6-K 1 a17-11915_16k.htm CURRENT REPORT OF FOREIGN ISSUER

Table of Contents

 

 

 

FORM 6-K

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

of the Securities Exchange Act of 1934

 

For the month of April, 2017

 

Commission File Number 001-15266

 

BANK OF CHILE

 (Translation of registrant’s name into English)

 

Paseo Ahumada 251  
Santiago, Chile

 (Address of principal executive offices)

 

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

 

Form 20-F    x     Form 40-F    o   

 

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):
o

 

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):
o

 

Indicate by check mark whether by furnishing the information contained in this Form, the
registrant is also thereby furnishing the information to the Commission pursuant to Rule 
12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes    o   No   x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b): 82-
           

 

 

 



 

 

BANCO DE CHILE AND SUBSIDIARIES

 

CONSOLIDATED INTERMEDIATE

 

FINANCIAL STATEMENTS

 

For the periods ended as of
March 31, 2017 and 2016 and
December 31, 2016.

 

 



 

BANCO DE CHILE AND SUBSIDIARIES

 

(Translation of consolidated financial statements originally issued in Spanish)

 

INDEX

 

I.

 

Interim Condensed Consolidated Statements of Financial Position

II.

 

Interim Condensed Consolidated Statements of Income

III.

 

Interim Condensed Consolidated Statements of Other Comprehensive Income

IV.

 

Interim Condensed Consolidated Statements of Changes in Equity

V.

 

Interim Condensed Consolidated Statements of Cash Flows

VI.

 

Notes to the Interim Condensed Consolidated Financial Statements

 

 

MCh$

=

Millions of Chilean pesos

 

ThUS$

=

Thousands of U.S. dollars

 

UF or CLF

=

Unidad de Fomento

 

 

 

(The Unidad de Fomento is an inflation-indexed, Chilean peso denominated monetary unit set daily in advance on the basis of the previous month’s inflation rate).

 

Ch$ or CLP

=

Chilean pesos

 

US$ or USD

=

U.S. dollars

 

JPY

=

Japanese yen

 

EUR

=

Euro

 

HKD

=

Hong Kong dollars

 

PEN

=

Peruvian nuevo sol

 

CHF

=

Swiss franc

 

 

 

IFRS

=

International Financial Reporting Standards

 

IAS

=

International Accounting Standards

 

RAN

=

Compilation of Norms of the Chilean Superintendency of Banks

 

IFRIC

=

International Financial Reporting Interpretations Committee

 

SIC

=

Standards Interpretation Committee

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

INDEX

 

 

 

Page

Interim Condensed Consolidated Statement of Financial Position

4

Interim Condensed Consolidated Statements of Income

5

Interim Condensed Consolidated Statements of Comprehensive Income

6

Interim Condensed Consolidated Statements of Changes in Equity

7

Interim Condensed Consolidated Statements of Cash Flows

8

1.

Corporate information:

9

2.

Legal regulations, basis of preparation and other information:

10

3.

New Accounting Pronouncements:

13

4.

Changes in Accounting policies and Disclosures:

18

5.

Relevant Events:

19

6.

Segment Reporting:

21

7.

Cash and Cash Equivalents:

24

8.

Financial Assets Held-for-trading:

25

9.

Cash collateral on securities borrowed and reverse repurchase agreements:

26

10.

Derivative Instruments and Accounting Hedges:

28

11.

Loans and advances to Banks:

33

12.

Loans to Customers, net:

34

13,

Investment Securities:

40

14.

Investments in Other Companies:

42

15.

Intangible Assets:

44

16.

Property and equipment:

46

17.

Current Taxes and Deferred Taxes:

49

18.

Other Assets:

53

19.

Current accounts and Other Demand Deposits:

54

20.

Savings accounts and Time Deposits:

54

21.

Borrowings from Financial Institutions:

55

22.

Debt Issued:

56

23.

Other Financial Obligations:

60

24.

Provisions:

60

25.

Other Liabilities:

64

26.

Contingencies and Commitments:

65

27.

Equity:

70

28.

Interest Revenue and Expenses:

74

29.

Income and Expenses from Fees and Commissions:

76

30.

Net Financial Operating Income:

77

31.

Foreign Exchange Transactions, net:

77

32.

Provisions for Loan Losses:

78

33.

Personnel Expenses:

79

34.

Administrative Expenses:

80

35.

Depreciation, Amortization and Impairment:

81

36.

Other Operating Income:

82

37.

Other Operating Expenses:

83

38.

Related Party Transactions:

84

39.

Fair Value of Financial Assets and Liabilities:

90

40.

Maturity of Assets and Liabilities:

104

41.

Subsequent Events:

106

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended March 31, 2017 and December 31, 2016

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2017

 

December
2016

 

 

 

 

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

905,988

 

1,408,167

 

Transactions in the course of collection

 

7

 

538,531

 

376,252

 

Financial assets held-for-trading

 

8

 

2,057,671

 

1,405,781

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

55,763

 

55,703

 

Derivative instruments

 

10

 

986,370

 

939,634

 

Loans and advances to banks

 

11

 

1,011,309

 

1,172,917

 

Loans to customers, net

 

12

 

24,804,164

 

24,775,543

 

Financial assets available-for-sale

 

13

 

477,066

 

367,985

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

34,133

 

32,588

 

Intangible assets

 

15

 

29,970

 

29,341

 

Property and equipment

 

16

 

217,338

 

219,082

 

Current tax assets

 

17

 

24,444

 

6,792

 

Deferred tax assets

 

17

 

294,935

 

306,030

 

Other assets

 

18

 

394,977

 

462,185

 

TOTAL ASSETS

 

 

 

31,832,659

 

31,558,000

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

8,322,665

 

8,321,148

 

Transactions in the course of payment

 

7

 

369,344

 

194,982

 

Cash collateral on securities lent and repurchase agreements

 

9

 

233,348

 

216,817

 

Savings accounts and time deposits

 

20

 

10,414,294

 

10,552,901

 

Derivative instruments

 

10

 

1,029,129

 

1,002,087

 

Borrowings from financial institutions

 

21

 

1,029,720

 

1,040,026

 

Debt issued

 

22

 

6,651,840

 

6,177,927

 

Other financial obligations

 

23

 

149,738

 

186,199

 

Current tax liabilities

 

17

 

515

 

135

 

Deferred tax liabilities

 

17

 

26,244

 

24,317

 

Provisions

 

24

 

423,541

 

662,024

 

Other liabilities

 

25

 

286,015

 

292,026

 

TOTAL LIABILITIES

 

 

 

28,936,393

 

28,670,589

 

 

 

 

 

 

 

 

 

EQUITY

 

27

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

Capital

 

 

 

2,271,401

 

2,138,047

 

Reserves

 

 

 

563,069

 

486,208

 

Other comprehensive income

 

 

 

(20,729

)

(19,921

)

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,060

 

16,060

 

Income for the period

 

 

 

139,993

 

552,249

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(73,529

)

(285,233

)

Subtotal

 

 

 

2,896,265

 

2,887,410

 

Non-controlling interests

 

 

 

1

 

1

 

TOTAL EQUITY

 

 

 

2,896,266

 

2,887,411

 

TOTAL LIABILITIES AND EQUITY

 

 

 

31,832,659

 

31,558,000

 

 

The accompanying notes 1 to 41 are an integral part of these interim condensed consolidated financial statements

 

4



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME

For the three-month ended March 31, 2017 and 2016

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

March

 

March

 

 

 

Notes

 

2017

 

2016

 

 

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Interest revenue

 

28

 

456,767

 

469,729

 

Interest expense

 

28

 

(153,227

)

(168,558

)

Net interest income

 

 

 

303,540

 

301,171

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

113,812

 

107,636

 

Expenses from fees and commissions

 

29

 

(26,591

)

(30,226

)

Net fees and commission income

 

 

 

87,221

 

77,410

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

11,734

 

37,684

 

Foreign exchange transactions, net

 

31

 

13,888

 

(11,992

)

Other operating income

 

36

 

6,336

 

6,579

 

Total operating revenues

 

 

 

422,719

 

410,852

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(63,115

)

(64,830

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

359,604

 

346,022

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(100,918

)

(105,298

)

Administrative expenses

 

34

 

(79,206

)

(76,220

)

Depreciation and amortization

 

35

 

(8,559

)

(7,976

)

Impairment

 

35

 

(1

)

(4

)

Other operating expenses

 

37

 

(3,509

)

(4,612

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(192,193

)

(194,110

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

167,411

 

151,912

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

991

 

667

 

Income before income tax

 

 

 

168,402

 

152,579

 

 

 

 

 

 

 

 

 

Income tax

 

17

 

(28,409

)

(20,052

)

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

139,993

 

132,527

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

139,993

 

132,527

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to Bank’s Owners:

 

 

 

Ch$

 

Ch$

 

Basic net income per share

 

27

 

1.43

 

1.36

 

Diluted net income per share

 

27

 

1.43

 

1.36

 

 

The accompanying notes 1 to 41 are an integral interim condensed consolidated financial statements

 

5



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the three-month ended March 31, 2017 and 2016

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2017

 

March
2016

 

 

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

139,993

 

132,527

 

 

 

 

 

 

 

 

 

Other comprehensive income that will be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gains (losses) on available for sale instruments

 

13

 

3,768

 

320

 

Gains and losses on derivatives held as cash flow hedges

 

10

 

(4,855

)

(3,992

)

Cumulative translation adjustment

 

27

 

 

(1

)

Subtotal Other comprehensive income before income taxes

 

 

 

(1,087

)

(3,673

)

 

 

 

 

 

 

 

 

Income tax

 

 

 

279

 

882

 

 

 

 

 

 

 

 

 

Total other comprehensive income items that will be reclassified subsequently to profit or loss

 

 

 

(808

)

(2,791

)

 

 

 

 

 

 

 

 

Other comprehensive income that will not be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss in defined benefit plans

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal other comprehensive income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income items that will not be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CONSOLIDATED COMPREHENSIVE INCOME FOR THE PERIOD

 

 

 

139,185

 

129,736

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

139,185

 

129,736

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to Bank’s Owners:

 

 

 

Ch$

 

Ch$

 

Basic net income per share

 

 

 

1.43

 

1.33

 

Diluted net income per share

 

 

 

1.43

 

1.33

 

 

The accompanying notes 1 to 41 are an integral interim condensed consolidated financial statements

 

6



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the three-month ended March 31, 2017 and 2016

(Free translation of financial statements originally issued in Spanish)

(Expressed in millions of Chilean pesos)

 

 

 

 

 

 

 

Reserves

 

Other comprehensive income

 

Retained earnings

 

 

 

 

 

 

 

 

 

Notes

 

Paid-in
Capital

 

Other
reserves

 

Reserves
from
earnings

 

Unrealized
gains (losses) on
available-for-
sale

 

Derivatives
cash flow
hedge

 

Cumulative
translation
adjustmenxt

 

Income
Tax

 

Retained
earnings
from
previous
periods

 

Income
(losses) for
the period

 

Provision for
minimum
dividends

 

Attributable
to equity
holders of
the parent

 

Non-
controlling
interest

 

Total equity

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2015

 

 

 

2,041,173

 

31,809

 

358,807

 

52,418

 

22,951

 

59

 

(17,719

)

16,060

 

558,995

 

(324,469

)

2,740,084

 

3

 

2,740,087

 

Capitalization of retained earnings

 

27

 

96,874

 

 

 

 

 

 

 

 

(96,874

)

 

 

 

 

Retention (released) earnings

 

 

 

 

 

95,467

 

 

 

 

 

 

(95,467

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

 

(366,654

)

324,469

 

(42,185

)

(2

)

(42,187

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(1

)

 

 

 

 

(1

)

 

(1

)

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

(3,992

)

 

958

 

 

 

 

(3,034

)

 

(3,034

)

Valuation adjustment on available-for-sale instruments (net)

 

 

 

 

 

 

320

 

 

 

(76

)

 

 

 

244

 

 

244

 

Income for the period 2016

 

 

 

 

 

 

 

 

 

 

 

132,527

 

 

132,527

 

 

132,527

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

 

(66,641

)

(66,641

)

 

(66,641

)

Balances As of March  31, 2016

 

 

 

2,138,047

 

31,809

 

454,274

 

52,738

 

18,959

 

58

 

(16,837

)

16,060

 

132,527

 

(66,641

)

2,760,994

 

1

 

2,760,995

 

Defined benefit plans adjustment

 

 

 

 

124

 

 

 

 

 

 

 

 

 

124

 

 

124

 

Capital increase in other companies

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

1

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(58

)

 

 

 

 

(58

)

 

(58

)

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(46,489

)

 

11,157

 

 

 

 

(35,332

)

 

(35,332

)

Valuation adjustment on available-for-sale instruments (net)

 

 

 

 

 

 

(51,891

)

 

 

12,442

 

 

 

 

(39,449

)

 

(39,449

)

Income for the period 2016

 

 

 

 

 

 

 

 

 

 

 

419,722

 

 

419,722

 

 

419,722

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

 

(218,592

)

(218,592

)

 

(218,592

)

Balances As of December  31, 2016

 

 

 

2,138,047

 

31,934

 

454,274

 

847

 

(27,530

)

 

6,762

 

16,060

 

552,249

 

(285,233

)

2,887,410

 

1

 

2,887,411

 

Capitalization of retained earnings

 

 

 

133,354

 

 

 

 

 

 

 

 

(133,354

)

 

 

 

 

Income retention (released) according to law

 

27

 

 

 

76,861

 

 

 

 

 

 

(76,861

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

 

(342,034

)

285,233

 

(56,801

)

 

(56,801

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(4,855

)

 

1,238

 

 

 

 

(3,617

)

 

(3,617

)

Valuation adjustment on available-for-sale instruments (net)

 

 

 

 

 

 

3,768

 

 

 

(959

)

 

 

 

2,809

 

 

2,809

 

Income for the period 2017

 

 

 

 

 

 

 

 

 

 

 

139,993

 

 

139,993

 

 

139,993

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

 

(73,529

)

(73,529

)

 

(73,529

)

Balances As of March  31, 2017

 

 

 

2,271,401

 

31,934

 

531,135

 

4,615

 

(32,385

)

 

7,041

 

16,060

 

139,993

 

(73,529

)

2,896,265

 

1

 

2,896,266

 

 

The accompanying notes 1 to 41 are an integral part of these interim condensed consolidated financial statements

 

7



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three-month ended March 31, 2017 and 2016

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2017

 

March
2016

 

 

 

 

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

139,993

 

132,527

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

8,559

 

7,976

 

Impairment

 

35

 

1

 

4

 

Provision for loan losses

 

32

 

70,947

 

72,590

 

Provision of contingent loans

 

32

 

2,803

 

2,622

 

Additional provisions

 

32

 

 

 

Fair value adjustment of financial assets held-for-trading

 

 

 

(2,758

)

(3,095

)

Changes in assets and liabilities by deferred taxes

 

17

 

12,063

 

(26

)

(Gain) loss attributable to investments in other companies

 

14

 

(977

)

(651

)

(Gain) loss from sales of assets received in lieu of payment net

 

36

 

(475

)

(2,379

)

(Gain) loss on sales of property and equipment

 

36-37

 

(76

)

(32

)

Charge-offs of assets received in lieu of payment

 

37

 

664

 

1,699

 

Other charges (credits) to income that do not represent cash flows

 

 

 

261

 

(64

)

Net changes from foreign exchange transactions of other assets and other liabilities

 

 

 

13,071

 

22,327

 

Net interest variation, readjustment and accrued fees on assets and liabilities

 

 

 

21,970

 

(8,906

)

 

 

 

 

 

 

 

 

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

(Increase) decrease in loans and advances to banks, net

 

 

 

161,270

 

(163,470

)

(Increase) decrease in loans to customers

 

 

 

(107,899

)

(8,082

)

(Increase) decrease in financial assets held-for-trading, net

 

 

 

(74,248

)

(225,662

)

(Increase) decrease in other assets and liabilities

 

 

 

(5,590

)

72,458

 

Increase (decrease) in current account and other demand deposits

 

 

 

1,068

 

(469,763

)

Increase (decrease) in payables from repurchase agreements and security lending

 

 

 

18,769

 

(435

)

Increase (decrease) in savings accounts and time deposits

 

 

 

(139,178

)

805,592

 

Proceeds from sale of assets received in lieu of payment

 

 

 

1,554

 

4,616

 

Total cash flows from operating activities

 

 

 

121,792

 

239,846

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

(Increase) decrease in financial assets available-for-sale, net

 

 

 

(105,582

)

93,511

 

Purchases of property and equipment

 

16

 

(4,566

)

(4,757

)

Proceeds from sales of property and equipment

 

 

 

76

 

42

 

Purchases of intangible assets

 

15

 

(2,816

)

(1,855

)

Purchases of investments in other companies

 

14

 

 

 

Dividends received from investments in other companies

 

 

 

 

 

Total cash flows from investing activities

 

 

 

(112,888

)

86,941

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Redemption of mortgage finance bonds

 

 

 

(1,303

)

(1,826

)

Proceeds from bond issuances

 

22

 

603,451

 

126,570

 

Redemption of bond issuances

 

 

 

(150,579

)

(248,297

)

Dividends paid

 

27

 

(342,034

)

(366,654

)

Increase (decrease) in borrowings from foreign financial institutions

 

 

 

(10,286

)

(322,749

)

Increase (decrease) in other financial obligations

 

 

 

(35,636

)

3,030

 

Increase (decrease) in borrowings from Central Bank of Chile

 

 

 

(1

)

(1

)

Other borrowings long-term

 

 

 

35,916

 

17,783

 

Payment of other borrowings long-term

 

 

 

(36,746

)

(18,557

)

Total cash flows from financing activities

 

 

 

62,782

 

(810,701

)

 

 

 

 

 

 

 

 

TOTAL NET POSITIVE (NEGATIVE) CASH FLOWS FOR THE PERIOD

 

 

 

71,686

 

(483,914

)

 

 

 

 

 

 

 

 

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

(13,071

)

(22,327

)

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

 

 

2,096,980

 

2,093,908

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

7

 

2,155,595

 

1,587,667

 

 

 

 

 

 

March

 

March

 

 

 

 

 

2017

 

2016

 

 

 

 

 

MCh$

 

MCh$

 

Operational Cash flow interest:

 

 

 

 

 

 

 

Interest received

 

 

 

455,383

 

464,318

 

Interest paid

 

 

 

(129,873

)

(172,053

)

 

The accompanying notes 1 to 41 are an integral part of these interim condensed consolidated financial statements

 

8



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

1.                           Corporate information:

 

Banco de Chile is authorized to operate like a commercial bank since June 17, 1996, in conformity with the Article 25 of Law No, 19,396, Banco de Chile, resulting from the merger of Banco Nacional de Chile, Banco Agrícola and Banco de Valparaíso, was formed on October 28, 1893 in the city of Santiago, in the presence of the Notary Eduardo Reyes Lavalle.

 

Banco de Chile (“Banco de Chile” or the “Bank”) is a Corporation organized under the laws of the Republic of Chile, regulated by the Superintendency of Banks and Financial Institutions (“SBIF” or “Superintendency”). Since 2001, - when the bank was first listed on the New York Stock Exchange (“NYSE”), in the course of its American Depository Receipt (“ADR”) program — Banco de Chile additionally follows the regulations published by the United States Securities and Exchange Commission (“SEC”).

 

Banco de Chile offers a broad range of banking services to its customers, ranging from individuals to large corporations. The services are managed in large corporate banking, middle and small corporate banking, personal banking services and retail. Additionally, the Bank offers international as well as treasury banking services. The Bank’s subsidiaries provide other services including securities brokerage, mutual fund and investment management, insurance brokerage, financial advisory and securitization.

 

Banco de Chile’s legal address is Paseo Ahumada 251, Santiago, Chile and its website is www.bancochile.cl.

 

The Interim Condensed Consolidated Financial Statements of Banco de Chile, for the period ended March 31, 2017 were approved for issuance in accordance with the directors on April 27, 2017.

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

2.                           Legal regulations, basis of preparation and other information:

 

(a)                       Legal regulations:

 

The General Banking Law in its Article No. 15 authorizes the Chilean Superintendency of Banks (SBIF) to issue generally applicable accounting standards for entities it supervises. The Corporations Law, in turn, requires generally accepted accounting principles to be followed.

 

Based on the aforementioned laws, banks should use the criteria provided by the Superintendency in accordance with the Compendium of Accounting Standards (“Compendium”), and any matter not addressed therein, as long as it does not contradict its instructions, should adhere to generally accepted accounting principles in technical standards issued by the Chilean Association of Accountants,  that coincide with international accounting standards and international financial reporting standards agreed upon by the International Accounting Standards Board (IASB). Should there be discrepancies between these generally accepted accounting principles and the accounting criteria issued by the SBIF, the latter shall prevail.

 

(b)                       Basis of preparation:

 

(b.1)             These Interim Condensed Consolidated Financial Statements are presented according to Chapter C-2 of the Compendium of Accounting Standards, issued by the Superintendency of Banks and Financial Institutions (SBIF).

 

(b.2)             The following table details the entities in which the Bank has controlling interest and that are therefore consolidated in these financial statements:

 

 

 

 

 

 

 

 

 

Interest Owned

 

 

 

 

 

 

 

 

 

Direct

 

Indirect

 

Total

 

RUT

 

Subsidiaries

 

Country

 

Functional
Currency

 

March
2017

 

December
2016

 

March
2017

 

December
2016

 

March
2017

 

December
2016

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

96,767,630-6

 

Banchile Administradora General de Fondos S.A.

 

Chile

 

Ch$

 

99.98

 

99.98

 

0.02

 

0.02

 

100.00

 

100.00

 

96,543,250-7

 

Banchile Asesoría Financiera S.A.

 

Chile

 

Ch$

 

99.96

 

99.96

 

 

 

99.96

 

99.96

 

77,191,070-K

 

Banchile Corredores de Seguros Ltda.

 

Chile

 

Ch$

 

99.83

 

99.83

 

0.17

 

0.17

 

100.00

 

100.00

 

96,571,220-8

 

Banchile Corredores de Bolsa S.A.

 

Chile

 

Ch$

 

99.70

 

99.70

 

0.30

 

0.30

 

100.00

 

100.00

 

96,932,010-K

 

Banchile Securitizadora S.A.

 

Chile

 

Ch$

 

99.01

 

99.01

 

0.99

 

0.99

 

100.00

 

100.00

 

96,645,790-2

 

Socofin S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

2.                           Legal regulations, basis of preparation and other information, continued:

 

(c)                      Use of estimates and judgments:

 

Preparing financial statements requires management to make judgments, estimations and assumptions that affect the application of accounting policies and the valuation of assets, liabilities, income and expenses presented. Real results could differ from these estimated amounts. Details on the use of estimates and judgment and their effect on the amounts recognized in the Interim Condensed Consolidated Financial Statement are included in the following notes:

 

1.                         Useful lives of intangible assets and property and equipment (Notes No.15 and No.16);

 

2.                          Income taxes and deferred taxes (Note No. 17);

 

3.                          Provisions (Note No. 24);

 

4.                          Contingencies and Commitments (Note No. 26);

 

5.                          Provision for loan losses (Note No. 11. No. 12 and No. 32);

 

6.                          Fair value of financial assets and liabilities (Note No. 39).

 

Estimates and relevant assumptions are regularly reviewed by the management of the Bank, according to quantify certain assets, liabilities, gains, loss and commitments. Estimates reviewed are registered in income in the period that the estimate is reviewed.

