XML 77 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Instruments and Accounting Hedges (Tables)
12 Months Ended
Dec. 31, 2017
Derivative Instruments and Accounting Hedges  
Schedule of Bank's portfolio of derivative instruments

 

 

As of December 31, 2016

 

 

 

Notional 
amount 

 

Fair value

 

 

 

contract

 

Asset

 

Liability

 

 

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging of fair value

 

 

 

 

 

 

 

Cross currency swap

 

16,721

 

 

4,304

 

Interest rate swap

 

122,081

 

218

 

5,989

 

 

 

 

 

 

 

 

 

Total derivatives held for hedging purposes

 

138,802

 

218

 

10,293

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

1,198,001

 

63,482

 

45,722

 

 

 

 

 

 

 

 

 

Total Derivatives held as cash flow hedges

 

1,198,001

 

63,482

 

45,722

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

Currency forward

 

22,834,923

 

163,716

 

136,101

 

Cross currency swap

 

9,142,390

 

455,784

 

525,160

 

Interest rate swap

 

34,896,973

 

253,307

 

246,415

 

Call currency options

 

174,060

 

1,558

 

1,960

 

Put currency options

 

122,709

 

1,584

 

858

 

 

 

 

 

 

 

 

 

Total derivatives held-for-trading purposes

 

67,171,055

 

875,949

 

910,494

 

 

 

 

 

 

 

 

 

Total

 

68,507,858

 

939,649

 

966,509

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

Notional amount

 

Fair value

 

 

 

contract

 

Asset

 

Liability

 

 

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging of fair value

 

 

 

 

 

 

 

Cross currency swap

 

13,914

 

 

3,652

 

Interest rate swap

 

78,970

 

277

 

1,678

 

 

 

 

 

 

 

 

 

Total derivatives held for hedging purposes

 

92,884

 

277

 

5,330

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

1,148,561

 

27,572

 

80,888

 

 

 

 

 

 

 

 

 

Total Derivatives held as cash flow hedges

 

1,148,561

 

27,572

 

80,888

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

Currency forward

 

29,451,333

 

506,614

 

574,931

 

Interest rate forward

 

14,000

 

 

206

 

Interest rate swap

 

55,617,104

 

243,931

 

236,954

 

Cross currency swap

 

11,281,240

 

466,192

 

490,811

 

Call currency options

 

153,776

 

514

 

472

 

Put currency options

 

145,873

 

2,841

 

3,403

 

 

 

 

 

 

 

 

 

Total derivatives held-for-trading purposes

 

96,663,326

 

1,220,092

 

1,306,777

 

 

 

 

 

 

 

 

 

Total

 

97,904,771

 

1,247,941

 

1,392,995

 

 

 

 

 

 

 

 

 

 

Schedule of Details of the Hedged elements and hedge instruments under fair value hedges

 

 

As of December 31,

 

 

 

2016

 

2017

 

 

 

MCh$

 

MCh$

 

Notional Amounts

 

 

 

 

 

Hedged element

 

 

 

 

 

Commercial loans

 

16,721

 

13,914

 

Corporate bonds

 

122,081

 

78,970

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

16,721

 

13,914

 

Interest rate swap

 

122,081

 

78,970

 

 

Schedule of cash flows of borrowings from banks and bonds issued abroad, the objects of these hedges and the cash flows of the asset part of the derivative

 

 

2016

 

 

 

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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

(552

)

(1,105

)

(1,105

)

(35,467

)

(38,229

)

Corporate Bond HKD

 

 

 

(12,144

)

(76,922

)

(21,084

)

(338,517

)

(448,667

)

Corporate Bond PEN

 

 

 

(15,614

)

 

 

 

(15,614

)

Corporate Bond CHF

 

 

(1,031

)

(87,308

)

(370,926

)

(495

)

(99,748

)

(559,508

)

Obligation USD

 

(531

)

 

(115,113

)

(101,478

)

 

 

