sundry risks | 3,872 | 3,504 | ||||
| Provision for asset seized | 355 | 9,754 | ||||
| Deferred Income Tax | 38,554 | 13,727 | ||||
| Net gain on sale of financial investments | (120,689 | ) | (14,240 | ) | ||
| Net gain of financial assets at fair value through profit or loss | (103,210 | ) | (11,979 | ) | ||
| Net gain for the valuation of investment property | (54,493 | ) | (47,765 | ) | ||
| Translation result | (17,770 | ) | 34,991 | |||
| Net loss (gain) on sale of investment property | 7,164 | (4,655 | ) | |||
| Decrease (increase) in accrued interest receivable | 3,221 | (64,215 | ) | |||
| Increase in accrued interest payable | 48,307 | 24,627 | ||||
| Net changes in assets and liabilities | ||||||
| Net increase in loans | (4,938,144 | ) | (5,421,176 | ) | ||
| Decrease (increase) in accounts receivable and other assets, net | 57,914 | (345,839 | ) | |||
| Net decrease in restricted funds | 15,240 | 673,907 | ||||
| Increase in deposits and obligations | 4,373,366 | 1,045,762 | ||||
| Decrease in due to banks and correspondents | (320,775 | ) | (124,017 | ) | ||
| Increase in accounts payable, provisions and other liabilities | 896,383 | 908,920 | ||||
| Income Tax paid | (413,001 | ) | (426,356 | ) | ||
| Decrease (increase) of investments at fair value through profit or loss | 67,824 | (189,001 | ) | |||
| Net cash provided by (used in) operating activities | 2,013,849 | (2,030,964 | ) |
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
Interim condensed consolidated statements of cash flows (continued)
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||
| Cash flows from investing activities | ||||||
| Net sale (purchase) of financial investments | 175,847 | (269,847 | ) | |||
| Purchase of property, furniture and equipment | (68,324 | ) | (72,709 | ) | ||
| Purchase of intangible assets | (142,539 | ) | (127,928 | ) | ||
| Purchase of investment property | (60,865 | ) | (55,795 | ) | ||
| Sale of investment property | 129,800 | 226,091 | ||||
| Net cash provided by (used in) investing activities | 33,919 | (300,188 | ) | |||
| Cash flows from financing activities | ||||||
| Dividends payed | (654,464 | ) | (510,688 | ) | ||
| Net increase of bonds, notes and other obligations | 479,331 | 585,139 | ||||
| Net decrease (increase) in receivable inter-bank funds | 410,031 | (93,821 | ) | |||
| Net increase (decrease) in payable inter-bank funds | 169,138 | (30,008 | ) | |||
| Initial Public Offering, net of related expenses, Note 1(b) | 396,558 | — | ||||
| (Purchase) sale of treasury stock | (196 | ) | 383,589 | |||
| Dividend payments to non-controlling interest | (3,630 | ) | (2,969 | ) | ||
| Lease payments | (117,262 | ) | (115,304 | ) | ||
| Net cash provided by financing activities | 679,506 | 215,938 | ||||
| Net increase (decrease) in cash and cash equivalents | 2,727,274 | (2,115,214 | ) | |||
| Loss (gain) from translation result on cash and cash equivalents | 26,915 | (23,341 | ) | |||
| Cash and cash equivalents at the beginning of the year | 7,087,062 | 9,225,617 | ||||
| Cash and cash equivalents at the end of the period, Note 3 | 9,841,251 | 7,087,062 | ||||
| Supplementary cash flow information: | ||||||
| Cash paid during the period for | ||||||
| Interest | 1,285,163 | 1,089,114 | ||||
| Cash received during the period from | ||||||
| Interest | 4,772,616 | 4,191,721 |
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
Notes to the interim condensed consolidated financial statements
As of December 31, 2019 (unaudited) and December 31, 2018 (audited)
| 1. | Business activity, Initial Public Offering and business combinations |
|---|---|
| (a) | Business activity |
| --- | --- |
Intercorp Financial Services Inc. and Subsidiaries (henceforth "IFS", “the Company” or “the Group”) is a limited liability holding company incorporated in the Republic of Panama on September 19, 2006 and is a Subsidiary of Intercorp Perú Ltd. (henceforth “Intercorp Perú”), a holding company incorporated in 1997 in the Commonwealth of the Bahamas. As of December 31, 2019 Intercorp Perú holds directly and indirectly 70.62 percent of IFS’s capital stock and outstanding capital stock (76.46 percent, of IFS’s capital stock, equivalent 75.94 percent of IFS’s outstanding capital stock as of December 31, 2018).
IFS’s legal domicile is located at Av. Carlos Villarán 140 Urb. Santa Catalina, La Victoria, Lima, Peru.
As of December 31, 2019 and 2018, IFS holds 99.30 percent of the capital stock of Banco Internacional del Perú S.A.A. – Interbank (henceforth “Interbank”), 99.84 percent of the capital stock of Interseguro Compañía de Seguros S.A. (henceforth “Interseguro”) and 100 percent of the capital stock of Inteligo Group Corp. (henceforth “Inteligo”). As of December 31, 2018, IFS also held 99.42 percent of the capital stock of Hipotecaria Sura Empresa Administradora Hipotecaria S.A. (henceforth “Hipotecaria Sura”). Interbank and Interseguro operate in Peru, while Inteligo and its Subsidiaries (Interfondos S.A. Sociedad Administradora de Fondos, Inteligo Sociedad Agente de Bolsa S.A. and Inteligo Bank Ltd.) are mainly operated in Peru and Panama.
The interim condensed consolidated financial statements of IFS and Subsidiaries as of December 31, 2019, were approved by the Board of Directors held on February 13, 2020.
| (b) | Initial Public Offering |
|---|---|
| On July 3, 2019, following the approval by the Board, IFS filed with the Securities and Exchange Commission of the United States of America (“SEC”), a Registration Statement under Form F-1 of the Securities Exchange Act of 1933 of the United States of America, in relation with a proposal of an Initial Public Offering of IFS’s common shares. | |
| --- | |
| On July 18, 2019, IFS announced the Initial Public Offering of approximately 9,000,000 common shares at a price of US$46.00 per share, with sellers being: (i) IFS, (ii) Interbank, (iii) Intercorp Perú and (iv) a non-related shareholder. Also, IFS granted the underwriters an option for a period of 30 days to purchase up to an aggregate of 1,350,000 additional new common shares. | |
| --- | |
| As a result of said Offering, IFS sold 2,418,754 common shares held as treasury stock (including shares sold by Interbank), and 1,150,000 new common shares to be issued. Intercorp Perú sold 2,531,246 shares and the non-related shareholder sold 3,000,000 shares. Also, the underwriters exercised the purchase option over 1,186,841 new common shares. | |
| --- | |
| In this sense, IFS and Subsidiaries together sold 4,755,595 shares at US$ 46 per share. The sale value amounted to approximately US$218,757,000 (before issuance expenses). | |
| --- |
The total impact of the Offering over the Company’s net equity, minus the issuance expenses, amounted to S/684,125,000 (approximately US$208,384,000), mainly explained by the following:
| (i) | Issuance of 2,336,841 shares, with an impact of S/336,950,000, out of which S/74,571,000 corresponded to capital stock and S/262,379,000 to capital surplus (net of issuance expenses for S/15,957,000); see Note 12(a). |
|---|---|
| (ii) | Sale of treasury stock (2,418,754 shares), including shares sold by Interbank, with total impact of S/347,175,000, with impact on the captions “Treasury stock” and “Retained earnings”; see Note 12(c). |
| --- | --- |
| (c) | Business combinations |
| --- | --- |
In May 2017, IFS entered into an agreement with Sura Asset Management S.A. (Colombia), Sura Asset Management Perú S.A. (Peru) and Grupo Wiese (Peru) for the purchase of shares, which resulted in the direct and indirect acquisition of up to 100 percent of Seguros Sura S.A. (henceforth “Seguros Sura”) and up to 100 percent of Hipotecaria Sura. The acquisition was approved by Peru’s Superintendence of Banking, Insurance and Private Pension Funds Administrators (henceforth “SBS”, by its Spanish acronym) on September 28, 2017.
As a consequence, in November 2017, IFS acquired directly and indirectly 99.39 percent of Seguros Sura’s capital stock and 99.42 percent of Hipotecaria Sura’s capital stock.
The price of the overall transaction was US$275,865,000 (equivalent to approximately S/891,911,000).
In accordance with the legal regulations in force in Peru and in compliance with the deadlines established by the SBS, Interseguro absorbed Seguros Sura on March 31, 2018.
The acquisitions were recorded in accordance with the “Acquisition method” established by IFRS 3 "Business Combinations". The costs related to the acquisition, amounting to S/7,863,000, were recorded as an expense at the date of adquisition.
Following are the fair values of the acquired entities:
| Fair value of the<br><br><br>acquired entities | |||
|---|---|---|---|
| S/(000) | |||
| Seguros Sura S.A. | |||
| Assets | 5,543,147 | ||
| Liabilities | (5,287,650 | ) | |
| Hipotecaria Sura S.A. | |||
| Assets | 12,560 | ||
| Liabilities | (2,452 | ) | |
| Total net assets identified | 265,605 | ||
| Non-controlling interest – proportionate share of the acquired<br><br><br>entities’ net assets | (1,912 | ) | |
| Goodwill | 628,218 | ||
| Consideration transferred | 891,911 |
The net cash flow used in the acquisition is presented below:
| S/(000) | |||
|---|---|---|---|
| Consideration transferred | 891,911 | ||
| Cash and due from banks of the acquired entities | (239,247 | ) | |
| Transaction cost of the acquisition | 7,863 | ||
| 660,527 |
The goodwill represents the future synergies that are expected to arise from the combination of operations, distribution channels, workforce and other efficiencies not included in the intangible assets of the present value of acquired in-force business.
The net assets of the acquired entities recognized in the consolidated financial statements of IFS at the acquisition date were based on a preliminary fair value assessment. During 2018, Management completed the review of the fair value
estimate of insurance contracts liabilities as of the acquisition date and, as consequence, the net identifiable assets were modified. Amendments were therefore made to the net identifiable assets, as detailed below:
| Preliminary<br><br><br>balance | Amendment | Amended<br><br><br>balance | |||||||
|---|---|---|---|---|---|---|---|---|---|
| S/(000) | S/(000) | S/(000) | |||||||
| Insurance contracts liabilities | (5,210,487 | ) | 195,339 | (5,015,148 | ) | ||||
| Goodwill | 628,218 | (195,339 | ) | 432,879 |
On the other hand, in February 2019, Hipotecaria Sura was liquidated, to be subsequently extinguished in October of the same year.
| 2. | Significant accounting policies |
|---|---|
| (a) | Basis of presentation and use of estimates |
| --- | --- |
The interim condensed consolidated financial statements as of December 31, 2019, have been prepared in accordance with IAS 34 “Interim Financial Reporting”.
The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements and should be read in conjunction with the Group’s consolidated audited financial statements as of December 31, 2018 and 2017, and as of January 1, 2017 (henceforth “Annual Consolidated Financial Statements”).
The accompanying interim condensed consolidated financial statements have been prepared on a historical cost basis, except for investment property, derivative financial instruments, financial investments at fair value through profit or loss and through other comprehensive income, which have been measured at fair value. The interim condensed consolidated financial statements are presented in Soles, which is the functional currency of the Group, and all values are rounded to the nearest thousand (S/(000)), except when otherwise indicated.
The preparation of the interim condensed consolidated financial statements, in conformity with the International Financial Reporting Standards (henceforth “IFRS”) as issued by the International Accounting Standards Board (IASB), requires Management to make estimations and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of significant events in the notes to the interim condensed consolidated financial statements.
Estimates and criteria are continually assessed and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the current circumstances. Existing circumstances and assumptions about future developments, however, may change due to markets’ behavior or circumstances arising beyond the control of the Group. Such changes are reflected in the assumptions when they occur. Actual results could differ from those estimates. The most significant estimates comprised in the accompanying interim condensed consolidated financial statements are related to the calculation of the impairment of the portfolio of loan and financial investments, the measurement of the fair value of the financial investments and investment property, the assessment of the impairment of goodwill, the liabilities for insurance contracts and measurement of the fair value of derivative financial instruments; also, there are other estimates such as the estimated useful life of intangible assets, property, furniture and equipment, and the estimation of deferred Income Tax.
Regarding the liabilities for insurance contracts, in the second quarter of 2018, the Group made the following changes in its accounting estimates related to the determination of these liabilities:
| (i) | Adoption of new mortality tables (SPP 2017) |
|---|
Through SBS Resolution No.886-2018 dated March 7, 2018, the SBS published the new Peruvian mortality and morbidity tables “SPP-S-2017” and “SPP-I-2017” (for men and women) to be used in mathematical reserve calculations of pensions from the Private Pension System (“SPP”, by its Spanish acronym) and the Complementary Insurance of Hazardous Work. These tables gather updated information from Peru’s SPP and show the recent changes in life expectancy. From June 1, 2018, the Group decided to use these new tables for its pension reserve calculation.
| (ii) | Changes in the assumptions used in calculating interest rates to discount pension reserves |
|---|
Until May 31, 2018, in order to discount claim reserves, Interseguro used the average market rate of its financial assets portfolio for the matching currency pension flows and a reinvestment rate of 3 percent for non-matching currency pension flows. From the second quarter 2018, Interseguro modified the estimation of these assumptions, using the risk-free rate due to the currency of Peruvian government’s sovereign yield curves plus an illiquidity premium as a portion of the corporate bonds spread that is not related to loss given default or the cost of credit rating downgrade. These corporate bonds spread is calculated based on the performance of the asset portfolio designated by Interseguro to cover its pension obligations.
In accordance with IAS 8, “Accounting Policies, Changes in Accounting Estimates and Errors” and since the changes above result from new information or events and are not error corrections nor related to previous periods, they are considered changes in accounting estimations and its effects must be recognized prospectively and included in the interim condensed consolidated income statements for:
| (i) | The period in which a change occurs, if it affects only such period; or |
|---|---|
| (ii) | The period in which a change occurs and future periods, if it affects all of them. |
| --- | --- |
As a consequence, Management considered that the changes in the mortality and morbidity tables and in the method for determining the discount interest rate reflected a better accounting estimation of insurance contracts liabilities, so they were recorded during the second quarter of 2018; see Note 4.6 (a) and (b) of the Annual Consolidated Financial Statements.
| (b) | Change in accounting policy |
|---|
As of December 31, 2017, the Subsidiary Interseguro recognized in its income statements the effect of the change in the value of liabilities coming from retirement, disability and survivor’s pensions, caused by the variations in the market interest rates used to discount these liabilities. In the first quarter of 2018, Management decided to modify its accounting policy in order to show the effect of the change in market interest rates on the interim condensed consolidated statements of other comprehensive income. This change was made to reduce volatility in the profits or losses associated to the effect of changes in market interest rates, as the financial assets supporting such insurance liabilities are measured at fair value through other comprehensive income. According to IAS 8, as the aforementioned change constitutes a voluntary change in the accounting policy of the Company and, in compliance with said the standard, was applied retrospectively, see Note 4.2.1 of the Annual Consolidated Financial Statements.
| (c) | New standards, interpretations and amendments adopted by the Group |
|---|
The accounting policies adopted in the preparation of the interim condensed consolidated financial statements are consistent with those applied in the preparation of the Group’s annual consolidated financial statements for the year ended December 31, 2018, except for the adoption of new standards effective as of January 1, 2019, as detailed below.
The Group has adopted, for the first time, IFRS 16 “Leases” and, as required by IAS 34, the nature and effect of these changes are disclosed below:
•IFRS 16 “Leases”
IFRS 16 supersedes IAS 17 “Leases”, IFRIC 4 “Determining whether an Arrangement Contains a Lease”, SIC 15 “Operating Leases-Incentives” and SIC 27 “Evaluating the Substance of Transactions Involving the Legal Form of a Lease”. The standard sets out the principles for the recognition, measurement, presentation and disclosure of leases and requires lessees to account for all leases under a single on-balance sheet model.
As permitted by the transitional provisions of IFRS 16, the Group elected to apply the modified retrospective approach and has not restated figures from previous periods. Under this method, the Group recognizes lease liabilities for an amount equivalent to the current values of future payments agreed as of January 1, 2019. The Group
also chose to use the recognition exemptions for lease contracts that, at the commencement date, corresponded to low-value assets.
The effect of first adoption of IFRS 16 as of January 1, 2019, was as follows:
| S/(000) | ||
|---|---|---|
| Assets | ||
| Property, furniture and equipment (Right-of-use-assets) | 341,746 | |
| Liabilities | ||
| Accounts payable, provisions and other liabilities<br><br><br>(Lease liabilities) | 341,746 |
The first adoption of IFRS 16 did not have impact neither on the interim condensed consolidated statements of income nor on the interim condensed consolidated statements of changes in the Group’s equity as of January 1, 2019.
On the other hand, lessor accounting under IFRS 16 is substantially unchanged from the one under IAS 17. Lessors will continue to classify leases as either operating or finance leases using similar principles as in IAS 17. Therefore, IFRS 16 did not have an impact for leases where the Group is the lessor.
| (c.1) | Nature of the effect of adoption of IFRS 16 |
|---|
Before the adoption of IFRS 16, the Group classified each of its leases (as lessee) at the inception date as either a finance lease or an operating lease. A lease is classified as a finance lease if it transferred substantially all of the risks and rewards incidental to ownership of the leased asset to the Group; otherwise it was classified as an operating lease. Finance leases were capitalized at the commencement of the lease at the fair value of the inception date of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments were apportioned between interest (recognized as finance costs) and reduction of the lease liability. In an operating lease, the leased property was not capitalized and the lease payments were recognized as rent expense in the consolidated income statements on a straight-line basis over the lease term. Any prepaid rent and accrued rent were recognized under the captions “Deferred charges” and Other accounts payable, respectively. Upon adoption of IFRS 16, the Group applied a single recognition and measurement approach for all leases, except for leases of low-value assets. The standard provides specific transition requirements and practical expedients, which have been applied by the Group.
| • | Leases previously classified as finance leases |
|---|
The Group did not change the initial amounts of recognized assets and liabilities at the date of initial adoption for leases previously classified as finance leases (i.e., the right-of-use-assets and lease liabilities equal the lease assets and liabilities recognized under IAS 17). The requirements of IFRS 16 were applied to these leases from January 1, 2019.
| • | Leases previously classified as operating leases |
|---|
The Group recognized right-of-use-assets and lease liabilities for leases previously classified as operating leases, except for leases of low-value assets. The right-of-use-assets for most leases were recognized based on the amount equal to the lease liabilities, adjusted for any related prepaid and accrued lease payments previously recognized. Lease liabilities were recognized based on the present value of the remaining lease payments, discounted by using the incremental borrowing rate at the date of initial application.
The Group also applied the available practical expedients wherein it:
| • | Used a single discount rate to a portfolio of leases with reasonably similar characteristics. |
|---|---|
| • | Relied on its assessment of whether leases are onerous immediately before the date of initial application. |
| --- | --- |
| • | Applied the exemption to leases of low-value assets at the date of initial application. |
| --- | --- |
| • | Excluded the initial direct costs from the measurement of the right-of-use asset at the date of initial application. |
| --- | --- |
The leases liabilities as of January 1, 2019 can be reconciled to the operating lease commitments as of December 31, 2018 as follows:
| S/(000) | |||
|---|---|---|---|
| Operating lease commitments as of December 31, 2018 | 508,085 | ||
| Weighted average incremental borrowing rate as of<br><br><br>January 1, 2019 | 5.58 | % | |
| Discounted operating lease commitments as of January 1, 2019 | 341,749 | ||
| Minus: | |||
| Commitments relating to leases of low-value assets | (3 | ) | |
| Lease liabilities as of January 1, 2019 | 341,746 | ||
| (c.2) | Summary of new accounting policies after the adoption of IFRS 16 | ||
| --- | --- |
Set out below are the new accounting policies of the Group upon adoption of IFRS 16, which have been applied from the date of initial application:
| • | Right-of-use-assets |
|---|
The Group recognizes right-of-use-assets at the commencement date of the lease (i.e., the date the underlying asset is available for use). Right-of-use-assets are measured at cost, minus any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use-assets includes the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. Unless the Group is reasonably certain to obtain ownership of the leased asset at the end of the lease term, the recognized right-of-use-assets are depreciated on a straight-line basis over the shorter of its estimated useful life and the lease term. Right-of-use-assets are subject to impairment.
| • | Lease liabilities |
|---|
At the commencement date of the lease, the Group recognizes lease liabilities measured at the present value of lease payments to be made over the lease term. The lease payments include fixed payments less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Group and payments of penalties for terminating a lease, if the lease term reflects the Group exercising the option to terminate it. The variable lease payments that do not depend on an index or a rate are recognized as expense in the period on which the event or condition that triggers the payment occurs.
In calculating the present value of lease payments, the Group uses the incremental borrowing rate at the lease commencement date if the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in the in-substance fixed lease payments or a change in the assessment to purchase the underlying asset.
| • | Leases and leases of low-value assets |
|---|
The Group applies the lease of low-value assets recognition exemption to leases of small items of office furniture. Lease payments and leases of low-value assets are recognized as expense on a straight-line basis over the lease term.
| • | Significant judgement in determining the lease term of contracts with renewal options |
|---|
The Group determines the lease term as the non-cancellable term of the lease, together with any periods covered by an option to extend the lease if it is reasonably certain to be exercised, or any periods covered by an option to terminate the lease, if it is reasonably certain not to be exercised.
The Group has the option, under some of its leases, to lease the assets for additional terms. The Group applies judgement in evaluating whether it is reasonably certain to exercise the option to renew the lease. That is, it considers all relevant factors that create an economic incentive for it to exercise the renewal the lease. After the commencement date, the Group reassesses the lease term if there is a significant event or
change in circumstances that is within its control and affects its ability to exercise (or not to exercise) the option to renew (e.g., a change in business strategy).
The Group includes the renewal period as part of the lease term for leases, if it is appropriate, based on the paragraphs described above.
| (c.3) | Amounts recognized in the statements of financial position and interim condensed consolidated statements of income |
|---|
Set out below, are the carrying amounts of the Group’s right-of-use-assets and lease liabilities and the movements during the period:
| Right-of-use-assets | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land | Buildings and<br><br><br>facilities | Furniture<br><br><br>and<br><br><br>equipment | Total | Lease liabilities | |||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||
| As of January 1, 2019 | 56,657 | 285,089 | — | 341,746 | 341,746 | ||||||||||
| Additions | 10,290 | 53,601 | 2,292 | 66,183 | 64,773 | ||||||||||
| Disposals and/or sales | — | (30,194 | ) | — | (30,194 | ) | (30,234 | ) | |||||||
| Depreciation expense | (2,235 | ) | (71,171 | ) | (477 | ) | (73,883 | ) | — | ||||||
| Interest expense | — | — | — | — | 16,283 | ||||||||||
| Payments | — | — | — | — | (82,995 | ) | |||||||||
| Others | (801 | ) | — | — | (801 | ) | (849 | ) | |||||||
| As of December 31, 2019 | 64,712 | 237,325 | 1,815 | 303,852 | 308,724 | ||||||||||
| • | Interpretation of IFRIC 23 “Uncertainty over Income Tax Treatments” | ||||||||||||||
| --- | --- |
The Interpretation addresses the accounting for income tax when tax treatments involve uncertainty that affects the application of IAS 12 “Income Taxes”. The interpretation does not apply to taxes or levies outside the scope of IAS 12, nor does it specifically include requirements relating to interest and penalties associated with uncertain tax treatments.
The Interpretation specifically addresses the following:
| • | Whether an entity considers uncertain tax treatments separately. |
|---|---|
| • | The assumptions an entity makes about the examination of tax treatments by taxation authorities. |
| --- | --- |
| • | How an entity determines taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates. |
| --- | --- |
| • | How an entity considers changes in facts and circumstances. |
| --- | --- |
An entity has to determine whether to consider each uncertain tax treatment separately or together with one or more other uncertain tax treatments. The approach that better predicts the resolution of the uncertainty should be followed.
IFS and its Subsidiaries domiciled in the Republic of Panama and the Bahamas are not subject to any income tax or capital gains tax, and Peruvian companies of life insurance are exempted from Income Tax regarding the income derived from assets linked to technical reserves for pension insurance (retirement, disability and survival pensions) and annuities from the Private Pension Funds Administration System – see Note 13(a); however, the Group applied the interpretation from the entry into force; however, as a result of the evaluation made, Management concluded that this interpretation has not affected the interim condensed consolidated financial statements.
| • | Amendments to IFRS 9 “Financial Instruments”: Prepayment features with negative compensation |
|---|
Under IFRS 9, a debt instrument can be measured at amortized cost or at fair value through other comprehensive income, provided that the contractual cash flows are ‘solely payments of principal and interest on the principal amount outstanding’ (the SPPI criterion) and the instrument is held within the appropriate business model for that classification. The amendments to IFRS 9 clarify that a financial asset passes the SPPI criterion regardless of the event or circumstance that causes the early termination of the contract and irrespective of which party pays or receives reasonable compensation for the early termination of the contract. These amendments had no significant impact on the interim condensed consolidated financial statements of the Group.
| • | Amendments to IAS 19 “Employee Benefits”: Plan amendment, curtailment or settlement |
|---|
The amendments to IAS 19 address the accounting when a plan amendment, curtailment or settlement occurs during a reporting period. The amendments specify that when a plan amendment, curtailment or settlement occurs during the annual reporting period, an entity is required to determine the cost of current services for the remainder of the period after the plan amendment, curtailment or settlement.
The amendments had no impact on the interim condensed consolidated financial statements of the Group as it does not maintain defined benefit plans.
| • | Amendments to IAS 28 “Investments in Associates and Joint Ventures”: Long-term interests in associates and joint ventures |
|---|
The amendments clarify that an entity applies IFRS 9 to long-term interests in an associate or joint venture to which the equity method is not applied but that, in substance, form part of the net investment in the associate or joint venture (long-term interests). This clarification is relevant because it implies that the expected credit loss model in IFRS 9 applies to such long-term interests.
The amendments also clarified that, in applying IFRS 9, an entity does not take account of any losses of the associate or joint venture, or any impairment losses on the net investment, recognized as adjustments to the net investment in the associate or joint venture that arise from applying IAS 28.
These amendments had no impact on the interim condensed consolidated financial statements as the Group does not have long-term interests in associates and joint ventures.
| • | Annual improvements 2015 – 2017 cycle |
|---|---|
| • | IFRS 3 “Business Combinations”, the amendments clarify that, when an entity obtains control of a business that is a joint operation, it applies the requirements for a business combination achieved in stages, including remeasuring previously held interests in the assets and liabilities of the joint operation at fair value. In doing so, the acquirer remeasures its entire previously held interest in the joint operation. |
| --- | --- |
These amendments have had no impact on the interim condensed consolidated financial statements of the Group as there is no transaction where a joint control is obtained.
| • | IFRS 11 “Joint Arrangements”, a party that participates in, but does not have joint control of, a joint operation might obtain joint control of the joint operation in which the activity of the joint operation constitutes a business as defined by IFRS 3. The amendments clarify that the previously held interests in that joint operation are not remeasured. |
|---|
These amendments have not had an impact on the interim condensed consolidated financial statements of the Group as there is no transaction where a joint control is obtained.
| • | IAS 12 “Income Taxes”, the amendments clarify that the income tax effects of dividends are linked more directly to past transactions or events that generated distributable profits than to distributions to shareholders. Therefore, an entity recognizes the income tax effects of dividends in profit or loss, other comprehensive income or equity according to where the entity originally recognized those past transactions or events. |
|---|
Although IFS and its Subsidiaries domiciled in the Republic of Panama and the Bahamas are not subject to any income tax or capital gains tax – see Note 13(a), legal entities or natural persons not domiciled in Peru are subject to an additional tax on dividends received from entities domiciled in Peru. In this regard, since the Company controls the Subsidiaries that distribute the dividends, it recognizes the amount of the Income Tax as an expense of the year to which these dividends correspond. Since the Group´s currect practice is in line with these amendments, they have no impact on the interim condensed consolidated financial statements of the Group.
| • | IAS 23 “Borrowing Costs”, the amendments clarify that an entity treats as part of general borrowings any borrowing originally made to develop a qualifying asset when substantially all of the activities necessary to prepare that asset for its intended use or sale are complete. |
|---|
These modifications have had no impact on the Group's interim condensed consolidated financial statements because they do not develop qualified assets or obtain financing for these purposes.
| (d) | Basis of consolidation |
|---|
There were no changes in the composition of IFS in the reported period. The interim condensed consolidated financial statements of IFS comprise the financial statements of Intercorp Financial Services Inc. and Subsidiaries. The method adopted by IFS to consolidate its Subsidiaries is described in Note 4.3 to the Annual Consolidated Financial Statements.
On the other hand, as described in Note 34 to the Annual Consolidated Financial Statements, in January 2019, Interbank sold Interfondos S.A., Sociedad Administradora de Fondos (henceforth “Interfondos”) to Inteligo Perú Holding S.A.C. The accounting record of said transaction was eliminated for accounting consolidation purposes, so it had no impact on the accompanying interim condensed consolidated financial statements.
| 3. | Cash and due from banks | |||
|---|---|---|---|---|
| (a) | This caption is made up as follows: | |||
| --- | --- | |||
| 2019 | 2018 | |||
| --- | --- | --- | --- | --- |
| S/(000) | S/(000) | |||
| Cash and clearing | 1,867,365 | 1,860,442 | ||
| Deposits in the Central Reserve Bank of Peru – BCRP | 5,861,570 | 3,639,927 | ||
| Deposits in banks | 2,112,316 | 1,586,693 | ||
| Accrued interest | 6,209 | 6,817 | ||
| 9,847,460 | 7,093,879 | |||
| Restricted funds (b) | 1,270,937 | 1,286,532 | ||
| Total | 11,118,397 | 8,380,411 | ||
| (b) | The Group maintains restricted funds related to: | |||
| --- | --- | |||
| 2019 | 2018 | |||
| --- | --- | --- | --- | --- |
| S/(000) | S/(000) | |||
| Repurchase agreements with BCRP (*) | 1,208,506 | 1,189,454 | ||
| Derivative financial instruments | 57,816 | 92,456 | ||
| Others | 4,615 | 4,622 | ||
| Total | 1,270,937 | 1,286,532 | ||
| (*) | As of December 31, 2019, corresponds to deposits maintained in the BCRP which guarantee repurchase agreements amounting to S/1,205,200,000 (guaranteed repurchase agreements amounting to S/1,154,500,000 as of December 31, 2018), see Note 9(a). | |||
| --- | --- |
The balance of cash and cash equivalents presented in the interim condensed consolidated statements of cash flows does not include the restricted funds and accrued interest.
| 4. | Financial investments | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (a) | This caption is made up as follows: | |||||||||
| --- | --- | |||||||||
| 2019 | 2018 | |||||||||
| --- | --- | --- | --- | --- | ||||||
| S/(000) | S/(000) | |||||||||
| Financial investments | ||||||||||
| Debt instruments measured at fair value through other<br><br><br>comprehensive income (b) | 14,010,830 | 13,143,526 | ||||||||
| Investments at amortized cost (e) | 2,160,775 | 1,843,944 | ||||||||
| Investments at fair value through profit or loss (d) | 1,551,537 | 1,571,468 | ||||||||
| Equity instruments measured at fair value through<br><br><br>other comprehensive income | 1,125,721 | 845,317 | ||||||||
| Total | 18,848,863 | 17,404,255 | ||||||||
| Accrued income | ||||||||||
| Debt instruments measured at fair value through other<br><br><br>comprehensive income (b) | 178,445 | 185,067 | ||||||||
| Investments at amortized cost (e) | 46,211 | 40,123 | ||||||||
| Total | 19,073,519 | 17,629,445 | ||||||||
| (b) | Following is the detail of debt instruments measured at fair value through other comprehensive income: | |||||||||
| --- | --- | |||||||||
| Unrealized gross<br><br><br>amount | ||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Amortized | Estimated | |||||||||
| cost | Gains | Losses (c) | fair value | Maturity | ||||||
| S/(000) | S/(000) | S/(000) | S/(000) | |||||||
| 2019 | ||||||||||
| Corporate, leasing and subordinated<br><br><br>bonds (*) | 7,569,097 | 643,290 | (12,300 | ) | 8,200,087 | Jan-20 / Jan-114 | ||||
| Peruvian Sovereign Bonds | 3,213,581 | 330,856 | (242 | ) | 3,544,195 | Aug-24 / Feb-55 | ||||
| Negotiable Certificates of Deposit<br><br><br>issued by BCRP | 1,481,962 | 1,533 | (2 | ) | 1,483,493 | Jan-20 / Jun-21 | ||||
| Bonds guaranteed by the Peruvian<br><br><br>Government | 626,087 | 42,153 | (167 | ) | 668,073 | Oct-24 / Jul -34 | ||||
| Global Bonds of the Republic of<br><br><br>Colombia | 114,431 | 551 | — | 114,982 | Jul-21 / Mar-23 | |||||
| Total | 13,005,158 | 1,018,383 | (12,711 | ) | 14,010,830 | |||||
| Accrued interest | 178,445 | |||||||||
| Total | 14,189,275 | |||||||||
| Unrealized gross<br><br><br>amount | ||||||||||
| Amortized | Estimated | |||||||||
| cost | Gains | Losses (c) | fair value | Maturity | ||||||
| S/(000) | S/(000) | S/(000) | S/(000) | |||||||
| 2018 | ||||||||||
| Corporate, leasing and subordinated<br><br><br>bonds (*) | 7,687,065 | 80,122 | (286,043 | ) | 7,481,144 | Jan-19 / Jan-114 | ||||
| Peruvian Sovereign Bonds | 2,702,571 | 46,714 | (65,955 | ) | 2,683,330 | Aug-20 / Feb-55 | ||||
| Negotiable Certificates of Deposit<br><br><br>issued by BCRP (**) | 1,381,011 | 179 | (711 | ) | 1,380,479 | Jan-19 / Apr-20 | ||||
| Bonds guaranteed by the Peruvian<br><br><br>Government | 804,309 | 5,166 | (14,477 | ) | 794,998 | May-24 / Jul -34 | ||||
| Global Bonds of the Republic of Peru | 332,311 | 1,439 | (14,692 | ) | 319,058 | Jul-25 / Feb-55 | ||||
| United States of America Treasury Bonds | 83,888 | — | (1,039 | ) | 82,849 | Dec-20 / Oct-23 | ||||
| Global Bonds of the Republic of Colombia | 271,482 | — | (4,046 | ) | 267,436 | Mar-19 / Sep-37 | ||||
| Global Bonds of the United Mexican States | 105,749 | — | (7,133 | ) | 98,616 | Oct-23 / Sep-34 | ||||
| Global Bonds of the Republic of Chile | 36,983 | — | (1,367 | ) | 35,616 | Feb-28 | ||||
| Total | 13,405,369 | 133,620 | (395,463 | ) | 13,143,526 | |||||
| Accrued interest | 185,067 | |||||||||
| Total | 13,328,593 | |||||||||
| (*) | As of December 31, 2019 and 2018, Inteligo holds corporate bonds from different entities for approximately S/440,409,000 and S/411,047,000, respectively, which guarantee loans with Credit Suisse First Boston and J. Safra Sarasin; see Note 9(a). | |||||||||
| --- | --- | |||||||||
| (**) | As of December 31, 2018, Interbank holds certificates of deposit issued by the BCRP for approximately S/256,777,000, which guarantee loans with said entity for approximately S/247,456,000; see Note 9(a). | |||||||||
| --- | --- | |||||||||
| (c) | The Group has determined that the unrealized losses (other than credit risk) on debt instruments as of December 31, 2019 and 2018, are of temporary nature. | |||||||||
| --- | --- |
The Group, according to the business model applied to these debt instruments, has the capacity to hold these investments for a sufficient period that allows the early recovery of the fair value, up to the maximum period for the early recovery or the due date.
