XML 39 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Other Companies
12 Months Ended
Dec. 31, 2017
Investments in Other Companies  
Investments in Other Companies

13.   Investments in Other Companies:

 

 

(a)   This item includes investments in other companies for an amount of Ch$30,314 million and Ch$35,771 million as of December 31, 2016 and 2017, respectively,  detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss) (*)

 

 

 

 

 

December

 

December

 

December

 

December

 

December

 

December

 

December

 

December

 

Company

 

Shareholder

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

 

 

 

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

49,518

 

56,804

 

12,954

 

15,070

 

1,363

 

2,117

 

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

 

Banco de Chile

 

25.81

 

25.81

 

10,809

 

13,781

 

2,789

 

3,822

 

493

 

884

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

13,907

 

15,490

 

2,782

 

3,098

 

230

 

317

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

6,422

 

7,484

 

2,449

 

2,894

 

425

 

403

 

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

3,985

 

4,696

 

1,328

 

1,589

 

248

 

236

 

Sociedad Imerc OTC S.A.

 

Banco de Chile

 

12.33

 

12.33

 

10,991

 

11,490

 

1,347

 

1,417

 

135

 

66

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

3,101

 

3,659

 

831

 

995

 

175

 

215

 

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

 

Banco de Chile

 

15.00

 

15.00

 

5,472

 

5,838

 

821

 

908

 

100

 

66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

104,205

 

119,242

 

25,301

 

29,793

 

3,169

 

4,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

8,596

 

9,997

 

4,298

 

4,999

 

409

 

700

 

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,431

 

1,654

 

715

 

979

 

441

 

507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

10,027

 

11,651

 

5,013

 

5,978

 

850

 

1,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

114,232

 

130,893

 

30,314

 

35,771

 

4,019

 

5,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*)   The year 2016 does not include a loss of Ch$5 million recognized by the subsidiary Banchile Asesoría Financiera for its investment held in the subsidiary Promarket S.A., which was dissolved on December 30, 2016.

 

(b)   The total carrying amount of the Bank’s associates is explained as follows:

 

 

 

2016

 

Associate’s statement of financial position

 

Centro de
Compensación
Automatizado
S.A.

 

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

 

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

 

Sociedad
Interbancaria de
Depósitos de
Valores S.A.

 

Redbanc
S.A.

 

Transbank
S.A.

 

Administrador
Financiero del
Transantiago S.A.

 

Sociedad
Imerc
OTC S.A.

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Current assets

 

1,748

 

5,731

 

10,915

 

71

 

4,642

 

647,384

 

51,803

 

21,722

 

744,016

 

Non-current assets

 

3,760

 

368

 

19,123

 

3,133

 

15,285

 

63,091

 

819

 

7,536

 

113,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

5,508

 

6,099

 

30,038

 

3,204

 

19,927

 

710,475

 

52,622

 

29,258

 

857,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

1,146

 

627

 

15,141

 

103

 

7,884

 

660,720

 

37,912

 

15,192

 

738,725

 

Non-current liabilities

 

377

 

 

4,088

 

 

5,621

 

237

 

803

 

3,066

 

14,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

1,523

 

627

 

19,229

 

103

 

13,505

 

660,957

 

38,715

 

18,258

 

752,917

 

Equity

 

3,985

 

5,472

 

10,809

 

3,101

 

6,422

 

49,518

 

13,907

 

10,991

 

104,205

 

Minority interest

 

 

 

 

 

 

 

 

9

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

5,508

 

6,099

 

30,038

 

3,204

 

19,927

 

710,475

 

52,622

 

29,258

 

857,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associate’s revenue and profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

2,138

 

3,142

 

48,150

 

2

 

33,603

 

156,207

 

3,292

 

6,260

 

252,794

 

Operating expenses

 

(1,165

)

(2,497

)

(45,658

)

(30

)

(31,686

)

(150,785

)

(2,142

)

(4,953

)

(238,916

)

Other income (expenses)

 

(28

)

168

 

(121

)

694

 

(446

)

1,047

 

624

 

12

 

1,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

945

 

813

 

2,371

 

666

 

1,471

 

6,469

 

1,774

 

1,319

 

15,828

 

Income tax

 

(201

)

(156

)

(460

)

 

(356

)

(1,260

)

(624

)

(225

)

(3,282

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the year

 

744

 

657

 

1,911

 

666

 

1,115

 

5,209

 

1,150

 

1,094

 

12,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

Associate’s statement of financial position

 

Centro de
Compensación
Automatizado
S.A.