(217,122

)

Corporate Bond JPY

 

 

(306

)

(623

)

(46,415

)

(29,418

)

(28,866

)

(105,628

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap EUR

 

 

 

552

 

1,105

 

1,105

 

35,467

 

38,229

 

Cross Currency Swap HKD

 

 

 

12,144

 

76,922

 

21,084

 

338,517

 

448,667

 

Cross Currency Swap PEN

 

 

 

15,614

 

 

 

 

15,614

 

Cross Currency Swap CHF

 

 

1,031

 

87,308

 

370,926

 

495

 

99,748

 

559,508

 

Cross Currency Swap USD

 

531

 

 

115,113

 

101,478

 

 

 

217,122

 

Cross Currency Swap JPY

 

 

306

 

623

 

46,415

 

29,418

 

28,866

 

105,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of contractual maturity of financial liabilities

 

 

2017

 

 

 

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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

(1,246

)

(2,491

)

(2,491

)

(82,348

)

(88,576

)

Corporate Bond HKD

 

 

 

(11,052

)

(68,634

)

(19,202

)

(298,776

)

(397,664

)

Corporate Bond PEN

 

 

 

 

 

 

 

 

Corporate Bond CHF

 

 

(986

)

(161,529

)

(192,519

)

(474

)

(95,174

)

(450,682

)

Obligation USD

 

(212

)

(235

)

(93,173

)

(43,385

)

 

 

(137,005

)

Corporate Bond JPY

 

 

(292

)

(1,150

)

(72,098

)

(28,886

)

(63,002

)

(165,428

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap EUR

 

 

 

1,246

 

2,491

 

2,491

 

82,348

 

88,576

 

Cross Currency Swap HKD

 

 

 

11,052

 

68,634

 

19,202

 

298,776

 

397,664

 

Cross Currency Swap PEN

 

 

 

 

 

 

 

 

Cross Currency Swap CHF

 

 

986

 

161,529

 

192,519

 

474

 

95,174

 

450,682

 

Cross Currency Swap USD

 

212

 

235

 

93,173

 

43,385

 

 

 

137,005

 

Cross Currency Swap JPY

 

 

292

 

1,150

 

72,098

 

28,886

 

63,002

 

165,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow in CLF

 

1,155

 

2,304

 

232,833

 

592,204

 

54,094

 

470,207

 

1,352,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

 

 

(9,253

)

(66,278

)

(16,091

)

(288,322

)

(379,944

)

Cross Currency Swap PEN

 

 

 

(16,588

)

 

 

 

(16,588

)

Cross Currency Swap JPY

 

 

(1,043

)

(1,867

)

(52,107

)

(32,878

)

(30,761

)

(118,656

)

Cross Currency Swap USD

 

 

 

(114,210

)

(108,690

)

 

 

(222,900

)

Cross Currency Swap CHF

 

(1,155

)

(1,261

)

(89,876

)

(363,045

)

(3,560

)

(109,592

)

(568,489

)

Cross Currency Swap EUR

 

 

 

(1,039

)

(2,084

)

(1,565

)

(41,532

)

(46,220

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow in CLF

 

 

2,344

 

281,377

 

414,764

 

59,737

 

555,461

 

1,313,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

 

 

(9,404

)

(66,188

)

(16,365

)

(285,066

)

(377,023

)

Cross Currency Swap PEN

 

 

 

 

 

 

 

 

Cross Currency Swap JPY

 

 

(1,061

)

(3,372

)

(85,598

)

(35,063

)

(77,895

)

(202,989

)

Cross Currency Swap USD

 

 

 

(111,077

)

(44,840

)

 

 

(155,917

)

Cross Currency Swap CHF

 

 

(1,283

)

(155,767

)

(214,620

)

(4,793

)

(107,870

)

(484,333

)

Cross Currency Swap EUR

 

 

 

(1,757

)

(3,518

)

(3,516

)

(84,630

)

(93,421

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow