XML 110 R90.htm IDEA: XBRL DOCUMENT v3.8.0.1
Risk Management (Tables)
12 Months Ended
Dec. 31, 2017
Risk Management  
Schedule of credit risk exposure per balance sheet item, including derivatives, detailed by both geographic region and industry sector

 

The following tables show credit risk exposure per balance sheet item, including derivatives, detailed by both geographic region and industry sector as of December 31, 2016:

 

 

 

 

Chile

 

United States

 

Brazil

 

Other

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

792,398

 

533,765

 

11

 

81,993

 

1,408,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

482,346

 

 

 

 

482,346

 

Other instruments issued in Chile

 

897,227

 

 

 

 

897,227

 

Instruments issued abroad

 

 

385

 

 

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

1,379,573

 

385

 

 

 

1,379,958

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

55,703

 

 

 

 

55,703

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts for Trading Purposes

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

128,404

 

12,177

 

 

23,135

 

163,716

 

Swaps

 

462,501

 

105,408

 

 

141,182

 

709,091

 

Call Options

 

1,558

 

 

 

 

1,558

 

Put Options

 

1,584

 

 

 

 

1,584

 

Futures

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

594,047

 

117,585

 

 

164,317

 

875,949

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge Derivative Contracts

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

 

 

 

Swaps

 

1

 

16,836

 

 

46,863

 

63,700

 

Call Options

 

 

 

 

 

 

Put Options

 

 

 

 

 

 

Futures

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

1

 

16,836

 

 

46,863

 

63,700

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances to Banks (before allowances)

 

 

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

700,341

 

 

 

 

700,341

 

Domestic banks

 

208,403

 

 

 

 

208,403

 

Foreign banks

 

 

 

122,913

 

141,789

 

264,702

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

908,744

 

 

122,913

 

141,789

 

1,173,446

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Customers (before allowances for loans losses)

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

14,388,657

 

 

14,075

 

96,303

 

14,499,035

 

Residential mortgage loans

 

6,924,766

 

 

 

 

6,924,766

 

Consumer loans

 

3,974,623

 

 

 

 

3,974,623

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

25,288,046

 

 

 

14,075

 

96,303

 

25,398,424

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

59,200

 

 

 

 

59,200

 

Other instruments issued in Chile

 

314,043

 

 

 

 

314,043

 

Instruments issued abroad

 

 

 

 

1,227

 

1,227

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

373,243

 

 

 

1,227

 

374,470

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial
Services

 

Chilean
Central Bank

 

Government

 

Retail
(Individuals)

 

Trade

 

Manufacturing

 

Mining

 

Electricity,
Gas and
Water

 

Agriculture
and
Livestock

 

Fishing

 

Transportation
and Telecom

 

Construction

 

Services

 

Other

 

Total

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

1,289,666

 

118,501

 

 

 

 

 

 

 

 

 

 

 

 

 

1,408,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

 

423,565

 

58,781

 

 

 

 

 

 

 

 

 

 

 

 

482,346

Other instruments issued in Chile

 

897,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

897,227

Instruments issued abroad

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

897,612

 

423,565

 

58,781

 

 

 

 

 

 

 

 

 

 

 

 

1,379,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash collateral on securities borrowed and reverse repurchase Agreements Payables

 

6,280

 

 

 

 

20,154

 

6,259

 

2,978

 

14,236

 

19

 

531

 

3,800

 

 

 

1,446

 

55,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts for Trading Purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

80,886

 

 

 

 

4,698

 

4,651

 

179

 

121

 

182

 

7

 

403

 

12

 

72,577

 

 

163,716

Swaps

 

627,621

 

 

 

 

30,806

 

2,910

 

28,864

 

9,488

 

5,234

 

353

 

 

2,007

 

1,808

 

 

709,091

Call Options

 

732

 

 

 

 

451

 

285

 

 

 

90

 

 

 

 

 

