| INSURANCE AND REINSURANCE RESULT |
INSURANCE AND REINSURANCE RESULT a)This item consists of the following: | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | S/(000) | | S/(000) | | S/(000) | Contracts measured under BBA* and VFA (b) | 224,077 | | | 204,578 | | | 226,125 | | | Contracts measured under PAA | 4,424,623 | | | 3,574,816 | | | 3,629,283 | | | Income from the Insurance Service | 4,648,700 | | | 3,779,394 | | | 3,855,408 | | | | | | | | | Expenses for incurred claims and other expenses net of change of past services | (2,768,730) | | | (2,062,848) | | | (2,232,672) | | | | | | | | | Losses in onerous contracts and reversal of losses | (10,686) | | | (15,801) | | | (17,181) | | | Others | (21,259) | | | (7,128) | | | (3,134) | | | Insurance service expenses | (2,800,675) | | | (2,085,777) | | | (2,252,987) | | | | | | | | | Insurance service result | 1,848,025 | | | 1,693,617 | | | 1,602,421 | |
| | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | S/(000) | | S/(000) | | S/(000) | | Income from reinsurance recoveries | 173,238 | | | 179,617 | | | 448,491 | | | Expenses for assigning the premiums paid to the reinsurer | (632,063) | | | (674,214) | | | (839,812) | | | Reinsurance result | (458,825) | | | (494,597) | | | (391,321) | |
b)The result of contracts measured under BBA and VFA is detailed below: | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | S/(000) | | S/(000) | | S/(000) | | Amounts related to changes in liabilities for the remaining coverage: | | | | | | | CSM recognized for services provided | 137,032 | | | 125,610 | | | 128,639 | | | Change in risk adjustment for non-financial risk | 10,619 | | | 9,907 | | | 12,357 | | | Expenses for insurance services and expected claims occurred | 55,167 | | | 61,933 | | | 81,995 | | | Cash recovery for the purchase of insurance | 21,259 | | | 7,128 | | | 3,134 | | | Contracts measured under BBA and VFA | 224,077 | | | 204,578 | | | 226,125 | |
(*)Building Block Approach (BBA) c)The impact of the new business for onerous and non-onerous contracts is detailed below: | | | | | | | | | | | | | | | | | | | 2025 | | Onerous contracts | | Non-onerous contracts | | Total | | S/(000) | | S/(000) | | S/(000) | | Estimates of the present value of future outflows: | | | | | | | Insurance Acquisition Cash Flows | 22,097 | | | 165,559 | | | 187,656 | | | Claims and other directly attributable expenses | 623,686 | | | 1,065,161 | | | 1,688,847 | | | Estimates of the present value of future inflows | (620,171) | | | (1,379,272) | | | (1,999,443) | | | Risk adjustment for non-financial risk | 8,950 | | | 8,042 | | | 16,992 | | | CSM | – | | | 140,510 | | | 140,510 | | | Impact on provisions for contracts recognized in the period | 34,562 | | | – | | | 34,562 | |
| | | | | | | | | | | | | | | | | | | 2024 | | Onerous contracts | | Non-onerous contracts | | Total | | S/(000) | | S/(000) | | S/(000) | | Estimates of the present value of future outflows: | | | | | | | Insurance Acquisition Cash Flows | 27,948 | | | 128,252 | | | 156,200 | | | Claims and other directly attributable expenses | 445,384 | | | 886,382 | | | 1,331,766 | | | Estimates of the present value of future inflows | (446,274) | | | (1,143,887) | | | (1,590,161) | | | Risk adjustment for non-financial risk | 4,078 | | | 5,550 | | | 9,628 | | | CSM | – | | | 123,703 | | | 123,703 | | | Impact on provisions for contracts recognized in the period | 31,136 | | | – | | | 31,136 | |
| | | | | | | | | | | | | | | | | | | 2023 | | Onerous contracts | | Non-onerous contracts | | Total | | S/(000) | | S/(000) | | S/(000) | | Estimates of the present value of future outflows: | | | | | | | Insurance Acquisition Cash Flows | 21,123 | | | 85,120 | | | 106,243 | | | Claims and other directly attributable expenses | 135,905 | | | 658,515 | | | 794,420 | | | Estimates of the present value of future inflows | (138,467) | | | (856,323) | | | (994,790) | | | Risk adjustment for non-financial risk | 1,913 | | | 6,225 | | | 8,138 | | | CSM | – | | | 106,463 | | | 106,463 | | | Impact on provisions for contracts recognized in the period | 20,474 | | | – | | | 20,474 | |
d)Below we present the estimate of the release of CSM over the years considering reversals of the loss component: | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | S/(000) | | S/(000) | | S/(000) | | One year | 155,267 | | | 122,859 | | | 113,378 | | | Two years | 180,190 | | | 125,636 | | | 115,736 | | | Three years | 155,916 | | | 126,066 | | | 116,736 | | | Four years | 136,100 | | | 124,387 | | | 117,284 | | | Five years | 130,544 | | | 120,257 | | | 114,531 | | | From 6 to 10 years | 545,517 | | | 517,669 | | | 494,953 | | | Older than 10 years | 1,102,076 | | | 1,074,187 | | | 1,011,435 | | | Total | 2,405,610 | | | 2,211,061 | | | 2,084,053 | |
e)The composition of underlying assets related to contracts with direct participation features is detailed below: | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | S/(000) | | S/(000) | | S/(000) | | IL Controlled | 22,293 | | | 76,946 | | | 91,502 | | | IL Controlled Soles | 8,605 | | | 3,992 | | | 1,433 | | | IL Balanced | 184,094 | | | 193,410 | | | 186,879 | | | IL Balanced II | 98,059 | | | 93,044 | | | 79,671 | | | IL Global Balanced | 27,995 | | | 13,648 | | | 1,073 | | | IL Capitalized | 408,993 | | | 425,552 | | | 382,326 | | | IL Capitalized II | 150,542 | | | 122,413 | | | 87,527 | | | IL Global Growth | 101,286 | | | 18,636 | | | 804 | | | IL Controlled II | 14,617 | | | – | | | – | | | IL Sustainable Capitalization | – | | | – | | | 259 | |
f)The impact on the current period of the transition approaches adopted to establishing CSMs for insurance contracts portfolios is disclosed in the table below: | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | S/(000) | | S/(000) | | S/(000) | | CSM at the beginning of the period | 794,935 | | | 887,586 | | | 992,526 | | Changes in estimates adjusting the CSM | (28,094) | | | (33,955) | | | (11,445) | | | Changes related to future service | (28,094) | | | (33,955) | | | (11,445) | | CSM recognized in consolidated statement of income for services rendered | (84,888) | | | (91,995) | | | (102,878) | | Interest expense on insurance contracts issued (interest on CSM) | 20,469 | | | 23,975 | | | 28,279 | | | Changes related to the current service | (64,419) | | | (68,020) | | | (74,599) | | Other changes | (56,872) | | | 9,324 | | | (18,896) | | | CSM at the end of the period | 645,550 | | | 794,935 | | | 887,586 | |
|