 

During the period of March 31, 2017, there have not been others significant changes in the estimates.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

2.                           Summary of Significant Accounting Principles, continued:

 

(d)                     Seasonality or Cyclical Character of the Transactions of the Intermediate Period:

 

Due to the nature of its business, the Bank and its subsidiaries’ activities do not have a cyclical or seasonal character. Accordingly, no specific details have been included on the notes to this Interim Condensed Consolidated Financial Statements with the information regarding the period of three-month ended March 31, 2017.

 

(e)                      Relative Importance:

 

When determining the information to present on the different items from the financial statements or other subjects, the Bank has considered the relative importance in relation to the Interim Condensed Consolidated financial statements of the period.

 

(f)                       Reclassifications:

 

There have not been significant reclassifications at the end of this period 2017.

 

12



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

3.                           New Accounting Pronouncements:

 

Accounting standards issued by IASB:

 

The following is a summary of new standards, interpretations and improvements to the International Financial Reporting Standards issued by the International Accounting Standards Board (IASB) that it is not effective as of March 31, 2017:

 

IFRS 9 Financial Instruments

 

The July 24, 2014, IASB completed its upgrade project about accounting for financial instruments with the publication of IFRS 9 Financial Instruments.

 

This standard includes new requirements based on new principles for the classification and measurement; it introduces a “prospective” model of expected credit losses on impairment accounting and changes in hedge accounting.

 

The classification determines how financial assets and liabilities are accounted in financial statements and, in particular, how they are measured. IFRS 9 introduces a new approach for the classification of financial assets, based in the business model of the entity for the management of financial assets and the characteristic of its contractual flows.

 

In terms of impairment standard establishes a single model that applies to all financial instruments, thus eliminating a source of complexity associated with previous accounting requirements, which require a timely recognition of expected credit losses.

 

IFRS 9 introduces changes to the requirements for accounting hedge, and also new alternatives of strategies to use. The amendments means a substantial overhaul of hedge accounting that aligns the accounting treatment with risk management activities, enabling entities to better reflect these activities in their financial statements. In addition, as a result of these changes, users of the financial statements will be provided with better information about risk management and the effect of hedge accounting on the financial statements.

 

IFRS 9 established that the fair value of credit risk of the entity shall be recognized in Other Comprehensive Income, allowing decrease any eventual volatility that would be generated in the income of the entity, because its recognition. IFRS 9 permits early application of this improvement, before any other requirement of IFRS 9.

 

Mandatory adoption date is January 1, 2018. Early adoption is permitted.

 

In 2016, Banco de Chile as a securities issuer on the NYSE has conducted an analysis of the conceptual differences between IFRS 9 and the current standards contained in IAS 39. As a result the Bank has established and initiated a working plan for the implementation of the new standards in order to comply with the required for the preparation and presentation of the Annual Report 20F to the Securities and Exchange Commission (SEC).

 

For the purpose of these financial statements, this rule has not yet been approved by the Superintendency of Banks and Financial Institutions (SBIF), an event that is required for its local application.

 

As of the date of issuance of these financial statements, it is not possible to quantify the impacts that will result from the adoption of this new standard.

 

13



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 15 — Revenue from Contracts with Customers

 

In May 2014 was issued IFRS 15, which it has like purpose established the principles that will apply an entity to present useful information to users of financial statements about the nature, amount, opportunity and uncertainty of the income for ordinaries activities and cash flows that it is related to a contract with a client.

 

This new standard replace the following current standard and interpretations: IAS 18 — Revenue, IAS 11 — Construction contracts, IFRIC 13 — Customer Loyalty Programs, IFRIC 15 — Agreements for the Construction of Real State, IFRIC 18 — Transfers of Assets from Customers and SIC 31 — Revenue: Barter Transactions involving.

 

The new model will apply to all contracts with customers, except those that are inside to the scope of the others IFRS, such as leases, insurance contracts and financial instruments.

 

On April 12, 2016, IASB issued amendments to IFRS 15, clarifying requirements and providing a temporary relief to companies that are implementing the new standard.

 

In short the amendments clarify how:

 

-                    Identify a performance obligation (the promise to transfer a good or service to a customer) in a contract;

 

-                    Determining whether a company is the principal (the provider of a good or service) or an agent (the organization responsible for the good or service provided); and

 

-                    Determine whether the product of a license must be recognized at a point in time or over time.

 

The date of application of this new standard starts in January 1, 2018, early adoption permitted.

 

Banco de Chile has conducted an initial review of the potential impacts of the adoption of IFRS 15, which is focused on commission income and customer loyalty programs. During the second quarter of 2017, a detailed review will be carried out, including subsidiaries, to quantify the impact of the adoption of this standard.

 

IFRS 16 Leases

 

On January 2016 was issued IFRS 16, which has as purpose to establish principles to recognize, measurement, presentation and disclosure of leases contracts, for both lessee and lessor.

 

This new rule is no different to the previous rule, IAS 17 — Leases, related to the accounting treatment for the lessor.  However, related to the lessee, the new rule requires recognize the assets and liabilities, so eliminate the differences between financial and operating lease.

 

The effective date of application is beginning January 1, 2019.  Early adoption permitted but, only if it is also applied IFRS 15.

 

Banco de Chile and its subsidiaries are evaluating the possible impact of this standard.

 

14



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

3.                           New Accounting Pronouncements, continued:

 

IAS 28 — Investments in Associates and Join Venture and IFRS 10 - Consolidated Financial Statements

 

In September 2014, the IASB issued this amendment, which clarifies the scope of recognized gains and losses in a transaction involving an associate or joint venture, and this depends on whether the asset sold or contribution is a business. Therefore, IASB concluded that all of the profit or loss should be recognized against loss of control of a business. Likewise, gains or losses resulting from the sale or contribution of a subsidiary that is not a business (definition of IFRS 3) to an associate or joint venture should be recognized only to the extent of unrelated interests in the associate or joint venture.

 

On December 2015 the IASB agreed that the amendments should apply in the future, early adoption permitted.

 

This amendment will not impact financial statements of Banco de Chile and its subsidiaries.

 

IFRS 2 Share-based payments

 

In June 2016, the IASB made amendments to IFRS 2 related to the classification and measurement of transactions of share-based payment.

 

The amendments address the following areas:

 

·           Compliance conditions when share-based payments are settled in cash.

 

·           Classification of share-based transactions, net of withholding of income tax.

 

·             Accounting for changes made to the terms of the contracts which modify the classification of cash-settled payments or settled in equity shares.

 

The date of application of these amendments is from January 1, 2018, early adoption permitted.

 

Banco de Chile and its subsidiaries will not have impacts on the consolidated financial statements product that does not have this type of contracts.

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 4 Insurance contracts

 

In September 2016, the IASB issued an amendment to IFRS 4 Insurance Contracts to address concerns arising from the application of new pronouncements included in IFRS 9, before implementing the new standard insurance contracts.

 

The amendments introduce the following two approaches to those entities that issue insurance contracts:

 

·             An overlay approach, will give to all companies that issue insurance contracts the option to recognize in other comprehensive income rather than profit or loss, the volatility that could arise when IFRS 9 is applied before the new contract insurance norm is issued; and

 

·             A postponement approach, will give to companies whose activities are largely connected with insurances an optional temporary exemption to the application of IFRS 9 until 2021. The Entities who defer the application of IFRS 9 will continue applying the existing financial instruments norm.

 

Banco de Chile and its subsidiaries will have no impact on the consolidated financial statements result of the adoption of this standard.

 

Annual improvements IFRS 2014-2016 cycle:

 

In December 2016, the IASB issued the Annual Improvements to IFRS Cycle 2014-2016, which includes amendments to the following regulations:

 

IAS 28 Investments in associates and joint ventures.

 

IAS 28 has been amended to clarify that a venture capital organization or a mutual fund, investment trust and similar entities may choose to account for their investments in joint ventures and associates at fair value or using the equity method. The amendment also makes it clear that the method chosen for each investment should be made at the initial time. The date of application of these amendments is from January 1, 2018.

 

This change has no impact on the Consolidated Financial Statements of Banco de Chile and its subsidiaries.

 

16



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

3.                          New Accounting Pronouncements, continued:

 

IAS 40 Investment Property.

 

IAS 40 requires that an asset be transferred to (or from), investment property only when there is a change in its use.

 

The amendment, issued in December 2016, clarifies that a change in management’s intentions for the use of a property does not provide, in isolation, evidence of a change in its use. An entity must, therefore, have taken observable actions to support such a change.

 

The date of application of these amendments is from January 1, 2018.

 

This change has no significant impact on the Consolidated Financial Statements of Banco de Chile and its subsidiaries.

 

IFRIC 22 Foreign Currency Transactions and Advance Consideration.

 

In December 2016, the IASB issued Interpretation IFRIC 22 “Foreign Currency Transactions and Advance Consideration”

 

This Interpretation applies to a foreign currency transaction when an entity recognizes a non-financial asset or non-financial liability arising from the payment or collection of an early consideration before the entity recognizes the related asset, expense or income.

 

The IFRIC specifies that at the date of the transaction for the purpose of determining the exchange rate to be used in the initial recognition of the related asset, expense or income, it is the date on which the entity initially recognizes the non-monetary asset or non-monetary liability that Arising from the payment or collection of the anticipated consideration. That is, the related income, expenses or assets should not be re-evaluated with changes in the exchange rates between the date of the initial recognition of the early consideration and the date of recognition of the transaction to which said consideration relates.

 

The date of application of these amendments is from January 1, 2018.

 

Banco de Chile and its subsidiaries are evaluating the possible impact of the adoption of these regulations.

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

3.                          New Accounting Pronouncements, continued:

 

3.2                   Accounting standards issued by the Superintendency of Banks and Financial Institutions (SBIF):

 

As of March 31, 2017, there are no new Accounting Standards issued by the SBIF.

 

4.                           Changes in Accounting policies and Disclosures:

 

During the period ended March 31, 2017, there have been no accounting changes that may significantly affect these consolidated intermediate financial statements.

 

18



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

5.                           Relevant Events:

 

a)             On January 26, 2017 in the Ordinary Session No. BCH 2,853, the Board of Directors of the Bank of Chile resolved to call an Ordinary Shareholders’ Meeting to be held on March 23, 2017 with the purpose of proposing, among other matters, the distribution of the dividend No. 205 of $2.92173783704 pear each of the 97,624,347,430 shares, payable against net distributable income for the year ended December 31, 2016, corresponding to 60% of such income.

 

In addition, the Board of Directors resolved to convene an Extraordinary Shareholders’ Meeting to be held on the same date, in order to propose, among other matters, the capitalization of 40% of the Bank’s net distributable income obtained during the fiscal year ending on December 31st, 2016, through the issuance of fully paid-in shares, without nominal value, determined at a value of $73.28 per share, which will be distributed among the shareholders at the rate of 0.02658058439 shares per share and adopting the necessary agreements subject to the exercise of the options provided for in article 31 of Law No. 19,396.

 

b)             On February 9, 2017 according to articles 9 and 10 of Law 18,045, Banco de Chile was informed as essential information that according to the articles 19 et seq. of Law 19,913, the Financial Analysis Unit (Unidad de Analisis Financiero) that belongs to the Chilean Ministry of Finance imposed to Banco de Chile an administrative warning and fine of UF 500 on Banco de Chile in relation to the erroneous sending to that Unit, of the information contained in article 5 of the aforementioned law, for the period between April 2011 and June 2012.

 

c)              On March 21, 2017, due to changes in the comprises of the Board of Directors of the subsidiary Banchile Securitizadora S.A. in the course of the last year and in accordance with the law and the bylaws, the Board of Directors was completely renewed.

 

In accordance with the is established in articles seventh and eighth of the by-laws, the following persons were unanimously elected as Directors: Pablo Granifo Lavín, Juan Alberdi Monforte, Eduardo Ebensperger Orrego, José Miguel Quintana Malfanti and Marcos Frontaura De La Maza, who remains in office for the statutory period of three-years term, that is, until the Ordinary Shareholders’ Meeting to be held in 2020.

 

19



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

5.                                                            Relevant Events, continued:

 

d)             At the Ordinary Shareholders’ Meeting, held on March 23, 2017, our shareholders aproved to the dividend .No.205, and its distribution in the amount of CLP$2.92173783704 per “Banco de Chile” share, with charge to year 2016 net distributable income of Banco de Chile.  Moreover, at the Extraordinary Shareholders Meeting held on the same date, our shareholders agreed to a stock dividend in connection with the capitalization of 40% of our distributable net income obtained during the fiscal year 2016, through the issuance of fully paid-in shares, of no par value, with a value of Ch$73.28 per share.

 

e)              On March 23, 2017 was informed that in the Ordinary Shareholders’ Meeting of this institution, it was proceeded to the election of the Board of Directors, due to the end of the legal and statutory three years term with respect to the Board of Directors that has ceased in its functions.

 

After the corresponding voting at the aforesaid meeting, the following persons were appointed as Directors for a new three years term:

 

Directors:

 

Andrés Ergas Heymann

 

 

 

 

Alfredo Ergas Segal

 

(Independent)

 

 

Jaime Estévez Valencia

 

(Independent)

 

 

Jane Fraser

 

 

 

 

Pablo Granifo Lavín

 

 

 

 

Samuel Libnic

 

 

 

 

Andrónico Luksic Craig

 

 

 

 

Jean Paul Luksic Fontbona

 

 

 

 

Gonzalo Menéndez Duque

 

 

 

 

Francisco Pérez Mackenna

 

 

 

 

Juan Enrique Pino Visinteiner

 

 

 

 

 

 

 

First Alternate Director:

 

Rodrigo Manubens Moltedo

 

 

Second Alternate Director:

 

Thomas Fürst Freiwirth

 

(Independent)

 

Moreover, on March 23, 2017, in the Ordinary Session No. BCH 2,856, the Board of Directors of the Bank of Chile agreed the following nominations and appointments:

 

President:

Pablo Granifo Lavín

 

Vice President:

Andrónico Luksic Craig

 

Vice President:

Jane Fraser

 

Board advisor:

Hernán Büchi Buc

 

 

f)               The Central Bank of Chile has communicated to Banco de Chile that the Board of such institution (Consejo), in Special Session No 2051E, held on March 27, 2017, considering the resolutions adopted by the shareholders’ meetings of Banco de Chile of March 23, 2017, regarding distribution of dividends and the increase of capital through the issuance of fully paid-in shares corresponding to the 40% of the net income obtained during the fiscal year ending on December 31, 2016, resolved to take the option that the entirety of its corresponding surplus, including the part of the profits proportional to the agreed capitalization, be paid to the Central Bank of Chile in cash currency, according to the letter b) of the article 31 of the law No 19.396, regarding a modification of the way of payment of the subordinated obligation and other applicable legislation.

 

20



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

6.                           Segment Reporting:

 

For management purposes, the Bank is organized into four segments, which are defined based on the types of products and services offered, and the type of client in which focuses as described bellow:

 

Retail:                                                 This segment focuses on individuals and small and medium-sized companies with annual sales up to 70,000UF, where the product offering focuses primarily on consumer loans, commercial loans, checking accounts, credit cards, credit lines and mortgage loans.

 

Wholesale:                         This segment focused on corporate clients and large companies, whose annual revenue exceed 70,000UF, where the product offering focuses primarily on commercial loans, checking accounts and liquidity management services, debt instruments, foreign trade, derivative contracts and leases.

 

Treasury:

 

This segment includes the associated revenues to the management of the investment portfolio and the business of financial transactions and currency trading.

 

Transactions with customers carried out by the Treasury are reflected in the respective aforementioned segments. These products are highly transaction-focused and include foreign exchange transactions, derivatives and financial instruments in general.

 

Subsidiaries:                 Corresponds to companies and corporations controlled by the Bank, where income is obtained individually by the respective subsidiary. The companies that comprise this segment are:

 

Entity

 

· Banchile Administradora General de Fondos S.A.

· Banchile Asesoría Financiera S.A.

· Banchile Corredores de Seguros Ltda.

· Banchile Corredores de Bolsa S.A.

· Banchile Securitizadora S.A.

· Socofin S.A.

 

21



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

6.                            Segment Reporting, continued:

 

The financial information used to measure the performance of the Bank’s business segments is not necessarily comparable with similar information from other financial institutions because it is based on internal reporting policies. The accounting policies used to prepare the Bank’s operating segment information are similar as those described in “Summary of Significant Accounting Principles”. The Bank obtains the majority of its income from: interest, revaluations and fees, discounted the credit cost and expenses. Management is mainly based on these concepts in its evaluation of segment performance and decision-making regarding goals, allocation of resources for each unit individually. Although the results of the segments reconcile with those of the Bank at total level, this is not necessarily the case for all concepts on an individual basis, since the management is measured and controls in individual form and applying the following criteria:

 

·                                The net interest margin of loans and deposits is obtained aggregating the net financial margins of each individual operation of credit and uptake made by the bank. For these purposes is considered the volume of each operation and its contribution margin, stemming from the difference between the effective customer rate and the related Bank’s fund transfer price in terms of maturity and currency.

 

·                                The capital and its financial impacts on outcome have been assigned to each segment based on the risk-weighted assets.

 

·                                Operating expenses are distributed at each area level.  The Bank allocates all of its indirect operating costs to each business segment by utilizing a different cost driver in order to allocate such costs to the specific segment.

 

Taxes are managed at a corporate level and are not allocated to business segments.

 

The Bank did not enter into transactions with a particular customer or third parties that exceed 10% or more of its total income during the period ended March 31, 2017 and 2016.

 

22



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

6.         Segment Reporting, continued:

 

The following table presents the income by segment for the periods ended March 2017 and 2016 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries (*)

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

226,720

 

209,790

 

79,680

 

84,930

 

(2,018

)

7,148

 

(1,425

)

(964

)

302,957

 

300,904

 

583

 

267

 

303,540

 

301,171

 

Net fees and commissions income (loss)

 

48,475

 

41,498

 

10,852

 

10,494

 

(532

)

(512

)

31,504

 

27,658

 

90,299

 

79,138

 

(3,078

)

(1,728

)

87,221

 

77,410

 

Other operating income

 

8,119

 

4,439

 

7,199

 

2,795

 

10,472

 

19,726

 

7,502

 

6,236

 

33,292

 

33,196

 

(1,334

)

(925

)

31,958

 

32,271

 

Total operating revenue

 

283,314

 

255,727

 

97,731

 

98,219

 

7,922

 

26,362

 

37,581

 

32,930

 

426,548

 

413,238

 

(3,829

)

(2,386

)

422,719

 

410,852

 

Credit risk provisions

 

(67,658

)

(68,305

)

4,540

 

3,485

 

 

 

3

 

(10

)

(63,115

)

(64,830

)

 

 

(63,115

)

(64,830

)

Depreciation and amortization

 

(6,725

)

(6,025

)

(1,084

)

(1,170

)

(37

)

(40

)

(713

)

(741

)

(8,559

)

(7,976

)

 

 

(8,559

)

(7,976

)

Other operating expenses

 

(125,051

)

(124,563

)

(36,001

)

(38,943

)

(1,368

)

(1,563

)

(25,043

)

(23,451

)

(187,463

)

(188,520

)

3,829

 

2,386

 

(183,634

)

(186,134

)

Income attributable to associates

 

798

 

515

 

168

 

133

 

14

 

15

 

11

 

4

 

991

 

667

 

 

 

991

 

667

 

Income before income taxes

 

84,678

 

57,349

 

65,354

 

61,724

 

6,531

 

24,774

 

11,839

 

8,732

 

168,402

 

152,579

 

 

 

168,402

 

152,579

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(28,409

)

(20,052

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139,993

 

132,527

 

 


(*) On December 30, 2016, the dissolution and merger of the subsidiary Promarket S.A. Given the above and for purposes of an adequate comparison of this disclosure, the figures for the retail segment for the year 2016 have been restated.

 

The following table presents assets and liabilities of the periods ended March 31, 2017 and December 31, 2016 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

15,538,190

 

15,427,024

 

11,180,903

 

11,358,447

 

4,381,027

 

4,061,181

 

627,880

 

535,727

 

31,728,000

 

31,382,379

 

(214,720

)

(137,201

)

31,513,280

 

31,245,178

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

319,379

 

312,822

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,832,659

 

31,558,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

12,352,125

 

10,249,668

 

7,937,916

 

10,268,861

 

8,344,768

 

7,874,356

 

489,545

 

390,453

 

29,124,354

 

28,783,338

 

(214,720

)

(137,201

)

28,909,634

 

28,646,137

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,759

 

24,452

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,936,393

 

28,670,589

 

 

23



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

7.                           Cash and Cash Equivalents:

 

(a)                      Cash and cash equivalents and their reconciliation to the statement of cash flows at each period-end are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash (*)

 

573,103

 

665,464

 

Deposit in Chilean Central Bank (*)

 

181,223

 

118,501

 

Deposits in other domestic banks

 

9,913

 

8,433

 

Deposits abroad

 

141,749

 

615,769

 

Subtotal - Cash and due from banks

 

905,988

 

1,408,167

 

 

 

 

 

 

 

Net transactions in the course of collection

 

169,187

 

181,270

 

Highly liquid financial instruments

 

1,038,173

 

467,593

 

Repurchase agreements

 

42,247

 

39,950

 

Total cash and cash equivalents

 

2,155,595

 

2,096,980

 

 


(*)    Amounts in cash funds and in Central Bank are regulatory reserve deposits that the Bank must maintain as a monthly average.

 

(b)                     Transactions in the course of collection:

 

Transactions in the course of settlement are transactions for which the only remaining step is settlement, which will increase or decrease the funds in the Central Bank or in foreign banks, normally occurring within 24 to 48 business hours, and are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

181,476

 

191,105

 

Funds receivable

 

357,055

 

185,147

 

Subtotal transactions in the course of collection

 

538,531

 

376,252

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(369,344

)

(194,982

)

Subtotal transactions in the course of payment

 

(369,344

)

(194,982

)

Net transactions in the course of collection

 

169,187

 

181,270

 

 

24



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

8.                           Financial Assets Held-for-trading:

 

The detail of financial instruments classified as held-for-trading is as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Government and Central Bank of Chile:

 

 

 

 

 

Central Bank bonds

 

65,359

 

30,546

 

Central Bank promissory notes

 

1,003,098

 

393,019

 

Other instruments issued by the Chilean Government and Central Bank

 

125,058

 

58,781

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

Bonds from other domestic companies

 

9,096

 

 

Bonds from domestic banks

 

3,743

 

21

 

Deposits in domestic banks

 

805,532

 

896,534

 

Other instruments issued in Chile

 

600

 

672

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

Other instruments issued abroad

 

210

 

385

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

44,975

 

25,823

 

Funds managed by thirds

 

 

 

Total

 

2,057,671

 

1,405,781

 

 

In “Instruments issued by the Chilean Government and Central Bank of Chile” are classified instruments sold under agreements to repurchase to customers and financial instruments, by an amount of Ch$20,728 million as of March 31, 2017 (Ch$21,789 million as of December 31, 2016). Repurchase agreements have an average expiration of 3 days as of period-end (4 days in December 2016). Furthermore, are maintained instruments that guarantee margins for offset transactions of derivatives through Comder Contraparte Central S.A. for an amount of Ch$5,991 million as of March 31, 2017 (Ch$9,945 million as of December 31, 2016).