 

1,558

Put Options

 

835

 

 

 

 

591

 

153

 

 

 

2

 

 

 

 

3

 

 

1,584

Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

710,074

 

 

 

 

36,546

 

7,999

 

29,043

 

9,609

 

5,508

 

360

 

403

 

2,019

 

74,388

 

 

875,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge Derivative Contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

63,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,700

Call Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Put Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

63,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances to Banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

 

700,341

 

 

 

 

 

 

 

 

 

 

 

 

 

700,341

Domestic banks

 

208,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

208,403

Foreign banks

 

264,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

473,105

 

700,341

 

 

 

 

 

 

 

 

 

 

 

 

 

1,173,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Customers, Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

2,116,203

 

 

 

 

2,243,474

 

1,561,737

 

432,822

 

566,438

 

1,184,869

 

264,042

 

1,636,994

 

1,647,862

 

1,937,428

 

907,166

 

14,499,035

Residential mortgage loans

 

 

 

 

6,924,766

 

 

 

 

 

 

 

 

 

 

 

6,924,766

Consumer loans

 

 

 

 

3,974,623

 

 

 

 

 

 

 

 

 

 

 

3,974,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

2,116,203

 

 

 

10,899,389

 

2,243,474

 

1,561,737

 

432,822

 

566,438

 

1,184,869

 

264,042

 

1,636,994

 

1,647,862

 

1,937,428

 

907,166

 

25,398,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

 

20,944

 

38,256

 

 

 

 

 

 

 

 

 

 

 

 

59,200

Other instruments issued in Chile

 

191,620

 

 

 

 

52,638

 

 

7,943

 

10,690

 

51,152

 

 

 

 

 

 

314,043

Instruments issued abroad

 

1,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

192,847

 

20,944

 

38,256

 

 

52,638

 

 

7,943

 

10,690

 

51,152

 

 

 

 

 

 

374,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following tables show credit risk exposure per balance sheet item, including derivatives, detailed by both geographic region and industry sector as of December 31, 2017:

 

 

 

Chile

 

United States

 

Brazil

 

Other

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

695,213

 

271,564

 

 

90,616

 

1,057,393

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

1,317,164

 

 

 

 

1,317,164

 

Other instruments issued in Chile

 

221,092

 

 

 

 

221,092

 

Instruments issued abroad

 

 

322

 

 

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

1,538,256

 

322

 

 

 

1,538,578

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

91,641

 

 

 

 

91,641

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts for Trading Purposes

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

392,130

 

23,162

 

 

91,322

 

506,614

 

Swaps

 

472,492

 

79,614

 

 

158,017

 

710,123

 

Call Options

 

514

 

 

 

 

514

 

Put Options

 

2,841

 

 

 

 

2,841

 

Futures

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

867,977

 

102,776

 

 

249,339

 

1,220,092

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge Derivative Contracts

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

 

 

 

Swaps

 

 

8,632

 

 

19,217

 

27,849

 

Call Options

 

 

 

 

 

 

Put Options

 

 

 

 

 

 

Futures

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

8,632

 

 

19,217

 

27,849

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances to Banks (before allowances)

 

 

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

350,916

 

 

 

 

350,916

 

Domestic banks

 

120,017

 

 

 

 

120,017

 

Foreign banks

 

 

 

158,524

 

130,828

 

289,352

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

470,933

 

 

158,524

 

130,828

 

760,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Customers (before allowances for loans losses)

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

13,902,516

 

 

 

58,302

 

13,960,818

 

Residential mortgage loans

 

7,477,236

 

 

 

 

7,477,236

 

Consumer loans

 

4,013,459

 

 

 

 

4,013,459

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

25,393,211

 

 

 

58,302

 

25,451,513

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

356,368

 

 

 

 

356,368

 

Other instruments issued in Chile

 

1,168,913

 

 

 

 

1,168,913

 

Instruments issued abroad

 