As of December 31, 2019 and 2018, the detail of investments with unrealized losses (not related to credit risk) of the debt instruments classified as at fair value through other comprehensive income is as follows:
| 2019 | 2018 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuer | Amortized<br><br><br>Cost | Unrealized gross<br><br><br>gain | Unrealized gross<br><br><br>loss | Amortized<br><br><br>Cost | Unrealized<br><br><br>gross gain | Unrealized<br><br><br>gross loss | Maturity<br><br><br>as of<br><br><br>December 31, 2019 | Risk rating as of<br><br><br>December 31,<br><br><br>2019 (***) | ||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||
| Peruvian Sovereign Bonds | 3,213,581 | 330,856 | (242 | ) | 2,702,571 | 46,714 | (65,955 | ) | 2024-2055 | A- (*) | ||||||
| BBVA Continental | 302,668 | 14,611 | (3,301 | ) | 199,326 | 2,039 | (4,737 | ) | 2020-2033 | AA+ (**) | ||||||
| Corporación Financiera de Desarrollo S.A. | 300,422 | 29,406 | (1,438 | ) | 386,240 | — | (19,238 | ) | 2025-2046 | AA (**) | ||||||
| H2Olmos S.A. | 227,018 | 10,103 | — | 230,838 | — | (4,793 | ) | 2025-2032 | AA (**) | |||||||
| Fermaca Enterprises S.R.L. | 218,733 | 6,906 | — | 229,906 | — | (11,778 | ) | 2038 | BBB (*) | |||||||
| Bienes Raíces Uno Trust | 180,067 | 11,417 | — | 183,572 | — | (23,301 | ) | 2044 | BBB (*) | |||||||
| Mexichem SAB de CV | 175,102 | 9,874 | — | 178,387 | — | (18,048 | ) | 2042-2044 | BBB- (*) | |||||||
| Línea Amarilla S.A.C. | 174,049 | 14,284 | — | 173,130 | 1,042 | (4,998 | ) | 2037 | AA (**) | |||||||
| Southern Perú Copper Corporation | 163,340 | 2,939 | — | 220,634 | — | (7,653 | ) | 2020-2035 | BBB+ (*) | |||||||
| PA Pacifico Trust | 161,799 | 4,144 | — | 166,049 | — | (12,280 | ) | 2035 | BBB- (*) | |||||||
| Celulosa Arauco y Constitución S.A. | 160,864 | 2,783 | — | 163,796 | — | (12,295 | ) | 2047 | BBB- (*) | |||||||
| Global Bonds of the Republic of Colombia | 114,431 | 551 | — | 271,482 | — | (4,046 | ) | 2021-2023 | BBB (*) | |||||||
| Falabella Perú S.A.A. | 101,225 | 6,769 | — | 101,341 | — | (6,474 | ) | 2028-2035 | AA+ (**) | |||||||
| Red de Energía del Perú | 99,781 | 12,964 | — | 109,665 | — | (4,111 | ) | 2026-2031 | AAA (**) | |||||||
| Celeo Redes Operación CL | 91,984 | 8,499 | — | 94,252 | — | (6,014 | ) | 2047 | BBB (*) | |||||||
| Taboada Finance Ltda. | 90,888 | 2,399 | (167 | ) | 93,010 | 612 | (4,694 | ) | 2029-2033 | BBB+ (*) | ||||||
| Enel Distribución Perú S.A.A. | 85,706 | 8,373 | (8 | ) | 85,665 | 426 | (5,864 | ) | 2025-2038 | AAA (**) | ||||||
| Lima Metro Line 2 Finance Limited | 80,965 | 7,825 | — | 149,512 | — | (7,935 | ) | 2034 | BBB (*) | |||||||
| PA Costera Trust | 73,548 | 5,154 | — | 75,046 | — | (4,716 | ) | 2034 | BBB- (*) | |||||||
| Electricite de France S.A. | 71,161 | 3,445 | — | 72,431 | — | (8,673 | ) | 2114 | A- (*) | |||||||
| México Generadora de Energía | 67,399 | 3,341 | — | 72,009 | — | (5,324 | ) | 2032 | BBB (*) | |||||||
| Banco de Crédito del Perú | 41,891 | 158 | (9 | ) | 222,072 | — | (14,536 | ) | 2023-2025 | BBB+ (*) | ||||||
| Goldman Sachs | 37,683 | 9,185 | — | 63,129 | — | (6,572 | ) | 2030-2034 | BBB+ (*) | |||||||
| Cencosud S.A. | — | — | — | 191,388 | — | (20,819 | ) | — | — | |||||||
| Global Bonds of the Republic of Peru | — | — | — | 332,311 | 1,439 | (14,692 | ) | — | — | |||||||
| Global Bonds of the United Mexican States | — | — | — | 105,749 | — | (7,133 | ) | — | — | |||||||
| Mexico City Airport Trust | — | — | — | 94,948 | — | (11,129 | ) | — | — | |||||||
| Comisión Federal de Electricidad CFE | — | — | — | 35,007 | — | (4,180 | ) | — | — | |||||||
| Instruments with individual losses minor than<br><br><br>S/4 million | 246,358 | — | (7,546 | ) | 3,559,022 | 296 | (73,475 | ) | ||||||||
| Total | 6,480,663 | 505,986 | (12,711 | ) | 10,562,488 | 52,568 | (395,463 | ) | ||||||||
| (*) | Instrument rated abroad. | |||||||||||||||
| --- | --- | |||||||||||||||
| (**) | Instrument rated in Peru. | |||||||||||||||
| --- | --- | |||||||||||||||
| (***) | Corresponds to the instrument’s rating with the largest unrealized loss. | |||||||||||||||
| --- | --- | |||||||||||||||
| (i) | On the other hand, the movement of the allowance for expected credit losses for debt instruments measured at fair value through other comprehensive income is presented below: | |||||||||||||||
| --- | --- | |||||||||||||||
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | ||||||||||
| S/(000) | S/(000) | |||||||||||||||
| Expected credit loss at the beginning of the year | 28,050 | 40,840 | ||||||||||||||
| Impairment of financial investments | ||||||||||||||||
| New assets originated or purchased | 1,588 | 1,215 | ||||||||||||||
| Assets derecognized or matured (excluding write-offs) | (1,290 | ) | (13,463 | ) | ||||||||||||
| Effect on the expected credit loss different to changes of<br><br><br>the stage during the period (*) | 6,492 | (829 | ) | |||||||||||||
| Loss (recovery) to impairment on financial investments | 6,790 | (13,077 | ) | |||||||||||||
| Foreign exchange effect | (97 | ) | 287 | |||||||||||||
| Expected credit loss at the end of the year | 34,743 | 28,050 | ||||||||||||||
| (*) | Corresponds mainly to the variation in the inputs used for calculating the expected credit losses other than changes of the stage during the year. | |||||||||||||||
| --- | --- | |||||||||||||||
| (d) | The composition of financial instruments at fair value through profit or loss is as follows: | |||||||||||||||
| --- | --- | |||||||||||||||
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | ||||||||||||
| S/(000) | S/(000) | |||||||||||||||
| Equity instruments | ||||||||||||||||
| Local and foreign mutual funds and investment funds<br><br><br>participations | 1,083,079 | 1,144,771 | ||||||||||||||
| BioPharma Credit PLC. | 132,054 | 144,157 | ||||||||||||||
| Royalty Pharma, Note 19 (a) | 117,682 | 78,808 | ||||||||||||||
| Other minor than S/27 million | 153,468 | 135,666 | ||||||||||||||
| Debt instruments | ||||||||||||||||
| Corporate, leasing and subordinated bonds | 65,254 | 42,625 | ||||||||||||||
| Peruvian Sovereign Bonds | — | 21,927 | ||||||||||||||
| United States of America Treasury Bonds | — | 3,514 | ||||||||||||||
| Total | 1,551,537 | 1,571,468 | ||||||||||||||
| (e) | As of December 31, 2019 and 2018, the investments at amortized cost are totally comprised of Peruvian Sovereign Bonds for an amount of S/2,206,986,000 and S/1,884,067,000, respectively, including accrued interest. These investments present a low credit risk and their expected credit loss is non-significant. | |||||||||||||||
| --- | --- |
As of December 31, 2019, the estimated fair value of these investments amounts to approximately S/2,623,557,000 (S/1,856,325,000, as of December 31, 2018).
As of December 31, 2019 and 2018, Interbank holds loans with the BCRP for approximately S/692,368,000 and S/671,963,000, respectively, see Note 9(a), that are guaranteed through the Peruvian Sovereign Bonds; which are classified as restricted for approximately S/762,347,000 and S/738,635,000, respectively.
| (f) | Below are the debt instruments measured at fair value through other comprehensive income and at amortized cost according to the stages indicated by IFRS 9 as of December 31, 2019 and 2018: | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Debt instruments measured at fair<br><br><br>value through other comprehensive<br><br><br>income and at amortized cost | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | ||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||
| Corporate, leasing and<br><br><br>subordinated bonds | 7,765,675 | 434,412 | — | 8,200,087 | 7,167,899 | 313,245 | — | 7,481,144 | ||||||||
| Peruvian Sovereign Bonds | 5,704,970 | — | — | 5,704,970 | 4,527,274 | — | — | 4,527,274 | ||||||||
| Negotiable Certificates of<br><br><br>Deposit issued by BCRP | 1,483,493 | — | — | 1,483,493 | 1,380,479 | — | — | 1,380,479 | ||||||||
| Bonds guaranteed by the<br><br><br>Peruvian Government | 668,073 | — | — | 668,073 | 794,998 | — | — | 794,998 | ||||||||
| Global Bonds of the Republic<br><br><br>of Colombia | 114,982 | — | — | 114,982 | 267,436 | — | — | 267,436 | ||||||||
| United States of America<br><br><br>Treasury Bonds | — | — | — | — | 82,849 | — | — | 82,849 | ||||||||
| Global Bonds of the Republic<br><br><br>of Peru | — | — | — | — | 319,058 | — | — | 319,058 | ||||||||
| Global Bonds of the United<br><br><br>Mexican States | — | — | — | — | 98,616 | — | — | 98,616 | ||||||||
| Global Bonds of the Republic<br><br><br>of Chile | — | — | — | — | 35,616 | — | — | 35,616 | ||||||||
| Total | 15,737,193 | 434,412 | — | 16,171,605 | 14,674,225 | 313,245 | — | 14,987,470 |
The Group rates its financial assets into Stage 1, Stage 2 and Stage 3, as described below:
Stage 1: When the financial assets are first recognized, the Group recognizes an allowance based on 12 months ECLs. Stage 1 also includes financial assets whose credit risk has improved and the loan has been reclassified from Stage 2.
Stage 2: When a financial asset has shown a significant increase in credit risk since origination, the Group records an allowance for the lifetime ECLs. Stage 2 also includes financial assets whose credit risk has improved and the financial asset has been reclassified from Stage 3.
Stage 3: Financial assets considered credit -impaired. The Group records an allowance for the lifetime financial asset.
For more information, see Note 31.1 of the Annual Consolidated Financial Statements.
| 5. | Loans, net | |||||
|---|---|---|---|---|---|---|
| (a) | This caption is made up as follows: | |||||
| --- | --- | |||||
| 2019 | 2018 | |||||
| --- | --- | --- | --- | --- | --- | --- |
| S/(000) | S/(000) | |||||
| Direct loans | ||||||
| Loans | 28,504,689 | 25,569,152 | ||||
| Credit cards | 5,876,983 | 4,881,404 | ||||
| Leasing | 1,533,395 | 1,682,629 | ||||
| Discounted notes | 686,164 | 494,953 | ||||
| Factoring | 374,192 | 309,558 | ||||
| Advances and overdrafts | 87,373 | 50,219 | ||||
| Refinanced loans | 251,180 | 210,384 | ||||
| Past due and under legal collection loans | 943,168 | 856,909 | ||||
| 38,257,144 | 34,055,208 | |||||
| Plus (minus) | ||||||
| Accrued interest from performing loans | 316,171 | 318,250 | ||||
| Unearned interest and interest collected in advance | (41,683 | ) | (47,737 | ) | ||
| Impairment allowance for loans (c) | (1,394,779 | ) | (1,364,804 | ) | ||
| Total direct loans, net | 37,136,853 | 32,960,917 | ||||
| Indirect loans | 4,101,977 | 4,071,460 | ||||
| (b) | The classification of the direct loan portfolio is as follows: | |||||
| --- | --- | |||||
| 2019 | 2018 | |||||
| --- | --- | --- | --- | --- | ||
| S/(000) | S/(000) | |||||
| Commercial loans | 17,479,006 | 16,032,068 | ||||
| Consumer loans | 12,821,567 | 10,891,278 | ||||
| Mortgage loans | 7,206,445 | 6,407,479 | ||||
| Small and micro-business loans | 750,126 | 724,383 | ||||
| Total | 38,257,144 | 34,055,208 |
For purposes of estimating the impairment loss in accordance with IFRS 9, the Group's loan portfolio is segmented by homogeneous groups that share similar risk profile; the Group determined these 3 types of portfolios: Retail Banking (groups consumer and mortgage loans), Commercial Banking (groups commercial loans) and Small Business Banking (groups loans to small and micro-business).
| (c) | The movement of the allowance for expected credit loss, calculated according to IFRS 9, is as follows: | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (c.1) | Total direct loans | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| 2019 | 2018 | |||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||
| Expected credit loss under IFRS 9 at the beginning<br><br><br>of period balances | 394,801 | 462,749 | 507,254 | 1,364,804 | 329,161 | 477,616 | 453,570 | 1,260,347 | ||||||||||||||||
| Impact of the expected credit loss in the consolidated<br><br><br>income statements - | ||||||||||||||||||||||||
| New assets originated or purchased | 317,473 | — | — | 317,473 | 366,155 | — | — | 366,155 | ||||||||||||||||
| Assets derecognized or repaid (excluding write<br><br><br>offs) | (98,575 | ) | (82,624 | ) | (42,311 | ) | (223,510 | ) | (84,229 | ) | (77,827 | ) | (36,833 | ) | (198,889 | ) | ||||||||
| Transfers to Stage 1 | 126,904 | (125,255 | ) | (1,649 | ) | — | 86,656 | (85,814 | ) | (842 | ) | — | ||||||||||||
| Transfers to Stage 2 | (139,232 | ) | 156,706 | (17,474 | ) | — | (165,351 | ) | 181,679 | (16,328 | ) | — | ||||||||||||
| Transfers to Stage 3 | (63,227 | ) | (135,678 | ) | 198,905 | — | (62,418 | ) | (155,034 | ) | 217,452 | — | ||||||||||||
| Impact on the expected credit loss for credits that<br><br><br>change stage in the period | (91,914 | ) | 148,328 | 650,594 | 707,008 | (72,574 | ) | 147,616 | 511,285 | 586,327 | ||||||||||||||
| Others (*) | 16,327 | (28,174 | ) | (16,381 | ) | (28,228 | ) | (3,598 | ) | (28,858 | ) | 18,086 | (14,370 | ) | ||||||||||
| Total | 67,756 | (66,697 | ) | 771,684 | 772,743 | 64,641 | (18,238 | ) | 692,820 | 739,223 | ||||||||||||||
| Write offs (**) | — | — | (874,066 | ) | (874,066 | ) | — | — | (791,107 | ) | (791,107 | ) | ||||||||||||
| Recovery of written–off loans | — | — | 136,468 | 136,468 | — | — | 145,586 | 145,586 | ||||||||||||||||
| Foreign exchange effect (***) | (665 | ) | (1,279 | ) | (3,226 | ) | (5,170 | ) | 999 | 3,371 | 6,385 | 10,755 | ||||||||||||
| Expected credit loss under IFRS 9 at the end of<br><br><br>period balances | 461,892 | 394,773 | 538,114 | 1,394,779 | 394,801 | 462,749 | 507,254 | 1,364,804 | ||||||||||||||||
| (c.1.1) | The following tables present the changes in the allowance for expected credit losses for direct loans according to their classification: | |||||||||||||||||||||||
| --- | --- |
Changes in the allowance for expected credit losses for direct loans – Commercial
| 2019 | 2018 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||
| Expected credit loss under IFRS 9 at the beginning<br><br><br>of period balances | 68,705 | 27,397 | 98,111 | 194,213 | 48,699 | 28,437 | 75,335 | 152,471 | ||||||||||||||||
| Impact of the expected credit loss in the consolidated<br><br><br>income statements - | ||||||||||||||||||||||||
| New assets originated or purchased | 42,558 | — | — | 42,558 | 72,297 | — | — | 72,297 | ||||||||||||||||
| Assets derecognized or repaid (excluding write<br><br><br>offs) | (35,809 | ) | (9,153 | ) | (9,384 | ) | (54,346 | ) | (28,714 | ) | (10,828 | ) | (10,812 | ) | (50,354 | ) | ||||||||
| Transfers to Stage 1 | 6,996 | (6,996 | ) | — | — | 3,542 | (3,542 | ) | — | — | ||||||||||||||
| Transfers to Stage 2 | (13,571 | ) | 14,721 | (1,150 | ) | — | (13,919 | ) | 15,308 | (1,389 | ) | — | ||||||||||||
| Transfers to Stage 3 | (4,506 | ) | (3,583 | ) | 8,089 | — | (13,744 | ) | (3,873 | ) | 17,617 | — | ||||||||||||
| Impact on the expected credit loss for credits that<br><br><br>change stage in the period | (2,900 | ) | 5,779 | 26,199 | 29,078 | (2,937 | ) | 4,748 | 38,308 | 40,119 | ||||||||||||||
| Others (*) | (6,239 | ) | (3,599 | ) | (25,290 | ) | (35,128 | ) | 2,703 | (3,366 | ) | 11,498 | 10,835 | |||||||||||
| Total | (13,471 | ) | (2,831 | ) | (1,536 | ) | (17,838 | ) | 19,228 | (1,553 | ) | 55,222 | 72,897 | |||||||||||
| Write offs (**) | — | — | (29,800 | ) | (29,800 | ) | — | — | (34,355 | ) | (34,355 | ) | ||||||||||||
| Recovery of written–off loans | — | — | 968 | 968 | — | — | 1,163 | 1,163 | ||||||||||||||||
| Foreign exchange effect (***) | (541 | ) | (167 | ) | (585 | ) | (1,293 | ) | 778 | 513 | 746 | 2,037 | ||||||||||||
| Expected credit loss under IFRS 9 at the end of<br><br><br>period balances | 54,693 | 24,399 | 67,158 | 146,250 | 68,705 | 27,397 | 98,111 | 194,213 |
Changes in the allowance for expected credit losses for direct loans – Consumer
| 2019 | 2018 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||
| Expected credit loss under IFRS 9 at the beginning<br><br><br>of period balances | 303,953 | 398,353 | 284,645 | 986,951 | 262,829 | 408,167 | 275,650 | 946,646 | ||||||||||||||||
| Impact of the expected credit loss in the consolidated<br><br><br>income statements - | ||||||||||||||||||||||||
| New assets originated or purchased | 257,150 | — | — | 257,150 | 276,193 | — | — | 276,193 | ||||||||||||||||
| Assets derecognized or repaid (excluding write<br><br><br>offs) | (57,268 | ) | (69,819 | ) | (17,238 | ) | (144,325 | ) | (51,040 | ) | (62,795 | ) | (15,165 | ) | (129,000 | ) | ||||||||
| Transfers to Stage 1 | 111,506 | (109,857 | ) | (1,649 | ) | — | 73,436 | (72,594 | ) | (842 | ) | — | ||||||||||||
| Transfers to Stage 2 | (120,042 | ) | 124,906 | (4,864 | ) | — | (145,196 | ) | 149,864 | (4,668 | ) | — | ||||||||||||
| Transfers to Stage 3 | (54,960 | ) | (121,246 | ) | 176,206 | — | (47,111 | ) | (138,483 | ) | 185,594 | — | ||||||||||||
| Impact on the expected credit loss for credits that<br><br><br>change stage in the period | (81,409 | ) | 135,659 | 553,748 | 607,998 | (60,980 | ) | 136,396 | 407,614 | 483,030 | ||||||||||||||
| Others (*) | 26,129 | (24,275 | ) | 7,613 | 9,467 | (4,295 | ) | (24,826 | ) | 3,239 | (25,882 | ) | ||||||||||||
| Total | 81,106 | (64,632 | ) | 713,816 | 730,290 | 41,007 | (12,438 | ) | 575,772 | 604,341 | ||||||||||||||
| Write offs (**) | — | — | (785,861 | ) | (785,861 | ) | — | — | (710,980 | ) | (710,980 | ) | ||||||||||||
| Recovery of written–off loans | — | — | 130,184 | 130,184 | — | — | 140,049 | 140,049 | ||||||||||||||||
| Foreign exchange effect (***) | (70 | ) | (1,024 | ) | (1,870 | ) | (2,964 | ) | 117 | 2,624 | 4,154 | 6,895 | ||||||||||||
| Expected credit loss under IFRS 9 at the end of<br><br><br>period balances | 384,989 | 332,697 | 340,914 | 1,058,600 | 303,953 | 398,353 | 284,645 | 986,951 |
Changes in the allowance for expected credit losses for direct loans – Mortgage
| 2019 | 2018 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||
| Expected credit loss under IFRS 9 at the beginning<br><br><br>of period balances | 8,428 | 20,142 | 86,040 | 114,610 | 8,368 | 24,742 | 71,977 | 105,087 | ||||||||||||||||
| Impact of the expected credit loss in the consolidated<br><br><br>income statements - | ||||||||||||||||||||||||
| New assets originated or purchased | 2,153 | — | — | 2,153 | 2,035 | — | — | 2,035 | ||||||||||||||||
| Assets derecognized or repaid (excluding write<br><br><br>offs) | (1,017 | ) | (1,354 | ) | (12,834 | ) | (15,205 | ) | (1,292 | ) | (1,795 | ) | (8,770 | ) | (11,857 | ) | ||||||||
| Transfers to Stage 1 | 6,760 | (6,760 | ) | — | — | 7,839 | (7,839 | ) | — | — | ||||||||||||||
| Transfers to Stage 2 | (1,174 | ) | 12,634 | (11,460 | ) | — | (1,117 | ) | 11,388 | (10,271 | ) | — | ||||||||||||
| Transfers to Stage 3 | (312 | ) | (3,472 | ) | 3,784 | — | (231 | ) | (5,084 | ) | 5,315 | — | ||||||||||||
| Impact on the expected credit loss for credits that<br><br><br>change stage in the period | (6,185 | ) | 2,094 | 32,211 | 28,120 | (7,248 | ) | 440 | 30,230 | 23,422 | ||||||||||||||
| Others (*) | 787 | (420 | ) | (2,212 | ) | (1,845 | ) | 20 | (1,917 | ) | (1,135 | ) | (3,032 | ) | ||||||||||
| Total | 1,012 | 2,722 | 9,489 | 13,223 | 6 | (4,807 | ) | 15,369 | 10,568 | |||||||||||||||
| Write offs (**) | — | — | (5,427 | ) | (5,427 | ) | — | — | (2,689 | ) | (2,689 | ) | ||||||||||||
| Foreign exchange effect (***) | (22 | ) | (76 | ) | (626 | ) | (724 | ) | 54 | 207 | 1,383 | 1,644 | ||||||||||||
| Expected credit loss under IFRS 9 at the end of<br><br><br>period balances | 9,418 | 22,788 | 89,476 | 121,682 | 8,428 | 20,142 | 86,040 | 114,610 |
Changes in the allowance for expected credit losses for direct loans – Small and micro-business
| 2019 | 2018 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||
| Expected credit loss under IFRS 9 at the beginning<br><br><br>of period balances | 13,715 | 16,857 | 38,458 | 69,030 | 9,265 | 16,270 | 30,608 | 56,143 | ||||||||||||||||
| Impact of the expected credit loss in the consolidated<br><br><br>income statements - | ||||||||||||||||||||||||
| New assets originated or purchased | 15,612 | — | — | 15,612 | 15,630 | — | — | 15,630 | ||||||||||||||||
| Assets derecognized or repaid (excluding write<br><br><br>offs) | (4,481 | ) | (2,298 | ) | (2,855 | ) | (9,634 | ) | (3,183 | ) | (2,409 | ) | (2,086 | ) | (7,678 | ) | ||||||||
| Transfers to Stage 1 | 1,642 | (1,642 | ) | — | — | 1,839 | (1,839 | ) | — | — | ||||||||||||||
| Transfers to Stage 2 | (4,445 | ) | 4,445 | — | — | (5,119 | ) | 5,119 | — | — | ||||||||||||||
| Transfers to Stage 3 | (3,449 | ) | (7,377 | ) | 10,826 | — | (1,332 | ) | (7,594 | ) | 8,926 | — | ||||||||||||
| Impact on the expected credit loss for credits that<br><br><br>change stage in the period | (1,420 | ) | 4,796 | 38,436 | 41,812 | (1,409 | ) | 6,032 | 35,133 | 39,756 | ||||||||||||||
| Others (*) | (4,350 | ) | 120 | 3,508 | (722 | ) | (2,026 | ) | 1,251 | 4,484 | 3,709 | |||||||||||||
| Total | (891 | ) | (1,956 | ) | 49,915 | 47,068 | 4,400 | 560 | 46,457 | 51,417 | ||||||||||||||
| Write offs (**) | — | — | (52,978 | ) | (52,978 | ) | — | — | (43,083 | ) | (43,083 | ) | ||||||||||||
| Recovery of written–off loans | — | — | 5,316 | 5,316 | — | — | 4,374 | 4,374 | ||||||||||||||||
| Foreign exchange effect (***) | (32 | ) | (12 | ) | (145 | ) | (189 | ) | 50 | 27 | 102 | 179 | ||||||||||||
| Expected credit loss under IFRS 9 at the end of<br><br><br>period balances | 12,792 | 14,889 | 40,566 | 68,247 | 13,715 | 16,857 | 38,458 | 69,030 | ||||||||||||||||
| (c.2) | Indirect loans (substantially all indirect loans correspond to commercial loans) | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| 2019 | 2018 | |||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||
| Expected credit loss under IFRS 9 at<br><br><br>the beginning of period balances | 19,829 | 19,753 | 22,469 | 62,051 | 46,890 | 77,299 | 14,989 | 139,178 | ||||||||||||||||
| Impact of the expected credit loss in the<br><br><br>consolidated income statements - | ||||||||||||||||||||||||
| New assets originated or purchased | 6,937 | — | — | 6,937 | 12,138 | — | — | 12,138 | ||||||||||||||||
| Assets derecognized or repaid<br><br><br>(excluding write offs) | (9,803 | ) | (6,597 | ) | (3,400 | ) | (19,800 | ) | (8,925 | ) | (34,620 | ) | (10,245 | ) | (53,790 | ) | ||||||||
| Transfers to Stage 1 | 7,101 | (7,101 | ) | — | — | 1,177 | (1,177 | ) | — | — | ||||||||||||||
| Transfers to Stage 2 | (2,410 | ) | 2,410 | — | — | (7,004 | ) | 8,753 | (1,749 | ) | — | |||||||||||||
| Transfers to Stage 3 | (125 | ) | (1 | ) | 126 | — | (12 | ) | (25,039 | ) | 25,051 | — | ||||||||||||
| Impact on the expected credit loss for<br><br><br>credits that change stage in the period | (2,997 | ) | (1,407 | ) | 75 | (4,329 | ) | (838 | ) | 3,519 | (5,690 | ) | (3,009 | ) | ||||||||||
| Others (*) | (1,996 | ) | (2,091 | ) | (653 | ) | (4,740 | ) | (24,607 | ) | (9,972 | ) | 89 | (34,490 | ) | |||||||||
| Total | (3,293 | ) | (14,787 | ) | (3,852 | ) | (21,932 | ) | (28,071 | ) | (58,536 | ) | 7,456 | (79,151 | ) | |||||||||
| Foreign exchange effect (***) | (169 | ) | (246 | ) | (10 | ) | (425 | ) | 1,010 | 990 | 24 | 2,024 | ||||||||||||
| Expected credit loss under IFRS 9 at<br><br><br>the end of period balances | 16,367 | 4,720 | 18,607 | 39,694 | 19,829 | 19,753 | 22,469 | 62,051 | ||||||||||||||||
| (*) | Corresponds mainly to: (i) the variation between the amortized cost of the loan at the beginning of period and its amortized cost at the end of period (variation in the provision recorded for partial amortizations that did not represent a reduction or cancellation of the loan), (ii) variations in credit risk that did not generate transfers to other stages; and (iii) the execution of contingent loans (conversion of indirect debt into direct debt). | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| (**) | The Group writes off financial assets that are still subject to collection activities. In this regard, the Group seeks to recover the amounts legally owed in full, but have been written off because there is no reasonable expectation of recovery. | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| (***) | Corresponds mainly to the effect of the exchange rate and the variation of the value of money over time. | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| (d) | In Management’s opinion, the impairment allowance for loan recorded as of December 31, 2019 and 2018 has been established in accordance with NIIF 9 and is sufficient to cover incurred losses on the loan portfolio. | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| 6. | Investment property | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| (a) | This caption is made up as follows: | |||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||
| 2019 | 2018 | Acquisition or<br><br><br>construction<br><br><br>year | Valuation methodology<br><br><br>As of December 31, 2019 and 2018 | |||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||||||||
| S/(000) | S/(000) | |||||||||||||||||||||||
| Land | ||||||||||||||||||||||||
| San Isidro – Lima | 239,152 | 249,377 | 2009 | Appraisal | ||||||||||||||||||||
| San Martín de Porres – Lima | 72,013 | 64,501 | 2015 | Appraisal | ||||||||||||||||||||
| Piura | 50,396 | 50,708 | 2008 | Appraisal | ||||||||||||||||||||
| Chimbote | 49,898 | 7,421 | 2015 | Appraisal | ||||||||||||||||||||
| Sullana | 16,540 | 16,491 | 2012 | Appraisal | ||||||||||||||||||||
| Santa Clara – Lima | 12,961 | 10,342 | 2017 | Appraisal | ||||||||||||||||||||
| Others | 13,001 | 15,704 | — | Appraisal | ||||||||||||||||||||
| Miraflores – Lima | — | 70,800 | 2017 | Appraisal | ||||||||||||||||||||
| 453,961 | 485,344 | |||||||||||||||||||||||
| Completed investment property - “Real Plaza”<br><br><br>Shopping Malls | ||||||||||||||||||||||||
| Talara | 37,772 | 41,337 | 2015 | DCF | ||||||||||||||||||||
| 37,772 | 41,337 | |||||||||||||||||||||||
| Buildings | ||||||||||||||||||||||||
| Orquídeas - San Isidro - Lima | 168,787 | 144,645 | 2017 | DCF | ||||||||||||||||||||
| Ate Vitarte – Lima | 82,925 | 67,894 | 2006 | DCF | ||||||||||||||||||||
| Chorrillos – Lima (d) | 71,680 | 51,552 | 2017 | DCF | ||||||||||||||||||||
| Huancayo | 34,569 | 32,901 | 2017 | DCF | ||||||||||||||||||||
| Cusco | 30,774 | 28,472 | 2017 | DCF | ||||||||||||||||||||
| Panorama – Lima | 21,819 | 20,437 | 2016 | DCF | ||||||||||||||||||||
| Pardo y Aliaga – Lima | 19,964 | 19,164 | 2008 | DCF | ||||||||||||||||||||
| Trujillo | 17,600 | 16,270 | 2016 | DCF | ||||||||||||||||||||
| Cercado de Lima – Lima | 13,545 | 12,929 | 2017 | DCF | ||||||||||||||||||||
| Others | 18,700 | 24,100 | 2017 | DCF | ||||||||||||||||||||
| 480,363 | 418,364 | |||||||||||||||||||||||
| Built on leased land | ||||||||||||||||||||||||
| San Juan de Lurigancho – Lima | — | 41,493 | 2017 | DCF | ||||||||||||||||||||
| Total | 972,096 | 986,538 |
DCF: Discounted cash flow
| (i) | As of December 31, 2019 and 2018, there are no liens on any investment property. | |||||
|---|---|---|---|---|---|---|
| (b) | The net gain on investment property as of December 31, 2019 and 2018, consists of the following: | |||||
| --- | --- | |||||
| 2019 | 2018 | |||||
| --- | --- | --- | --- | --- | --- | |
| S/(000) | S/(000) | |||||
| Net gain on valuation of investment property | 54,493 | 47,765 | ||||
| Income from rental of investment property | 48,839 | 32,878 | ||||
| (Loss) gain on sale of investment property | (7,164 | ) | 4,655 | |||
| Total | 96,168 | 85,298 | ||||
| (c) | The movement of investment property is as follows: | |||||
| --- | --- | |||||
| 2019 | 2018 | |||||
| --- | --- | --- | --- | --- | --- | --- |
| S/(000) | S/(000) | |||||
| Beginning of period balances | 986,538 | 1,118,608 | ||||
| Additions | 60,865 | 55,795 | ||||
| Valuation gain | 54,493 | 47,765 | ||||
| Sales (d) | (129,800 | ) | (226,091 | ) | ||
| Transfers | — | (9,539 | ) | |||
| Balance as of December 31 | 972,096 | 986,538 | ||||
| (d) | During 2019, Interseguro sold to a related entity in cash and at market value, the land located in Miraflores, Lima (called “Cuartel San Martin”); recognizing a net loss of approximately S/7,164,000. The result of the sale of investment property is presented as "Net gain on investment property" in the interim condensed consolidated statement of income. | |||||
| --- | --- |
During 2018, Interseguro sold, in cash and at market value, the Real Plaza Pucallpa shopping center, a parcel located in Lurín (Lima), a building through a surface rights agreement and a lan located in Arequipa, to related entities, recognizing a net gain of approximately S/4,655,000. The result of the sale of investment property was presented as "Net gain on investment property" in the interim condensed consolidated statement of income.
| (e) | Fair value measurement – Investment property - Valuation techniques |
|---|
The valuation techniques to estimate the fair value and the main assumptions used are described in Note 8 “Investment property” of the Annual Consolidated Financial Statements.
The main assumptions used in the valuation and estimation of the fair value of investment property are detailed below:
| 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average ERV | US | $ | 82.5 | US | $ | 59.1 | |||||||||
| Long-term inflation | 2.6 | % | 2.6 | % | |||||||||||
| Long-term occupancy rate | 98.9 | % | 98.9 | % | |||||||||||
| Average growth rate of rental income | 2.6 | % | 2.6 | % | |||||||||||
| Average NOI margin | 93.7 | % | 95.3 | % | |||||||||||
| Discount rate | 8.7 | % | 9.0 | % | |||||||||||
| 7. | Accounts receivable and other assets, net; accounts payable, provisions and other liabilities | ||||||||||||||
| --- | --- | ||||||||||||||
| (a) | These captions are comprised of the following: | ||||||||||||||
| --- | --- | ||||||||||||||
| 2019 | 2018 | ||||||||||||||
| --- | --- | --- | --- | --- | |||||||||||
| S/(000) | S/(000) | ||||||||||||||
| Accounts receivable and other assets | |||||||||||||||
| Financial instruments | |||||||||||||||
| Other accounts receivable, net | 393,254 | 440,531 | |||||||||||||
| Accounts receivable related to derivative financial<br><br><br>instruments (b) | 220,776 | 185,376 | |||||||||||||
| Assets for technical reserves for claims and premiums by<br><br><br>reinsurers | 77,430 | 147,891 | |||||||||||||
| Accounts receivable from sale of investments | 74,373 | 367,902 | |||||||||||||
| Operations in process | 45,613 | 54,428 | |||||||||||||
| Accounts receivable from reinsurers and coinsurers | 19,061 | 39,875 | |||||||||||||
| Credit card commissions receivable | 13,200 | 13,237 | |||||||||||||
| Insurance operations receivables, net | 7,499 | 42,795 | |||||||||||||
| Total | 851,206 | 1,292,035 | |||||||||||||
| Non-financial instruments | |||||||||||||||
| Investments in associates | 72,301 | 63,233 | |||||||||||||
| Deferred charges | 63,377 | 80,113 | |||||||||||||
| Prepaid Income Tax | 25,270 | 19,860 | |||||||||||||
| Public works tax deduction | 7,178 | 22,608 | |||||||||||||
| Prepaid rights to related entity | 6,628 | 8,856 | |||||||||||||
| Value Added Tax credit | 2,732 | 5,517 | |||||||||||||
| Others | 23,180 | 10,332 | |||||||||||||
| 200,666 | 210,519 | ||||||||||||||
| Total | 1,051,872 | 1,502,554 | |||||||||||||
| Accounts payable, provisions and other liabilities | |||||||||||||||
| Financial instruments | |||||||||||||||
| Contract with investment component | 465,542 | 298,382 | |||||||||||||
| Other accounts payable | 425,854 | 471,412 | |||||||||||||
| Lease liabilities, Note 2(c) | 308,724 | — | |||||||||||||
| Accounts payable related to derivative financial<br><br><br>instruments (b) | 222,305 | 154,116 | |||||||||||||
| Workers’ profit sharing and salaries payable | 134,710 | 127,516 | |||||||||||||
| Operations in process | 132,982 | 116,717 | |||||||||||||
| Accounts payable for acquisitions of investments | 75,820 | 228,687 | |||||||||||||
| Allowance for indirect loan losses | 39,694 | 62,051 | |||||||||||||
| Accounts payable to reinsurers and coinsurers | 7,328 | 62,879 | |||||||||||||
| 1,812,959 | 1,521,760 | ||||||||||||||
| Non-financial instruments | |||||||||||||||
| Taxes payable | 76,422 | 101,085 | |||||||||||||
| Provision for other contingencies and other liabilities | 59,729 | 68,036 | |||||||||||||
| Deferred income | 55,348 | 59,482 | |||||||||||||
| 191,499 | 228,603 | ||||||||||||||
| Total | 2,004,458 | 1,750,363 | |||||||||||||
| (b) | The following table presents, as of December 31, 2019 and 2018, the fair value of derivative financial instruments recorded as assets or liabilities, including their notional amounts. | ||||||||||||||
| --- | --- | ||||||||||||||
| 2019 | Assets | Liabilities | Notional<br><br><br>amount | Effective part<br><br><br>recognized<br><br><br>in other<br><br><br>comprehensive<br><br><br>income<br><br><br>during the year | Maturity | Hedged<br><br><br>instruments | Caption of the<br><br><br>interim condensed<br><br><br>consolidated statements of<br><br><br>financial position where the<br><br><br>hedged item has been recognized | ||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| S/(000) | S/(000) | S/(000) | S/(000) | ||||||||||||
| Derivatives held for trading | |||||||||||||||
| Forward exchange contracts | 95,961 | 45,276 | 9,289,915 | — | Between January 2020 and January 2021 | — | — | ||||||||
| Interest rate swaps | 81,517 | 75,071 | 4,238,143 | — | Between November 2020 and December 2029 | — | — | ||||||||
| Currency swaps | 30,438 | 36,428 | 1,727,922 | — | Between January 2020 and September 2026 | — | — | ||||||||
| Cross currency swaps | — | 50,523 | 195,056 | — | January 2023 | — | — | ||||||||
| Options | 33 | 126 | 22,153 | — | Between January 2020 and December 2020 | — | — | ||||||||
| 207,949 | 207,424 | 15,473,189 | — | ||||||||||||
| Derivatives held as hedges Cash flow<br><br><br>hedges: | |||||||||||||||
| Cross currency swaps (CCS) | 12,827 | 8,225 | 1,461,474 | (31,211 | ) | January 2023 | Senior bonds | Bonds, notes and other obligations | |||||||
| Cross currency swaps (CCS) | — | 2,821 | 497,100 | (19,694 | ) | October 2027 | Senior bonds | Bonds, notes and other obligations | |||||||
| Interest rate swaps (IRS) | — | 1,670 | 132,560 | (285 | ) | November 2020 | Due to banks | Due to banks and correspondents | |||||||
| Interest rate swaps (IRS) | — | 1,080 | 82,850 | (289 | ) | December 2020 | Due to banks | Due to banks and correspondents | |||||||
| Interest rate swaps (IRS) | — | 1,085 | 82,850 | (287 | ) | December 2020 | Due to banks | Due to banks and correspondents | |||||||
| Cross currency swaps (CCS), see Note 10(d) | — | — | — | 1,097 | — | — | — | ||||||||
| 12,827 | 14,881 | 2,256,834 | (50,669 | ) | |||||||||||
| 220,776 | 222,305 | 17,730,023 | (50,669 | ) | |||||||||||
| 2018 | Assets | Liabilities | Notional<br><br><br>amount | Effective part<br><br><br>recognized<br><br><br>in other<br><br><br>comprehensive<br><br><br>income<br><br><br>during the year | Maturity | Hedged<br><br><br>instruments | Caption of the interim<br><br><br>condensed consolidated<br><br><br>statements of financial<br><br><br>position where the hedged<br><br><br>item has been recognized | ||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |
| S/(000) | S/(000) | S/(000) | S/(000) | ||||||||||||
| Derivatives held for trading | |||||||||||||||
| Forward exchange contracts | 20,009 | 21,529 | 5,177,208 | — | Between January 2019 and February 2020 | — | — | ||||||||