 

“Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to Ch$194,529 million as of March 31, 2017 (Ch$159,803 million as of December 31, 2016). Agreements to repurchase have an average expiration of 9 days as of period-end (10 days in December 2016).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of Ch$18,406 million as of March 31, 2017 (Ch$19,649 million as of December 31, 2016), which are presented as a reduction of the liability line item “Debt issued”.

 

25



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

9.         Cash collateral on securities borrowed and reverse repurchase agreements:

 

(a)                       Rights for repurchase contracts: The Bank provides financing to its customers through “Receivables from Repurchase Agreements and Security Borrowing”, in which the financial instrument serves as collateral. As of March 31, 2017 and December 31, 2016, the Bank has the following receivables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up
to 5 years

 

Over 5 years

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank promissory notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

31,945

 

30,963

 

20,454

 

21,967

 

3,364

 

2,773

 

 

 

 

 

 

 

55,763

 

55,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

31,945

 

30,963

 

20,454

 

21,967

 

3,364

 

2,773

 

 

 

 

 

 

 

55,763

 

55,703

 

 

Securities received:

 

The Bank has received securities that it is allowed to sell or pledge in the absence of default by the owner. As of March 31, 2017 the Bank and its subsidiaries held securities on resell agreements with a fair value of Ch$57,766 million (Ch$54,499 million as of December, 2016).

 

26



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

9.                           Cash collateral on securities lent and repurchase agreements, continued:

 

(b)                       Liabilities for repurchase contracts: The Bank obtains financing by selling financial instruments and committing to purchase them at future dates, plus interest at a prefixed rate.  As of March 31, 2017 and December 31, 2016, the Bank has the following payables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and
up to 12 months

 

Over 1 year and up to
3 years

 

Over 3 years and up
to 5 years

 

Over 5 years

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

13,921

 

10,568

 

 

 

 

 

 

 

 

 

 

 

13,921

 

10,568

 

Central Bank promissory notes

 

15,164

 

16,165

 

 

 

 

 

 

 

 

 

 

 

 

 

15,164

 

16,165

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments Issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

183,294

 

174,078

 

389

 

16,006

 

 

 

 

 

 

 

 

 

183,683

 

190,084

 

Bonds from other Chilean companies

 

6,360

 

 

 

 

 

 

 

 

 

 

 

 

6,360

 

 

Other instruments issued in Chile

 

14,220

 

 

 

 

 

 

 

 

 

 

 

 

14,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

232,959

 

200,811

 

389

 

16,006

 

 

 

 

 

 

 

 

 

233,348

 

216,817

 

 

Securities sold:

 

The fair value of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of March 31, 2017 is Ch$219,120 million (Ch$223,721 million in December 2016). The counterparty is allowed to sell or pledge those securities in the absence of default by the Bank.

 

27



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges:

 

(a)                       As of March 31, 2017 and December 31, 2016, the Bank’s portfolio of derivative instruments is detailed as follows:

 

 

 

Notional amount of contract with final expiration date in

 

Fair value

 

 

 

Up to 1 month

 

Over 1 month and up to
3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 year and up to 5
years

 

Over 5 years

 

Asset

 

Liability

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

 

 

 

 

16,800

 

16,721

 

 

 

4,420

 

4,304

 

Interest rate swap

 

 

 

7,262

 

 

3,301

 

10,726

 

49,447

 

50,213

 

27,008

 

19,777

 

33,201

 

41,365

 

214

 

218

 

5,134

 

5,989

 

Total derivatives held for hedging purposes

 

 

 

7,262

 

 

3,301

 

10,726

 

49,447

 

50,213

 

27,008

 

19,777

 

50,001

 

58,086

 

214

 

218

 

9,554

 

10,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

61,482

 

 

 

 

143,358

 

203,882

 

580,329

 

546,729

 

 

30,883

 

418,466

 

416,507

 

54,324

 

63,482

 

54,323

 

45,722

 

Total derivatives held as cash flow hedges

 

61,482

 

 

 

 

143,358

 

203,882

 

580,329

 

546,729

 

 

30,883

 

418,466

 

416,507

 

54,324

 

63,482

 

54,323

 

45,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

6,126,706

 

5,464,265

 

5,363,938

 

6,186,901

 

10,008,094

 

10,373,905

 

919,264

 

740,167

 

63,418

 

53,336

 

6,602

 

6,704

 

191,406

 

163,701

 

172,552

 

138,574

 

Interest rate swap

 

1,144,722

 

1,146,528

 

4,847,908

 

4,015,500

 

7,901,346

 

7,430,120

 

11,291,136

 

10,543,378

 

4,807,130

 

4,924,193

 

6,731,945

 

6,837,254

 

289,379

 

253,307

 

274,217

 

249,930

 

Cross currency swap

 

192,470

 

185,592

 

495,650

 

563,299

 

1,207,580

 

1,512,446

 

2,071,143

 

1,999,817

 

1,756,167

 

1,641,551

 

3,351,801

 

3,239,685

 

448,310

 

455,784

 

516,041

 

554,722

 

Call currency options

 

29,575

 

31,432

 

68,326

 

51,502

 

77,600

 

80,547

 

2,769

 

10,579

 

 

 

 

 

953

 

1,558

 

1,270

 

1,979

 

Put currency options

 

18,930

 

19,175

 

43,827

 

29,093

 

59,972

 

63,862

 

3,430

 

10,579

 

 

 

 

 

1,784

 

1,584

 

1,172

 

867

 

Total derivatives of negotiation

 

7,512,403

 

6,846,992

 

10,819,649

 

10,846,295

 

19,254,592

 

19,460,880

 

14,287,742

 

13,304,520

 

6,626,715

 

6,619,080

 

10,090,348

 

10,083,643

 

931,832

 

875,934

 

965,252

 

946,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

7,573,885

 

6,846,992

 

10,826,911

 

10,846,295

 

19,401,251

 

19,675,488

 

14,917,518

 

13,901,462

 

6,653,723

 

6,669,740

 

10,558,815

 

10,558,236

 

986,370

 

939,634

 

1,029,129

 

1,002,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(b)                     Fair value Hedges:

 

The Bank uses cross-currency swaps and interest rate swaps to hedge its exposure to changes in the fair value of the hedged elements attributable to interest rates in financial instruments. The aforementioned hedge instruments change the effective cost of long-term issuances from a fixed interest rate to a floating rate, decreasing the duration and modifying the sensitivity to the shortest segments of the curve.

 

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of March 31, 2017 and December 31, 2016:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Hedge element

 

 

 

 

 

Commercial loans

 

16,800

 

16,721

 

Corporate bonds

 

120,219

 

122,081

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

16,800

 

16,721

 

Interest rate swap

 

120,219

 

122,081

 

 

(c)                      Cash flow Hedges:

 

(c.1)              The Bank uses cross currency swaps to hedge the risk from variability of cash flows attributable to changes in the interest rates and foreign exchange of obligations with foreign banks and bonds issued abroad in US Dollars, Hong Kong dollars, Peruvian Nuevo Sol, Swiss Franc, Japanese Yens and Euros. The cash flows of the cross currency swaps equal the cash flows of the hedged items, which modify uncertain cash flows to known cash flows derived from a fixed interest rate.

 

Additionally, these cross currency swap contracts used to hedge the risk from variability of the Unidad de Fomento (CLF) in assets flows denominated in CLF until a nominal amount equal to the portion notional of the hedging instrument CLF, whose readjustment daily impact the item “interest revenue” of the income financial statements.

 

29



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

(c)       Cash flow Hedges, continued:

 

(c.2)              Below are the cash flows from bonds issued abroad objects of this hedge and the cash flows of the asset part of the derivative instrument:

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to
5 years

 

Over 5 years

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

 

 

(551

)

(552

)

(1,102

)

(1,105

)

(1,102

)

(1,105

)

(35,369

)

(35,467

)

(38,124

)

(38,229

)

Corporate Bond HKD

 

(1,921

)

 

(1,570

)

 

(8,441

)

(12,144

)

(75,577

)

(76,922

)

(20,715

)

(21,084

)

(332,597

)

(338,517

)

(440,821

)

(448,667

)

Corporate Bond PEN

 

(311

)

 

 

 

(15,539

)

(15,614

)

 

 

 

 

 

 

(15,850

)

(15,614

)

Corporate Bond CHF

 

 

 

(85,268

)

(1,031

)

(3,009

)

(87,308

)

(369,636

)

(370,926

)

(495

)

(495

)

(99,678

)

(99,748

)

(558,086

)

(559,508

)

Obligation USD

 

(66,524

)

(531

)

 

 

(47,060

)

(115,113

)

(99,701

)

(101,478

)

 

 

 

 

(213,285

)

(217,122

)

Corporate Bond JPY

 

 

 

(163

)

(306

)

(738

)

(623

)

(77,367

)

(46,415

)

(652

)

(29,418

)

(29,796

)

(28,866

)

(108,716

)

(105,628

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

 

 

551

 

552

 

1,102

 

1,105

 

1,102

 

1,105

 

35,369

 

35,467

 

38,124

 

38,229

 

Cross Currency Swap HKD

 

1,921

 

 

1,570

 

 

8,441

 

12,144

 

75,577

 

76,922

 

20,715

 

21,084

 

332,597

 

338,517

 

440,821

 

448,667

 

Cross Currency Swap PEN

 

311

 

 

 

 

15,539

 

15,614

 

 

 

 

 

 

 

15,850

 

15,614

 

Cross Currency Swap CHF

 

 

 

85,268

 

1,031

 

3,009

 

87,308

 

369,636

 

370,926

 

495

 

495

 

99,678

 

99,748

 

558,086

 

559,508

 

Cross Currency Swap USD

 

66,524

 

531

 

 

 

47,060

 

115,113

 

99,701

 

101,478

 

 

 

 

 

213,285

 

217,122

 

Cross Currency Swap JPY

 

 

 

163

 

306

 

738

 

623

 

77,367

 

46,415

 

652

 

29,418

 

29,796

 

28,866

 

108,716

 

105,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

(c)       Cash flow Hedges, continued:

 

(c.2)              Below are the cash flows from underlying assets and the cash flows of the liability part of the derivative instrument:

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to 5
years

 

Over 5 years

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows in CLF

 

65,385

 

1,155

 

6,801

 

2,304

 

163,889

 

232,833

 

624,233

 

592,204

 

24,673

 

54,094

 

470,705

 

470,207

 

1,355,686

 

1,352,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

(1,654

)

 

(609

)

 

(7,034

)

(9,253

)

(66,590

)

(66,278

)

(16,166

)

(16,091

)

(289,679

)

(288,322

)

(381,732

)

(379,944

)

Cross Currency Swap PEN

 

(255

)

 

 

 

(16,411

)

(16,588

)

 

 

 

 

 

 

(16,666

)

(16,588

)

Cross Currency Swap JPY

 

 

 

(407

)

(1,043

)

(2,348

)

(1,867

)

(82,862

)

(52,107

)

(1,643

)

(32,878

)

(30,905

)

(30,761

)

(118,165

)

(118,656

)

Cross Currency Swap USD

 

(63,476

)

 

 

 

(51,271

)

(114,210

)

(109,202

)

(108,690

)

 

 

 

 

(223,949

)

(222,900

)

Cross Currency Swap CHF

 

 

(1,155

)

(5,263

)

(1,261

)

(86,303

)

(89,876

)

(363,485

)

(363,045

)

(4,761

)

(3,560

)

(108,924

)

(109,592

)

(568,736

)

(568,489

)

Cross Currency Swap EUR

 

 

 

(522

)

 

(522

)

(1,039

)

(2,094

)

(2,084

)

(2,103

)

(1,565

)

(41,197

)

(41,532

)

(46,438

)

(46,220

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(c)                      Cash flow Hedges, continued:

 

Respect to in assets denominated in Unidad de Fomento (CLF) hedged, these are revalued monthly according to the variation of the UF, which is equivalent to realize monthly reinvestment of the assets until maturity of the relationship hedging.

 

(c.3)             Unrealized gain of fair value adjustment for the period 2017 was Ch$4,855 million charge to equity (Ch$3,992 million charge to equity as of March 31, 2016) generated from hedging instruments, which has been recorded in equity. The accumulated net effect for deferred taxes as of March 31, 2017 was a charge to equity of Ch$3,617 million (Ch$3,034 million charge to equity as of March 31, 2016).

 

The accumulated amount for this concept net of taxes as of March 31, 2017 correspond to charge to equity amounted Ch$32,385 million (charge to equity of Ch$27,530 million as of December 31, 2016).

 

(c.4)             The net effect in income of derivatives cash flow hedges amount to Ch$14,061 million charged to income in 2017 (Ch$65,969 million charge to income as of March 31, 2016).

 

(c.5)               As of March 31, 2017 and 2016, it not exist inefficiency in cash flow hedge, because both, hedge item and hedge instruments are mirror one of other, it means that all variation of value attributable to rate and revaluation components are netted totally.

 

(c.6)               As of March 31, 2017 and 2016, the Bank has not hedges of net investments in foreign business.

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.                    Loans and advances to Banks:

 

(a)                     Amounts are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans of liquidity

 

25,000

 

200,019

 

Interbank loans

 

 

8,384

 

Provisions for loans to domestic banks

 

(21

)

(100

)

Subtotal

 

24,979

 

208,303

 

Foreign Banks

 

 

 

 

 

Interbank loans

 

179,343

 

129,904

 

Credits with third countries

 

36,348

 

77,049

 

Chilean exports trade loans

 

70,413

 

57,749

 

Provisions for loans to foreign banks

 

(536

)

(429

)

Subtotal

 

285,568

 

264,273

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

700,000

 

700,000

 

Other Central Bank credits

 

762

 

341

 

Subtotal

 

700,762

 

700,341

 

Total

 

1,011,309

 

1,172,917

 

 

(b)                       The changes in provisions of the credits owed by the banks, are summarized as follows:

 

 

 

Bank’s Location

 

 

 

Detail

 

Chile

 

Abroad

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

72

 

630

 

702

 

Provisions established

 

 

 

 

Provisions released

 

(35

)

(71

)

(106

)

Balance as of March 31, 2016

 

37

 

559

 

596

 

Provisions established

 

63

 

 

63

 

Provisions released

 

 

(130

)

(130

)

Balance as of December 31, 2016

 

100

 

429

 

529

 

Provisions established

 

 

107

 

107

 

Provisions released

 

(79

)

 

(79

)

Balance as of March 31, 2017

 

21

 

536

 

557

 

 

33



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net:

 

(a.i)               Loans to Customers:

 

As of March 31, 2017 and December 31, 2016, the composition of the portfolio of loans is the following:

 

 

 

As of March 31, 2017

 

 

 

Assets before allowances

 

Allowances established

 

 

 

 

 

Normal Portfolio

 

Substandard
Portfolio

 

Non-Complying
Portfolio

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

10,455,386

 

101,800

 

291,377

 

10,848,563

 

(122,375

)

(76,540

)

(198,915

)

10,649,648

 

Foreign trade loans

 

1,217,479

 

40,805

 

53,144

 

1,311,428

 

(71,755

)

(2,403

)

(74,158

)

1,237,270

 

Current account debtors

 

216,645

 

2,185

 

2,137

 

220,967

 

(3,643

)

(5,548

)

(9,191

)

211,776

 

Factoring transactions

 

484,623

 

1,194

 

937

 

486,754

 

(9,612

)

(1,702

)

(11,314

)

475,440

 

Student loans

 

43,981

 

 

955

 

44,936

 

 

(743

)

(743

)

44,193

 

Commercial lease transactions (1)

 

1,326,612

 

15,688

 

24,623

 

1,366,923

 

(7,368

)

(8,954

)

(16,322

)

1,350,601

 

Other loans and accounts receivable

 

63,133

 

280

 

5,812

 

69,225

 

(984

)

(4,597

)

(5,581

)

63,644

 

Subtotal

 

13,807,859

 

161,952

 

378,985

 

14,348,796

 

(215,737

)

(100,487

)

(316,224

)

14,032,572

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

34,885

 

 

2,631

 

37,516

 

 

(43

)

(43

)

37,473

 

Transferable mortgage loans

 

63,242

 

 

1,916

 

65,158

 

 

(77

)

(77

)

65,081

 

Other residential real estate mortgage loans

 

6,835,029

 

 

139,244

 

6,974,273

 

 

(34,083

)

(34,083

)

6,940,190

 

Credits from ANAP

 

12

 

 

 

12

 

 

 

 

12

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

8,509

 

 

54

 

8,563

 

 

(98

)

(98

)

8,465

 

Subtotal

 

6,941,677

 

 

143,845

 

7,085,522

 

 

(34,301

)

(34,301

)

7,051,221

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,269,373

 

 

219,859

 

2,489,232

 

 

(176,643

)

(176,643

)

2,312,589

 

Current account debtors

 

329,080

 

 

2,658

 

331,738

 

 

(12,225

)

(12,225

)

319,513

 

Credit card debtors

 

1,128,885

 

 

23,175

 

1,152,060

 

 

(64,106

)

(64,106

)

1,087,954

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

13

 

 

737

 

750

 

 

(435

)

(435

)

315

 

Subtotal

 

3,727,351

 

 

246,429

 

3,973,780

 

 

(253,409

)

(253,409

)

3,720,371

 

Total

 

24,476,887

 

161,952

 

769,259

 

25,408,098

 

(215,737

)

(388,197

)

(603,934

)

24,804,164

 

 


(1)                In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements. As of March 31, 2017 Ch$634,986 million correspond to finance leases for real estate and Ch$731,937 million correspond to finance leases for other assets.

 

34



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers net, continued:

 

(a.i)     Loans to Customers, continued:

 

 

 

As of December 31, 2016

 

 

 

Assets before allowances

 

Allowances established

 

 

 

 

 

Normal Portfolio

 

Substandard
Portfolio

 

Non-
Complying
Portfolio

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

10,603,307

 

132,308

 

296,859

 

11,032,474

 

(126,704

)

(79,780

)

(206,484

)

10,825,990

 

Foreign trade loans

 

1,167,598

 

47,317

 

53,702

 

1,268,617

 

(74,818

)

(3,410

)

(78,228

)

1,190,389

 

Current account debtors

 

209,031

 

2,499

 

2,291

 

213,821

 

(2,944

)

(4,467

)

(7,411

)

206,410

 

Factoring transactions

 

507,807

 

1,724

 

809

 

510,340

 

(8,671

)

(1,953

)

(10,624

)

499,716

 

Student loans

 

41,738

 

 

949

 

42,687

 

 

(1,278

)

(1,278

)

41,409

 

Commercial lease transactions (1)

 

1,312,740

 

12,549

 

25,823

 

1,351,112

 

(7,062

)

(10,574

)

(17,636

)

1,333,476

 

Other loans and accounts receivable

 

66,050

 

418

 

5,269

 

71,737

 

(886

)

(3,712

)

(4,598

)

67,139

 

Subtotal

 

13,908,271

 

196,815

 

385,702

 

14,490,788

 

(221,085

)

(105,174

)

(326,259

)

14,164,529

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

37,355

 

 

2,874

 

40,229

 

 

(45

)

(45

)

40,184

 

Transferable mortgage loans

 

66,385

 

 

2,085

 

68,470

 

 

(95

)

(95

)

68,375

 

Other residential real estate mortgage loans

 

6,673,029

 

 

130,499

 

6,803,528

 

 

(33,551

)

(33,551

)

6,769,977

 

Credits from ANAP

 

13

 

 

 

13

 

 

 

 

13

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

7,832

 

 

114

 

7,946

 

 

(175

)

(175

)

7,771

 

Subtotal

 

6,784,614

 

 

135,572

 

6,920.186

 

 

(33,866

)

(33,866

)

6,886,320

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,266,117

 

 

222,826

 

2,488,943

 

 

(201,097

)

(201,097

)

2,287,846

 

Current account debtors

 

326,012

 

 

3,163

 

329,175

 

 

(6,139

)

(6,139

)

323,036

 

Credit card debtors

 

1,131,412

 

 

24,263

 

1,155,675

 

 

(42,232

)

(42,232

)

1,113,443

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

9

 

 

758

 

767

 

 

(398

)

(398

)

369

 

Subtotal

 

3,723,550

 

 

251,010

 

3,974,560

 

 

(249,866

)

(249,866

)

3,724,694

 

Total

 

24,416,435

 

196,815

 

772,284

 

25,385,534

 

(221,085

)

(388,906

)

(609,991

)

24,775,543

 

 


(1)

 

In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements. As of December 31, 2016 Ch$631,500 million correspond to finance leases for real estate and Ch$719,612 million correspond to finance leases for other assets.

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, net, continued:

 

(a.ii)    Impaired Portfolio

 

As of March 31, 2017 and December 31, 2016, the Bank presents the following details of normal and impaired portfolio:

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

 

 

 

 

Normal Portfolio

 

Impaired Portfolio

 

Total

 

Individual Provisions

 

Group Provisions

 

Total

 

Net assets

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

13,895,602

 

14,022,176

 

453,194

 

468,612

 

14,348,796

 

14,490,788

 

(215,737

)

(221,085

)

(100,487

)

(105,174

)

(316,224

)

(326,259

)

14,032,572

 

14,164,529

 

Mortgage loans

 

6,941,677

 

6,784,614

 

143,845

 

135,572

 

7,085,522

 

6,920,186

 

 

 

(34,301

)

(33,866

)

(34,301

)

(33,866

)

7,051,221

 

6,886,320

 

Consumer loans

 

3,727,351

 

3,723,550

 

246,429

 

251,010

 

3,973,780

 

3,974,560

 

 

 

(253,409

)

(249,866

)

(253,409

)

(249,866

)

3,720,371

 

3,724,694

 

Total

 

24,564,630

 

24,530,340

 

843,468

 

855,194

 

25,408,098

 

25,385,534

 

(215,737

)

(221,085

)

(388,197

)

(388,906

)

(603,934

)

(609,991

)

24,804,164

 

24,775,543

 

 

36



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

12.       Loans to Customers, continued:

 

(b)       Credit risk provisions:

 

The changes in credits risk provisions, during the periods 2017 and 2016, is summarized as follows:

 

 

 

Allowances

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

263,719

 

338,047

 

601,766

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(4,967

)

(11,136

)

(16,103

)

Mortgage loans

 

 

(579

)

(579

)

Consumer loans

 

 

(50,005

)

(50,005

)

Total charge-offs

 

(4,967

)

(61,720

)

(66,687

)

Sales or transfers of credit

 

(5,228

)

 

(5,228

)

Allowances established

 

 

73,203

 

73,203

 

Allowances released

 

(507

)

 

(507

)

Balance as of March 31, 2016

 

253,017

 

349,530

 

602,547

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(9,946

)

(33,793

)

(43,739

)

Mortgage loans

 

 

(3,612

)

(3,612

)

Consumer loans

 

 

(163,019

)

(163,019

)

Total charge-offs

 

(9,946

)

(200,424

)

(210,370

)

Sales or transfers of credit

 

(19,696

)

 

(19,696

)

Allowances established

 

(2,290

)

239,800

 

237,510

 

Allowances released

 

 

 

 

Balance as of December 31, 2016

 

221,085

 

388,906

 

609,991

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(3,761

)

(10,339

)

(14,100

)

Mortgage loans

 

 

(1,051

)

(1,051

)

Consumer loans

 

 

(61,272

)

(61,272

)

Total charge-offs

 

(3,761

)

(72,662

)

(76,423

)

Sales or transfers of credit

 

(553

)

 

(553

)

Allowances established

 

 

71,953

 

71,953

 

Allowances released

 

(1,034

)

 

(1,034

)

Balance as of March 31, 2017

 

215,737

 

388,197

 

603,934

 

 

In addition to these credit risk provisions, also are maintained provisions for country risk to cover foreign operations and additional loan provisions agreed upon by the Board of Directors, which are presented in liabilities under line Provisions (Note No. 24).