 

 

 

1,034

 

1,034

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

1,525,281

 

 

 

1,034

 

1,526,315

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial
Services

 

Chilean
Central Bank

 

Government

 

Retail
(Individuals)

 

Trade

 

Manufacturing

 

Mining

 

Electricity,
Gas and
Water

 

Agriculture
and
Livestock

 

Fishing

 

Transportation
and Telecom

 

Construction

 

Services

 

Other

 

Total

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

894,972

 

162,421

 

 

 

 

 

 

 

 

 

 

 

 

 

1,057,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

 

1,062,558

 

254,606

 

 

 

 

 

 

 

 

 

 

 

 

1,317,164

Other instruments issued in Chile

 

221,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

221,092

Instruments issued abroad

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

221,414

 

1,062,558

 

254,606

 

 

 

 

 

 

 

 

 

 

 

 

1,538,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash collateral on securities borrowed and reverse repurchase Agreements Payables

 

32,555

 

 

2,576

 

 

24,717

 

 

12,522

 

7,464

 

13

 

672

 

7,382

 

 

3,740

 

 

 

91,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Contracts for Trading Purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

245,873

 

 

 

 

7,666

 

9,860

 

2,561

 

84

 

54

 

219

 

2,368

 

29

 

237,900

 

 

506,614

Swaps

 

643,735

 

 

 

 

44,773

 

5,563

 

839

 

4,679

 

2,862

 

9

 

7,244

 

 

419

 

 

710,123

Call Options

 

269

 

 

 

 

32

 

90

 

 

 

67

 

 

52

 

1

 

3

 

 

514

Put Options

 

734

 

 

 

 

1,432

 

396

 

 

 

222

 

 

 

11

 

46

 

 

2,841

Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

890,611

 

 

 

 

53,903

 

15,909

 

3,400

 

4,763

 

3,205

 

228

 

9,664

 

41

 

238,368

 

 

1,220,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge Derivative Contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

27,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,849

Call Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Put Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Futures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

27,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances to Banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

 

350,916

 

 

 

 

 

 

 

 

 

 

 

 

 

350,916

Domestic banks

 

120,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120,017

Foreign banks

 

289,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

289,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

409,369

 

350,916

 

 

 

 

 

 

 

 

 

 

 

 

 

760,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Customers, Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

1,851,649

 

 

 

 

2,035,129

 

1,399,692

 

422,176

 

565,695

 

1,354,069

 

145,266

 

1,612,930

 

1,493,373

 

1,964,238

 

1,116,601

 

13,960,818

Residential mortgage loans

 

 

 

 

7,477,236

 

 

 

 

 

 

 

 

 

 

 

7,477,236

Consumer loans

 

 

 

 

4,013,459

 

 

 

 

 

 

 

 

 

 

 

4,013,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

1,851,649

 

 

 

11,490,695

 

2,035,129

 

1,399,692

 

422,176

 

565,695

 

1,354,069

 

145,266

 

1,612,930

 

1,493,373

 

1,964,238

 

1,116,601

 

25,451,513

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank of Chile

 

 

207,474

 

148,894

 

 

 

 

 

 

 

 

 

 

 

 

356,368

Other instruments issued in Chile

 

1,106,003

 

 

 

 

31,833

 

8,589

 

7,662

 

2,883

 

6,972

 

 

4,971

 

 

 

 

1,168,913

Instruments issued abroad

 

1,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

1,107,037

 

207,474

 

148,894

 

 

31,833

 

8,589

 

7,662

 

2,883

 

6,972

 

 

4,971

 

 

 

 

1,526,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of guarantee values

 

 

 

 

 

Fair value of collateral and credit enhancements held as of December 31, 2016

 

 

 

 

 

 

 

Maximum
exposure to
credit risk

 

Mortgages

 

Pledge (*)

 

Securities

 

Warrants

 

Others

 

Net collateral

 