 

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

 

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

 

Sociedad
Interbancaria de
Depósitos de
Valores S.A.

 

Redbanc
S.A.

 

Transbank
S.A.

 

Administrador
Financiero del
Transantiago S.A.

 

Sociedad
Imerc
OTC S.A.

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

2,351

 

5,114

 

11,114

 

51

 

6,371

 

744,681

 

50,474

 

11,270

 

831,426

 

Non-current assets

 

4,520

 

1,224

 

21,555

 

3,669

 

14,864

 

76,097

 

830

 

6,643

 

129,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

6,871

 

6,338

 

32,669

 

3,720

 

21,235

 

820,778

 

51,304

 

17,913

 

960,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

1,826

 

500

 

13,735

 

61

 

8,702

 

763,236

 

34,896

 

3,302

 

826,258

 

Non-current liabilities

 

349

 

 

5,153

 

 

5,049

 

738

 

918

 

3,112

 

15,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

2,175

 

500

 

18,888

 

61

 

13,751

 

763,974

 

35,814

 

6,414

 

841,577

 

Equity

 

4,696

 

5,838

 

13,781

 

3,659

 

7,484

 

56,804

 

15,490

 

11,490

 

119,242

 

Minority interest

 

 

 

 

 

 

 

 

9

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

6,871

 

6,338

 

32,669

 

3,720

 

21,235

 

820,778

 

51,304

 

17,913

 

960,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associate’s revenue and profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

2,275

 

3,086

 

49,403

 

9

 

34,083

 

175,975

 

3,358

 

6,315

 

274,504

 

Operating expenses

 

(1,359

)

(2,666

)

(44,664

)

(33

)

(32,334

)

(167,052

)

(1,998

)

(5,281

)

(255,387

)

Other income (expenses)

 

 

141

 

(187

)

826

 

(339

)

1,625

 

649

 

88

 

2,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

916

 

561

 

4,552

 

802

 

1,410

 

10,548

 

2,009

 

1,122

 

21,920

 

Income tax

 

(208

)

(122

)

(1,125

)

 

(354

)

(2,453

)

(426

)

(586

)

(5,274

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the year

 

708

 

439

 

3,427

 

802

 

1,056

 

8,095

 

1,583

 

536

 

16,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c)   Joint Ventures:

 

The Bank has a 50% interest in Servipag Ltda. and a 50% interest in Artikos S.A., two jointly controlled entities.  The Bank’s interest in both entities is accounted for using the equity method in the consolidated financial statements.

 

Below it presents summarized financial information of entities controlled jointly:

 

 

 

Artikos S.A.

 

Servipag Ltda.

 

 

 

2016

 

2017

 

2016

 

2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Current assets

 

1,150

 

1,231

 

49,477

 

56,188

 

Non-current assets

 

1,028

 

1,246

 

17,350

 

16,669

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

2,178

 

2,477

 

66,827

 

72,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

747

 

823

 

53,545

 

56,397

 

Non-current liabilities

 

 

 

4,686

 

6,463

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

747

 

823

 

58,231

 

62,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

1,431

 

1,654

 

8,596

 

9,997

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

2,178

 

2,477

 

66,827

 

72,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

2,751

 

3,194

 

39,587

 

40,580

 

Operating expenses

 

(2,072

)

(2,352

)

(38,124

)

(38,401

)

Other income (expenses)

 

23

 

17

 

(542

)

(473

)

 

 

 

 

 

 

 

 

 

 

Profit before tax

 

702

 

859

 

921

 

1,706

 

Income tax

 

180

 

154

 

(103

)

(305

)

 

 

 

 

 

 

 

 

 

 

Profit for the year

 

882

 

1,013

 

818

 

1,401

 

 

 

 

 

 

 

 

 

 

 

 

 

(d)   The reconciliation between opening and ending balance of investments in other companies that are not consolidated in 2015, 2016 and 2017 is detailed as follows:

 

 

 

2015

 

2016

 

2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

Balance as of January 1,

 

23,043

 

25,849

 

30,314

 

Capital increase

 

314

 

1,129

 

 

Participation in net income

 

3,243

 

4,019

 

5,511

 

Dividends received

 

(663

)

(667

)

(484

)

Other

 

(88

)

(16

)

430

 

 

 

 

 

 

 

 

 

Balance as of December 31,

 

25,849

 

30,314

 

35,771

 

 

 

 

 

 

 

 

 

 

(e)   As of December 31, 2016 and 2017, no impairment has been incurred in these investments.