 

Other disclosures:

 

1.                  As of March 31, 2017 and December 31, 2016, the Bank and its subsidiaries have made purchases and sales of loan portfolios. The effect in income is no more than 5% of net income before taxes, as described in Note No. 12 (d).

 

2.                  As of March 31, 2017 and December 31, 2016 the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio and it has been transferred all or substantially all risks and benefits related to these financial assets. (See Note No. 12 (e)).

 

37



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

12.       Loans to Customers, continued:

 

(c)       Finance lease contracts:

 

The Bank’s scheduled cash flows to be received from finance leasing contracts have the following maturities:

 

 

 

Total receivable

 

Unearned income

 

Net lease receivable (*)

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Within one year

 

467,889

 

463,296

 

(54,138

)

(54,347

)

413,751

 

408,949

 

From 1 to 2 years

 

331,641

 

325,230

 

(40,455

)

(40,166

)

291,186

 

285,064

 

From 2 to 3 years

 

230,264

 

223,796

 

(26,377

)

(26,156

)

203,887

 

197,640

 

From 3 to 4 years

 

147,482

 

147,047

 

(17,676

)

(18,162

)

129,806

 

128,885

 

From 4 to 5 years

 

99,464

 

99,992

 

(12,501

)

(12,698

)

86,963

 

87,294

 

After 5 years

 

263,581

 

265,660

 

(27,642

)

(28,399

)

235,939

 

237,261

 

Total

 

1,540,321

 

1,525,021

 

(178,789

)

(179,928

)

1,361,532

 

1,345,093

 

 


(*)    The net balance receivable does not include past-due portfolio totaling Ch$5,391 million as of March 31, 2017 (Ch$6,019 million as of December 31, 2016).

 

The Bank maintains financial leasing operations associated with real estate, industrial machinery, vehicles and transportation equipment. These leases have an average useful life between 2 and 17 years.

 

38



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

12.       Loans to Customers, continued:

 

(d)                       Purchase of loan portfolio:

 

During the period ended March 31, 2017 the Bank has not acquired portfolio loans.

 

During the period ended December 31, 2016 the Bank acquired loan portfolio, whose nominal value amounted to Ch$54,969 million.

 

(e)                        Sale or transfer of loans from the loan portfolio:

 

During the period 2017 and 2016 there have been operations of sale or transfer of loan portfolio according to the following:

 

As of March 31, 2017

 

 

 

Carrying
amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Sale of current loans

 

807

 

(553

)

807

 

553

 

Sale of written — off loans

 

 

 

3

 

3

 

Total

 

807

 

(553

)

810

 

556

 

 

As of March 31, 2016

 

 

 

Carrying
amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Sale of current loans

 

13,170

 

(5,228

)

10,252

 

2,310

 

Sale of written — off loans

 

 

 

 

 

Total

 

13,170

 

(5,228

)

10,252

 

2,310

 

 

(g)                        Securitization of own assets:

 

During the year 2016 and period as of March 31, 2017, there is no transactions of securitization of own assets.

 

39



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

13,       Investment Securities:

 

As of March 31, 2017 and December 31, 2016, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

March 2017

 

December 2016

 

 

 

Available-
for-sale

 

Held to
maturity

 

Total

 

Available-
for -sale

 

Held to
maturity

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by the Chilean Government and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds issued by the Chilean Government and Central Bank

 

65,337

 

 

65,337

 

20,944

 

 

20,944

 

Promissory notes issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

Other instruments

 

39,779

 

 

39,779

 

38,256

 

 

38,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

106,849

 

 

106,849

 

108,933

 

 

108,933

 

Bonds from domestic banks

 

6,379

 

 

6,379

 

7,973

 

 

7,973

 

Deposits from domestic banks

 

99,286

 

 

99,286

 

24,032

 

 

24,032

 

Bonds from other Chilean companies

 

22,506

 

 

22,506

 

29,525

 

 

29,525

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments

 

136,930

 

 

136,930

 

138,322

 

 

138,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

Total

 

477,066

 

 

477,066

 

367,985

 

 

367,985

 

 

40



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

13.       Investment Securities, continued:

 

Instruments issued by the Chilean Government and Central Bank include instruments with repurchase agreements sold to clients and financial institutions; totaling Ch$8,382 million as of March 31, 2017 (Ch$4,975 million as of December 31, 2016). The repurchase agreements have an average maturity of 5 days as of March 31, 2017 (7 days in December 2016). Additionally, under the same item, are maintained instruments that guarantee margins for offsetting derivative transactions through Comder Contraparte Central S.A. for an amount of Ch$22,580 million as of March 31, 2017 (Ch$2,099 as of December 2016).

 

Instruments of Foreign Institutions include mainly bank bonds and equity investment instruments.

 

As of March 31, 2017, the portfolio of financial assets available-for-sale includes a net unrealized gain of Ch$4,615 million, net of tax (net unrealized gain of Ch$847 million as of December 31, 2016), recorded in other comprehensive income within equity.

 

During 2017 and 2016, there is no evidence of impairment of financial assets available-for-sale.

 

Gross profits and losses realized on the sale of available-for-sale investments as of March 31, 2017 and 2016 are shown in Note 30 “Net Financial Operating Income” are as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized (losses)/gains during the period

 

4,590

 

(29

)

Realized losses/gains (reclassified)

 

(822

)

349

 

Subtotal

 

3,768

 

320

 

Income tax

 

(959

)

(76

)

Total unrealized (losses)/gains during the period

 

2,809

 

244

 

 

41



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.       Investments in Other Companies:

 

(a)                       Investments in other companies include investments in associates, joint ventures and Investments valued at cost by Ch$34,133 million as of March 31, 2017 (Ch$32,588 million as of December 31, 2016), detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

March

 

Company

 

Shareholder

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

50,839

 

49,518

 

13,434

 

12,954

 

345

 

251

 

Soc. Operadora de Tarjetas de Crédito Nexus S.A.

 

Banco de Chile

 

25.81

 

25.81

 

12,130

 

10,809

 

3,130

 

2,789

 

193

 

71

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

14,186

 

13,907

 

2,837

 

2,782

 

56

 

45

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

6,851

 

6,422

 

2,612

 

2,449

 

121

 

87

 

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

4,224

 

3,985

 

1,408

 

1,328

 

55

 

37

 

Sociedad Imerc OTC S.A.

 

Banco de Chile

 

12.33

 

12.33

 

11,105

 

10,991

 

1,370

 

1,347

 

14

 

27

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

3,345

 

3,101

 

897

 

831

 

38

 

30

 

Soc. Operadora de la Cámara de Compensación de Pagos de Alto Valor S.A.

 

Banco de Chile

 

15.00

 

15.00

 

5,924

 

5,472

 

886

 

821

 

15

 

22

 

Subtotal Associates

 

 

 

 

 

 

 

108,604

 

104,205

 

26,574

 

25,301

 

837

 

570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

8,728

 

8,596

 

4,364

 

4,298

 

66

 

15

 

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,842

 

1,431

 

921

 

715

 

74

 

66

 

Subtotal Joint Ventures

 

 

 

 

 

 

 

10,570

 

10,027

 

5,285

 

5,013

 

140

 

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

119,174

 

114,232

 

31,859

 

30,314

 

977

 

651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

 

 

Banco Latinoamericano de Comercio Exterior S.A. (Bladex)

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

14

 

16

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

54

 

54

 

 

 

CCLV Contraparte Central S.A.

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,274

 

2,274

 

14

 

16

 

Total

 

 

 

 

 

 

 

 

 

 

 

34,133

 

32,588

 

991

 

667

 

 


(1) Income from investments valorized at cost, corresponds to income recognized on cash basis (dividends).

 

42



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.       Investments in Other Companies, continued:

 

(b)                       The reconciliation between opening and ending balance of investments in other companies that are not consolidated in 2017 and 2016 are detailed as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Initial book value

 

32,588

 

28,126

 

Acquisition of investments

 

 

 

Participation in net income

 

977

 

651

 

Dividends receivable

 

 

(60

)

Dividends Minimum

 

560

 

 

Payment of dividends

 

 

1

 

Others

 

8

 

 

Total

 

34,133

 

28,718

 

 

(c)                        During the period ended as of March 31, 2017 and December 31, 2016 no impairment has incurred in these investments.

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

15.       Intangible Assets:

 

(a)       As of March 31, 2017 and December 31, 2016 intangible assets are detailed as follows:

 

 

 

Years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Useful Life

 

Remaining
amortization

 

Gross balance

 

Accumulated
Amortization

 

Net balance

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

5

 

5

 

111,146

 

109,491

 

(81,176

)

(80,150

)

29,970

 

29,341

 

Total

 

 

 

 

 

 

 

 

 

111,146

 

109,491

 

(81,176

)

(80,150

)

29,970

 

29,341

 

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

15.                    Intangible Assets, continued:

 

(b)                       The change of intangible assets for the thee-month period ended as of March 31, 2017 and December 31, 2016 are as follows:

 

 

 

March 2017

 

 

 

Software or computer
programs

 

 

 

MCh$

 

Gross Balance

 

 

 

Balance as of January 1, 2017

 

109,491

 

Acquisition

 

2,816

 

Disposals/ write-downs

 

(1,161

)

Impairment loss (*)

 

 

Total

 

111,146

 

 

 

 

 

Accumulated Amortization

 

 

 

Balance as of January 1, 2017

 

(80,150

)

Amortization for the period (*)

 

(2,187

)

Disposals/ write-downs

 

1,161

 

Total

 

(81,176

)

Balance as of March 31, 2017

 

29,970

 

 

 

 

December 2016

 

 

 

Software or computer
programs

 

 

 

MCh$

 

Gross Balance

 

 

 

Balance as of January 1, 2016

 

100,000

 

Acquisition

 

11,248

 

Disposals/ write-downs

 

(1,757

)

Impairment loss (*)

 

 

Total

 

109,491

 

 

 

 

 

Accumulated Amortization

 

 

 

Balance as of January 1, 2016

 

(73,281

)

Amortization for the period (*)

 

(8,595

)

Disposals/ write-downs

 

1,726

 

Total

 

(80,150

)

Balance as of December 31, 2016

 

29,341

 

 


(*)                       See Note No. 35 Depreciation, amortization and impairment.

 

(c)                        As of March 31, 2017 and December 31, 2016, the Bank has the following technological developments:

 

 

 

Amount of Commitment

 

 

 

March

 

December

 

Detail

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Software and licenses

 

1,935

 

3,024

 

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

16.                    Property and equipment:

 

(a)                       The composition of properties and equipment as of March 31, 2017 and December 31, 2016 are as follow:

 

 

 

Gross balance

 

Accumulated depreciation

 

Net Balance

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and Buildings

 

304,291

 

302,187

 

(137,018

)

(134,900

)

167,273

 

167,287

 

Equipment

 

181,739

 

180,322

 

(142,460

)

(139,277

)

39,279

 

41,045

 

Others

 

50,865

 

50,404

 

(40,079

)

(39,654

)

10,786

 

10,750

 

Total

 

536,895

 

532,913

 

(319,557

)

(313,831

)

217,338

 

219,082

 

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

16.                    Property and equipment, continued:

 

(b)                       The changes in properties and equipment as of March 31, 2017 and December 31, 2016 are as follow:

 

 

 

March 2017

 

 

 

Land and Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2017

 

302,187

 

180,322

 

50,404

 

532,913

 

Additions

 

2,118

 

1,531

 

917

 

4,566

 

Disposals/write-downs

 

(14

)

(114

)

(455

)

(583

)

Impairment losses (*)

 

 

 

(1

)

(1

)

Total

 

304,291

 

181,739

 

50,865

 

536,895

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2017

 

(134,900

)

(139,277

)

(39,654

)

(313,831

)

Depreciation charges in the period (*) (**)

 

(2,132

)

(3,441

)

(707

)

(6,280

)

Sales and disposals in the period

 

14

 

114

 

426

 

554

 

Transfers

 

 

144

 

(144

)

 

Total

 

(137,018

)

(142,460

)

(40,079

)

(319,557

)

Balance as of March 31, 2017

 

167,273

 

39,279

 

10,786

 

217,338

 

 

 

 

December 2016

 

 

 

Land and Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

292,166

 

167,874

 

47,960

 

508,000

 

Additions

 

10,174

 

14,105

 

3,540

 

27,819

 

Disposals/write-downs

 

(138

)

(1,653

)

(1,070

)

(2,861

)

Impairment losses (***)

 

(15

)

(4

)

(26

)

(45

)

Total

 

302,187

 

180,322

 

50,404

 

532,913

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

(126,568

)

(127,644

)

(38,117

)

(292,329

)

Depreciation charges in the period (**)

 

(8,470

)

(13,268

)

(2,588

)

(24,326

)

Sales and disposals in the period

 

138

 

1,653

 

1,033

 

2,824

 

Transfers

 

 

(18

)

18

 

 

Total

 

(134,900

)

(139,277

)

(39,654

)

(313,831

)

Balance as of December 31, 2016

 

167,287

 

41,045

 

10,750

 

219,082

 

 


(*)                       See Note No. 35 Depreciation, Amortization and Impairment.

 

(**)                This amount does not include the depreciation of the year of the Investment Properties, amount is included in “Other Assets” for Ch$92 million (Ch$368 million as of December 31, 2016).

 

(***)         This amount does not include charge-offs provision of Property and Equipment of Ch$229 as of December 31, 2016.

 

47



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

16.                    Property and equipment, continued:

 

(c)                        As of March 31, 2017 and 2016, the Bank has operating lease agreements in which it acts as lessee that cannot be terminated unilaterally; information on future payments is detailed as follows:

 

 

 

 

 

Lease Contracts

 

 

 

Expense
for the
period

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year
and up
to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 2017

 

8,386

 

2,786

 

6,544

 

21,636

 

49,494

 

36,307

 

44,278

 

161,045

 

March 2016

 

7,948

 

2,637

 

5,240

 

20,697

 

41,733

 

26,366

 

39,916

 

136,589

 

 

As these lease contracts are operating leases under IAS 17 the leased assets are not presented in the Bank’s Interim Condensed Consolidated Statement of Financial Position.

 

The Bank has commercial leases of investment properties. These leases have an average life of 5 years. There are no restrictions for the tenant.

 

(d)                       As of March 31, 2017 and December 31, 2016, the Bank does not have any finance lease agreements, therefore, there are no property and equipment balances to be reported from such transactions as of March 31, 2017 and December 31, 2016.

 

48



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

17.                    Current Taxes and Deferred Taxes:

 

(a)                       Current Taxes:

 

As of each period end, the Bank and its subsidiaries have constituted a First Category Income Tax Provision, which was determined based on current tax regulations, and has been reflected in the statement of financial position net of taxes to be recovered or payable as applicable, detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income taxes

 

13,097

 

119,123

 

Tax Previous year

 

122,907

 

 

Tax on non-deductible expenses

 

1,401

 

3,521

 

Less:

 

 

 

 

 

Monthly prepaid taxes

 

(157,876

)

(126,266

)

Credit for training expenses

 

(2,031

)

(2,031

)

Others

 

(1,427

)

(1,004

)

Total

 

(23,929

)

(6,657

)

 

 

 

 

 

 

Tax rate

 

25.5

%

24.0

%

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

24,444

 

6,792

 

Current tax liabilities

 

(515

)

(135

)

Total tax receivable (payable)

 

23,929

 

6,657

 

 

 

(b)                     Income Tax:

 

The effect of the tax expense during the periods between January 1 and March 31, 2017 and 2016, broken down as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

14,335

 

19,816

 

Subtotal

 

14,335

 

19,816

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

13,144

 

1,491

 

Effect of exchange rates on deferred tax

 

(1,081

)

(1,517

)

Subtotal

 

12,063

 

(26

)

Non-deductible expenses (Art. 21 Income Tax Law)

 

1,401

 

550

 

Others

 

610

 

(288

)

Net charge to income for income taxes

 

28,409

 

20,052

 

 

49



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

17.                    Current and Deferred Taxes, continued:

 

(c)                        Reconciliation of effective tax rate:

 

The following is a reconciliation of the income tax rate to the effective rate applied to determine the Bank’s income tax expense as of March 31, 2017 and 2016:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

25.50

 

42,943

 

24.00

 

36,619

 

Additions or deductions

 

(0.33

)

(562

)

(0.48

)

(739

)

Subordinated debt (*)

 

(5.54

)

(9,334

)

(5.30

)

(8,086

)

Price-level restatement

 

(3.60

)

(6,065

)

(4.72

)

(7,201

)

Non-deductible expenses tax

 

0.83

 

1,401

 

0.36

 

550

 

Effect in deferred taxes (changes in tax rate)

 

(0.64

)

(1,081

)

(0.99

)

(1,517

)

Other

 

0.66

 

1,107

 

0.28

 

426

 

Effective rate and income tax expense

 

16.88

 

28,409

 

13.15

 

20,052

 

 


(*) The tax benefit associated with the dividend payment made to SAOS, as payment of the subordinated debt held with the Central Bank, should disappear as the liability of SM-Chile with the Central Bank is completely paid off.

 

The effective rate for income tax for 2017 is 16.88% (13.15% in 2016).

 

On September 29, 2014, Law 20,780 published in the Official Journal, amended the income tax and introduces various adjustments in the tax system.

 

On February 8, 2016, it was published Law 20,899, which made changes to the Law 20,780, specifically as it is related to the regime applicable to corporations.

 

Article 8 of Law 20,899 establishes that open corporations must apply the tax regime of first category with partial deduction of the credit in the final taxes, a regime characterized by the fact that shareholders will only be entitled to allocate against personal taxes (Global Supplementary or Additional), 65% of the first category tax paid by the company.

 

For this regime, the law establishes a gradual increase of first category tax rates according to the following table:

 

Year

 

Rate

 

2014

 

21.0

%

2015

 

22.5

%

2016

 

24.0

%

2017

 

25.5

%

2018

 

27.0

%

 

Additionally, according to No. 11 of Article 1 of Law 20,780, as from January 1, 2017, the rate of additional tax has been increased to rejected expenses of article 21 from 35% to 40 %.

 

50



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

17.                    Current and Deferred Taxes, continued:

 

(d)                       Effect of deferred taxes on income and equity:

 

The Bank and its subsidiaries have recorded the effects of deferred taxes in their financial statements. The effects of deferred taxes on assets, liabilities and income accounts are detailed as follows:

 

 

 

Balances
as of
December 

 

Effect on

 

Balances
as of
March 31, 

 

 

 

31, 2016

 

Income

 

Equity

 

2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit Differences:

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

204,056

 

(1,353

)

 

202,703

 

Personnel provisions

 

10,948

 

(6,450

)

 

4,498

 

Staff vacation

 

6,674

 

(79

)

 

6,595

 

Accrued interests and indexation adjustments from impaired loans

 

3,355

 

197

 

 

3,552

 

Staff severance indemnities provisions

 

970

 

(217

)

 

 

753

 

Provision of credit cards expenses

 

12,459

 

(2,177

)

 

10,282

 

Provision of accrued expenses

 

14,489

 

715

 

 

15,204

 

Leasing

 

37,119

 

1,648

 

 

38,767

 

Other adjustments

 

15,960

 

(3,379

)

 

12,581

 

Total debit differences

 

306,030

 

(11,095

)

 

 

294,935

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

Depreciation and price-level restatement of property and equipment

 

11,815

 

(516

)

 

11,299

 

Adjustment for valuation of financial assets available-for-sale

 

216

 

 

959

 

1,175

 

Transitory assets

 

3,617

 

1,096

 

 

4,713

 

Loans accrued to effective rate

 

2,252

 

(210

)

 

2,042

 

Other adjustments

 

6,417

 

598

 

 

7,015

 

Total credit differences

 

24,317

 

968

 

959

 

26,244

 

Deferred tax assets (liabilities), net

 

281,713

 

(12,063

)

(959

)

268,691

 

 

51



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current and Deferred Taxes, continued:

 

(e)                       Effect of deferred taxes on income and equity, continued:

 

The effects of deferred taxes on assets, liabilities and income accounts are detailed as follows:

 

 

 

Balance as
of
December

 

Effect on

 

Balance as
of
March 31,

 

Effect on

 

Balance as
of
December

 

 

 

31, 2015

 

Income

 

Equity

 

2016

 

Income

 

Equity

 

31, 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

178,168

 

(896

)

 

177,272

 

26,784

 

 

204,056

 

Personnel provisions

 

7,867

 

(3,946

)

 

3,921

 

7,027

 

 

10,948

 

Obligations with agreements to repurchase

 

 

 

 

 

 

 

 

Staff vacations

 

6,268

 

36

 

 

6,304

 

370

 

 

6,674

 

Accrued interest and indexation adjustments from impaired loans

 

4,024

 

(212

)

 

3,812

 

(457

)

 

3,355

 

Staff severance indemnities provision

 

1,352

 

(69

)

 

1,283

 

(268

)

(45

)

970

 

Provisions of credit card expenses

 

13,628

 

(280

)

 

13,348

 

(889

)

 

12,459

 

Provisions of accrued expenses

 

11,788

 

1,249

 

 

 

13,037

 

1,453

 

(1

)

14,489

 

Leasing

 

18,239

 

5,079

 

 

23,318

 

13,801

 

 

37,119

 

Other adjustments

 

14,638

 

944

 

 

15,582

 

378

 

 

15,960

 

Total debit differences

 

255,972

 

1,905

 

 

 

257,877

 

48,199

 

(46

)

306,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment and investment properties

 

13,163

 

455

 

 

13,618

 

(1,803

)

 

11,815

 

Adjustment for valuation financial assets available-for-sale

 

12,582

 

 

76

 

12,658

 

 

(12,442

)

216

 

Leasing equipment

 

 

 

 

 

 

 

 

Transitory assets

 

2,640

 

972

 

 

3,612

 

5

 

 

3,617

 

Derivative instruments adjustment

 

 

 

 

 

 

 

 

Accrued interest to effective rate

 

2,565

 

(535

)

 

2,030

 

222

 

 

2,252

 

Other adjustments

 

2,003

 

987

 

 

2,990

 

3,426

 

1

 

6,417

 

Total credit differences

 

32,953

 

1,879

 

76

 

34,908

 

1,850

 

(12,441

)

24,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (Liabilities) net

 

223,019

 

26

 

(76

)

222,969

 

46,349

 

12,395

 

281,713

 

 

52



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

18.           Other Assets:

 

(a)                  Item detail:

 

At the end of each period, other assets are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing (*)

 

102,853

 

103,078

 

 

 

 

 

 

 

Assets received or awarded as payment (**)

 

 

 

 

 

Assets awarded in judicial sale

 

8,333

 

7,282

 

Assets received in lieu of payment

 

6,237

 

6,117

 

Provision for assets received in lieu of payment

 

(2,183

)

(2,104

)

Subtotal

 

12,387

 

11,295

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Deposits by derivatives margin

 

141,883

 

178,529

 

Trading and brokerage (***)

 

28,087

 

32,243

 

Other accounts and notes receivable

 

27,160

 

52,080

 

Prepaid expenses

 

15,944

 

10,740

 

Investment properties

 

14,582

 

14,674

 

VAT receivable

 

10,335

 

13,414

 

Servipag available funds

 

9,269

 

14,482

 

Commissions receivable

 

6,832

 

6,714

 

Recoverable income taxes

 

4,004

 

6,278

 

Pending transactions

 

3,883

 

5,070

 

Rental guarantees

 

1,825

 

1,815

 

Materials and supplies

 

654

 

742

 

Recovered leased assets for sale

 

305

 

589

 

Accounts receivable for sale of assets received in lieu of payment

 

73

 

245

 

Others

 

14,901

 

10,197

 

Subtotal

 

279,737

 

347,812

 

Total

 

394,977

 

462,185

 

 


(*)                       These correspond to property and equipment to be given under a finance lease.