Net exposure

 

Loans to customers:

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Corporate lending

 

10,663,260

 

2,240,502

 

69,466

 

442,285

 

3,493

 

349,560

 

3,105,306

 

7,557,954

 

Small business lending

 

3,835,775

 

2,301,924

 

32,138

 

27,461

 

 

54,534

 

2,416,057

 

1,419,718

 

Consumer lending

 

3,974,623

 

252,984

 

1,096

 

2,492

 

 

17,352

 

273,924

 

3,700,699

 

Mortgage lending

 

6,924,766

 

6,419,357

 

69

 

252

 

 

 

6,419,678

 

505,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

25,398,424

 

11,214,767

 

102,769

 

472,490

 

3,493

 

421,446

 

12,214,965

 

13,183,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of collateral and credit enhancements held as of December 31, 2017

 

 

 

 

 

 

 

Maximum
exposure to
credit risk

 

Mortgages

 

Pledge (*)

 

Securities

 

Warrants

 

Others

 

Net collateral

 

Net exposure

 

Loans to customers:

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Corporate lending

 

9,775,740

 

2,269,716

 

72,893

 

438,595

 

3,381

 

243,961

 

3,028,546

 

6,747,194

 

Small business lending

 

4,185,078

 

2,543,343

 

28,699

 

32,034

 

 

58,255

 

2,662,331

 

1,522,747

 

Consumer lending

 

4,013,459

 

283,091

 

938

 

1,776

 

 

18,594

 

304,399

 

3,709,060

 

Mortgage lending

 

7,477,236

 

6,922,454

 

90

 

267

 

 

 

6,922,811

 

554,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

25,451,513

 

12,018,604

 

102,620

 

472,672

 

3,381

 

320,810

 

12,918,087

 

12,533,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*)  Includes agricultural and industrial pledges and pledges without conveyance.

 

 

Schedule of credit quality by asset class, based on the Bank's credit rating system

 

As of December 31, 2016

 

 

 

Individual Portfolio

 

Group Portfolio

 

 

 

Normal

 

Substandard

 

Non-
complying

 

Normal

 

Non-
complying

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

700,341

 

 

 

 

 

700,341

 

Domestic banks

 

208,403

 

 

 

 

 

208,403

 

Foreign banks

 

264,702

 

 

 

 

 

264,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,173,446

 

 

 

 

 

1,173,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to customers (before allowances for loan losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

11,390,263

 

196,815

 

201,790

 

2,518,008

 

192,159

 

14,499,035

 

Residential mortgage loans

 

 

 

 

6,784,614

 

140,152

 

6,924,766

 

Consumer loans

 

 

 

 

3,723,550

 

251,073

 

3,974,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

11,390,263

 

196,815

 

201,790

 

13,026,172

 

583,384

 

25,398,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

Individual Portfolio

 

Group Portfolio

 

 

 

Normal

 

Substandard

 

Non-
complying

 

Normal

 

Non-
complying

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

350,916

 

 

 

 

 

350,916

 

Domestic banks

 

120,017

 

 

 

 

 

120,017

 

Foreign banks

 

289,352

 

 

 

 

 

289,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

760,285

 

 

 

 

 

760,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to customers (before allowances for loan losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

10,585,946

 

101,253

 

161,914

 

2,908,182

 

203,523

 

13,960,818

 

Residential mortgage loans

 

 

 

 

7,316,969

 

160,267

 

7,477,236

 

Consumer loans

 

 

 

 

3,760,472

 

252,987

 

4,013,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

10,585,946

 

101,253

 

161,914

 

13,985,623

 

616,777

 

25,451,513

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of conciliation between Normal and Impaired Portfolio and classification criteria of impaired loans

 

 

December

 

December 

 

 

 

2016

 

2017

 

 

 

MCh$

 

MCh$

 

Individual Portfolio

 

 

 

 

 

Substandard (categories B1 — B4)

 