| Interest rate swaps | 19,249 | 19,854 | 2,018,220 | — | Between November 2020 and December 2029 | — | — | ||||||||
| Currency swaps | 48,452 | 48,915 | 909,114 | — | Between January 2019 and January 2025 | — | — | ||||||||
| Cross currency swaps | — | 59,683 | 198,529 | — | January 2023 | — | — | ||||||||
| Options | 628 | 1,956 | 234,780 | — | Between January 2019 and June 2020 | — | — | ||||||||
| 88,338 | 151,937 | 8,537,851 | — | ||||||||||||
| Derivatives held as hedges Cash flow<br><br><br>hedges: | |||||||||||||||
| Cross currency swaps (CCS) | 74,144 | — | 1,349,200 | 25,775 | January 2023 | Senior bonds | Bonds, notes and other obligations | ||||||||
| Cross currency swaps (CCS) | 22,675 | — | 505,950 | 3,420 | October 2027 | Senior bonds | Bonds, notes and other obligations | ||||||||
| Interest rate swaps (IRS) | — | 1,002 | 134,920 | (684 | ) | November 2020 | Due to banks | Due to banks and correspondents | |||||||
| Interest rate swaps (IRS) | — | 589 | 84,325 | (394 | ) | December 2020 | Due to banks | Due to banks and correspondents | |||||||
| Interest rate swaps (IRS) | — | 588 | 84,325 | (393 | ) | December 2020 | Due to banks | Due to banks and correspondents | |||||||
| Cross currency swaps (CCS) | 219 | — | 67,460 | 2,562 | October 2020 | Senior bonds | Bonds, notes and other obligations | ||||||||
| 97,038 | 2,179 | 2,226,180 | 30,286 | ||||||||||||
| 185,376 | 154,116 | 10,764,031 | 30,286 | ||||||||||||
| (i) | As of December 31, 2019 and 2018, certain derivative financial instruments required the establishment of collateral deposits, see Note 3(b). | ||||||||||||||
| --- | --- | ||||||||||||||
| (ii) | For the designated hedging derivatives mentioned in the chart above, changes in fair values of hedging instruments completely offset the changes in fair values of hedged items; therefore, there has been no hedge ineffectiveness during the years 2019 and 2018. Likewise, during the years 2019 and 2018 no hedge was discontinued. | ||||||||||||||
| --- | --- | ||||||||||||||
| (iii) | Derivatives held for trading are traded mainly to satisfy clients’ needs. The Group may also take positions with the expectation of profiting from favorable movements in prices or rates. Also, this caption includes any derivatives which do not comply with IFRS 9 hedge accounting requirements. As of December 31, 2019 and 2018, it corresponds mainly to the gain and loss on valuation for approximately S/62,183,000 and S/13,124,000, respectively. | ||||||||||||||
| --- | --- | ||||||||||||||
| 8. | Deposits and obligations | ||||||||||||||
| --- | --- | ||||||||||||||
| (a) | This caption is made up as follows: | ||||||||||||||
| --- | --- | ||||||||||||||
| 2019 | 2018 | ||||||||||||||
| --- | --- | --- | --- | --- | |||||||||||
| S/(000) | S/(000) | ||||||||||||||
| Time deposits | 13,053,033 | 11,074,316 | |||||||||||||
| Demand deposits | 11,716,035 | 10,109,492 | |||||||||||||
| Savings deposits | 11,384,876 | 10,728,257 | |||||||||||||
| Severance indemnity deposits | 1,933,052 | 1,763,826 | |||||||||||||
| Other obligations | 6,228 | 6,059 | |||||||||||||
| Total | 38,093,224 | 33,681,950 | |||||||||||||
| (b) | Interest rates applied to deposits and obligations are determined based on the market interest rates. | ||||||||||||||
| --- | --- | ||||||||||||||
| (c) | As of December 31, 2019 and 2018, approximately S/10,725,904,000 and S/9,734,215,000, respectively, of deposits and obligations are covered by the Peruvian Deposit Insurance Fund. | ||||||||||||||
| --- | --- | ||||||||||||||
| 9. | Due to banks and correspondents | ||||||||||||||
| --- | --- | ||||||||||||||
| (a) | This caption is made up as follows: | ||||||||||||||
| --- | --- | ||||||||||||||
| 2019 | 2018 | ||||||||||||||
| --- | --- | --- | --- | --- | |||||||||||
| S/(000) | S/(000) | ||||||||||||||
| By type | |||||||||||||||
| BCRP, Notes 3(b), 4(b) (**) and (e) | 1,897,568 | 2,073,919 | |||||||||||||
| Promotional credit lines | 1,422,067 | 1,386,603 | |||||||||||||
| Loans received from foreign entities, (b) and<br><br><br>Note 4(b) (*) | 613,090 | 796,028 | |||||||||||||
| Loans received from Peruvian entities | 2,049 | 763 | |||||||||||||
| 3,934,774 | 4,257,313 | ||||||||||||||
| Interest and commissions payable | 44,863 | 36,048 | |||||||||||||
| 3,979,637 | 4,293,361 | ||||||||||||||
| By term | |||||||||||||||
| Short term | 2,666,530 | 2,507,623 | |||||||||||||
| Long term | 1,313,107 | 1,785,738 | |||||||||||||
| Total | 3,979,637 | 4,293,361 | |||||||||||||
| (b) | As of December 31, 2019 and 2018, some of the Group loan agreements include standard clauses regarding the compliance of financial ratios, assets disposals and intercompany transactions under certain conditions, the use of funds and other management issues, such as: | ||||||||||||||
| --- | --- | ||||||||||||||
| (i) | Reporting of financial information. | ||||||||||||||
| --- | --- | ||||||||||||||
| (ii) | Minimum global regulatory capital ratio. | ||||||||||||||
| --- | --- | ||||||||||||||
| (iii) | Minimum coverage margin of non-performing loan portfolio, among others. | ||||||||||||||
| --- | --- |
In the opinion of Management, the Group is in compliance with these covenants as of December 31, 2019 and 2018.
| 10. | Bonds, notes and other obligations | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| (a) | This caption is made up as follows: | ||||||||
| --- | --- | ||||||||
| Issuance | Issuer | Annual<br><br><br>interest rate | Interest payment | Maturity | Amount<br>issued | 2018 | |||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (000) | S/(000) | ||||||||
| Local issuances | |||||||||
| Subordinated bonds – first program | |||||||||
| Second (B series) | Interbank | 9.50% | Semi-annually | 2023 | US30,000 | — | 94,086 | ||
| Third (A series) | Interbank | 3.5% + VAC (*) | Semi-annually | 2023 | S/ 110,000 | 91,000 | 70,000 | ||
| Fifth (A series) | Interbank | 8.50% | Semi-annually | July 2019 | S/ 3,300 | — | 3,300 | ||
| Sixth (A series) | Interbank | 8.16% | Semi-annually | July 2019 | US15,110 | — | 50,966 | ||
| Eighth (A series) | Interbank | 6.91% | Semi-annually | 2022 | S/ 137,900 | 137,709 | 137,130 | ||
| Second, first tranch (**) | Interseguro | 6.97% | Semi-annually | 2024 | US35,000 | — | 118,055 | ||
| Second, second tranch | Interseguro | 6.00% | Semi-annually | 2024 | US15,000 | — | 50,594 | ||
| 228,709 | 524,131 | ||||||||
| Subordinated bonds – second program | |||||||||
| Second (A series) | Interbank | 5.81% | Semi-annually | 2023 | S/ 150,000 | 149,827 | 149,776 | ||
| Third (A series) | Interbank | 7.50% | Semi-annually | 2023 | US50,000 | 165,426 | 168,312 | ||
| 315,253 | 318,088 | ||||||||
| Subordinated bonds – third program | |||||||||
| Fifth (single series) | Interseguro | 9.50% | Semi-annually | 2029 | US20,000 | 66,280 | — | ||
| Fifth (single series) | Interseguro | 4.34% | Semi-annually | 2029 | US20,000 | 66,280 | — | ||
| 132,560 | — | ||||||||
| Corporate bonds – second program | |||||||||
| Fifth (A series) | Interbank | 3.41% + VAC (*) | Semi-annually | 2029 | S/ 150,000 | 150,000 | — | ||
| Negotiable certificates of deposits – first<br><br><br>program | |||||||||
| First (A series) | Interbank | 4.28% | Annually | 2020 | S/ 150,000 | 148,603 | — | ||
| Total local issuances | 975,125 | 842,219 | |||||||
| International issuances | |||||||||
| Subordinated bonds | Interbank | 6.625% | Semi-annually | 2029 | US300,000 | 990,216 | 1,006,875 | ||
| Junior subordinated notes | Interbank | 8.50% | Semi-annually | 2070 | US200,000 | 660,992 | 671,546 | ||
| Senior bonds | IFS | 4.125% | Semi-annually | 2027 | US300,000 | 969,794 | 993,241 | ||
| Corporate bonds | Interbank | 3.375% | Semi-annually | 2023 | US484,895 | 1,549,877 | 1,558,979 | ||
| Corporate bonds (c) | Interbank | 5.000% | Semi-annually | 2026 | S/ 312,000 | 311,185 | — | ||
| Corporate bonds (c) | Interbank | 3.250% | Semi-annually | 2026 | US400,000 | 1,313,259 | — | ||
| Senior bonds – First and second issuance (d) | Interbank | 5.75% | Semi-annually | 2020 | US650,000 | — | 1,309,248 | ||
| Total international issuances | 5,795,323 | 5,539,889 | |||||||
| Total local and international issuances | 6,770,448 | 6,382,108 | |||||||
| Interest payable | 120,643 | 114,670 | |||||||
| Total | 6,891,091 | 6,496,778 |
All values are in US Dollars.
| (*) | The Spanish term “Valor de actualización constante” is referred to an amount subject to adjustments. | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (**) | In February 2019, Interseguro executed the early redemption of said instruments and paid interest for approximately US$1,200,000. | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| (b) | The international issuances are listed at the Luxembourg Stock Exchange. On the other hand, the local and international issuances include standard clauses of compliance with financial ratios, the use of funds and other administrative matters. | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| (c) | On the other hand, during September 2019, Interbank issued corporate bonds called “5.00% Senior Notes due 2026” for S/312,000,000 and corporate bonds called “3.250% Senior Notes due 2026” for US$400,000,000, both issuances were made under Rule 144A and Regulation S of the U.S. Securities Act of 1933 of the United States of America. | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| (d) | As of December 31, 2019, Interbank made a Buyback Offer in cash to the holders of the Corporate Bonds called “5.750% Senior Notes due 2020”, for the entirety of the bonds. Because of that, the cross currency swaps that hedged said bonds were converted into derivatives for trading. The valuation recorded in caption “Cash flow hedges reserves” of the consolidated statements of changes in equity was transferred to the caption “Net gain on financial assets through profit or loss” of the consolidated statements of income; see Note 7(b). | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| 11. | Insurance contract liabilities | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| (a) | This caption is made up as follows: | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| 2019 | 2018 | |||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | ||||||||||||||||||||||||||
| S/(000) | S/(000) | |||||||||||||||||||||||||||||
| Technical reserves for insurance premiums (b) | 11,135,635 | 10,006,960 | ||||||||||||||||||||||||||||
| Technical reserves for claims | 203,175 | 293,508 | ||||||||||||||||||||||||||||
| 11,338,810 | 10,300,468 | |||||||||||||||||||||||||||||
| By term | ||||||||||||||||||||||||||||||
| Short term | 948,316 | 935,182 | ||||||||||||||||||||||||||||
| Long term | 10,390,494 | 9,365,286 | ||||||||||||||||||||||||||||
| Total | 11,338,810 | 10,300,468 | ||||||||||||||||||||||||||||
| (b) | The movement of technical reserves disclosed by type of insurance for the years ended December 31, 2019 and 2018, is as follows: | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| 2019 | 2018 | |||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Annuities | Retirement,<br><br><br>disability<br><br><br>and<br><br><br>survival<br><br><br>annuities | Life<br><br><br>insurance | General<br><br><br>insurance | Total | Annuities | Retirement,<br><br><br>disability<br><br><br>and<br><br><br>survival<br><br><br>annuities | Life<br><br><br>insurance | General<br><br><br>insurance | Total | |||||||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||||||
| Beginning of period<br><br><br>balances | 8,665,894 | 715,217 | 586,166 | 39,683 | 10,006,960 | 9,034,796 | 676,949 | 525,662 | 36,482 | 10,273,889 | ||||||||||||||||||||
| Insurance subscriptions | 293,860 | — | 3,804 | 36,388 | 334,052 | 287,869 | — | 6,383 | 30,301 | 324,553 | ||||||||||||||||||||
| Interest rate effect | 892,128 | 79,761 | — | — | 971,889 | (750,722 | ) | (72 | ) | — | — | (750,794 | ) | |||||||||||||||||
| Time passage adjustments | (135,571 | ) | (15,523 | ) | 123,371 | (34,950 | ) | (62,673 | ) | (48,256 | ) | 32,087 | 69,978 | (26,269 | ) | 27,540 | ||||||||||||||
| Maturities and recoveries | — | — | (41,353 | ) | — | (41,353 | ) | — | — | (35,289 | ) | — | (35,289 | ) | ||||||||||||||||
| Exchange differences | (62,891 | ) | — | (10,301 | ) | (48 | ) | (73,240 | ) | 142,207 | 6,253 | 19,432 | (831 | ) | 167,061 | |||||||||||||||
| Balances as of December 31 | 9,653,420 | 779,455 | 661,687 | 41,073 | 11,135,635 | 8,665,894 | 715,217 | 586,166 | 39,683 | 10,006,960 | ||||||||||||||||||||
| (c) | In Management’s opinion, these balances reflect the exposure of life and general insurance contracts as of December 31, 2019 and 2018 in accordance with IFRS 4. | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| (d) | As of December 31, 2019 and 2018, the main assumptions used in the estimation of retirement, disability and survival annuities and individual life reserves are the following: | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| Technical rates | ||||||||||||||||||||||||||||||
| --- | --- | --- | --- | |||||||||||||||||||||||||||
| Type | Mortality table | 2019 | 2018 | |||||||||||||||||||||||||||
| Annuities | SPP-S-2017, SPP-I-2017 | 4.54% in US$ | 5.63% in US$ | |||||||||||||||||||||||||||
| with improvement factor<br><br><br>for mortality | 1.89% in S/ VAC<br><br><br>5.10% in adjusted S/ | 2.74% in S/ VAC<br><br><br>5.84% in adjusted S/ | ||||||||||||||||||||||||||||
| Retirement, disability and survival | SPP-S-2017, SPP-I-2017<br><br><br>with improvement factor<br><br><br>for mortality | 1.89% in S/ VAC | 2.74% in S/ VAC | |||||||||||||||||||||||||||
| Individual life insurance contracts (included linked<br><br><br>insurance contracts) | CSO 80 adjusted | 4.00 - 5.00% | 4.00 - 6.00% |
The sensitivity of the estimates used by the Group to measure its insurance risks is represented primarily by life insurance risks; the main variables as of December 31, 2019 and 2018, are the interest rates and the mortality tables. The Group has assessed the changes of the reserves related to its most significant life insurance contracts included in the reserves of annuities, retirement, disability and survival of +/- 100 basis points (bps) in the interest rates and of +/- 500 bps of the mortality factors, being the results as follows:
| 2019 | 2018 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Variation of the reserve | Variation of the reserve | |||||||||||||||
| Reserve | Amount | Percentage | Reserve | Amount | Percentage | |||||||||||
| Variables | S/(000) | S/(000) | % | S/(000) | S/(000) | % | ||||||||||
| Annuities | ||||||||||||||||
| Portfolio in S/ and US Dollars - Basis<br><br><br>amount | ||||||||||||||||
| Changes in interest rate: + 100 bps | 8,646,725 | (1,006,697 | ) | (10.43 | ) | 7,816,973 | (848,921 | ) | (9.80 | ) | ||||||
| Changes in interest rate: - 100 bps | 10,890,170 | 1,236,748 | 12.81 | 9,696,893 | 1,030,999 | 11.90 | ||||||||||
| Changes in mortality table at 105% | 9,554,268 | (99,153 | ) | (1.03 | ) | 8,587,633 | (78,261 | ) | (0.90 | ) | ||||||
| Changes in mortality table at 95% | 9,757,493 | 104,072 | 1.08 | 8,747,817 | 81,923 | 0.95 | ||||||||||
| Retirements, disability and survival | ||||||||||||||||
| Portfolio in S/ – Basis amount | ||||||||||||||||
| Changes in interest rate: + 100 bps | 687,451 | (92,004 | ) | (11.80 | ) | 635,838 | (79,379 | ) | (11.10 | ) | ||||||
| Changes in interest rate: - 100 bps | 894,614 | 115,160 | 14.77 | 813,614 | 98,397 | 13.76 | ||||||||||
| Changes in mortality table at 105% | 769,044 | (10,411 | ) | (1.34 | ) | 706,495 | (8,722 | ) | (1.22 | ) | ||||||
| Changes in mortality table at 95% | 790,403 | 10,948 | 1.40 | 724,366 | 9,149 | 1.28 | ||||||||||
| 12. | Equity | |||||||||||||||
| --- | --- | |||||||||||||||
| (a) | Capital stock and distribution of dividends - | |||||||||||||||
| --- | --- | |||||||||||||||
| Capital stock | ||||||||||||||||
| --- |
IFS’s shares are listed at the Lima Stock Exchange and since July 2019 at the New York Stock Exchange. IFS’s shares have no nominal value and their issuance value is US$9.72 per share.
As consequence of the Offering detailed in Note 1(b), in July 2019, IFS issued 2,336,841 common shares, thus increasing the capital stock in S/74,571,000 (approximately US$22,714,000). In this sense, as of December 31, 2019, IFS’s capital stock is represented by 115,447,705 subscribed and paid common shares (113,110,864 subscribed and paid common shares as of December 31, 2018).
| Distribution of dividends |
|---|
The General Shareholders’ Meeting of IFS held on April 1, 2019, agreed to distribute dividends for the year 2018 for approximately US$197,187,000 (equivalent to approximately S/654,464,000), US$1.75 per share, paid on May 3, 2019.
The General Shareholders’ Meeting of IFS held on April 2, 2018, agreed to distribute dividends for the year 2017 for approximately US$157,750,000 (equivalent to approximately S/510,688,000), US$1.40 per share, paid on May 3, 2018.
(b)Capital surplus -
Corresponds to the difference between the nominal value of the issued shares and their price at the Public Offering, performed in 2019 and 2007; see Note 1(b). Capital surplus is presented net of issuance expenses.
| (c) | Treasury stock - |
|---|
As of December 31, 2019, Interfondos, an IFS’s Subsidiary, holds 1,400 shares issued by IFS with an acquisition cost equivalent to S/196,000.
Sale of treasury stock (2018-2019)
As indicated in Note 1(b), in July 2019, Interbank and IFS sold the treasury shares existing at the date (2,418,754 shares). Said sale was recorded as a decrease in “Treasury stock” by S/208,178,000 and the difference with sale value, amounting to S/138,997,000, was recorded in “Retained earnings”.