 

(**)                Assets received in lieu of payment are assets received as payment of customers’ past-due debts. The assets acquired must at no time exceed, in the aggregate, 20% of the Bank’s effective equity. These assets represent 0.1677% (0.1640% as of December 31, 2016) of the Bank’s effective equity.

 

The assets awarded at judicial sale are assets that have been acquired as payment of debts previously owed towards the Bank. The assets awarded at judicial sales are not subject to the aforementioned requirement. These properties are non- current assets available-for-sale. For most assets, the sale is expected to be completed within one year from the date on which the asset was received or acquired. If the asset in question is not sold within the year, it must be written off.

 

The provision for assets received in lieu of payment is recorded as indicated in the Compendium of Accounting Standards, Chapter B-5 No.3, which indicates to recognize a provision for the difference between the initial value plus any additions and its realizable value when the former is greater.

 

(***)         This item mainly includes simultaneous operations carried out by the subsidiary Banchile Corredores de Bolsa S.A.

 

53



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

18.                    Other Assets, continued:

 

(b)                       The changes of the provision for assets received in lieu of payment during the three-month period ended as of March 31, 2017 and 2016 are detailed as follows:

 

Provision for assets

 

MCh$

 

 

 

 

 

Balance as of January 1, 2016

 

176

 

Provisions used

 

(140

)

Provisions established

 

57

 

Provisions released

 

 

Balance as of March 31, 2016

 

93

 

Provisions used

 

(612

)

Provisions established

 

2,623

 

Provisions released

 

 

Balance as of December 31, 2016

 

2,104

 

Provisions used

 

(193

)

Provisions established

 

272

 

Provisions released

 

 

Balance as of March 31, 2017

 

2,183

 

 

19.                    Current accounts and Other Demand Deposits:

 

At the end of each period, current accounts and other demand deposits are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

6,879,238

 

6,907,655

 

Other demand deposits

 

872,440

 

856,711

 

Other demand deposits and accounts

 

570,987

 

556,782

 

Total

 

8,322,665

 

8,321,148

 

 

20.                    Savings accounts and Time Deposits:

 

At the end of each period, savings accounts and time deposits are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

10,131,885

 

10,277,292

 

Term savings accounts

 

211,319

 

208,435

 

Other term balances payable

 

71,090

 

67,174

 

Total

 

10,414,294

 

10,552,901

 

 

54



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

21.                    Borrowings from Financial Institutions:

 

(a)                       At the end of each period, borrowings from financial institutions are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

251,126

 

234,629

 

Bank of America

 

137,361

 

169,182

 

Sumitomo Mitsui Banking

 

125,514

 

127,447

 

HSBC Bank

 

112,766

 

114,488

 

The Bank of New York Mellon

 

92,523

 

114,096

 

Bank of Nova Scotia

 

85,865

 

 

Mizhuo Bank

 

59,417

 

60,340

 

Standard Chartered Bank

 

20,530

 

20,554

 

Zuercher Kantonalbank

 

13,892

 

14,107

 

Wells Fargo Bank

 

13,274

 

67,624

 

Commerzbank A.G.

 

4,301

 

3,242

 

Others

 

97

 

482

 

Borrowings and other obligations

 

 

 

 

 

Wells Fargo Bank

 

108,557

 

100,885

 

Bank Santander Euro

 

2,190

 

 

BNP Paribas

 

1,016

 

 

Deutsche Bank AG

 

718

 

3,411

 

Citibank N.A.

 

4

 

7,776

 

Others

 

567

 

1,760

 

Subtotal foreign trade financing

 

1,029,718

 

1,040,023

 

 

 

 

 

 

 

Chilean Central Bank

 

2

 

3

 

 

 

 

 

 

 

Total

 

1,029,720

 

1,040,026

 

 

(b)                     Chilean Central Bank Obligations

 

Debts with the Central Bank of Chile include credit lines for the renegotiation of loans and other Central Bank borrowings.

 

The total amounts of the debt to the Central Bank of Chile are as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Total credit lines for the renegotiation of loans

 

2

 

3

 

Total

 

2

 

3

 

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

22.                    Debt Issued:

 

At the end of each period, debt issued is detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

30,312

 

32,914

 

Bonds

 

5,906,554

 

5,431,575

 

Subordinated bonds

 

714,974

 

713,438

 

Total

 

6,651,840

 

6,177,927

 

 

During the period ended as of March 31, 2017, Banco de Chile issued bonds by an amount of Ch$603,451 million, of which corresponds to which correspond to Current Bonds and Short-Term Bonds by an amount of Ch$209,236 million and Ch$394,215 million respectively, according to the following details:

 

Current Bonds

 

Serie

 

Amount

 

Terms
Years

 

Rate
%

 

Currency

 

Issue date

 

Maturity date

 

 

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

BCHIBQ0915

 

58,643

 

13

 

3.00

 

UF

 

20/01/2017

 

20/01/2030

 

BCHIBH0915

 

56,338

 

9

 

2.70

 

UF

 

01/02/2017

 

01/02/2026

 

BCHIBP1215

 

58,157

 

13

 

3.00

 

UF

 

06/03/2017

 

06/03/2030

 

BCHIBC1215

 

30,544

 

6

 

2.50

 

UF

 

06/03/2017

 

06/03/2023

 

BCHIBC1215

 

5,554

 

6

 

2.50

 

UF

 

07/03/2017

 

07/03/2023

 

Total as of March 31, 2017

 

209,236

 

 

 

 

 

 

 

 

 

 

 

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

22.                     Debt Issued, continued:

 

Short Term Bonds

 

Counterparty

 

Amount 

 

Interest rate
%

 

Currency

 

Issued date

 

Maturity date

 

 

 

MCh$

 

 

 

 

 

 

 

 

 

Citibank N.A.

 

13,223

 

1.37

 

USD

 

05/01/2017

 

05/06/2017

 

Wells Fargo Bank

 

16,702

 

1.50

 

USD

 

06/01/2017

 

03/07/2017

 

Wells Fargo Bank

 

6,681

 

1.48

 

USD

 

06/01/2017

 

05/07/2017

 

Wells Fargo Bank

 

3,340

 

1.38

 

USD

 

06/01/2017

 

05/06/2017

 

Wells Fargo Bank

 

3,340

 

1.27

 

USD

 

06/01/2017

 

08/05/2017

 

Wells Fargo Bank

 

3,340

 

1.17

 

USD

 

06/01/2017

 

06/04/2017

 

Wells Fargo Bank

 

24,906

 

1.20

 

USD

 

09/01/2017

 

10/04/2017

 

Wells Fargo Bank

 

671

 

1.47

 

USD

 

09/01/2017

 

10/07/2017

 

Citibank N.A.

 

2,685

 

1.47

 

USD

 

09/01/2017

 

28/07/2017

 

Citibank N.A.

 

67,131

 

1.27

 

USD

 

09/01/2017

 

12/05/2017

 

Wells Fargo Bank

 

20,105

 

1.36

 

USD

 

10/01/2017

 

09/06/2017

 

Bofa Merrill Lynch

 

16,754

 

1.35

 

USD

 

10/01/2017

 

09/06/2017

 

Wells Fargo Bank

 

1,318

 

1.23

 

USD

 

13/01/2017

 

12/05/2017

 

Wells Fargo Bank

 

3,295

 

1.43

 

USD

 

13/01/2017

 

12/07/2017

 

Bofa Merrill Lynch

 

3,884

 

1.70

 

USD

 

07/02/2017

 

06/02/2018

 

Bofa Merrill Lynch

 

4,531

 

1.70

 

USD

 

07/02/2017

 

06/02/2018

 

Bofa Merrill Lynch

 

11,017

 

1.70

 

USD

 

08/02/2017

 

07/02/2018

 

Wells Fargo Bank

 

12,797

 

1.40

 

USD

 

10/02/2017

 

01/09/2017

 

Wells Fargo Bank

 

19,196

 

1.40

 

USD

 

10/02/2017

 

11/09/2017

 

Wells Fargo Bank

 

19,284

 

1.70

 

USD

 

13/02/2017

 

12/02/2018

 

Wells Fargo Bank

 

1,607

 

1.32

 

USD

 

13/02/2017

 

14/08/2017

 

Citibank N.A.

 

10,992

 

1.04

 

USD

 

15/02/2017

 

15/05/2017

 

Citibank N.A.

 

15,977

 

1.34

 

USD

 

15/02/2017

 

15/08/2017

 

Citibank N.A.

 

4,474

 

1.34

 

USD

 

15/02/2017

 

15/08/2017

 

Citibank N.A.

 

4,471

 

1.35

 

USD

 

16/02/2017

 

08/09/2017

 

Wells Fargo Bank

 

9,886

 

1.40

 

USD

 

21/03/2017

 

29/09/2017

 

Bofa Merrill Lynch

 

33,024

 

1.16

 

USD

 

24/03/2017

 

23/06/2017

 

Bofa Merrill Lynch

 

26,419

 

1.16

 

USD

 

24/03/2017

 

23/06/2017

 

Bofa Merrill Lynch

 

33,165

 

1.42

 

USD

 

30/03/2017

 

27/09/2017

 

Total as of March 31, 2017

 

394,215

 

 

 

 

 

 

 

 

 

 

As of March 31, 2017 the Bank has no issued subordinated bonds.

 

57



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

22.                     Debt Issued, continued:

 

 

During the year ended as of December 31, 2016, Banco de Chile issued bonds by an amount of Ch$1,420,037 million, of which corresponds to which correspond to Current Bonds, Short-Term Bonds and Subordinated bonds by an amount of Ch$804,979 million, Ch$532,852 million and Ch$82,206 million respectively, according to the following details:

 

Current Bonds

 

Serie

 

Amount

 

Terms
Years

 

Rate
%

 

Currency

 

Issue date

 

Maturity date

 

 

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

BCHIAR0613

 

8,497

 

10

 

3.60

 

UF

 

29/01/2016

 

29/01/2026

 

BCHIAR0613

 

10,869

 

10

 

3.60

 

UF

 

18/02/2016

 

18/02/2026

 

BCHIBJ0915

 

53,553

 

10

 

2.90

 

UF

 

25/05/2016

 

25/05/2026

 

BCHIBF0915

 

79,626

 

8

 

2.70

 

UF

 

25/05/2016

 

25/05/2024

 

BCHIBK0915

 

53,485

 

11

 

2.90

 

UF

 

25/05/2016

 

25/05/2027

 

BCHIBL1115

 

79,806

 

11

 

2.90

 

UF

 

25/05/2016

 

25/05/2027

 

BCHIBA0815

 

53,480

 

5

 

2.50

 

UF

 

29/06/2016

 

29/06/2021

 

BCHIBI1115

 

80,405

 

10

 

2.90

 

UF

 

29/06/2016

 

29/06/2026

 

BCHIBB0815

 

6,706

 

6

 

2.50

 

UF

 

05/07/2016

 

05/07/2022

 

BCHIBB0815

 

46,950

 

6

 

2.50

 

UF

 

06/07/2016

 

06/07/2022

 

BONO USD

 

19,705

 

5

 

1.97

 

USD

 

05/08/2016

 

05/08/2021

 

BONO USD

 

68,060

 

5

 

1.96

 

USD

 

01/09/2016

 

01/09/2021

 

BCHIBM0815

 

85,148

 

12

 

2.90

 

UF

 

28/09/2016

 

28/09/2028

 

BONO CHF

 

101,560

 

8

 

0.25

 

CHF

 

11/11/2016

 

11/11/2024

 

BONO JPY

 

57,129

 

5

 

0.35

 

JPY

 

21/12/2016

 

21/12/2021

 

Total as of December 31, 2016

 

804,979

 

 

 

 

 

 

 

 

 

 

 

 

58



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

22.                    Debt Issued, continued:

 

Short Term Bonds

 

Counterparty

 

Amount 

 

Interest rate
%

 

Currency

 

Issued date

 

Maturity date

 

 

 

MCh$

 

 

 

 

 

 

 

 

 

Merrill Lynch

 

14,717

 

0.94

 

USD

 

04/01/2016

 

05/07/2016

 

JP. Morgan Chase

 

30,879

 

0.70

 

USD

 

05/01/2016

 

04/04/2016

 

Wells Fargo Bank

 

10,883

 

0.62

 

USD

 

14/01/2016

 

13/04/2016

 

Citibank N.A.

 

10,810

 

0.95

 

USD

 

25/01/2016

 

22/07/2016

 

Citibank N.A.

 

10,723

 

0.75

 

USD

 

27/01/2016

 

23/05/2016

 

Citibank N.A.

 

11,362

 

0.95

 

USD

 

28/01/2016

 

27/07/2016

 

Citibank N.A.

 

3,551

 

0.75

 

USD

 

28/01/2016

 

27/05/2016

 

Merrill Lynch

 

3,535

 

0.90

 

USD

 

03/02/2016

 

02/08/2016

 

Merrill Lynch

 

10,745

 

0.68

 

USD

 

03/02/2016

 

04/05/2016

 

JP. Morgan Chase

 

19,943

 

0.65

 

USD

 

04/04/2016

 

01/07/2016

 

Merrill Lynch

 

4,689

 

1.25

 

USD

 

04/05/2016

 

28/04/2017

 

Merrill Lynch

 

13,296

 

0.95

 

USD

 

06/05/2016

 

03/11/2016

 

Citibank N.A.

 

12,217

 

0.77

 

USD

 

10/05/2016

 

08/09/2016

 

Wells Fargo Bank

 

10,181

 

1.07

 

USD

 

10/05/2016

 

10/02/2017

 

Merrill Lynch

 

10,203

 

0.56

 

USD

 

11/05/2016

 

12/07/2016

 

Citibank N.A.

 

41,097

 

0.59

 

USD

 

12/05/2016

 

11/07/2016

 

Citibank N.A.

 

10,274

 

0.98

 

USD

 

12/05/2016

 

09/11/2016

 

Citibank N.A.

 

18,155

 

0.79

 

USD

 

16/05/2016

 

16/09/2016

 

Citibank N.A.

 

27,614

 

0.59

 

USD

 

18/05/2016

 

18/07/2016

 

Citibank N.A.

 

1,990

 

0.98

 

USD

 

15/06/2016

 

15/11/2016

 

Wells Fargo Bank

 

11,462

 

1.25

 

USD

 

22/06/2016

 

21/06/2017

 

JP. Morgan Chase

 

10,314

 

0.70

 

USD

 

01/07/2016

 

03/10/2016

 

Merrill Lynch

 

13,266

 

0.71

 

USD

 

05/07/2016

 

04/10/2016

 

Citibank N.A.

 

33,133

 

1.04

 

USD

 

06/07/2016

 

05/01/2017

 

Wells Fargo Bank

 

3,330

 

1.02

 

USD

 

07/07/2016

 

28/12/2016

 

Merrill Lynch

 

6,660

 

1.00

 

USD

 

07/07/2016

 

09/01/2017

 

Citibank N.A.

 

3,304

 

0.74

 

USD

 

11/07/2016

 

19/10/2016

 

Merrill Lynch

 

3,282

 

1.02

 

USD

 

13/07/2016

 

09/01/2017

 

Wells Fargo Bank

 

1,969

 

0.84

 

USD

 

13/07/2016

 

10/11/2016

 

Wells Fargo Bank

 

32,548

 

1.05

 

USD

 

14/07/2016

 

10/01/2017

 

Merrill Lynch

 

9,764

 

1.05

 

USD

 

14/07/2016

 

11/01/2017

 

Merrill Lynch

 

3,906

 

1.30

 

USD

 

14/07/2016

 

12/07/2017

 

JP. Morgan Chase

 

12,368

 

0.78

 

USD

 

14/07/2016

 

14/10/2016

 

Citibank N.A.

 

25,896

 

0.83

 

USD

 

15/07/2016

 

13/12/2016

 

Citibank N.A.

 

13,410

 

0.87

 

USD

 

09/09/2016

 

06/12/2016

 

Citibank N.A.

 

6,700

 

0.85

 

USD

 

12/09/2016

 

06/12/2016

 

Merrill Lynch

 

18,005

 

1.26

 

USD

 

07/10/2016

 

05/04/2017

 

JP. Morgan Chase

 

12,739

 

1.06

 

USD

 

14/10/2016

 

15/02/2017

 

Citibank N.A.

 

33,932

 

0.91

 

USD

 

18/11/2016

 

15/02/2017

 

Total as of December 31, 2016

 

532,852

 

 

 

 

 

 

 

 

 

 

Subordinated bonds

 

Serie

 

Amount

 

Terms
Years

 

Interest rate
%

 

Currency

 

Issue date

 

Maturity date

 

 

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

UCHIG1111

 

30,797

 

25

 

3.75

 

UF

 

18/08/2016

 

18/08/2041

 

UCHIG1111

 

9,258

 

25

 

3.75

 

UF

 

01/09/2016

 

01/09/2041

 

UCHIG1111

 

42,151

 

25

 

3.75

 

UF

 

02/09/2016

 

02/09/2041

 

Total as of December 31, 2016

 

82,206

 

 

 

 

 

 

 

 

 

 

 

 

59



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

22.                    Debt Issued, continued:

 

 

During the periods of March 2017 and December 2016, the Bank has not been in default of principal and interest on its debt instruments. Likewise, there have been no breaches of covenants and other commitments associated with the debt instruments issued.

 

23.                    Other Financial Obligations:

 

At the end of each period, other financial obligations are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other Chilean obligations

 

113,966

 

149,603

 

Public sector obligations

 

35,772

 

36,596

 

Total

 

149,738

 

186,199

 

 

24.                    Provisions:

 

(a)                       At the end of each period, provisions and accrued expenses are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provisions for minimum dividends (*)

 

73,529

 

285,233

 

Provisions for personnel benefits and payroll expenses

 

53,477

 

83,345

 

Provisions for contingent loan risks

 

56,484

 

53,681

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions (**)

 

213,252

 

213,252

 

Country risk provisions

 

4,954

 

4,620

 

Other provisions for contingencies

 

21,845

 

21,893

 

Total

 

423,541

 

662,024

 

 


(*)                  See Note No. 27 (d).

 

(**)           Additional provision has been made for Ch$52,075 million during period 2016. See Note No. 24 (b).

 

60



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

24.                    Provisions, continued:

 

(b)                       The following table details the movements in provisions and accrued expenses during the period 2017 and 2016:

 

 

 

Minimum

 

Personnel
benefits and

 

Contingent

 

Additional
loan

 

Country risk
provisions and
other

 

 

 

 

 

dividends

 

payroll

 

loan Risks

 

provisions

 

contingencies

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2016

 

324,469

 

74,791

 

59,213

 

161,177

 

19,393

 

639,043

 

Provisions established

 

66,641

 

16,693

 

2,622

 

 

17

 

85,973

 

Provisions used

 

(324,469

)

(37,472

)

 

 

 

(361,941

)

Provisions released

 

 

 

 

 

 

 

Balances as of March 31, 2016

 

66,641

 

54,012

 

61,835

 

161,177

 

19,410

 

363,075

 

Provisions established

 

218,592

 

51,129

 

 

52,075

 

7,103

 

328,899

 

Provisions used

 

 

(21,796

)

 

 

 

(21,796

)

Provisions released

 

 

 

(8,154

)

 

 

(8,154

)

Balances as of December 31, 2016

 

285,233

 

83,345

 

53,681

 

213,252

 

26,513

 

662,024

 

Provisions established

 

73,529

 

14,537

 

2,803

 

 

286

 

91,155

 

Provisions used

 

(285,233

)

(44,405

)

 

 

 

(329,638

)

Provisions released

 

 

 

 

 

 

 

Balances as of March 31, 2017

 

73,529

 

53,477

 

56,484

 

213,252

 

26,799

 

423,541

 

 

(c)                      Provisions for personnel benefits and payroll:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Short-term personnel benefits

 

13,829

 

37,868

 

Staff accrued vacation

 

25,001

 

25,539

 

Staff severance indemnities

 

8,543

 

8,851

 

Other benefits

 

6,104

 

11,087

 

Total

 

53,477

 

83,345

 

 

61



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

24.                    Provisions, continued:

 

(d)                     Staff severance indemnities:

 

(i)                        Movement in the staff severance indemnities are as follow:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Opening defined benefit obligation

 

8,851

 

10,728

 

(Decrease) Increase in provisions

 

(41

)

36

 

Benefit paid

 

(267

)

(464

)

Effect of change in actuarial factors

 

 

 

Total

 

8,543

 

10,300

 

 

(ii)                     Net benefits expenses:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Increase (Decrease) in provisions

 

(409

)

(436

)

Interest cost of benefits obligations

 

368

 

472

 

Effect of change in actuarial factors

 

 

 

Net benefit expenses

 

(41

)

36

 

 

(iii)                  Assumptions used to determine pension obligations:

 

The main assumptions used in the determination of severance indemnity obligations for the Bank’s plan are shown below:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

%

 

%

 

 

 

 

 

 

 

Discount rate

 

4.29

 

4.29

 

Annual salary increase

 

4.56

 

4.56

 

Payment probability

 

99.99

 

99.99

 

 

The most recent actuarial valuation of the present value of the benefit plan obligation was carried out as of December 31, 2016.

 

62



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

24.                    Provisions, continued:

 

(e)                        Changes in provisions for incentive plans:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

37,868

 

34,307

 

Provisions established

 

7,098

 

7,887

 

Provisions used

 

(31,137

)

(31,553

)

Provisions release

 

 

 

Total

 

13,829

 

10,641

 

 

(f)                         Changes in vacations accruals:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

25,539

 

25,480

 

Provisions established

 

1,917

 

1,909

 

Provisions used

 

(2,455

)

(1,870

)

Provisions release

 

 

 

Total

 

25,001

 

25,519

 

 

(g)                        Employee share-based benefits provision:

 

As of March 31, 2017 and 2016, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of March 31, 2017 and December 31, 2016, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$56,484 million (Ch$53,681 million as of December 31, 2016).  See Note No. 26 (d).

 

63



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

25.                    Other Liabilities:

 

At the end of each period, other liabilities are detailed as follows:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable (*)

 

156,573

 

146,432

 

Unearned income

 

5,680

 

6,077

 

Dividends payable

 

1,208

 

1,310

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Documents intermediated (**)

 

43,044

 

52,314

 

Cobranding

 

41,263

 

47,462

 

Securities unliquidated

 

13,212

 

12,376

 

VAT debit

 

9,309

 

12,549

 

Transactions in progress

 

1,889

 

757

 

Insurance payments

 

630

 

163

 

Others

 

13,207

 

12,586

 

Total

 

286,015

 

292,026

 

 


(*)             It comprises obligations that do not correspond to transactions in the line of business, such as withholding tax, pension and healthcare contributions, insurance payable, balances of prices for the purchase of materials and provisions for expenses pending payment.

 

(**)      This item mainly includes financing of simultaneous operations performed by subsidiary Banchile Corredores de Bolsa S.A.

 

64



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

26.                    Contingencies and Commitments:

 

(a)                       Commitments and responsibilities accounted for in off-balance-sheet accounts:

 

In order to satisfy its customers’ needs, the Bank entered into several irrevocable commitments and contingent obligations. Although these obligations are not recognized in the Interim Condensed Consolidated Statement of Financial Position, they contain credit risks and, therefore, form part of the Bank’s overall risk.

 

The Bank and its subsidiaries record the following balances related to such commitments and responsibilities, which fall within its line of business, in off-balance-sheet accounts:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and surety bonds

 

340,234

 

279,362

 

Confirmed foreign letters of credit

 

73,598

 

64,044

 

Issued letters of credit

 

145,023

 

152,118

 

Bank guarantees

 

2,125,843

 

2,150,307

 

Immediately available credit lines

 

7,525,704

 

7,572,687

 

Other commitments

 

129,916

 

148,190

 

 

 

 

 

 

 

Transactions on behalf of third parties

 

 

 

 

 

Collections

 

189,951

 

137,259

 

Third-party resources managed by the Bank:

 

 

 

 

 

Financial assets managed on behalf of third parties

 

6,456

 

39,714

 

Other Financial assets managed on behalf of third parties

 

 

 

Financial assets acquired on its own behalf

 

185,858

 

174,022

 

Other Financial assets acquired on its own behalf

 

 

 

 

 

 

 

 

 

Fiduciary activities

 

 

 

 

 

Securities held in safe custody in the Bank

 

10,430,268

 

9,586,026

 

Securities held in safe custody in other entities

 

6,116,267

 

5,607,815

 

Total

 

27,269,118

 

25,911,544

 

 

65



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

26.                    Contingencies and Commitments, continued:

 

(b)                     Lawsuits and legal proceedings:

 

(b.1)          Legal contingencies within the ordinary course of business:

 

At the date of issuance of these consolidated financial statements, there are legal actions filed against the Bank and its subsidiaries related with the ordinary course operations. As of March 31, 2017 the Bank has established provisions for this concept in the amount of Ch$21,582 million (Ch$21,630 million as of December 31, 2016), recorded within “Provisions” in the Statement of Financial Position.

 

Among the most significant lawsuits are the following:

 

-   Collective demand filed by the National Consumer Service (Servicio Nacional del Consumidor) in accordance with Law No. 19,496. This legal action seeks to challenge certain clauses of the “Person Products Unified Agreement” (Contrato Unificado de Productos de Personas) regarding fees on credit lines for overdraft and validity of the tacit consent to changes in fees, charges and other conditions in consumer contracts. To date the probationary period has been concluded.

 

The estimated end dates of the respective litigations are as follows:

 

 

 

As of March 31, 2017

 

 

 

2017

 

2018

 

2019

 

2020

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Legal contingencies

 

21,269

 

266

 

47

 

 

21,582

 

 

(b.2)          Contingencies for significant lawsuits:

 

As of March 31, 2017 and December 31, 2016 there are not any significant lawsuits, where the Bank is involved, that affect or may affect these consolidated financial statements.

 

66



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted:

 

i.                              In subsidiary Banchile Administradora General de Fondos S.A.:

 

In compliance with Article No, 12 of Law No, 20,712, Banchile Administradora General de Fondos S.A., has designated Banco de Chile as the representative of the beneficiaries of the guarantees it has established and in that character the Bank has issued bank guarantees totaling UF 2,811,700, maturing January 10, 2018 (UF 2,642,000, maturing on January 10, 2017 as of December 31, 2016). The subsidiary took a policy with Mapfre Seguros Generales S.A. for the Real State Funds by a guaranteed amount of UF 332,900.

 

As of March 31, 2017 and 2016 the Bank has not guaranteed mutual funds.

 

In compliance to stablish by the Superintendence of Securities and Insurance in letter f) of Circular 1,894 of September 24, 2008, the entity has constituted guarantees, by management portfolio, in benefit of investor. Such guarantee corresponds to a bank guarantee for UF 372,200, with maturity on January 10, 2018.

 

ii.                          In subsidiary Banchile Corredores de Bolsa S.A.:

 

For the purposes of ensuring correct and complete compliance with all of its obligations as Stock Brokerage entity, in conformity with the provisions of Article 30 and subsequent Articles of Law 18,045 on Securities Markets, the subsidiary established a guarantee in an insurance policy for UF 20,000, insured by HDI Seguros de Garantía y Créditos S.A., that matures April 22, 2018, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Guarantees:

 

 

 

 

 

Shares to secure short-sale transactions in:

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

16,624

 

17,750

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

18,225

 

21,517

 

 

 

 

 

 

 

Shares to secure short-purchase transactions in:

 

 

 

 

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

1,088

 

956

 

Fixed income securities to ensure system CCLV, Securities Exchange of the Santiago, Stock Exchange

 

3,996

 

2,992

 

Fixed income securities to secure loans of shares, Chilean Electronic Stock Exchange, Stock Exchange

 

 

 

Shares delivered to ensure equity loan, Chilean Electronic Stock Exchange, Stock Exchange

 

439

 

610

 

Securities Exchange of the Santiago, Stock Exchange

 

3,469

 

884

 

Total

 

43,841

 

44,709

 

 

67



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted, continued:

 

ii.                          In subsidiary Banchile Corredores de Bolsa S.A., continued:

 

In conformity with the provisions of internal stock market regulations, and for the purpose of securing the broker’s correct performance, the company established a pledge on its share of the Santiago Stock Exchange in favor of that institution, as recorded in Public Deed on September 13, 1990, signed before Santiago public notary Mr. Raul Perry Pefaur, and on its share in the Electronic Stock Exchange of Chile in favor of that institution, as recorded in a contract entered into by both parties on May 16, 1990.

 

Banchile Corredores de Bolsa S.A. keeps an insurance policy current with AIG Chile — Compañía de Seguros Generales S.A. that expires January 2, 2018, and that covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

According to disposition of Chilean Central Bank, it was constituted a bank guarantee corresponding to UF 10,500, with purposes to comply with the contract SOMA (Contract for Service System Open Market Operations) of Chilean Central Bank. This bank guarantee is revaluated in UF to fixed term, not endorsable with maturity of July 20, 2017.

 

It was constituted a bank guarantee No. 358131-4 corresponds to UF 229,100, in benefits of investors with contracts of portfolio management.  This bank guarantee is revaluated in UF to fixed term, not endorsable with maturity of January 10, 2018.

 

It was constituted a cash guarantee for an amount of US$122,494.32, whose purpose is to comply obligations with Pershing, by operations made through this broker.

 

iii.                      In subsidiary Banchile Corredores de Seguros Ltda.:

 

According to established in article No. 58, letter D of D.F.L. 251, as of March 31, 2017 the entity maintains two insurance policies that protect it in the face of possible damages that it could affect it, due to infractions of the law, regulations and complementary rules that regulate insurance brokers, and when the non-compliance is from acts, mistakes or omissions of the brokers, its represents, agent or dependent that participate in the intermediation.

 

The policies contracted are the following:

 

Matter insured

 

Amount Insured (UF)

 

 

 

 

 

Responsibility for errors and omissions policy

 

60,000

 

Civil responsibility policy

 

500

 

 

68



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

26.                    Contingencies and Commitments, continued:

 

(d)                     Provisions for contingencies loans:

 

Established provisions for credit risk from contingencies operations are the followings:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Free credit lines available

 

33,938

 

30,799

 

Bank guarantees

 

18,969

 

19,159

 

Guarantees and surety bonds

 

2,895

 

3,028

 

Letters of credit

 

470

 

509

 

Other commitments

 

212

 

186

 

Total

 

56,484

 

53,681

 

 

(e)                      On January 30, 2014, the Superintendency of Securities and Insurance of Chile filed administrative charges against Banchile Corredores de Bolsa S.A., considering that it would have violated of the second paragraph of Article 53 of the Securities Market Law in relation to certain transactions carried out during 2009, 2010 and 2011 with shares of Sociedad Química y Minera de Chile S.A. (SQM). In relation to the preceding, the paragraph 2 of Article 53 of the Securities Market Law states that “... No person may carry on transactions or induce or attempt to induce the purchase or sale of securities, whether or not governed by this law, by any deceptive or fraudulent act, practice, mechanism or artifice”.

 

On January 30, 2014, the Superintendency of Securities and Insurance (SVS) fined Banchile Corredores de Bolsa S.A to pay a fine of 50,000 UF, considering that it would have violated paragraph 2 of Article 53 of the Securities Act by acting as an intermediary in a share purchase operations SQM-A in 2011.

 

Banchile Corredores de Bolsa S.A., filed before the Eleventh Civil Court of Santiago a claim against Exempt Resolution No. 270 of October 30, 2014 of the Superintendency of Securities and Insurance (SVS), intended to annul the fine. This complaint was accumulated trial Case No. 25.795-2014, of the 22nd Civil Court of Santiago. To date the replacement resources submitted have not been resolved by the parties on the resolution that received the case to trial.

 

According to the provisioning policy, the company has not made provisions because this trial has not yet been ruled as also considering that the legal position of the same advisers estimate that there are solid grounds for that hosting the claim.

 

69



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

27.                    Equity:

 

(a)  Capital:

 

(i)        Authorized, subscribed and paid shares:

 

As of March 31, 2017, the paid-in capital of Banco de Chile is represented by 97,624,347,430 registered shares (97,624,347,430 shares as of December 31, 2016), with no par value, fully paid and distributed.

 

(ii) Shares:

 

(ii.1)                      On March 23, 2017 the Extraordinary Shareholders approved the capitalization of 40% of the distributable net income obtained during the fiscal year ending as of December 31, 2016.  At the end of this present financial statement it has not issued fully-paid in shares.

 

(ii.2)                        The following table shows the share movements from December 31, 2015 to March 31, 2017:

 

 

 

Total

 

 

 

Ordinary Shares

 

 

 

 

 

As of December 31, 2015

 

96,129,146,433

 

 

 

 

 

Capitalization of earning — Issue fully paid-in shares (*)

 

1,495,200,997

 

Total shares as of December 31, 2016

 

97,624,347,430

 

 

 

 

 

Total shares as March 31, 2017

 

97,624,347,430

 

 


(*) Issue and distribution made on July 7, 2016.

 

70



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

27.                    Equity, continued:

 

(b)                     Distributable income:

 

For purposes of Law No. 19,396 (in particular Articles 24, 25 and 28 of such law) and the Central Bank Contract —between Banco de Chile and Sociedad Matriz del Banco de Chile S.A.- Banco de Chile’s distributable net income will be determined by subtracting or adding to net income the correction of the value of the paid-in capital and reserves according to the variation of the Consumer Price Index between November of the fiscal year prior to the one in which the calculation is made and November of the fiscal year in which the calculation is made.  Provisional Article four shall be in force until the obligation of Law No. 19,396 owed by Sociedad Matriz del Banco de Chile S.A., directly or through its subsidiary SAOS has been fully paid. The above described agreementAgreement was subject to the consideration of the Council of the Central Bank of Chile, and such entity approved, in ordinary meeting that took place on December 3, 2009.

 

The distributable income for the period ended as of March 31, 2017 ascend to Ch$122,549 million (Ch$475,388 million as of December 31, 2016).

 

As stated, the retention of earnings for the year ended as of December 31, 2016,  made in March of 2017, ascend to Ch$76,861 million (Ch$95,467 million of income for the year ended as of December 31, 2015, retained in March of 2016).

 

(c)                       Approval and payment of dividends:

 

At the Ordinary Shareholders’ Meeting held on March 23, 2017, the Bank’s shareholders agreed to distribute and pay dividend No. 205 amounting to Ch$2.92173783704  per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2016. The dividend of period 2017 amounted Ch$342,034 million.

 

At the Ordinary Shareholders’ Meeting held on March 24, 2016, the Bank’s shareholders agreed to distribute and pay dividend No. 204 amounting to Ch$3.37534954173 per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2015. The dividend of period 2016 amounted Ch$366,654 million.

 

(d)                      Provision for minimum dividends:

 

In January 2016, the Board of Directors established, for minimum dividend purpose, a 60% provision on net distributable income. Accordingly, the Bank recorded in the liability “Provisions” an amount of Ch$73,529 million (Ch$285,233 million in December 2016), reflecting as a counterpart an equity reduction for the same amount in “Retained earnings”.

 

71



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

27.                    Equity, continued:

 

(e)                      Earnings per share:

 

(i)                          Basic earnings per share:

 

Basic earnings per share are determined by dividing the net income attributable to the Bank shareholders in a period by the weighted average number of shares outstanding during the period, excluding the average number of own shares maintained at the long period.

 

(ii)                     Diluted earnings per share:

 

Diluted earnings per share are determined in the same way as Basic Earnings, but the weighted average number of outstanding shares is adjusted to take into account the potential diluting effect of stock options, warrants, and convertible debt.

 

The basic and diluted earnings per share as of March 31, 2017 and 2016 are shown in the following table shows the income and share data used in the calculation of EPS:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

Basic earnings per share:

 

 

 

 

 

Net profits attributable to ordinary equity holders of the bank (in millions)

 

139,993

 

132,527

 

Weighted average number of ordinary shares

 

97,624,347,430

 

97,624,347,430

 

Earning per shares (in Chilean pesos) (*)

 

1.43

 

1.36

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

Net profits attributable to ordinary equity holders of the bank (in millions)

 

139,993

 

132,527

 

Weighted average number of ordinary shares

 

97,624,347,430

 

97,624,347,430

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

97,624,347,430

 

97,624,347,430

 

Diluted earnings per share (in Chilean pesos) (*)

 

1.43

 

1.36

 

 


(*)             As of March 31, 2017 earning per shares considers the effect of fully paid-in shares, no par value, issued in 2016.

 

As of March 31, 2017 and 2016, the Bank did not have any instruments that could lead to a dilution of its ordinary shares.

 

72



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity, continued:

 

(f)                       Other comprehensive income:

 

Cash flow hedge adjustment it consists in the portion of income of hedge instruments registered in equity produced in a cash flow hedge,  During the period of 2017 it was made a net debit to equity for an amount of Ch$4,855 million (debit to equity for Ch$3,992 million as of March 31, 2016). The income tax effect represented a credit to equity of Ch$1,238 million (credit of Ch$958 million in 2016).

 

The fair market value adjustment for available-for-sale instruments is generated by fluctuations in the fair value of that portfolio, with a charge or credit to equity. During the period of 2017 it was made a net credit to equity for an amount of Ch$3,768 million (net credit to equity for Ch$320 million as of March 31, 2016). The deferred tax effect meant a debit to equity of Ch$959 million (a charge of Ch$76 million in 2016).

 

The cumulative translation adjustment is generated from the Bank’s translation of its investments in foreign companies, as it records the effects of foreign currency translation for these items in equity. There are no variations on this concept in 2017 (debit to equity for Ch$1 in 2016).

 

73



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.       Interest Revenue and Expenses:

 

(a)                     On the Interim Condensed Consolidated Financial Statement closing date, the composition of income from interest and adjustments, not including the net loss from hedge accounting, is as follows:

 

 

 

March 2017

 

March 2016

 

 

 

 

 

 

 

Prepaid 

 

 

 

 

 

 

 

Prepaid 

 

 

 

 

 

Interest

 

Adjustment

 

fees

 

Total

 

Interest

 

Adjustment

 

fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

176,895

 

23,824

 

898

 

201,617

 

174,823

 

35,640

 

551

 

211,014

 

Consumer loans

 

152,387

 

328

 

2,331

 

155,046

 

147,704

 

379

 

2,198

 

150,281

 

Residential mortgage loans

 

68,043

 

32,655

 

934

 

101,632

 

63,438

 

45,730

 

1,057

 

110,225

 

Financial investment

 

4,283

 

778

 

 

5,061

 

7,773

 

1,856

 

 

9,629

 

Repurchase agreements

 

442

 

 

 

442

 

425

 

 

 

425

 

Loans and advances to banks

 

6,151

 

 

 

6,151

 

7,878

 

 

 

7,878

 

Other interest revenue

 

708

 

569

 

 

1,277

 

365

 

419

 

 

784

 

Total

 

408,909

 

58,154

 

4,163

 

471,226

 

402,406

 

84,024

 

3,806

 

490,236

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio in 2017 by Ch$1,073 million (Ch$1,852 million in 2016).

 

(b)                       At the each period end, the stock of interest income not recognized in income is the following:

 

 

 

March 2017

 

March 2016

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

7,398

 

1,351

 

8,749

 

7,455

 

3,146

 

10,601

 

Residential mortgage loans

 

2,758

 

1,912

 

4,670

 

2,253

 

2,102

 

4,355

 

Consumer loans

 

71

 

15

 

86

 

67

 

9

 

76

 

Total

 

10,227

 

3,278

 

13,505

 

9,775

 

5,257

 

15,032

 

 

74



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.                    Interest Revenue and Expenses, continued:

 

(c)                        At the each period end, interest and adjustment expenses (not including hedge gain) are detailed as follows:

 

 

 

March 2017

 

March 2016

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

75,493

 

8,053

 

83,546

 

77,988

 

14,077

 

92,065

 

Debt issued

 

45,236

 

23,081

 

68,317

 

44,440

 

31,118

 

75,558

 

Other financial obligations

 

382

 

38

 

420

 

414

 

79

 

493

 

Repurchase agreements

 

1,578

 

 

1,578

 

1,259

 

 

1,259

 

Borrowings from financial institutions

 

3,669

 

 

3,669

 

3,322

 

 

3,322

 

Demand deposits

 

48

 

1,441

 

1,489

 

168

 

1,704

 

1,872

 

Other interest expenses

 

1

 

109

 

110

 

 

157

 

157

 

Total

 

126,407

 

32,722

 

159,129

 

127,591

 

47,135

 

174,726

 

 

(d)                       As of March 31, 2017 and 2016, the Bank uses cross currency and interest rate swaps to hedge its position on the fair value of corporate bonds and commercial loans and cross currency swaps to hedge its obligations with foreign banks and bonds issued abroad.

 

 

 

March 2017

 

March 2016

 

 

 

Income

 

Expense

 

Total

 

Income

 

Expense

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from fair value accounting hedges

 

750

 

 

750

 

 

 

 

Loss from fair value accounting hedges

 

(1,036

)

 

(1,036

)

(5,658

)

 

(5,658

)

Gain from cash flow accounting hedges

 

4,232

 

7,727

 

11,959

 

109,643

 

112,592

 

222,235

 

Loss from cash flow accounting hedges

 

(18,098

)

(1,825

)

(19,923

)

(128,777

)

(106,424

)

(235,201

)

Net gain on hedge items

 

(307

)

 

(307

)

4,285

 

 

4,285

 

Total

 

(14,459

)

5,902

 

(8,557

)

(20,507

)

6,168

 

(14,339

)

 

(e)                        At the each period end, the detail of income from suspended interest is as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

471,226

 

490,236

 

Interest expense

 

(159,129

)

(174,726

)

 

 

 

 

 

 

Subtotal interest income

 

312,097

 

315,510

 

 

 

 

 

 

 

Net gain (loss) from accounting hedges

 

(8,557

)

(14,339

)

 

 

 

 

 

 

Total net interest income

 

303,540

 

301,171

 

 

75



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

29.                    Income and Expenses from Fees and Commissions:

 

At the each period end, the income and expenses for fees and commissions shown in the Interim Condensed Consolidated Statements of Income refer to the following items:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

38,990

 

35,769

 

Investments in mutual funds and others

 

19,848

 

19,071

 

Collections and payments

 

11,995

 

12,148

 

Portfolio management

 

10,454

 

9,912

 

Fees for insurance transactions

 

7,282

 

6,398

 

Guarantees and letters of credit

 

5,979

 

5,693

 

Use of distribution channel

 

4,155

 

4,700

 

Brand use agreement

 

3,603

 

3,509

 

Trading and securities management

 

3,505

 

3,134

 

Financial advisory services

 

1,325

 

650

 

Lines of credit and overdrafts

 

1,287

 

1,697

 

Other fees earned

 

5,389

 

4,955

 

Total income from fees and commissions

 

113,812

 

107,636

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Credit card transactions

 

(21,046

)

(25,366

)

Interbank transactions

 

(2,941

)

(2,178

)

Collections and payments

 

(1,514

)

(1,551

)

Securities transactions

 

(859

)

(766

)

Sales force fees

 

(46

)

(148

)

Other fees

 

(185

)

(217

)

Total expenses from fees and commissions

 

(26,591

)

(30,226

)

 

76



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

30.                    Net Financial Operating Income:

 

The gains (losses) from trading and brokerage activities are detailed as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Financial assets held-for-trading

 

20,715

 

17,334

 

Sale of available-for-sale instruments

 

788

 

247

 

Sale of loan portfolios

 

556

 

2,310

 

Net income on other transactions

 

131

 

171

 

Trading derivative

 

(10,456

)

17,622

 

Total

 

11,734

 

37,684

 

 

31.                    Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Indexed foreign currency, net

 

20,785

 

47,101

 

Translation difference, net

 

(800

)

(6,090

)

Gain from accounting hedges

 

(6,097

)

(53,003

)

Total

 

13,888

 

(11,992

)

 

77



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.       Provisions for Loan Losses:

 

The movement during the period ended of 2017 and 2016, by concept of provisions, is summarized as follows:

 

 

 

 

 

Loans to customers

 

 

 

 

 

 

 

 

 

Loans and advance
to banks

 

Commercial Loans

 

Mortgage Loans

 

Consumer Loans

 

Subtotal

 

Contingent Loans

 

Total

 

 

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Provisions established:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

(28

)

 

 

 

 

 

 

 

 

 

 

 

(28

)

 

- Group provisions

 

 

 

(5,652

)

(9,762

)

(1,486

)

(983

)

(64,815

)

(62,458

)

(71,953

)

(73,203

)

(3,021

)

(3,978

)

(74,974

)

(77,181

)

Provisions established, net

 

(28

)

 

(5,652

)

(9,762

)

(1,486

)

(983

)

(64,815

)

(62,458

)

(71,953

)

(73,203

)

(3,021

)

(3,978

)

(75,002

)

(77,181

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

 

106

 

1,034

 

507

 

 

 

 

 

1,034

 

507

 

218

 

1,356

 

1,252

 

1,969

 

- Group provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions realeased, net

 

 

106

 

1,034

 

507

 

 

 

 

 

1,034

 

507

 

218

 

1,356

 

1,252

 

1,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

(28

)

106

 

(4,618

)

(9,255

)

(1,486

)

(983

)

(64,815

)

(62,458

)

(70,919

)

(72,696

)

(2,803

)

(2,622

)

(73,750

)

(75,212

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

2,820

 

2,610

 

545

 

517

 

7,270

 

7,255

 

10,635

 

10,382

 

 

 

10,635

 

10,382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses, net

 

(28

)

106

 

(1,798

)

(6,645

)

(941

)

(466

)

(57,545

)

(55,203

)

(60,284

)

(62,314

)

(2,803

)

(2,622

)

(63,115

)

(64,830

)

 

According to the management, the provisions constituted by credit risk, cover all the possible losses that could arise from the non-recovery of assets.