196,815

 

101,253

 

Non-complying (categories C1 — C6)

 

201,790

 

161,914

 

Group Portfolio

 

 

 

 

 

Non-complying

 

583,384

 

616,777

 

 

 

 

 

 

 

Total substandard and non-complying categories (from B1 to C6)

 

981,989

 

879,944

 

Total impaired loans (categories B3 — C6)

 

(868,077

)

(780,818

)

 

 

 

 

 

 

Normal portfolio (categories B1 — B2)

 

113,912

 

99,126

 

 

 

 

 

 

 

 

Schedule of classification criteria of impaired loans

As of December 31, 2016:

 

 

 

 

 

Default

 

 

 

 

 

1 to 29
days

 

30 to 59
days

 

60 to 89
days

 

 

 

MCh$

 

MCh$

 

MCh$

 

Loans and advances to banks

 

18,495

 

 

 

 

 

 

 

 

 

 

 

Subtotal past-due loans and advances to banks

 

18,495

 

 

 

Commercial loans

 

133,959

 

41,561

 

17,512

 

Import-export financing

 

16,621

 

1,195

 

146

 

Factoring transactions

 

32,603

 

4,677

 

641

 

Commercial lease transactions

 

46,802

 

8,683

 

5,638

 

Other loans and receivables

 

1,482

 

703

 

284

 

Residential mortgage loans

 

142,663

 

46,908

 

24,729

 

Consumer loans

 

222,041

 

95,934

 

37,218

 

 

 

 

 

 

 

 

 

Subtotal past-due loans to customers

 

596,171

 

199,661

 

86,168

 

 

 

 

 

 

 

 

 

Total

 

614,666

 

199,661

 

86,168

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017:

 

 

 

 

 

Default

 

 

 

 

 

1 to 29
days

 

30 to 59
days

 

60 to 89
days

 

 

 

MCh$

 

MCh$

 

MCh$

 

Loans and advances to banks

 

6,880

 

 

 

 

 

 

 

 

 

 

 

Subtotal past-due loans and advances to banks

 

6,880

 

 

 

Commercial loans

 

183,374

 

34,457

 

53,224

 

Import-export financing

 

19,628

 

2,403

 

647

 

Factoring transactions

 

30,204

 

3,723

 

748

 

Commercial lease transactions

 

52,365

 

12,407

 

2,144

 

Other loans and receivables

 

1,195

 

599

 

724

 

Residential mortgage loans

 

143,619

 

56,422

 

26,365

 

Consumer loans

 

203,692

 

91,928

 

38,320

 

 

 

 

 

 

 

 

 

Subtotal past-due loans to customers

 

634,077

 

201,939

 

122,172

 

 

 

 

 

 

 

 

 

Total

 

640,957

 

201,939

 

122,172

 

 

 

 

 

 

 

 

 

 

 

Schedule of aging analysis of loans

 

 

 

 

Past due but not impaired(*)

 

 

 

 

 

Neither
past due
or
impaired

 

Up to
30 days

 

Over 30 days
and up to
60 days

 

Over
60 days
and up to
90 days

 

Over 90
days

 

Total

 

As of December 31,

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

2016

 

23,870,700

 

499,875

 

126,178

 

32,936

 

658

 

24,530,347

 

2017

 

23,972,099

 

526,809

 

134,316

 

37,292

 

179

 

24,670,695

 

 

(*) These amounts include installments that are overdue, plus the remaining balance of principal and interest on such loans.