On the other hand, in 2018, Interbank sold 3,009,490 shares of IFS at their market price for approximately S/382,727,000 through the Lima Stock Exchange. Said sale was recorded as a decrease in “Treasury stock” by S/259,022,000 and the difference with sale value, amounting to S/123,705,000 was recorded in “Retained earnings”. In 2017 Interbank, Inteligo and Interfondos sold 1,251,000 treasury shares by S/142,664,000.
Stock buyback program (2016-2017)
In the Shareholders’ Meeting of IFS, held on May 25, 2016, the program of acquisition of own shares was approved. Such acquisition, as agreed, may be carried out on one or more times, as appropriate to IFS’s interests, according to market conditions and other legal limits and factors in force at the time of the acquisition. These acquisitions shall be subject to the current legal limit (10-percent limit of the capital stock) established in Article 84 of the Securities Market Act. Likewise, the Shareholders' Meeting set a limit for the acquisitions made under this program, which may not exceed 3,500,000 shares (equivalent to 3.09 percent of the Company's capital stock), without taking into account the shares acquired prior to this program (4,286,611 shares). During the term of said Program, IFS and its Subsidiaries bought 2,392,633 shares.
On August 9, 2017, the Board of Directors of IFS approved the completion of the program of acquisition of own issuance shares.
| (d) | Shareholders’ equity for legal purposes (regulatory capital) - |
|---|
IFS is not required to establish a minimum regulatory capital for statutory purposes. As of December 31, 2019, the regulatory capital required for Interbank, Interseguro and Inteligo Bank (as of December 31, 2018, the regulatory capital required for Interbank, Interseguro, Hipotecaria Sura and Inteligo Bank), is calculated based on the separate financial statements of each Subsidiary prepared following the accounting principles and practices of their respective regulators (the SBS or the Central Bank of the Bahamas).
| 13. | Tax situation |
|---|---|
| (a) | IFS and its Subsidiaries incorporated and domiciled in the Republic of Panama and the Commonwealth of the Bahamas are not subject to any Income Tax or any other taxes on gains of capital, equity or property. However, IFS is subject to an income over dividends received by its Subsidiaries incorporated and domiciled in Peru. |
| --- | --- |
The Subsidiaries of IFS incorporated in Peru are subject to the Peruvian tax legislation; therefore, must assess their tax liabilities on the basis of their separate financial statements. The Income Tax rate as of December 31, 2019 and 2018, was 29.5 percent over the taxable profit.
| (b) | The Tax Authority (henceforth “SUNAT”, by its Spanish acronym) is legally entitled to perform tax audits procedures for up to four years subsequent to the date at which the tax return regarding a taxable period is filed. The Income Tax and the Value-Added-Tax returns subject to inspection by the Tax Authority in each of the Subsidiaries, are the following: |
|---|---|
| • | Interbank: Income Tax returns of the years 2014 to 2018, and Value-Added-Tax returns of the years 2014 to 2018. |
| --- | --- |
| • | Interseguro: Income Tax returns of the years 2014, 2015, 2017 and 2018, and Value-Added-Tax returns of the years 2014 to 2018. |
| --- | --- |
| • | Hipotecaria Sura and Seguros Sura: Tax returns of the years 2014 to 2018, and Value-Added-Tax returns of the years 2014 to 2018. |
| --- | --- |
Given the possible interpretations that SUNAT may give to the legislation in effect, up to date it is not possible to determine whether or not any review to be conducted would result in liabilities for the Subsidiaries; any increased tax or surcharge that could arise from possible tax reviews would be applied to the results of the period in which such tax increase or surcharge may be determined.
Following are the tax procedures, detailed, for each Subsidiary:
Interbank
The Bank has received several Tax Determination and Tax Penalty notices corresponding mainly to the Income Tax determination for the fiscal years 2000 to 2006, regarding which it has filed claims and appeals procedures. When appropriate, it has filed contentious administrative proceedings, with the exception of Income Tax 2006, which is still pending as indicated below in this Note.
Regarding the tax litigations followed by Interbank related to the annual Income Tax returns for the years 2000 to 2006, the most relevant matter subject to discrepancy with SUNAT corresponds to whether the “interest income in suspense” are subject to Income Tax or not. Interbank considers that interest income in suspense do not constitute accrued income, in accordance with the SBS and the IFRS, which is also supported by a ruling of the Permanent Constitutional and Social Law Chamber of the Supreme Court issued in August 2009. The tax liability requested for this concept and other minor matters amounts to approximately S/371,000,000, out of which S/41,000,000 correspond to taxes and the difference, to penalties and moratorium interest.
From the tax and legal analysis carried out, Interbank's Management and its external legal advisors consider that there is sufficient technical support for the prevalence of Interbank's position; as a result, it has not recorded any provision for this contingency as of December 31, 2019.
On the other hand, regarding the review corresponding to the Income Tax of the period 2010, Interbank has filed a claim procedure, which has not been solved as of the date of this report.
Regarding the review process of the Income Tax for the fiscal year 2013, Interbank’s Management has filed claim and appeal procedures. The tax liability requested by SUNAT amounts to S/57,000,000 approximately, and in the opinion of Management and its legal advisors, any eventual additional tax payment would not be significant to the financial statements as of December 31, 2019 and 2018.
As of the date of this report, the Income Tax of the period 2012 is under review. Additionally, SUNAT has notified about the commencement of the review process of the Income Tax of the periods 2014 and 2015; however, it has not started.
Interseguro
In January 2019, Interseguro was notified by Resolution of Determination regarding the partial review of the Income Tax for non-domiciled entities corresponding to the taxable period of January 2015 for Sura. The tax liability requested
by SUNAT amounts to approximately S/19,000,000. Considering that this debt corresponds to a period prior to the acquisition of Seguros Sura by the Group, and pursuant to the purchase agreement of this entity, if said debt is eventually confirmed following the legal proceedings that Managament may bring, would be assumed by the sellers. Interseguro has filed an appeal procedure before SUNAT.
In August 2019, SUNAT commenced the definitive reviewing process on the Income Tax corresponding to the taxable period 2008 for Seguros Sura.
In the opinion of Management and its legal advisors, any eventual additional tax payment would not be significant to the financial statements as of December 31, 2019 and 2018.
| (c) | IFS’s Subsidiaries calculate the period’s Income Tax expense using the best estimate of the weighted average tax rate. The table below presents the amounts reported in the interim condensed consolidated statements of income: | |||
|---|---|---|---|---|
| 2019 | 2018 | |||
| --- | --- | --- | --- | --- |
| S/(000) | S/(000) | |||
| Current – Expense | 454,772 | 401,788 | ||
| Deferred – Expense | 38,554 | 13,727 | ||
| 493,326 | 415,515 | |||
| 14. | Interest and similar income and expenses | |||
| --- | --- |
This caption is comprised of the following:
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||
| Interest and similar income | ||||||
| Interest on loan portfolio | 3,830,595 | 3,356,718 | ||||
| Interest on investments at fair value through other<br><br><br>comprehensive income | 723,796 | 761,411 | ||||
| Interest on due from banks and inter-bank funds | 121,550 | 51,592 | ||||
| Interest on investments at amortized cost | 93,454 | 86,215 | ||||
| Dividends on financial instruments through other<br><br><br>comprehensive income | 74,698 | 61,725 | ||||
| Other interest and similar income | 3,123 | 3,621 | ||||
| Total | 4,847,216 | 4,321,282 | ||||
| Interest and similar expenses | ||||||
| Interest and fees on deposits and obligations | (705,824 | ) | (562,495 | ) | ||
| Interest on bonds, notes and other obligations | (446,543 | ) | (377,506 | ) | ||
| Interest and fees on due to banks and correspondents | (181,103 | ) | (173,740 | ) | ||
| Deposit insurance fund fees | (45,199 | ) | (40,697 | ) | ||
| Result from hedging transactions | (9,241 | ) | (9,241 | ) | ||
| Other interest and similar expenses | (19,987 | ) | (6,907 | ) | ||
| Total | (1,407,897 | ) | (1,170,586 | ) | ||
| 15. | Fee income from financial services, net | |||||
| --- | --- |
This caption is comprised of the following:
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||
| Income | ||||||
| Maintenance and mailing of accounts, transfer fees and<br><br><br>commissions on credit and debit card | 651,255 | 623,480 | ||||
| Commissions for banking services | 220,207 | 186,783 | ||||
| Funds management fees | 147,954 | 148,048 | ||||
| Fees from indirect loans | 56,153 | 61,766 | ||||
| Collection services fees | 41,010 | 37,068 | ||||
| Brokerage and custody services fees | 9,109 | 11,035 | ||||
| Others | 40,802 | 33,758 | ||||
| Total | 1,166,490 | 1,101,938 | ||||
| Expenses | ||||||
| Credit cards | (118,675 | ) | (103,645 | ) | ||
| Debtor’s life insurance premiums | (48,866 | ) | (58,931 | ) | ||
| Fees paid to foreign banks | (17,172 | ) | (15,324 | ) | ||
| Brokerage and custody services | (642 | ) | (1,877 | ) | ||
| Others | (55,250 | ) | (47,735 | ) | ||
| Total | (240,605 | ) | (227,512 | ) | ||
| Net | 925,885 | 874,426 | ||||
| 16. | Other income and expenses | |||||
| --- | --- |
This caption is comprised of the following:
| 2019 | 2018 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||||||||||||||||||||||||
| Other income | ||||||||||||||||||||||||||||
| Income from investments in associates | 15,647 | 17,454 | ||||||||||||||||||||||||||
| Other technical income from insurance operations | 13,362 | 10,908 | ||||||||||||||||||||||||||
| Gain from sale of written-off-loans | 11,311 | 13,615 | ||||||||||||||||||||||||||
| Services rendered to third parties | 3,859 | 2,779 | ||||||||||||||||||||||||||
| Income from ATM rentals | 3,789 | 4,606 | ||||||||||||||||||||||||||
| Other income | 22,692 | 19,681 | ||||||||||||||||||||||||||
| Total other income | 70,660 | 69,043 | ||||||||||||||||||||||||||
| Other expenses | ||||||||||||||||||||||||||||
| Sundry technical insurance expenses | (42,016 | ) | (40,593 | ) | ||||||||||||||||||||||||
| Commissions from insurance activities | (35,266 | ) | (38,650 | ) | ||||||||||||||||||||||||
| Donations | (5,352 | ) | (5,068 | ) | ||||||||||||||||||||||||
| Provision for sundry risk | (3,872 | ) | (3,504 | ) | ||||||||||||||||||||||||
| Expenses related to rental income | (3,456 | ) | (3,901 | ) | ||||||||||||||||||||||||
| Other expenses | (41,201 | ) | (49,899 | ) | ||||||||||||||||||||||||
| Total other expenses | (131,163 | ) | (141,615 | ) | ||||||||||||||||||||||||
| 17. | Net premiums earned | |||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||
| (a) | For the years ended December 31, 2019 and 2018, this caption is comprised of the following: | |||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||
| Premiums<br><br><br>assumed (1) | Adjustment of<br><br><br>technical reserves (2) | Gross premiums<br><br><br>earned (*)<br><br><br>(3) = (1) - (2) | Premiums ceded to<br><br><br>reinsurers (4) | Net premiums<br><br><br>earned (incurred)<br><br><br>(5) = (3) – (4) | ||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | |||||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||||
| Life insurance | ||||||||||||||||||||||||||||
| Annuities (**) | 275,303 | 264,305 | (69,626 | ) | (229,097 | ) | 205,677 | 35,208 | — | — | 205,677 | 35,208 | ||||||||||||||||
| Group life | 136,502 | 110,049 | (62 | ) | 1,351 | 136,440 | 111,400 | (5,463 | ) | (4,232 | ) | 130,977 | 107,168 | |||||||||||||||
| Individual life | 135,810 | 130,419 | (82,343 | ) | (40,861 | ) | 53,467 | 89,558 | (4,430 | ) | (3,678 | ) | 49,037 | 85,880 | ||||||||||||||
| Retirement, disability and survival | 12,282 | 160,388 | (64,853 | ) | (42,603 | ) | (52,571 | ) | 117,785 | (3,151 | ) | (107,296 | ) | (55,722 | ) | 10,489 | ||||||||||||
| Others | 2 | 3 | (3,422 | ) | (1,562 | ) | (3,420 | ) | (1,559 | ) | — | — | (3,420 | ) | (1,559 | ) | ||||||||||||
| Total life insurance | 559,899 | 665,164 | (220,306 | ) | (312,772 | ) | 339,593 | 352,392 | (13,044 | ) | (115,206 | ) | 326,549 | 237,186 | ||||||||||||||
| Total general insurance | 102,402 | 96,921 | (2,217 | ) | (4,032 | ) | 100,185 | 92,889 | (126 | ) | (1,509 | ) | 100,059 | 91,380 | ||||||||||||||
| Total | 662,301 | 762,085 | (222,523 | ) | (316,804 | ) | 439,778 | 445,281 | (13,170 | ) | (116,715 | ) | 426,608 | 328,566 | ||||||||||||||
| (*) | Includes the annual variation of technical reserves and unearned premiums. | |||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||
| (**) | The variation of the adjustment of technical reserves is due to the variation in the rates with which technical reserves are determined; see rates in Note 11(d). | |||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||
| 18. | Earnings per share | |||||||||||||||||||||||||||
| --- | --- |
The following table presents earnings per share computations:
| Outstanding<br><br><br>shares | Shares<br><br><br>considered in<br><br><br>computation | Effective<br><br><br>days in<br><br><br>the<br><br><br>period | Weighted<br><br><br>average<br><br><br>number of<br><br><br>shares | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | (in thousands) | (in thousands) | |||||||||
| 2018 | |||||||||||
| Balance as of January 1, 2018 | 107,682 | 107,682 | 365 | 107,682 | |||||||
| Sale of treasury stock | 3,010 | 3,010 | 334 | 2,754 | |||||||
| Balance as of December 31, 2018 | 110,692 | 110,692 | 110,436 | ||||||||
| Net earnings attributable to IFS S/(000) | 1,084,280 | ||||||||||
| Earnings per share attributable to IFS (Soles) | 9.818 | ||||||||||
| 2019 | |||||||||||
| Balance as of January 1, 2019 | 110,692 | 110,692 | 365 | 110,692 | |||||||
| Initial Public Offering, see Note 1(b) | 4,755 | 4,755 | 161 | 2,097 | |||||||
| Sale of treasury stock | 2 | 2 | 103 | 1 | |||||||
| Purchase of treasury stock | (3 | ) | (3 | ) | 216 | (1 | ) | ||||
| Balance as of December 31, 2019 | 115,446 | 115,446 | 112,789 | ||||||||
| Net earnings attributable to IFS S/(000) | 1,441,258 | ||||||||||
| Earnings per share attributable to IFS (Soles) | 12.778 | ||||||||||
| 19. | Transactions with shareholders, related parties and affiliated entities | ||||||||||
| --- | --- | ||||||||||
| (a) | The table below presents the main transactions with shareholders, related parties and affiliated companies as of December 31, 2019 and 2018: | ||||||||||
| --- | --- | ||||||||||
| 2019 | 2018 | ||||||||||
| --- | --- | --- | --- | --- | --- | --- | |||||
| S/(000) | S/(000) | ||||||||||
| Assets | |||||||||||
| Investments at fair value through profit or loss | 127,324 | 110,034 | |||||||||
| Investments at fair value through other comprehensive income | 366,667 | 369,249 | |||||||||
| Loans, net | 1,114,211 | 1,157,158 | |||||||||
| Accounts receivable (g) | 77,824 | 58,968 | |||||||||
| Long-term accounts receivable (f) | 39,141 | 39,141 | |||||||||
| Accounts receivable related to derivative financial instruments | 817 | 3,908 | |||||||||
| Other assets (e) | 11,928 | 10,183 | |||||||||
| Liabilities | |||||||||||
| Deposits and obligations | 944,561 | 571,032 | |||||||||
| Other liabilities | 56 | 214 | |||||||||
| Accounts payable related to derivative financial instruments | 344 | 0 | |||||||||
| Off-balance sheet accounts | |||||||||||
| Indirect loans | 134,658 | 139,702 | |||||||||
| Income (expenses) | |||||||||||
| Interest and similar income | 77,186 | 76,666 | |||||||||
| Interest and similar expenses | (17,471 | ) | (17,747 | ) | |||||||
| Valuation of financial derivative instruments | (52 | ) | (201 | ) | |||||||
| Rental income | 22,118 | 13,461 | |||||||||
| (Loss) gain on sale of investment property | (7,164 | ) | 4,655 | ||||||||
| Administrative expenses | (38,717 | ) | (40,279 | ) | |||||||
| Others, net | 15,294 | 6,493 | |||||||||
| (b) | As of December 31, 2019 and 2018, the directors, executives and employees of the Group have been involved, directly and indirectly, in credit transactions with certain subsidiaries of the Group, as permitted by Peruvian law, which regulates and limits certain transactions with employees, directors and officers of financial entities. As of December 31, 2019 and 2018, loans to employees, directors and officers amounted to S/231,546,000 and S/223,381,000, respectively; said loans bear interest at market rates. | ||||||||||
| --- | --- |
There are no loans to IFS’s directors and key personnel guaranteed with shares of any Subsidiary.
| (c) | IFS’s key personnel compensation, for the years ended December 31, 2019 and 2018, comprised the following: | |||
|---|---|---|---|---|
| 2019 | 2018 | |||
| --- | --- | --- | --- | --- |
| S/(000) | S/(000) | |||
| Gross salaries | 22,180 | 22,295 | ||
| Board of Directors’ compensations | 2,438 | 1,925 | ||
| Total | 24,618 | 24,220 | ||
| (d) | As of December 31, 2019 and 2018, the Group holds participations in several mutual funds managed by Interfondos, which are classified as investments at fair value through profit or loss and amounted S/701,000 and S/9,934,000, respectively. | |||
| --- | --- | |||
| (e) | It corresponds mainly to prepaid expenses for spaces ceded to Interbank in the stores of Supermercados Peruanos S.A. until the year 2030, and for an amount of approximately S/6,628,000 and S/8,856,000 as of December 31, 2019 and 2018, respectively, see Note 7(a). Interbank may renew the term of the agreements for an additional term of 15 years. | |||
| --- | --- | |||
| (f) | It corresponds to a loan with maturity in 2046 and bears interests at market value. | |||
| --- | --- | |||
| (g) | As of December 31, 2019 and 2018, correspond to a lease for the construction of educational facilities in San Juan de Lurigancho and Ate Vitarte districts. | |||
| --- | --- | |||
| (h) | In Management’s opinion, transactions with related parties have been performed under standard market conditions and within the established legal limits permitted, for entities regulated by the SBS. Taxes generated by these transactions and the taxable base used for computing them are those customarily used in the industry and they are determined according to the tax rules in force. | |||
| --- | --- | |||
| 20. | Business segments | |||
| --- | --- |
The Chief Operating Decision Maker (“CODM”) of IFS is the Chief Executive Officer (“CEO”) and presents three operating segments based on products and services as follows:
Banking
Mainly loans, credit facilities, deposits and current accounts.
Insurance
It provides annuities and conventional life insurance products, as well as other retail insurance products.
Wealth management
It provides brokerage and investment management services. Inteligo serves mainly Peruvian citizens.