 

78



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

33.                    Personnel Expenses:

 

At the each period end personnel are detailed as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

58,592

 

56,670

 

Bonuses and incentives

 

9,972

 

12,288

 

Variable compensation

 

8,993

 

11,924

 

Lunch and health benefits

 

6,812

 

6,712

 

Gratifications

 

6,673

 

6,320

 

Staff severance indemnities

 

4,336

 

5,880

 

Training expenses

 

958

 

729

 

Other personnel expenses

 

4,582

 

4,775

 

Total

 

100,918

 

105,298

 

 

79



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

34.                    Administrative Expenses:

 

At the each period end, administrative expenses are detailed as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information technology and communications

 

17,825

 

15,885

 

Maintenance and repair of property and equipment

 

8,813

 

8,446

 

Office rental and equipment

 

6,553

 

6,261

 

Securities and valuables transport services

 

3,184

 

3,428

 

Office supplies

 

2,343

 

1,733

 

Rent ATM area

 

1,833

 

1,687

 

External advisory services and professional fees and services

 

1,690

 

1,984

 

Energy, heating and other utilities

 

1,512

 

1,485

 

P,O, box mail , postage and home delivery services

 

1,310

 

1,472

 

External service of financial information

 

1,279

 

945

 

Insurance premiums

 

1,178

 

1,191

 

Legal and notary

 

987

 

955

 

Representation and transferring of personnel

 

900

 

940

 

Outsourcing of custody and filing

 

747

 

594

 

Donations

 

534

 

496

 

Other general administrative expenses

 

3,914

 

4,940

 

Subtotal

 

54,602

 

52,442

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

4,602

 

4,343

 

Data processing

 

3,410

 

2,502

 

External technological developments expenses

 

2,295

 

1,953

 

Certification and testing technology

 

1,751

 

1,429

 

Other

 

855

 

827

 

Subtotal

 

12,913

 

11,054

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

611

 

612

 

Other Board expenses

 

154

 

127

 

Subtotal

 

765

 

739

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

7,343

 

8,576

 

Subtotal

 

7,343

 

8,576

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

2,250

 

2,195

 

Real estate contributions

 

747

 

655

 

Patents

 

322

 

332

 

Other taxes

 

264

 

227

 

Subtotal

 

3,583

 

3,409

 

Total

 

79,206

 

76,220

 

 

80



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

35.                    Depreciation, Amortization and Impairment:

 

(a)                       At the each period end, the amounts charged to income for depreciation and amortization are detailed as follows:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

Depreciation of property and equipment (Note No. 16 (b))

 

6,372

 

5,866

 

Amortization of intangibles assets (Note No. 15 (b))

 

2,187

 

2,110

 

Total

 

8,559

 

7,976

 

 

(b)                       As of March 31, 2017 and 2016 the composition of impairment expenses is the following:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of financial instruments

 

 

 

Impairment of properties and equipment (Note No. 16 (b))

 

1

 

4

 

Impairment of intangible assets (Note No. 15 (b))

 

 

 

Total

 

1

 

4

 

 

81



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

36.                    Other Operating Income:

 

At the each period end, the Bank and its subsidiaries present the following under other operating income:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

475

 

2,379

 

Other income

 

24

 

9

 

Subtotal

 

499

 

2,388

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

81

 

Other provisions for contingencies

 

48

 

 

Subtotal

 

48

 

81

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Rental income

 

2,026

 

2,114

 

Credit card income

 

1,161

 

24

 

Expense recovery

 

1,052

 

242

 

Recovery from external branches

 

683

 

742

 

Income from differences sale leased assets

 

120

 

122

 

Gain on sale of property and equipment

 

76

 

32

 

Fiduciary and trustee commissions

 

68

 

75

 

Revaluation of prepaid monthly payments

 

23

 

26

 

Others

 

580

 

733

 

Subtotal

 

5,789

 

4,110

 

 

 

 

 

 

 

Total

 

6,336

 

6,579

 

 

82



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

37.                    Other Operating Expenses:

 

At the each period end, the Bank and its subsidiaries incurred the following other operating expenses:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Charge-off assets received in lieu of payment

 

664

 

1,699

 

Provisions for assets received in lieu of payment

 

276

 

174

 

Expenses to maintain assets received in lieu of payment

 

135

 

81

 

Subtotal

 

1,075

 

1,954

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

334

 

 

Other provisions for contingencies

 

 

98

 

Subtotal

 

334

 

98

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Provisions and charge-offs of other assets

 

649

 

504

 

Write-offs for operating risks

 

635

 

675

 

Operations expenses leasing

 

436

 

206

 

Expenses for charge-off leased assets recoveries

 

257

 

194

 

Others

 

123

 

981

 

Subtotal

 

2,100

 

2,560

 

 

 

 

 

 

 

Total

 

3,509

 

4,612

 

 

83



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions:

 

Related parties are considered to be those natural or legal persons who are in positions to directly or indirectly have significant influence through their ownership or management of the Bank and its subsidiaries, as set out in the Compendium of Accounting Standards and Chapter 12-4 of the current Compilation of Norms, issued by the Chilean Superintendency of Banks and Financial Institutions (“SBIF”).

 

According to the above, the Bank has considered related natural or legal persons parties that have a direct participation or through third parties on bank ownership, where such participation exceeds (1% or 5%) of the shares, and people who, regardless of ownership, have authority and responsibility for planning, management and control of the activities of the entity or its subsidiaries. They are also considered related, the companies in which the parties related by ownership or management of the bank have a share which reaches or exceeds 5% or has the position of director, general manager or equivalent.

 

84



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

38.                    Related Party Transactions, continued:

 

(a)                       Loans to related parties:

 

The following table details loans accounts receivable, contingent loans and assets related to trading and investments securities, corresponding to related entities.

 

 

 

Production
Companies (*)

 

Investment
Companies (**)

 

Individuals (***)

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

297,248

 

287,512

 

30,366

 

27,800

 

8,319

 

8,290

 

335,933

 

323,602

 

Residential mortgage loans

 

 

 

 

 

31,006

 

31,898

 

31,006

 

31,898

 

Consumer loans

 

 

 

 

 

6,126

 

6,494

 

6,126

 

6,494

 

Gross loans

 

297,248

 

287,512

 

30,366

 

27,800

 

45,451

 

46,682

 

373,065

 

361,994

 

Provision for loan losses

 

(962

)

(924

)

(78

)

(45

)

(291

)

(292

)

(1,331

)

(1,261

)

Net loans

 

296,286

 

286,588

 

30,288

 

27,755

 

45,160

 

46,390

 

371,734

 

360,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

12,069

 

12,943

 

19,219

 

44

 

 

 

31,288

 

12,987

 

Letters of credits

 

3,060

 

165

 

 

 

 

 

3,060

 

165

 

Foreign letters of credits

 

 

 

41

 

 

 

 

41

 

 

Banks guarantees

 

30,855

 

42,320

 

9,415

 

1,540

 

 

 

40,270

 

43,860

 

Immediately available credit lines

 

50,199

 

66,784

 

1,676

 

1,760

 

15,668

 

15,908

 

67,543

 

84,452

 

Other contingencies loans

 

2,000

 

2,000

 

 

 

 

 

2,000

 

2,000

 

Total off balance sheet account

 

98,183

 

124,212

 

30,351

 

3,344

 

15,668

 

15,908

 

144,202

 

143,464

 

Provision for contingencies loans

 

(223

)

(143

)

(31

)

(1

)

(45

)

 

(299

)

(144

)

Off balance sheet account, net

 

97,960

 

124,069

 

30,320

 

3,343

 

15,623

 

15,908

 

143,903

 

143,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

87,614

 

93,050

 

7,164

 

7,452

 

47,109

 

48,272

 

141,887

 

148,774

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

2,900

 

2,900

 

 

 

3

 

3

 

2,903

 

2,903

 

Others(****)

 

25,504

 

26,330

 

8,648

 

8,816

 

1,896

 

1,737

 

36,048

 

36,883

 

Total collateral

 

116,018

 

122,280

 

15,812

 

16,268

 

49,008

 

50,012

 

180,838

 

188,560

 

 

85



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

38.                    Related Party Transactions, continued:

 

(a)                       Loans with related parties, continued:

 

(*)                    Production companies are legal entities which comply with the following conditions:

 

i)                            They engage in productive activities and generate a separable flow of income.

 

ii)                         Less than 50% of their assets are trading securities or investments.

 

(**)                Investment companies include those legal entities that do not comply with the conditions for production companies and are profit-oriented.

 

(***)         Individuals include key members of the management, who directly or indirectly possess the authority and responsibility of planning, administrating and controlling the activities of the organization, including directors. This category also includes their family members who are expected to have an influence or to be influenced by such individuals in their interactions with the organization.

 

(****)           These guarantees correspond mainly to shares and other financial guarantees.

 

(b)         Other assets and liabilities with related parties:

 

 

 

March

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

39,558

 

51,222

 

Transactions in the course of collection

 

15,017

 

7,537

 

Derivative instruments

 

160,560

 

147,046

 

Financial assets

 

10,411

 

15,129

 

Other assets

 

43,448

 

50,691

 

Total

 

268,994

 

271,625

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

314,892

 

194,503

 

Transactions in the course of payment

 

19,938

 

5,637

 

Cash collateral on securities lent and repurchase agreements

 

22,918

 

34,710

 

Savings accounts and time deposits

 

422,232

 

267,925

 

Derivative instruments

 

161,863

 

151,398

 

Borrowings from financial institutions

 

251,130

 

242,405

 

Other liabilities

 

29,349

 

60,307

 

Total

 

1,222,322

 

956,885

 

 

86



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

38.                    Related Party Transactions, continued:

 

(a)         Income and expenses from related party transactions (*):

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

Income

 

Expense

 

Income

 

Expense

 

Type of income or expense recognized

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

4,395

 

2,999

 

4,697

 

3,540

 

Fees and commission income

 

15,370

 

7,991

 

11,124

 

8,043

 

Financial operating

 

 

 

 

 

 

 

 

 

Derivative instruments (**)

 

7,092

 

14,108

 

11,380

 

22,786

 

Other financial operating

 

5,892

 

5,333

 

8

 

 

Released or established of provision for credit risk

 

 

121

 

127

 

 

Operating expenses

 

 

36,492

 

 

38,076

 

Other income and expenses

 

49

 

10

 

123

 

5

 

 


(*)             This detail do not correspond a Statement of Comprehensive Income for related party transactions, so assets with these parties are not necessarily equal to liabilities and each item reflects total income and expense and does not correspond to exact transactions.

 

(**)      The outcome of derivative operations is presented net at each related counterparty level. Additionally, this line includes operations with local counterpart banks (unrelated) which have been novated by Comder Contraparte Central S.A. (Related entity) for centralized clearing purposes, which generated a net loss of Ch$10,680 million as of March 31, 2017 (net loss of Ch$9,360 million as of March 31, 2016).

 

(b)         During the period ended March 31, 2017, the Bank has signed, renewed or amended the contractual terms and conditions of the following contracts with related parties that do not correspond to the ordinary transactions with clients in general, for above UF 1.000:

 

Company name

 

Service description

Redbanc S.A.

 

Operations management through ATM for credit and debit card

Transbank S.A.

 

Processing operations on credit and debit card transactions

Plaza Oeste S.A.

 

Office rentals

Plaza La Serena S.A.

 

Office rentals

Canal 13

 

Display of advertisements

Citigroup Inc.

 

Provision of banking and  financial services

Servipag S.A.

 

Collection and payment  services

 

87



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

38.                    Related Party Transactions, continued:

 

(e)                      Payments to key management personnel:

 

 

 

March

 

March

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

1,032

 

915

 

Short-term benefits

 

3,302

 

4,502

 

Severance pay

 

 

60

 

Paid based on shares

 

 

 

Total

 

4,334

 

5,477

 

 

Composition of key personnel:

 

 

 

No. of executives

 

 

 

March

 

March

 

 

 

2017

 

2016

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

CEOs of subsidiaries

 

6

 

7

 

Division Managers

 

14

 

11

 

Total

 

21

 

19

 

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(e)                      Directors’ expenses and remunerations:

 

 

 

Remunerations

 

Fees for attending
Board meetings

 

Fees for attending
Committees and
Subsidiary Board
meetings (1)

 

Consulting

 

Total

 

 

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

Name of Directors

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

137

(*)

134

(*)

12

 

12

 

94

 

93

 

 

 

243

 

239

 

Andrónico Luksic Craig

 

43

 

42

 

2

 

3

 

 

 

 

 

45

 

45

 

Jorge Awad Mehech

 

14

 

14

 

6

 

6

 

21

 

23

 

 

 

41

 

43

 

Jaime Estévez Valencia

 

14

 

14

 

6

 

6

 

33

 

37

 

 

 

53

 

57

 

Gonzalo Menéndez Duque

 

14

 

14

 

6

 

6

 

33

 

35

 

5

 

6

 

58

 

61

 

Francisco Pérez Mackenna

 

14

 

14

 

6

 

6

 

20

 

20

 

 

 

40

 

40

 

Rodrigo Manubens Moltedo

 

14

 

14

 

6

 

5

 

11

 

10

 

 

 

31

 

29

 

Thomas Fürst Freiwirth

 

14

 

14

 

5

 

3

 

7

 

8

 

 

 

26

 

25

 

Jorge Ergas Heymann

 

14

 

14

 

6

 

2

 

12

 

12

 

 

 

32

 

28

 

Jean-Paul Luksic Fontbona

 

14

 

14

 

1

 

3

 

 

 

 

 

15

 

17

 

Other directors of subsidiaries

 

 

 

 

 

32

 

34

 

 

 

32

 

34

 

Total

 

292

 

288

 

56

 

52

 

263

 

272

 

5

 

6

 

616

 

618

 

 


(1)             It includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda, of Ch$5 million (Ch$5 million in 2016).

 

(*)             It includes a provision of Ch$93 million (Ch$92 million in 2016) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to Ch$122 million (Ch$105 million in 2016).

 

Travel and other related expenses amount to Ch$27 million (Ch$16 million in 2016).

 

89



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial Assets and Liabilities:

 

Banco de Chile and its subsidiaries have defined a corporate framework for valorization and control related with the process to the fair value measurement.

 

One of the most important definitions in this framework is the Product Control Unit (PCU), hereinafter PCU, function. This area is independent from both the principal management and the business unit, and reports to the CFO of Banco de Chile. This area is responsible for the independent verification of Profit and Losses, and Fair Value measurement and control for all Treasury transactions; Trading, Funding and gapping and Investments deals.

 

To accomplish the measurements and controls, Banco de Chile and its subsidiaries, take into account at least the following aspects:

 

(i)                       Industry standards of fair value measurements

 

In the fair value calculation process, standard methodologies are used; closing prices, discounted cash flows and option models. In the options case, Black-Scholes model is used. The input parameters are rates, prices and volatility levels for each term and market factor that trade in the local and international markets.

 

(ii)                    Quoted prices in active markets

 

The fair value for instruments with quoted prices in active markets is determined using daily quotes from electronic systems information such as Bloomberg, Bolsa de Comercio de Santiago, LVA and Risk America terminals. This quote represents the price at which instruments are frequently bought and sold in financial markets.

 

(iii)                 Valuation techniques

 

If there is no market quotes in active markets for the financial instrument, valuation techniques will be used to determine the fair value.

 

Due to the fact that fair value models require a set of market parameters as inputs, it is part of the fair value process to maximize the utilization based on observable quoted prices or derived from similar instruments in active markets. Nevertheless there are some cases for which neither quoted prices nor derived prices are available; in these cases external data from specialized providers, price for similar transactions and historical information it is used for validate the parameters that will be used as inputs.

 

90



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(iv)                Fair value adjustments

 

Part of the fair value process consists of adjustment, to take into account bid/offer spreads.  This adjustment is calculated and analyzed by the PCU and Risk Market areas.

 

The bid/offer spread adjustment reflects the expected impact on fair value due to close long or short positions in a specific market factor and term, valuated at midpoint. For example, long positions in an asset will be impacted in order to reflect the fact that when selling the position it will be quoted at bid instead at midpoint. For the bid/offer spread adjustment, market quotes or indicative prices for each position, instrument, currency and term are used, Bid, mid and offer market quotes are considered.

 

(v)                   Fair value control

 

To ensure that the market input parameters that Banco de Chile is using for fair value calculations represent the state of the market and the best estimate of fair value, the PCU unit runs on a daily basis an independent verification of prices and rates. This process aims to set a preventive control on the official market parameters provided by the respective business area. A comparative control based on Mark-to-Market differences, using one set of inputs prepared by the business area and one set prepared by the PCU, is conducted before fair value calculations. The output of this process is a set of differences in fair value by currency, product and portfolio. These differences are compared with specific ranges by grouping level; currency, product and portfolio.

 

In the event that significant differences are detected, these differences are measured and scaled according to the amount of materiality for each grouping level, ranging from a single report to the trader to a report presented to the Board. These ranges of materiality control are approved by the Assets and Liabilities Committee (ALCO).

 

Complementary and in parallel, the PCU generates daily reports of P&L and risk market exposure. These two kinds of reports allows for adequate control and consistency in the parameters used in valuations and backwards looking revisions.

 

91



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(vi)                Judgmental analysis and information to Management

 

In particular, in cases where there are no market quotations for the instrument, similar transaction prices, nor indicative parameters, a reasoned analysis and specific controls should be made to estimate the fair value of the operation or transaction. Within the Banco de Chile’s framework for fair value, described in the Fair Value Policy approved by the Board of Banco de Chile, the approval level required to operate this kinds of instruments, there is no market information or cannot be inferred from prices or rates, is established.

 

(a)                   Fair value hierarchy:

 

Banco de Chile and subsidiaries, classify all the financial instruments among the following levels:

 

Level 1:                    Observable, quoted price in an active markets for the same instrument or specific type of transaction to be evaluated (return internal rates, quote value, price).

 

In this level, the following instruments are considered: currency futures, Chilean Central Bank and Treasury securities, mutual fund investments and equity.

 

For the Chilean Central Bank and Treasury securities, all instruments that belong to one of the following benchmark groups will be considered as Level 1: Pesos-02, Pesos-04, Pesos-05, Pesos-07, Pesos-10, UF-02, UF-04, UF-05, UF-07, UF-10, UF-20, UF-30. A benchmark group is composed by a number of instruments that have similar duration and share the same quoted price within the group. This condition allows for a greater depth of market, assuring daily observable quotes.

 

For currency futures as well as mutual funds and equity, to determine fair value, the multiplication of closing prices by the number of instruments is used. For Chilean Central Bank and Treasury securities the internal rate of return is used to discount every cash flow and obtain the fair value of each instrument. For mutual funds and equity, the current price multiplied by the quantity of instruments is used to calculate the fair value.

 

The preceding described methodology corresponds to the one utilized for the Bolsa de Comercio de Santiago (Santiago’s main Exchange) and is recognized as the standard in the market.

 

92



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.    Fair Value of Financial Assets and Liabilities, continued:

 

Level 2:                    Valuation techniques whose inputs are those other than quoted prices included within Level 1 and that are observable for assets or liabilities, either directly or indirectly. For instruments in this level, the valuation is performed based on an inference from observable market parameters; such quoted prices for similar instruments in active markets. In this level the following inputs are included:

 

a)             Quoted prices for similar assets or liabilities in active markets.

 

b)             Quoted prices for identical or similar assets or liabilities in markets that are not active.

 

c)              Inputs other than quoted prices that are observable for the asset or liability.

 

d)             Inputs that are derived principally from or corroborated by observable market data.

 

This level is composed mostly of currency and rate derivatives, bank’s debt securities, debt of Chilean and foreign companies, mortgage claims, money market instruments and less liquid Chilean Central Bank and Treasury securities.

 

For derivatives the fair value process depends upon whether this value is impacted by volatility as a relevant market factor; if that is the case, the Black-Scholes-Merton type of formula is used. For the rest of the derivatives, namely swaps and forwards, net present value through discounted cash flows is used. For securities classified as level 2, the obtained internal rate of return is used to discount every cash flow and obtain the fair value of each instrument, for each currency.

 

In the event that there is no observable price for an instrument in a specific term, the price will be inferred from the interpolation between periods that have observable quoted price in active markets. These models incorporate various market variables, including foreign exchange rates and interest rate curves.

 

93



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

Valuation Techniques and Inputs:

 

Type of
Financial
Instrument

 

Valuation
Method

 

Description: Inputs and Sources

Local Bank and Corporate Bonds

 

Discounted cash flows model

 

Prices are provided by third party price providers that are widely used in the Chilean market.

 

Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

 

The model is based on daily prices and risk/maturity similarities between Instruments.

Offshore Bank and Corporate Bonds

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

 

Model is based on daily prices.

Local Central Bank and Treasury Bonds

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

 

Model is based on daily prices.

Mortgage Notes

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

 

Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

 

The model takes into consideration daily prices and risk/maturity similarities between instruments.

Time Deposits

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

 

Model is based on daily prices and considers risk/maturity similarities between instruments.

Cross Currency Swaps, Interest Rate Swaps, FX Forwards, Inflation Forwards

 

 

 

Zero Coupon rates are calculated by using the bootstrapping method over swap rates.

 

Offshore rates and spreads are obtained from third party price providers that are widely used in the Chilean market.

 

Forward Points, Inflation forecast and local swap rates are provided by market brokers that are widely used in the Chilean market.

FX Options

 

Black-Scholes Model

 

Prices for volatility surface estimates are obtained from market brokers that are widely used in the Chilean market.

 

94



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

Level 3:                    These are financial instruments whose fair value is determined using unobservable inputs. An adjustment to an input that is significant to the entire measurement can result in a fair value measurement classified within Level 3 of the fair value hierarchy if the adjustment is using significant unobservable data entry.

 

Instruments classified as level 3 correspond to Corporate Debt issued mainly by Chilean and foreign companies, issued both in Chile and abroad.

 

Valuation Techniques and Inputs:

 

Type of
Financial
Instrument

 

Valuation
Method

 

Description: Inputs and Sources

Local Bank and Corporate Bonds

 

Discounted cash flows model

 

Prices are provided by third party price providers that are widely used in the Chilean market, (input is not observable by the market).

 

Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

 

The model is based on daily prices and risk/maturity similarities between instruments.

Offshore Bank and Corporate Bonds

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market, (input is not observable by the market).

 

Model is based on daily prices.