 

Schedule of book value of loans with renegotiated terms

 

 

2016

 

2017

 

 

 

MCh$

 

MCh$

 

Financial assets

 

 

 

 

 

Loans and advances to banks

 

 

 

 

 

Domestic banks

 

 

 

Foreign banks

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

Loans to customers, net

 

 

 

 

 

Commercial loans

 

172,255

 

191,314

 

Residential mortgage loans

 

17,466

 

17,400

 

Consumer loans

 

358,023

 

367,350

 

 

 

 

 

 

 

Subtotal

 

547,744

 

576,064

 

 

 

 

 

 

 

Total renegotiated financial assets

 

547,744

 

576,064

 

 

 

 

 

 

 

 

Schedule of use of MAR

 

The use of MAR in 2017 is illustrated below (LCCY = local currency; FCCY = foreign currency):

 

 

 

 

MAR LCCY + FCCY
MMM$

 

MAR FCCY
MMUS$

 

 

 

1 – 30 days

 

1 – 90 days

 

1 – 30 days

 

1 – 90 days

 

Maximum

 

3,306

 

5,597

 

1,708

 

3,048

 

Minimum

 

1,847

 

4,173

 

436

 

1,344

 

Average

 

2,665

 

4,954

 

1,090

 

2,209

 

 

Schedule of use of Cross Currency Funding

 

The use of Cross Currency Funding within year 2017 is illustrated below:

 

 

 

Cross Currency Funding
MMUS$

 

Maximum

 

4,351

 

Minimum

 

2,008

 

Average

 

2,991

 

 

Schedule of financial ratios

 

As an example, the state of the following ratios along the year 2017 is illustrated below:

 

 

 

Liquid Assets/
Net Funding <1y

 

Liabilities>1y/
Assets >1y

 

Deposits/
Loans

 

Maximum

 

95

%

74

%

63

%

Minimum

 

71

%

72

%

60

%

Average

 

82

%

73

%

62

%

 

Schedules for calculation of C46 regulatory information

 

The use of this index in year 2017 is illustrated below:

 

 

 

 

Adjusted C46 All CCYs
as % of Tier-1 Capital

 

Adjusted C46 FCCY
as % of Tier-1 Capital

 

 

 

1 – 30 days

 

1 – 90 days

 

1 – 30 days

 

Maximum

 

53

%

97

%

36

%

Minimum

 

32

%

63

%

19

%

Average

 

43

%

78

%

27

%

Limit

 

100

%

200

%

100

%

 

Schedule of the LCR and the NSFR

 

The state of the LCR and the NSFR along the year 2017 is illustrated below.

 

 

 

 

LCR

 

NSFR

 

Maximum

 

1.07

 

0.99

 

Minimum

 

0.69

 

0.94

 

Average

 

0.88

 

0.97

 

Regulatory Limit

 

N/A

 

N/A

 

 

Schedule of contractual maturity of financial liabilities

 

 

Up to 1
month

 

Between 1
and 3
months

 

Between 3 and
12 months

 

Between 1
and 3 years

 

Between 3
and 5 years

 

More than 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities as of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,321,148

 

 

 

 

 

 

8,321,148

 

Transactions in the course of payment

 

25,702

 

 

 

 

 

 

25,702

 

Instruments sold under repurchase agreements and security lending

 

209,908

 

6,821

 

 

 

 

 

216,729

 

Savings accounts and time deposits

 

4,954,428

 

2,478,148

 

3,083,258

 

157,591

 

589

 

252

 

10,674,266

 

Full delivery derivative transactions

 

274,760

 

225,173

 

872,004

 

507,086

 

292,965

 

617,424

 

2,789,412

 

Borrowings from financial institutions

 

150,396

 

231,890

 

526,149

 

120,672

 

 

 

1,029,107

 

Other financial obligations

 

557

 

1,034

 

5,038

 

18,173

 

18,401

 

376

 

43,579

 

Debt issued in non-USD foreign currency

 

104,221

 

87,840

 

525,342

 

1,423,859

 

1,204,796

 

4,070,909

 

7,416,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total (excluding non-delivery derivative transactions)

 

14,041,120

 

3,030,906

 

5,011,791

 

2,227,381

 

1,516,751

 

4,688,961

 

30,516,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non - delivery derivative transactions

 

237,799

 

171,254

 

838,475

 