The operating segments monitor the operating results of their business units separately for the purpose of making decisions on the distribution of resources and performance assessment. Segment performance is evaluated based on operating profit or loss and it is measured consistently with operating profit or loss in the interim condensed consolidated financial statements.
Transfer prices between operating segments are on an arm’s length basis in a manner similar to transactions with third parties.
No revenue from transactions with a single external customer or counterparty exceeded 10 percent of the Group’s total revenues in the years ended December 31, 2019 and 2018.
The following table presents the Group’s financial information by business segments for the years ended December 31, 2019 and 2018:
| 2019 | 2018 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Banking | Insurance | Wealth<br><br><br>management | Holding and<br><br><br>consolidation<br><br><br>adjustments | Total<br><br><br>consolidated | Banking | Insurance | Wealth<br><br><br>management | Holding and<br><br><br>consolidation<br><br><br>adjustments | Total<br><br><br>consolidated | |||||||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||||||||
| Total income (*) | ||||||||||||||||||||||||||||||
| Third party | 5,335,387 | 1,204,206 | 390,720 | (138,514 | ) | 6,791,799 | 4,628,369 | 1,002,607 | 351,518 | (49,500 | ) | 5,932,994 | ||||||||||||||||||
| Inter-segment | (80,697 | ) | — | (2,093 | ) | 82,790 | — | (57,276 | ) | — | 12,226 | 45,050 | — | |||||||||||||||||
| Total income | 5,254,690 | 1,204,206 | 388,627 | (55,724 | ) | 6,791,799 | 4,571,093 | 1,002,607 | 363,744 | (4,450 | ) | 5,932,994 | ||||||||||||||||||
| Extracts of results | ||||||||||||||||||||||||||||||
| Interest and similar income | 4,073,998 | 612,549 | 167,974 | (7,305 | ) | 4,847,216 | 3,559,112 | 610,990 | 154,090 | (2,910 | ) | 4,321,282 | ||||||||||||||||||
| Interest and similar expenses | (1,290,055 | ) | (56,419 | ) | (61,465 | ) | 42 | (1,407,897 | ) | (1,067,710 | ) | (54,343 | ) | (44,096 | ) | (4,437 | ) | (1,170,586 | ) | |||||||||||
| Net interest and similar income | 2,783,943 | 556,130 | 106,509 | (7,263 | ) | 3,439,319 | 2,491,402 | 556,647 | 109,994 | (7,347 | ) | 3,150,696 | ||||||||||||||||||
| Impairment loss on loans, net of recoveries | (750,787 | ) | — | (24 | ) | — | (750,811 | ) | (660,858 | ) | — | 786 | — | (660,072 | ) | |||||||||||||||
| (Loss) recovery to impairment on financial investments | 43 | (6,170 | ) | (663 | ) | — | (6,790 | ) | (63 | ) | 11,349 | 1,791 | — | 13,077 | ||||||||||||||||
| Net interest and similar income after<br><br><br>impairment loss | 2,033,199 | 549,960 | 105,822 | (7,263 | ) | 2,681,718 | 1,830,481 | 567,996 | 112,571 | (7,347 | ) | 2,503,701 | ||||||||||||||||||
| Fee income from financial services, net | 827,064 | (3,980 | ) | 164,312 | (61,511 | ) | 925,885 | 759,518 | (4,593 | ) | 164,184 | (44,683 | ) | 874,426 | ||||||||||||||||
| Net gain on sale of financial investments | 39,328 | 39,234 | 42,127 | — | 120,689 | 16,364 | (30,684 | ) | 28,560 | — | 14,240 | |||||||||||||||||||
| Other income (**) | 394,997 | 129,784 | 16,307 | (69,698 | ) | 471,390 | 293,375 | 98,328 | 4,684 | (1,907 | ) | 394,480 | ||||||||||||||||||
| Total net premiums earned minus claims and<br><br><br>benefits | — | (295,686 | ) | — | (11 | ) | (295,697 | ) | — | (407,466 | ) | — | — | (407,466 | ) | |||||||||||||||
| Depreciation and amortization | (227,070 | ) | (22,396 | ) | (18,321 | ) | 5,772 | (262,015 | ) | (138,543 | ) | (16,982 | ) | (9,147 | ) | (26 | ) | (164,698 | ) | |||||||||||
| Other expenses | (1,384,432 | ) | (276,350 | ) | (104,996 | ) | 49,479 | (1,716,299 | ) | (1,364,155 | ) | (256,670 | ) | (97,377 | ) | 45,419 | (1,672,783 | ) | ||||||||||||
| Income before translation result and<br><br><br>Income Tax | 1,683,086 | 120,566 | 205,251 | (83,232 | ) | 1,925,671 | 1,397,040 | (50,071 | ) | 203,475 | (8,544 | ) | 1,541,900 | |||||||||||||||||
| Translation result | (5,592 | ) | 9,826 | 1,423 | 12,113 | 17,770 | (10,208 | ) | (11,405 | ) | (227 | ) | (13,151 | ) | (34,991 | ) | ||||||||||||||
| Income Tax | (448,956 | ) | — | (6,420 | ) | (37,950 | ) | (493,326 | ) | (375,911 | ) | — | (5,725 | ) | (33,879 | ) | (415,515 | ) | ||||||||||||
| Net profit for the year | 1,228,538 | 130,392 | 200,254 | (109,069 | ) | 1,450,115 | 1,010,921 | (61,476 | ) | 197,523 | (55,574 | ) | 1,091,394 | |||||||||||||||||
| Attributable to: | ||||||||||||||||||||||||||||||
| IFS’s shareholders | 1,228,538 | 130,392 | 200,254 | (117,926 | ) | 1,441,258 | 1,010,921 | (61,476 | ) | 197,523 | (62,688 | ) | 1,084,280 | |||||||||||||||||
| Non-controlling interest | — | — | — | 8,857 | 8,857 | — | — | — | 7,114 | 7,114 | ||||||||||||||||||||
| 1,228,538 | 130,392 | 200,254 | (109,069 | ) | 1,450,115 | 1,010,921 | (61,476 | ) | 197,523 | (55,574 | ) | 1,091,394 | ||||||||||||||||||
| (*) | Corresponds to interest and similar income, other income and net premiums earned. | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| (**) | For Banking Segment “Other income” for the year ended December 31, 2019, includes approximately S/52,580,000, before taxes, as gain on the sale of Interfondos to Inteligo Perú Holding S.A.C., which is eliminated upon consolidation, see Note 2(d). The net profit (after taxes) amounted to approximately S/32,422,000. | |||||||||||||||||||||||||||||
| --- | --- | |||||||||||||||||||||||||||||
| 2019 | ||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||||||||||
| Banking | Insurance | Wealth<br><br><br>management | Holding<br><br><br>and<br><br><br>eliminations | Total<br><br><br>consolidated | ||||||||||||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||||||||||||||||||||
| Capital expenditures (*) | 195,177 | 69,643 | 6,908 | — | 271,728 | |||||||||||||||||||||||||
| Total assets | 52,975,771 | 13,917,641 | 4,098,057 | 528,035 | 71,519,504 | |||||||||||||||||||||||||
| Total liabilities | 46,632,882 | 12,943,718 | 3,244,210 | (204,754 | ) | 62,616,056 | ||||||||||||||||||||||||
| 2018 | ||||||||||||||||||||||||||||||
| Banking | Insurance | Wealth<br><br><br>management | Holding<br><br><br>and<br><br><br>eliminations | Total<br><br><br>consolidated | ||||||||||||||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||||||||||||||||||||
| Capital expenditures (*) | 176,082 | 70,199 | 10,107 | 44 | 256,432 | |||||||||||||||||||||||||
| Total assets | 47,440,393 | 12,572,396 | 3,808,939 | (77,319 | ) | 63,744,409 | ||||||||||||||||||||||||
| Total liabilities | 41,986,416 | 11,795,308 | 2,996,179 | (121,970 | ) | 56,655,933 | ||||||||||||||||||||||||
| (*) | It corresponds to the purchase of property, furniture and equipment, intangible assets and investment property. | |||||||||||||||||||||||||||||
| --- | --- |
The distribution of the Group’s total income based on the location of the customer and its assets, for the year ended December 31, 2019 amounts to S/6,464,198,000 in Peru and S/327,601,000 in Panama (for the year ended December 31, 2018 amounts to S/5,632,540,000 in Peru and S/319,383,000 in Panama). The distribution of the Group’s total assets based on the location of the customer and its assets, as of December 31, 2019 is S/67,580,433,000 in Peru and S/3,939,071,000 in Panama (S/60,033,938,000 in Peru and S/3,710,471,000 in Panama as of December 31, 2018). It should be noted that both income and assets located in Panama correspond mainly to Peruvian citizens.
| 21. | Financial instruments classification |
|---|
The financial assets and liabilities of the interim condensed consolidated statements of financial position as of December 31, 2019 and 2018, are presented below:
| 2019 | 2018 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At fair<br><br><br>value<br><br><br>through<br><br><br>profit<br><br><br>or loss | Debt<br><br><br>instruments<br><br><br>measured<br><br><br>at fair<br><br><br>value through<br><br><br>other<br><br><br>comprehensive<br><br><br>income | Equity<br><br><br>instruments<br><br><br>measured<br><br><br>at fair<br><br><br>value through<br><br><br>other<br><br><br>comprehensive<br><br><br>income | Amortized cost | Total | At fair<br><br><br>value<br><br><br>through<br><br><br>profit<br><br><br>or loss | Debt<br><br><br>instruments<br><br><br>measured<br><br><br>at fair<br><br><br>value through<br><br><br>other<br><br><br>comprehensive<br><br><br>income | Equity<br><br><br>instruments<br><br><br>measured<br><br><br>at fair<br><br><br>value through<br><br><br>other<br><br><br>comprehensive<br><br><br>income | Amortized<br><br><br>cost | Total | |||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||
| Financial assets | ||||||||||||||||||||
| Cash and due from banks | — | — | — | 11,118,397 | 11,118,397 | — | — | — | 8,380,411 | 8,380,411 | ||||||||||
| Inter-bank funds | — | — | — | 85,006 | 85,006 | — | — | — | 495,037 | 495,037 | ||||||||||
| Financial investments | 1,551,537 | 14,189,275 | 1,125,721 | 2,206,986 | 19,073,519 | 1,571,468 | 13,328,593 | 845,317 | 1,884,067 | 17,629,445 | ||||||||||
| Loans, net | — | — | — | 37,136,853 | 37,136,853 | — | — | — | 32,960,917 | 32,960,917 | ||||||||||
| Due from customers on acceptances | — | — | — | 139,685 | 139,685 | — | — | — | 132,961 | 132,961 | ||||||||||
| Accounts receivable and other assets, net | 220,776 | — | — | 630,430 | 851,206 | 185,376 | — | — | 1,106,659 | 1,292,035 | ||||||||||
| 1,772,313 | 14,189,275 | 1,125,721 | 51,317,357 | 68,404,666 | 1,756,844 | 13,328,593 | 845,317 | 44,960,052 | 60,890,806 | |||||||||||
| Financial liabilities | ||||||||||||||||||||
| Deposits and obligations | — | — | — | 38,093,224 | 38,093,224 | — | — | — | 33,681,950 | 33,681,950 | ||||||||||
| Inter-bank funds | — | — | — | 169,138 | 169,138 | — | — | — | — | — | ||||||||||
| Due to banks and correspondents | — | — | — | 3,979,637 | 3,979,637 | — | — | — | 4,293,361 | 4,293,361 | ||||||||||
| Bonds, notes and other obligations | — | — | — | 6,891,091 | 6,891,091 | — | — | — | 6,496,778 | 6,496,778 | ||||||||||
| Due from customers on acceptances | — | — | — | 139,685 | 139,685 | — | — | — | 132,961 | 132,961 | ||||||||||
| Insurance contract liabilities | — | — | — | 11,338,810 | 11,338,810 | — | — | — | 10,300,468 | 10,300,468 | ||||||||||
| Accounts payable, provisions and other<br><br><br>liabilities | 222,305 | — | — | 1,590,654 | 1,812,959 | 154,116 | — | — | 1,367,644 | 1,521,760 | ||||||||||
| 222,305 | — | — | 62,202,239 | 62,424,544 | 154,116 | — | — | 56,273,162 | 56,427,278 | |||||||||||
| 22. | Financial risk management | |||||||||||||||||||
| --- | --- |
It comprises the management of the main risks, that due to the nature of their operations, IFS and its Subsidiaries are exposed to; and correspond to: credit risk, market risk, liquidity risk, insurance risk and real estate risk.
In order to manage this risk, every Subsidiary of the Group has a specialized structure and organization in their management, measurement systems, mitigation and coverage processes that considers the specific needs and regulatory requirements to develop its business. The Group and its Subsidiaries, mainly Interbank, Interseguro and Inteligo Bank, operate independently but in coordination with the general provisions issued by the Board of Directors and the Management of IFS.
A full description of the Group’s financial risk management is presented in Note 31 “Financial risk management” of the Annual Consolidated Financial Statements; following is presented the financial information related to credit risk management for the loan portfolio, offsetting of financial assets and liabilities, and foreign exchange risk.
| (a) | Credit risk management for loans |
|---|
Interbank’s loan portfolio is segmented into homogeneous groups that shared similar credit risk characteristics. These groups are: (i) Retail Banking (credit card, mortgage, payroll loan, consumer loan and vehicular loan), (ii) Small Business Banking (segments S1, S2 and S3), and (iii) Commercial Banking (corporate, institutional, companies and real estate). In addition, at Inteligo Bank, the internal model developed (scorecard) assigns 5 levels of credit risk classified as follows: low risk, medium low risk, medium risk, medium high risk, and high risk. These categories are described in Note 31.1(d) of the Annual Consolidated Financial Statements.
The following table shows the credit quality and maximum exposure to credit risk of direct loans based on the Group's internal credit rating as of December 31, 2019 and 2018. The amounts presented do not consider impairment.
| 2019 | 2018 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||
| Total direct loans | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||
| Not impaired | ||||||||||||||||
| High grade | 28,314,167 | 271,610 | — | 28,585,777 | 25,062,456 | 372,197 | — | 25,434,653 | ||||||||
| Standard grade | 4,675,010 | 528,372 | — | 5,203,382 | 3,853,640 | 849,073 | — | 4,702,713 | ||||||||
| Sub-standard grade | 358,527 | 969,387 | — | 1,327,914 | 417,701 | 845,995 | — | 1,263,696 | ||||||||
| Past due but not impaired | 1,474,310 | 770,876 | — | 2,245,186 | 1,048,378 | 791,096 | — | 1,839,474 | ||||||||
| Impaired | ||||||||||||||||
| Individually impaired | — | — | 8,444 | 8,444 | — | — | 7,349 | 7,349 | ||||||||
| Collectively impaired | — | — | 886,441 | 886,441 | — | — | 807,323 | 807,323 | ||||||||
| Total direct loans | 34,822,014 | 2,540,245 | 894,885 | 38,257,144 | 30,382,175 | 2,858,361 | 814,672 | 34,055,208 | ||||||||
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||
| Commercial loans | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||
| Not impaired | ||||||||||||||||
| High grade | 12,786,786 | 53,449 | — | 12,840,235 | 12,088,746 | 106,480 | — | 12,195,226 | ||||||||
| Standard grade | 2,605,473 | 127,347 | — | 2,732,820 | 2,305,607 | 125,090 | — | 2,430,697 | ||||||||
| Sub-standard grade | 132,707 | 401,991 | — | 534,698 | 226,849 | 124,051 | — | 350,900 | ||||||||
| Past due but not impaired | 1,069,813 | 102,267 | — | 1,172,080 | 714,034 | 134,730 | — | 848,764 | ||||||||
| Impaired | ||||||||||||||||
| Individually impaired | — | — | 8,444 | 8,444 | — | — | 7,349 | 7,349 | ||||||||
| Collectively impaired | — | — | 190,729 | 190,729 | — | — | 199,132 | 199,132 | ||||||||
| Total commercial loans | 16,594,779 | 685,054 | 199,173 | 17,479,006 | 15,335,236 | 490,351 | 206,481 | 16,032,068 | ||||||||
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||
| Consumer loans | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||
| Not impaired | ||||||||||||||||
| High grade | 9,319,421 | 176,764 | — | 9,496,185 | 7,481,529 | 223,261 | — | 7,704,790 | ||||||||
| Standard grade | 1,443,966 | 311,673 | — | 1,755,639 | 980,918 | 643,553 | — | 1,624,471 | ||||||||
| Sub-standard grade | 196,126 | 362,228 | — | 558,354 | 163,050 | 534,181 | — | 697,231 | ||||||||
| Past due but not impaired | 167,295 | 443,693 | — | 610,988 | 97,943 | 442,380 | — | 540,323 | ||||||||
| Impaired | ||||||||||||||||
| Individually impaired | — | — | — | — | — | — | — | — | ||||||||
| Collectively impaired | — | — | 400,401 | 400,401 | — | — | 324,463 | 324,463 | ||||||||
| Total consumer loans | 11,126,808 | 1,294,358 | 400,401 | 12,821,567 | 8,723,440 | 1,843,375 | 324,463 | 10,891,278 | ||||||||
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||
| Mortgage loans | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||
| Not impaired | ||||||||||||||||
| High grade | 5,676,737 | 21,775 | — | 5,698,512 | 5,003,914 | 22,297 | — | 5,026,211 | ||||||||
| Standard grade | 550,656 | 65,662 | — | 616,318 | 478,576 | 56,958 | — | 535,534 | ||||||||
| Sub-standard grade | 25,855 | 190,605 | — | 216,460 | 22,575 | 170,556 | — | 193,131 | ||||||||
| Past due but not impaired | 225,687 | 201,506 | — | 427,193 | 224,588 | 188,839 | — | 413,427 | ||||||||
| Impaired | ||||||||||||||||
| Individually impaired | — | — | — | — | — | — | — | — | ||||||||
| Collectively impaired | — | — | 247,962 | 247,962 | — | — | 239,176 | 239,176 | ||||||||
| Total mortgage loans | 6,478,935 | 479,548 | 247,962 | 7,206,445 | 5,729,653 | 438,650 | 239,176 | 6,407,479 | ||||||||
| 2019 | 2018 | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||
| Small and micro-business loans | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||
| Not impaired | ||||||||||||||||
| High grade | 531,223 | 19,622 | — | 550,845 | 488,267 | 20,159 | — | 508,426 | ||||||||
| Standard grade | 74,915 | 23,690 | — | 98,605 | 88,539 | 23,472 | — | 112,011 | ||||||||
| Sub-standard grade | 3,839 | 14,563 | — | 18,402 | 5,227 | 17,207 | — | 22,434 | ||||||||
| Past due but not impaired | 11,515 | 23,410 | — | 34,925 | 11,813 | 25,147 | — | 36,960 | ||||||||
| Impaired | ||||||||||||||||
| Individually impaired | — | — | — | — | — | — | — | — | ||||||||
| Collectively impaired | — | — | 47,349 | 47,349 | — | — | 44,552 | 44,552 | ||||||||
| Total small and micro-business loans | 621,492 | 81,285 | 47,349 | 750,126 | 593,846 | 85,985 | 44,552 | 724,383 |
The following table shows the credit quality and maximum exposure to credit risk of indirect (contingent) loans based on the Group's internal credit rating as of December 31, 2019 and 2018. The amounts presented do not consider impairment.
| 2019 | 2018 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contingent Credits | Stage 1<br><br><br>S/(000) | Stage 2<br><br><br>S/(000) | Stage 3<br><br><br>S/(000) | Total<br><br><br>S/(000) | Stage 1<br><br><br>S/(000) | Stage 2<br><br><br>S/(000) | Stage 3<br><br><br>S/(000) | Total<br><br><br>S/(000) | ||||||||
| Not impaired | ||||||||||||||||
| High grade | 3,733,040 | 62,860 | — | 3,795,900 | 3,256,280 | 223,735 | — | 3,480,015 | ||||||||
| Standard grade | 108,515 | 118,463 | — | 226,978 | 211,784 | 110,420 | — | 322,204 | ||||||||
| Sub-standard grade | 7,597 | 41,095 | — | 48,692 | 33,472 | 192,699 | — | 226,171 | ||||||||
| Past due but not impaired | — | — | — | — | — | — | — | — | ||||||||
| Impaired | ||||||||||||||||
| Individually impaired | — | — | 22,607 | 22,607 | — | — | 35,738 | 35,738 | ||||||||
| Collectively impaired | — | — | 7,800 | 7,800 | — | — | 7,332 | 7,332 | ||||||||
| Total indirect loans | 3,849,152 | 222,418 | 30,407 | 4,101,977 | 3,501,536 | 526,854 | 43,070 | 4,071,460 | ||||||||
| (b) | Offsetting of financial assets and liabilities | |||||||||||||||
| --- | --- |
The information contained in the tables below includes financial assets and liabilities that: (i) are offset in the interim condensed consolidated statements of financial position of the Group or; (ii) are subject to an enforceable master netting arrangement or similar agreement that covers similar financial instruments, regardless of whether they are offset in the interim condensed consolidated statements of financial position or not.