 

95



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(b)                   Level chart:

 

The following table shows the classification by levels, for financial instruments registered at fair value.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

164,323

 

82,560

 

1,029,192

 

399,786

 

 

 

1,193,515

 

482,346

 

Other instruments issued in Chile

 

599

 

673

 

816,574

 

887,594

 

1,798

 

8,960

 

818,971

 

897,227

 

Instruments issued abroad

 

210

 

385

 

 

 

 

 

210

 

385

 

Mutual fund investments

 

44,975

 

25,823

 

 

 

 

 

44,975

 

25,823

 

Subtotal

 

210,107

 

109,441

 

1,845,766

 

1,287,380

 

1,798

 

8,960

 

2,057,671

 

1,405,781

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

191,406

 

163,701

 

 

 

191,406

 

163,701

 

Swaps

 

 

 

737,689

 

709,091

 

 

 

737,689

 

709,091

 

Call Options

 

 

 

953

 

1,558

 

 

 

953

 

1,558

 

Put Options

 

 

 

1,784

 

1,584

 

 

 

1,784

 

1,584

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

931,832

 

875,934

 

 

 

931,832

 

875,934

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

214

 

218

 

 

 

214

 

218

 

Cash flow hedge (Swap)

 

 

 

54,324

 

63,482

 

 

 

54,324

 

63,482

 

Subtotal

 

 

 

54,538

 

63,700

 

 

 

54,538

 

63,700

 

Financial assets available-for-sale (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

9,448

 

 

95,668

 

59,200

 

 

 

105,116

 

59,200

 

Other instruments issued in Chile

 

 

 

295,860

 

232,780

 

76,090

 

76,005

 

371,950

 

308,785

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

9,448

 

 

391,528

 

291,980

 

76,090

 

76,005

 

477,066

 

367,985

 

Total

 

219,555

 

109,441

 

3,223,664

 

2,518,994

 

77,888

 

84,965

 

3,521,107

 

2,713,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

172,552

 

138,574

 

 

 

172,552

 

138,574

 

Swaps

 

 

 

790,258

 

804,652

 

 

 

790,258

 

804,652

 

Call Options

 

 

 

1,270

 

1,979

 

 

 

1,270

 

1,979

 

Put Options

 

 

 

1,172

 

867

 

 

 

1,172

 

867

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

965,252

 

946,072

 

 

 

965,252

 

946,072

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

9,554

 

10,293

 

 

 

9,554

 

10,293

 

Cash flow hedge (Swap)

 

 

 

54,323

 

45,722

 

 

 

54,323

 

45,722

 

Subtotal

 

 

 

63,877

 

56,015

 

 

 

63,877

 

56,015

 

Total

 

 

 

1,029,129

 

1,002,087

 

 

 

1,029,129

 

1,002,087

 

 


(1)                     As of March 31, 2017, 88% of instruments of level 3 have denomination “Investment Grade”. Also, 100% of total of these financial instruments correspond to domestic issuers.

 

96



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(c)       Level 3 reconciliation:

 

The following table shows the reconciliation between stock at the beginning and the end of balance periods for instruments classified in Level 3:

 

 

 

As of March 31, 2017

 

 

 

Balance as of
January 1, 2017

 

Gain (Loss)
Recognized in
Income (1)

 

Gain (Loss)
Recognized in
Equity (2)

 

Purchases

 

Sales

 

Transfer from
Level 1 and 2

 

Transfer to
Level 1 and 2

 

Balance as of
March 31, 2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

8,960

 

 

 

 

(8,947

)

1,785

 

 

1,798

 

Subtotal

 

8,960

 

 

 

 

(8,947

)

1,785

 

 

1,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

76,005

 

(614

)

410

 

4,922

 

(7,305

)

2,672

 

 

76,090

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

76,005

 

(614

)

410

 

4,922

 

(7,305

)

2,672

 

 

76,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

84,965

 

(614

)

410

 

4,922

 

(16,252

)

4,457

 

 

77,888

 

 

 

 

As of December 31, 2016

 

 

 

Balance as of
January 1, 2016

 

Gain (Loss)
Recognized in
Income (1)

 

Gain (Loss)
Recognized in
Equity (2)

 

Purchases

 

Sales

 

Transfer from
Level 1 and 2

 

Transfer to
Level 1 and 2

 

Balance as of
December
31, 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

18,028

 

28

 

 

8,946

 

(18,042

)

 

 

8,960

 

Subtotal

 

18,028

 

28

 

 

8,946

 

(18,042

)

 

 

8,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

96,125

 

(5,871

)

818

 

19,270

 

(31,744

)

111

 

(2,704

)

76,005

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

96,125

 

(5,871

)

818

 

19,270

 

(31,744

)

111

 

(2,704

)

76,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

114,153

 

(5,843

)

818

 

28,216

 

(49,786

)

111

 

(2,704

)

84,965

 

 


(1) Recorded in income under item “Net financial operating income”

 

(2) Recorded in equity under item “Other Comprehensive Income”.

 

97



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(d)       Sensitivity of level 3 instruments to changes in key assumptions of the input parameters for the valuation model:

 

The following table shows the impact on the fair value of Level 3 financial instruments using alternative assumptions that are reasonably possible. It is believed that the positive and negative impacts are similar:

 

 

 

As of March 31, 2017

 

As of December 31, 2016

 

 

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

1,798

 

(22

)

8,960

 

(176

)

Total

 

1,798

 

(22

)

8,960

 

(176

)

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

76,090

 

(1,176

)

76,005

 

(1,255

)

Instruments issued abroad

 

 

 

 

 

Total

 

76,090

 

(1,176

)

76,005

 

(1,255

)

 

 

 

 

 

 

 

 

 

 

Total

 

77,888

 

(1,198

)

84,965

 

(1,431

)

 

With the purpose to determine the sensitivity of the financial investments to changes in significant market factors, the Bank has made alternative calculations at fair value, changing those key parameters for the valuation and which are not directly observable in screens,  In the case of financial assets presented table above, which corresponds to bank bonds and corporate bonds, input prices, prices based on broker quotes or runs were used, considering that these instruments do not have current prices or observable.  Prices are generally calculated as a base rate plus a spread. For local bonds, this was determined by applying only a 10% impact on the price, while for offshore bonds this was determined by applying only a 10% impact on the spread because the base rate is hedged with instruments on interest rate swaps so-called hedge accounting. The impact of 10% is considered a reasonable move considering the market performance of these instruments and comparing it against the adjustment bid/offer that is provided for by these instruments.

 

98



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(e)       Other assets and liabilities:

 

The following table summarizes the fair values of the Bank’s main financial assets and liabilities that are not recorded at fair value in the Statement of Financial Position. The values shown in this note do not attempt to estimate the value of the Bank’s income-generating assets, nor forecast their future behavior. The estimated fair value is as follows:

 

 

 

Book Value

 

Estimated Fair Value

 

 

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

905,988

 

1,408,167

 

905,988

 

1,408,167

 

Transactions in the course of collection

 

538,531

 

376,252

 

538,531

 

376,252

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

55,763

 

55,703

 

55,763

 

55,703

 

Subtotal

 

1,500,282

 

1,840,122

 

1,500,282

 

1,840,122

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

24,979

 

208,303

 

24,979

 

208,303

 

Central Bank of Chile

 

700,762

 

700,341

 

700,762

 

700,341

 

Foreign banks

 

285,568

 

264,273

 

285,568

 

264,273

 

Subtotal

 

1,011,309

 

1,172,917

 

1,011,309

 

1,172,917

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

14,032,572

 

14,164,529

 

13,859,975

 

13,998,477

 

Residential mortgage loans

 

7,051,221

 

6,886,320

 

7,544,814

 

7,313,953

 

Consumer loans

 

3,720,371

 

3,724,694

 

3,726,871

 

3,728,302

 

Subtotal

 

24,804,164

 

24,775,543

 

25,131,660

 

25,040,732

 

Total

 

27,315,755

 

27,788,582

 

27,643,251

 

28,053,771

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,322,665

 

8,321,148

 

8,322,665

 

8,321,148

 

Transactions in the course of payment

 

369,344

 

194,982

 

369,344

 

194,982

 

Cash collateral on securities lent and repurchase agreements

 

233,348

 

216,817

 

233,348

 

216,817

 

Savings accounts and time deposits

 

10,414,294

 

10,552,901

 

10,432,587

 

10,563,751

 

Borrowings from financial institutions

 

1,029,720

 

1,040,026

 

1,025,782

 

1,036,091

 

Other financial obligations

 

149,738

 

186,199

 

149,738

 

186,199

 

Subtotal

 

20,519,109

 

20,512,073

 

20,533,464

 

20,518,988

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

26,696

 

28,893

 

28,761

 

30,918

 

Letters of credit for general purposes

 

3,616

 

4,021

 

3,896

 

4,303

 

Bonds

 

5,906,554

 

5,431,575

 

6,139,769

 

5,594,748

 

Subordinate bonds

 

714,974

 

713,438

 

730,154

 

720,455

 

Subtotal

 

6,651,840

 

6,177,927

 

6,902,580

 

6,350,424

 

Total

 

27,170,949

 

26,690,000

 

27,436,044

 

26,869,412

 

 

99



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(e)       Other assets and liabilities, continued:

 

Other financial instruments not measured at fair value in our statement of financial position, but for which the fair value is disclosed, are not managed on a fair value basis. These instruments include assets and liabilities such as loans and deposits to customers, bank borrowings, debt issued, and other financial assets and obligations with diverse maturities and features. Fair values of these assets/liabilities are estimated by applying the traditional Discounted Cash Flows model and using diverse valuation inputs such as yield curves, credit risk spreads, etc. Also, since some of these assets/liabilities are not traded in the market, judgmental analysis is required in determining the adequacy of the inputs and fair values.

 

100



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

39.                    Fair Value of Financial assets and liabilities, continued:

 

(f)                Levels of other assets and liabilities:

 

The following chart shows fair value of financial assests and liabilitites not valued at their fair value, as of March 31, 2017 and December 31, 2016:

 

 

 

Level 1
Estimated Fair Value

 

Level 2
Estimated Fair Value

 

Level 3
Estimated Fair Value

 

Total
Estimated Fair Value

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

905,988

 

1,408,167

 

 

 

 

 

905,988

 

1,408,167

 

Transactions in the course of collection

 

538,531

 

376,252

 

 

 

 

 

538,531

 

376,252

 

Receivables from repurchase agreements and security borrowing

 

55,763

 

55,703

 

 

 

 

 

55,763

 

55,703

 

Subtotal

 

1,500,282

 

1,840,122

 

 

 

 

 

1,500,282

 

1,840,122

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic banks

 

24,979

 

208,303

 

 

 

 

 

24,979

 

208,303

 

Central bank

 

700,762

 

700,341

 

 

 

 

 

700,762

 

700,341

 

Foreign banks

 

285,568

 

264,273

 

 

 

 

 

285,568

 

264,273

 

Subtotal

 

1,011,309

 

1,172,917

 

 

 

 

 

1,011,309

 

1,172,917

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

13,859,975

 

13,998,477

 

13,859,975

 

13,998,477

 

Residential mortgage loans

 

 

 

 

 

7,544,814

 

7,313,953

 

7,544,814

 

7,313,953

 

Consumer loans

 

 

 

 

 

3,726,871

 

3,728,302

 

3,726,871

 

3,728,302

 

Subtotal

 

 

 

 

 

25,131,660

 

25,040,732

 

25,131,660

 

25,040,732

 

Total

 

2,511,591

 

3,013,039

 

 

 

25,131,660

 

25,040,732

 

27,643,251

 

28,053,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,322,665

 

8,321,148

 

 

 

 

 

8,322,665

 

8,321,148

 

Transactions in the course of payment

 

369,344

 

194,982

 

 

 

 

 

369,344

 

194,982

 

Payables from repurchase agreements and security lending

 

233,348

 

216,817

 

 

 

 

 

233,348

 

216,817

 

Savings accounts and time deposits

 

 

 

 

 

10,432,587

 

10,563,751

 

10,432,587

 

10,563,751

 

Borrowings from financial institutions

 

 

 

 

 

1,025,782

 

1,036,091

 

1,025,782

 

1,036,091

 

Other financial obligations

 

149,738

 

186,199

 

 

 

 

 

149,738

 

186,199

 

Subtotal

 

9,075,095

 

8,919,146

 

 

 

11,458,369

 

11,599,842

 

20,533,464

 

20,518,988

 

Debt Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

 

 

28,761

 

30,918

 

 

 

28,761

 

30,918

 

Letters of credit for general purposes

 

 

 

3,896

 

4,303

 

 

 

3,896

 

4,303

 

Bonds

 

 

 

6,139,769

 

5,594,748

 

 

 

6,139,769

 

5,594,748

 

Subordinate bonds

 

 

 

 

 

730,154

 

720,455

 

730,154

 

720,455

 

Subtotal

 

 

 

6,172,426

 

5,629,969

 

730,154

 

720,455

 

6,902,580

 

6,350,424

 

Total

 

9,075,095

 

8,919,146

 

6,172,426

 

5,629,969

 

12,188,523

 

12,320,297

 

27,436,044

 

26,869,412

 

 

101



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(f)                        Levels of other assets and liabilities, continued:

 

The Bank determines the fair value of these assets and liabilities according to the following:

 

·                  Short-Term Financial Assets/Liabilities: For assets and liabilities with no specific maturity (on demand) or terms of less than three months we use the carrying or book values as proxies of their fair value, since their tenors are not believed to significantly affect their valuation. As a result, these assets/liabilities are categorized in Level 1. This assumption is applied to the following assets/liabilities:

 

Assets

 

Liabilities

-                    Cash and due from banks

 

-                    Current accounts and other demand deposits

-                    Transactions in the course of collection

 

-                    Transactions in the course of payments

-                    Cash collateral on securities borrowed and reverse repurchase agreements

 

-                    Cash collateral on securities lent and repurchase agreements

-                    Loans and advance to banks

 

-                    Other financial obligations

 

·                  Loans to Customers: Fair value is determined by using the DCF model and internally generated discount rates, based on internal transfer rates derived from our internal transfer price policy. After we calculate the present value, we deduct the related loan loss allowances in order to incorporate the credit risk associated with each contract or loan. As we use internally generated parameters for valuation purposes, we categorize these instruments in Level 3.

 

·                  Letters of Credit and Bonds: In order to determine the present value of contractual cash flows, we apply the DCF model by using market interest rates that are available in the market, either for the instruments under valuation or instruments with similar features that fit valuation needs in terms of currency, maturities and liquidity. Market interest rates are obtained from third party price providers widely used by the market. As a result of the valuation technique and the quality of inputs (observable) used for valuation, we categorize these financial liabilities in Level 2.

 

·                  Saving Accounts, Time Deposits, Borrowings from Financial Institutions and Subordinated Bonds: The DCF model is used to obtain the present value of committed cash flows by applying a bucket approach and average adjusted discount rates that are derived from both market rates for instruments with similar features and our internal transfer price policy. As we use internally generated parameters and/or apply significant judgmental analysis for valuation purposes, we categorize these financial assets/liabilities in Level 3.

 

102



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(g)                      Offsetting of financial assets and liabilities:

 

The Bank trades financial derivatives with foreign counterparties using ISDA Master Agreement (International Swaps and Derivatives Association, Inc,), under legal jurisdiction of the City of New York — USA or London — United Kingdom.  Legal framework in these jurisdictions, along with documentation mentioned, it allows to Banco de Chile the right to anticipate the maturity of the transaction and then, offset the net value of those transactions in case of default of counterparty. The Bank has negotiated with these counterparties an additional annex (CSA Credit Support Annex), including other credit mitigating, such as margins about a certain threshold, early termination (optional or mandatory), coupon adjustment transaction over a certain threshold amount, etc.

 

Below are detail contracts susceptible to offset:

 

 

 

Fair Value

 

Negative Fair Value of
contracts with right to
offset

 

Positive Fair Value of
contracts with right to
offset

 

Financial Collateral

 

Net Fair Value

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial assets

 

986,370

 

939,634

 

(317,060

)

(307,921

)

(303,864

)

(280,439

)

(59,575

)

(54,336

)

305,871

 

296,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

1,029,129

 

1,002,087

 

(317,060

)

(307,921

)

(303,864

)

(280,439

)

(131,946

)

(164,889

)

276,259

 

248,838

 

 

103



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.       Maturity of Assets and Liabilities:

 

The table below shows details of loans and other financial assets and liabilities grouped in accordance with their remaining maturity, including accrued interest as of March 31, 2017 and December 31, 2016, respectively.  Trading and available-for-sale instruments are included at their fair value:

 

 

 

As of March 31, 2017

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal over
1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

905,988

 

 

 

905,988

 

 

 

 

 

905,988

 

Transactions in the course of collection

 

538,531

 

 

 

538,531

 

 

 

 

 

538,531

 

Financial Assets held-for-trading

 

2,057,671

 

 

 

2,057,671

 

 

 

 

 

2,057,671

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

31,945

 

20,454

 

3,364

 

55,763

 

 

 

 

 

55,763

 

Derivative instruments

 

47,103

 

98,878

 

194,061

 

340,042

 

236,600

 

105,812

 

303,916

 

646,328

 

986,370

 

Loans and advances to banks (*)

 

762,041

 

112,989

 

82,255

 

957,285

 

54,581

 

 

 

54,581

 

1,011,866

 

Loans to customers (*)

 

3,543,280

 

2,211,139

 

4,702,826

 

10,457,245

 

4,940,934

 

2,951,866

 

7,058,053

 

14,950,853

 

25,408,098

 

Financial assets available-for-sale

 

 

11,803

 

115,358

 

127,161

 

137,649

 

48,421

 

163,835

 

349,905

 

477,066

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

 

 

Total assets

 

7,886,559

 

2,455,263

 

5,097,864

 

15,439,686

 

5,369,764

 

3,106,099

 

7,525,804

 

16,001,667

 

31,441,353

 

 

 

 

As of December 31, 2016

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal over
1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,408,167

 

 

 

1,408,167

 

 

 

 

 

1,408,167

 

Transactions in the course of collection

 

376,252

 

 

 

376,252

 

 

 

 

 

376,252

 

Financial Assets held-for-trading

 

1,405,781

 

 

 

1,405,781

 

 

 

 

 

1,405,781

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

30,963

 

21,967

 

2,773

 

55,703

 

 

 

 

 

55,703

 

Derivative instruments

 

43,797

 

55,575

 

200,634

 

300,006

 

210,405

 

129,277

 

299,946

 

639,628

 

939,634

 

Loans and advances to banks (*)

 

957,451

 

84,668

 

111,200

 

1,153,319

 

20,127

 

 

 

20,127

 

1,173,446

 

Loans to customers (*)

 

3,644,168

 

2,170,725

 

4,751,613

 

10,566,506

 

4,890,508

 

2,998,249

 

6,930,271

 

14,819,028

 

25,385,534

 

Financial assets available-for-sale

 

1,955

 

3,816

 

39,664

 

45,435

 

100,933

 

39,026

 

182,591

 

322,550

 

367,985

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

 

 

Total assets

 

7,868,534

 

2,336,751

 

5,105,884

 

15,311,169

 

5,221,973

 

3,166,552

 

7,412,808

 

15,801,333

 

31,112,502

 

 


(*)    The respective provisions, which amount to Ch$603,934 million (Ch$609,991 million in 2016) for loans to customers and Ch$557 million (Ch$529 million in 2016) for borrowings from financial institutions, have not been deducted from these balance.

 

104



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued


 

40.                    Maturity of Assets and Liabilities, continued:

 

 

 

As of March 31, 2017

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal
over 1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,322,665

 

 

 

8,322,665

 

 

 

 

 

8,322,665

 

Transactions in the course of payment

 

369,344

 

 

 

369,344

 

 

 

 

 

369,344

 

Cash collateral on securities lent and repurchase agreements

 

232,959

 

389

 

 

233,348

 

 

 

 

 

233,348

 

Savings accounts and time deposits (**)

 

4,702,248

 

2,607,025

 

2,726,222

 

10,035,495

 

166,750

 

528

 

202

 

167,480

 

10,202,975

 

Derivative instruments

 

41,412

 

87,815

 

154,890

 

284,117

 

230,367

 

135,403

 

379,242

 

745,012

 

1,029,129

 

Borrowings from financial institutions

 

108,031

 

185,677

 

636,880

 

930,588

 

99,132

 

 

 

99,132

 

1,029,720

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

1,964

 

2,563

 

5,447

 

9,974

 

10,698

 

5,879

 

3,761

 

20,338

 

30,312

 

Bonds

 

50,990

 

502,551

 

431,644

 

985,185

 

1,122,329

 

750,694

 

3,048,346

 

4,921,369

 

5,906,554

 

Subordinate bonds

 

9,072

 

25,036

 

19,585

 

53,693

 

53,738

 

39,134

 

568,409

 

661,281

 

714,974

 

Other financial obligations

 

114,896

 

1,570

 

13,085

 

129,551

 

17,292

 

2,321

 

574

 

20,187

 

149,738

 

Total liabilities

 

13,953,581

 

3,412,626

 

3,987,753

 

21,353,960

 

1,700,306

 

933,959

 

4,000,534

 

6,634,799

 

27,988,759

 

 

 

 

As of December 31, 2016

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal
over 1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,321,148

 

 

 

8,321,148

 

 

 

 

 

8,321,148

 

Transactions in the course of payment

 

194,982

 

 

 

194,982

 

 

 

 

 

194,982

 

Cash collateral on securities lent and repurchase agreements

 

200,811

 

16,006

 

 

216,817

 

 

 

 

 

216,817

 

Savings accounts and time deposits (**)

 

4,843,628

 

2,298,731

 

3,042,414

 

10,184,773

 

158,871

 

570

 

252

 

159,693

 

10,344,466

 

Derivative instruments

 

40,827

 

69,950

 

160,377

 

271,154

 

225,882

 

135,192

 

369,859

 

730,933

 

1,002,087

 

Borrowings from financial institutions

 

261,084

 

231,987

 

526,825

 

1,019,896

 

20,130

 

 

 

20,130

 

1,040,026

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

2,438

 

2,513

 

6,035

 

10,986

 

11,394

 

6,341

 

4,193

 

21,928

 

32,914

 

Bonds

 

92,788

 

246,955

 

380,774

 

720,517

 

1,035,241

 

792,493

 

2,883,324

 

4,711,058

 

5,431,575

 

Subordinate bonds

 

3,105

 

1,914

 

47,566

 

52,585

 

53,903

 

39,317

 

567,633

 

660,853

 

713,438

 

Other financial obligations

 

150,574

 

2,505

 

11,407

 

164,486

 

18,239

 

2,823

 

651

 

21,713

 

186,199

 

Total liabilities

 

14,111,385

 

2,870,561

 

4,175,398

 

21,157,344

 

1,523,660

 

976,736

 

3,825,912

 

6,326,308

 

27,483,652

 

 


(**)               Excluding term saving accounts, which amount to Ch$211,319 million (Ch$208,435 million in 2016).

 

105



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.                    Subsequent Events:

 

In Management’s opinion, there are no significant subsequent events that affect or could affect the Interim Condensed Consolidated Financial Statements of Banco de Chile and its subsidiaries between March 31, 2017 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

 

 

Héctor Hernández G,

General Accounting Manager

Eduardo Ebensperger O,

Chief Executive Officer

 

106



Table of Contents

 

SIGNATURE

 

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

 

 

Date: April 28, 2017

 

 

 

 

Banco de Chile

 

 

 

 

 

/S/ Eduardo Ebensperger O.

 

By:

Eduardo Ebensperger O.

 

 

CEO