Similar arrangements of the Group include derivatives clearing agreements. Financial instruments such as loans and deposits are not disclosed in the following tables since they are offset in the interim condensed consolidated statements of financial position.
The offsetting framework agreement issued by the International Swaps and Derivatives Association Inc. (“ISDA”) and similar master netting arrangements do not meet the criteria for offsetting in the interim condensed consolidated statements of financial position because of such agreements were created in order for both parties to have an enforceable offsetting right in cases of default, insolvency or bankruptcy of the Group or the counterparties or following other predetermined events. In addition, the Group and its counterparties do not intend to settle such instruments on a net basis or to realize the assets and settle the liabilities simultaneously.
The Group receives and delivers guarantees collaterals in the form of cash with respect to transactions with derivatives; see Note 3.
Financial assets and liabilities subject to offsetting, enforceable master netting arrangement and similar agreement as of December 31, 2019 and 2018 are as follows:
| Related amounts not offset in the<br><br><br>interim condensed consolidated<br><br><br>statements of financial position | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross<br><br><br>amounts<br><br><br>of recognized<br><br><br>financial<br><br><br>instruments | Gross<br><br><br>amounts of<br><br><br>recognized<br><br><br>financial<br><br><br>instruments<br><br><br>and offset<br><br><br>in the<br><br><br>interim<br><br><br>condensed<br><br><br>consolidated<br><br><br>statements of<br><br><br>financial position | Net<br><br><br>amounts of<br><br><br>financial<br><br><br>instruments<br><br><br>presented in<br><br><br>the interim<br><br><br>condensed<br><br><br>consolidated<br><br><br>statements<br><br><br>of financial<br><br><br>position | Financial<br><br><br>instruments<br><br><br>(including<br><br><br>non-cash<br><br><br>collateral) | Cash<br><br><br>collateral<br><br><br>received<br><br><br>(pledged),<br><br><br>Note 3(b) | Net amount | |||||||||
| Assets | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | ||||||||
| 2019 | ||||||||||||||
| Derivatives, Note 7(b) | 220,776 | — | 220,776 | (134,103 | ) | — | 86,673 | |||||||
| Total assets | 220,776 | — | 220,776 | (134,103 | ) | — | 86,673 | |||||||
| 2018 | ||||||||||||||
| Derivatives, Note 7(b) | 185,376 | — | 185,376 | (41 | ) | — | 185,335 | |||||||
| Total assets | 185,376 | — | 185,376 | (41 | ) | — | 185,335 | |||||||
| Liabilities | ||||||||||||||
| 2019 | ||||||||||||||
| Derivatives, Note 7(b) | 222,305 | — | 222,305 | (134,103 | ) | (57,816 | ) | 30,386 | ||||||
| Total liabilities | 222,305 | — | 222,305 | (134,103 | ) | (57,816 | ) | 30,386 | ||||||
| 2018 | ||||||||||||||
| Derivatives, Note 7(b) | 154,116 | — | 154,116 | (41 | ) | (92,456 | ) | 61,619 | ||||||
| Total liabilities | 154,116 | — | 154,116 | (41 | ) | (92,456 | ) | 61,619 | ||||||
| (c) | Foreign exchange risk | |||||||||||||
| --- | --- |
The Group is exposed to fluctuations in the exchange rates of the foreign currency prevailing on its financial position and cash flows. Management sets limits on the levels of exposure by currency and total daily and overnight positions, which are monitored daily. Most of the assets and liabilities in foreign currency are stated in US Dollars. Transactions in foreign currency are made at the exchange rates of the free market.
As of December 31, 2019, the weighted average exchange rate of the free market published by the SBS for transactions in US Dollars was S/3.311 per US$1 ask and S/3.317 per US$1 bid (S/3.369 and S/3.379 as of December 31, 2018, respectively). As of December 31, 2019, the exchange rate for the accounting of asset and liability accounts in foreign currency set by the SBS was S/3.314 per US$1 (S/3.373 as of December 31, 2018).
The table below presents a detail of the Group’s position:
| 2019 | 2018 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| US Dollars | Soles | Other<br><br><br>currencies | Total | US Dollars | Soles | Other<br><br><br>currencies | Total | |||||||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||||||
| Assets | ||||||||||||||||||||||
| Cash and due from banks | 9,384,774 | 1,302,543 | 431,080 | 11,118,397 | 6,802,749 | 1,224,791 | 352,871 | 8,380,411 | ||||||||||||||
| Inter-bank funds | — | 85,006 | — | 85,006 | — | 495,037 | — | 495,037 | ||||||||||||||
| Financial investments | 6,764,607 | 12,296,313 | 12,599 | 19,073,519 | 7,670,084 | 9,941,459 | 17,902 | 17,629,445 | ||||||||||||||
| Loans, net | 10,919,233 | 26,217,620 | — | 37,136,853 | 10,048,173 | 22,912,744 | — | 32,960,917 | ||||||||||||||
| Due from customers on acceptances | 128,397 | — | 11,288 | 139,685 | 112,653 | — | 20,308 | 132,961 | ||||||||||||||
| Accounts receivable and other<br><br><br>assets, net | 245,402 | 604,456 | 1,348 | 851,206 | 154,643 | 1,102,800 | 34,592 | 1,292,035 | ||||||||||||||
| 27,442,413 | 40,505,938 | 456,315 | 68,404,666 | 24,788,302 | 35,676,831 | 425,673 | 60,890,806 | |||||||||||||||
| Liabilities | ||||||||||||||||||||||
| Deposits and obligations | 13,840,447 | 23,888,049 | 364,728 | 38,093,224 | 13,584,983 | 19,807,644 | 289,323 | 33,681,950 | ||||||||||||||
| Inter-bank funds | 149,137 | 20,001 | — | 169,138 | — | — | — | — | ||||||||||||||
| Due to banks and correspondents | 830,122 | 3,149,515 | — | 3,979,637 | 1,046,545 | 3,246,816 | — | 4,293,361 | ||||||||||||||
| Bonds, notes and other obligations | 5,857,206 | 1,033,885 | — | 6,891,091 | 6,110,077 | 386,701 | — | 6,496,778 | ||||||||||||||
| Due from customers on acceptances | 128,397 | — | 11,288 | 139,685 | 112,653 | — | 20,308 | 132,961 | ||||||||||||||
| Insurance contract liabilities | 4,234,217 | 7,104,593 | — | 11,338,810 | 4,072,811 | 6,227,657 | — | 10,300,468 | ||||||||||||||
| Accounts payable, provisions and<br><br><br>other liabilities, net | 412,874 | 1,399,753 | 332 | 1,812,959 | 215,093 | 1,297,074 | 9,593 | 1,521,760 | ||||||||||||||
| 25,452,400 | 36,595,796 | 376,348 | 62,424,544 | 25,142,162 | 30,965,892 | 319,224 | 56,427,278 | |||||||||||||||
| Forwards position, net | (2,718,082 | ) | 2,776,866 | (58,784 | ) | — | (629,147 | ) | 685,813 | (56,666 | ) | — | ||||||||||
| Currency swaps position, net | 138,676 | (138,676 | ) | — | — | (59,991 | ) | 59,991 | — | — | ||||||||||||
| Cross currency swaps position, net | 1,763,518 | (1,763,518 | ) | — | — | 1,724,081 | (1,724,081 | ) | — | — | ||||||||||||
| Options position, net | (37 | ) | 37 | — | — | 81 | (81 | ) | — | — | ||||||||||||
| Monetary position, net | 1,174,088 | 4,784,851 | 21,183 | 5,980,122 | 681,164 | 3,732,581 | 49,783 | 4,463,528 |
As of December 31, 2019, the Group granted indirect loans (contingent operations) in foreign currency for approximately US$683,214,000, equivalent to S/2,264,171,000 (US$696,510,000, equivalent to S/2,349,328,000 as of December 31, 2018).
| 23. | Fair value |
|---|---|
| (a) | Financial instruments measured at fair value and fair value hierarchy |
| --- | --- |
The following table presents an analysis of the financial instruments that are measured at their fair value including the level of hierarchy of fair value. The amounts are based on the balances presented in the interim condensed consolidated statements of financial position:
| 2019 | 2018 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||
| Financial assets | ||||||||||||||||
| Financial investments | ||||||||||||||||
| At fair value through profit or loss (*) | 755,395 | 308,790 | 487,352 | 1,551,537 | 811,238 | 352,273 | 407,957 | 1,571,468 | ||||||||
| Debt instruments measured at fair value<br><br><br>through other comprehensive income | 10,324,348 | 3,686,482 | — | 14,010,830 | 9,822,970 | 3,320,556 | — | 13,143,526 | ||||||||
| Equity instruments measured at fair value<br><br><br>through other comprehensive income | 1,124,079 | 1,642 | — | 1,125,721 | 843,646 | 1,671 | — | 845,317 | ||||||||
| Derivatives receivable | — | 220,776 | — | 220,776 | — | 185,376 | — | 185,376 | ||||||||
| 12,203,822 | 4,217,690 | 487,352 | 16,908,864 | 11,477,854 | 3,859,876 | 407,957 | 15,745,687 | |||||||||
| Accrued interest | 178,445 | 185,067 | ||||||||||||||
| Total financial assets | 17,087,309 | 15,930,754 | ||||||||||||||
| Financial liabilities | ||||||||||||||||
| Accounts payable by derivatives | — | 222,305 | — | 222,305 | — | 154,116 | — | 154,116 | ||||||||
| (*) | As of December 31, 2019 and 2018, correspond mainly to mutual funds and investments funds participations. | |||||||||||||||
| --- | --- |
Financial assets included in Level 1 are those measured on the basis of information that is available in the market, to the extent that their quoted prices reflect an active and liquid market and that are available in some centralized trading mechanism, trading agent, price supplier or regulatory entity.
Financial instruments included in Level 2 are valued based on the market prices of other instruments with similar characteristics or with financial valuation models based on information of variables observable in the market (interest rate curves, price vectors, etc.).
Financial assets included in Level 3 are valued by using assumptions and data that do not correspond to prices of operations traded on the market. Fair value is estimated using a discounted cash flow (DCF) model. The valuation requires Management to make certain assumptions about the model variables and data, including the forecast of cash flow, discount rate, credit risk and volatility. The table below presents a description of significant unobservable data used in valuation:
| Valuation<br><br><br>technique | Significant<br><br><br>unobservable<br><br><br>inputs | Valuation | Sensitivity of inputs to fair value | |
|---|---|---|---|---|
| Royalty Pharma | DCF Method | Sales forecast | Average sector analysis, estimates | 10 percent increase (decrease) in the sales forecast would result in increase (decrease) in fair value by S/10,307,000. |
| 500 basis points increase in the WACC would result in decrease in fair value by S/16,587,000. | ||||
| WACC | 8.00% | 500 basis points decrease in the WACC would result in increase in fair value by S/23,171,000. | ||
| Mutual funds and investment funds<br><br><br>participations | DCF Method | Discount rate | Depends on the credit risk | 500 basis points increase in the discount rate would result in decrease in fair value by S/3,162,000. |
| 500 basis points decrease in the discount rate would result in increase in fair value by S/4,103,000. | ||||
| WACC | 9.00% | 500 basis points increase in the discount rate would result in decrease in fair value by S/686,000. | ||
| 500 basis points decrease in the discount rate would result in increase in fair value by S/812,000. | ||||
| Comparable multiples | Price-to-sales ratio | Depends on industry’s entity | 10 percent increase (decrease) in the price-to-sales ratio would result in increase (decrease) in fair value by S/3,609,000. | |
| Equity value | Depends on the credit risk | 500 basis points increase (decrease) in the discount rate would result in increase (decrease) in fair value by S/3,000. |
The table below includes a reconciliation of fair value measurement of financial instruments classified by the Group into Level 3 of the valuation hierarchy:
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| S/(000) | S/(000) | |||||
| Balance as of January 1 | 407,957 | 261,737 | ||||
| Purchases | 232,040 | 151,231 | ||||
| Sales | (150,575 | ) | (61,328 | ) | ||
| Total gain recognized in the interim condensed consolidated<br><br><br>statements of income | 7,872 | 56,317 | ||||
| Transfers from Level 3 | (9,942 | ) | — | |||
| Balance as of December 31 | 487,352 | 407,957 |
During the years 2019 and 2018, there were no transfers of financial instruments between Level 1 and Level 2.
| (b) | Financial instruments not measured at fair value |
|---|
The table below presents the disclosure of the comparison between the carrying amounts and fair values of the Group’s financial instruments that are not measured at their fair value, presented by level of fair value hierarchy:
| 2019 | 2018 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Fair<br><br><br>value | Book<br><br><br>value | Level 1 | Level 2 | Level 3 | Fair<br><br><br>value | Book<br><br><br>value | |||||||||||
| S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | S/(000) | |||||||||||
| Assets | ||||||||||||||||||||
| Cash and due from banks | — | 11,118,397 | — | 11,118,397 | 11,118,397 | — | 8,380,411 | — | 8,380,411 | 8,380,411 | ||||||||||
| Inter-bank funds | — | 85,006 | — | 85,006 | 85,006 | — | 495,037 | — | 495,037 | 495,037 | ||||||||||
| Investments at amortized<br><br><br>cost | 929,333 | 1,398,970 | — | 2,328,303 | 2,206,986 | 700,177 | 1,156,148 | — | 1,856,325 | 1,884,067 | ||||||||||
| Loans, net | — | 38,115,562 | — | 38,115,562 | 37,136,853 | — | 33,276,930 | — | 33,276,930 | 32,960,917 | ||||||||||
| Due from customers on<br><br><br>acceptances | — | 139,685 | — | 139,685 | 139,685 | — | 132,961 | — | 132,961 | 132,961 | ||||||||||
| Accounts receivables and<br><br><br>other assets, net | — | 630,430 | — | 630,430 | 630,430 | — | 1,106,659 | — | 1,106,659 | 1,106,659 | ||||||||||
| Total | 929,333 | 51,488,050 | — | 52,417,383 | 51,317,357 | 700,177 | 44,548,146 | — | 45,248,323 | 44,960,052 | ||||||||||
| Liabilities | ||||||||||||||||||||
| Deposits and obligations | — | 38,099,641 | — | 38,099,641 | 38,093,224 | — | 33,699,626 | — | 33,699,626 | 33,681,950 | ||||||||||
| Inter-bank funds | — | 169,138 | — | 169,138 | 169,138 | — | — | — | — | — | ||||||||||
| Due to banks and<br><br><br>correspondents | — | 3,982,373 | — | 3,982,373 | 3,979,637 | — | 4,291,346 | — | 4,291,346 | 4,293,361 | ||||||||||
| Bonds, notes and other<br><br><br>obligations | 5,073,917 | 2,045,430 | — | 7,119,347 | 6,891,091 | 5,574,473 | 895,427 | — | 6,469,900 | 6,496,778 | ||||||||||
| Due from customers on<br><br><br>acceptances | — | 139,685 | — | 139,685 | 139,685 | — | 132,961 | — | 132,961 | 132,961 | ||||||||||
| Insurance contract<br><br><br>liabilities | — | 11,338,810 | — | 11,338,810 | 11,338,810 | — | 10,300,468 | — | 10,300,468 | 10,300,468 | ||||||||||
| Accounts payable and<br><br><br>other liabilities | — | 1,590,654 | — | 1,590,654 | 1,590,654 | — | 1,367,644 | — | 1,367,644 | 1,367,644 | ||||||||||
| Total | 5,073,917 | 57,365,731 | — | 62,439,648 | 62,202,239 | 5,574,473 | 50,687,472 | — | 56,261,945 | 56,273,162 |
The methodologies and assumptions used to determine fair values depend on the terms and risk characteristics of each financial instruments and they include the following:
| (i) | Long-term fixed-rate and variable-rate loans are assessed by the Group based on parameters such as interest rates, specific country risk factors, individual creditworthiness of the customer and the risk characteristics of the financed project. Based on this evaluation, allowances are taken into account for the estimated losses of these loans. As of December 31, 2019 and 2018, the book value of loans, net of allowance, was not significantly different from the calculated fair values. |
|---|---|
| (ii) | Instruments whose fair values approximates their book value - For financial assets and financial liabilities that are liquid or have short-term maturity (less than three months) it is assumed that the carrying amounts approximate to their fair values. This assumption is also applied to demand deposits, savings accounts without a specific maturity and variable-rate financial instruments. |
| --- | --- |
| (iii) | Fixed rate financial instruments - The fair value of fixed-rate financial assets and financial liabilities at amortized cost is determined by comparing market interest rates when they were first recognized with current market rates related to similar financial instruments for their remaining term to maturity. The fair value of fixed interest rate deposits is based on discounted cash flows using market interest rates for financial instruments with similar credit risk and maturity. For quoted debt issued, the fair value is determined based on quoted market prices. When quotations are not available, a discounted cash flow model is used based on the yield curve of the appropriate interest rate for the remaining term to maturity. |
| --- | --- |
| 24. | Fiduciary activities and management of funds |
| --- | --- |
The Group provides custody, trustee, investment management and advisory services to third parties; therefore, the Group makes purchase and sale decisions in relation to a wide range of financial instruments. Assets that are held in trust are not included in the interim condensed consolidated financial statements. These services give rise to the risk that the Group could eventually be held responsible of poor yielding of the assets under its administration.
As of December 31, 2019 and 2018, the value of the managed off-balance sheet financial assets is as follows:
| 2019 | 2018 | |||
|---|---|---|---|---|
| S/(000) | S/(000) | |||
| Investment funds | 13,243,888 | 12,924,575 | ||
| Mutual funds | 5,049,034 | 4,668,076 | ||
| Total | 18,292,922 | 17,592,651 |
57