887,297

 

196,923

 

1,096,234

 

3,427,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Up to 1
month

 

Between 1
and 3
months

 

Between 3 and
12 months

 

Between 1
and 3 years

 

Between 3
and 5 years

 

More than 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,915,706

 

 

 

 

 

 

8,915,706

 

Transactions in the course of payment

 

29,871

 

 

 

 

 

 

29,871

 

Instruments sold under repurchase agreements and security lending

 

194,539

 

750

 

 

 

 

 

195,289

 

Savings accounts and time deposits

 

5,097,833

 

2,509,694

 

2,555,579

 

21,536

 

311

 

219

 

10,185,172

 

Full delivery derivative transactions

 

172,323

 

136,729

 

1,166,598

 

937,050

 

1,582,890

 

531,309

 

4,526,899

 

Borrowings from financial institutions

 

260,272

 

242,515

 

613,159

 

73,852

 

 

 

1,189,798

 

Other financial obligations

 

295

 

918

 

10,921

 

24,038

 

686

 

154

 

37,012

 

Debt issued in non-USD foreign currency

 

47,375

 

165,359

 

728,035

 

1,279,275

 

1,500,632

 

3,931,034

 

7,651,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total (excluding non-delivery derivative transactions)

 

14,718,214

 

3,055,965

 

5,074,292

 

2,335,751

 

3,084,519

 

4,462,716

 

32,731,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non - delivery derivative transactions

 

112,011

 

100,247

 

1,141,610

 

816,847

 

325,199

 

1,115,676

 

3,611,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of use of VaR

 

The use of VaR in 2017 is illustrated below:

 

 

 

 

Value-at-Risk
99% confidence level escalated to 1 month
MMUS$

 

Maximum

 

3.18

 

Minimum

 

0.61

 

Average

 

1.72

 

 

Schedule of use of EaR

 

The use of EaR within year 2017 is illustrated below:

 

 

 

12-months Earnings-at-Risk
97.7% confidence level
3 months defeasance period
MCh$

 

Maximum

 

80,402

 

Minimum

 

28,438

 

Average

 

60,301

 

 

Schedule of banking book interest rate exposure by contractual maturity

 

 

Up to 1
month

 

Between 1
and 3
months

 

Between 3 and
12 months

 

Between 1
and 3 years

 

Between 3
and 5 years

 

More than 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets as of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,396,536

 

 

 

 

 

 

1,396,536

 

Transactions in the course of collection

 

189,208

 

 

 

 

 

 

189,208

 

Securities borrowed or purchased under agreements to resell

 

 

 

 

 

 

 

 

Derivative instruments under hedge-accounting treatment

 

283,576

 

14,860

 

170,891

 

495,340

 

52,134

 

502,593

 

1,519,394

 

Inter-banking loans

 

964,250

 

86,029

 

136,434

 

19,777

 

 

 

1,206,490

 

Customer loans

 

4,808,706

 

3,163,029

 

5,740,836

 

5,219,586

 

2,929,046

 

8,126,584

 

29,987,787

 

Available for sale instruments

 

6,631

 

5,505

 

56,839

 

137,031

 

71,657

 

151,600

 

429,263

 

Held-to-maturity instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

7,648,907

 

3,269,423

 

6,105,000

 

5,871,734

 

3,052,837

 

8,780,777

 

34,728,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Up to 1
month

 

Between 1
and 3
months

 

Between 3 and
12 months

 

Between 1
and 3 years

 

Between 3
and 5 years

 

More than 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,028,014

 

 

 

 

 

 

1,028,014

 

Transactions in the course of collection

 

223,360

 

 

 

 

 

 

223,360

 

Securities borrowed or purchased under agreements to resell

 

19,992

 

 

 

 

 

 

19,992

 

Derivative instruments under hedge-accounting treatment

 

30,328

 

146,775

 

225,883

 

335,756

 

51,087

 

539,283

 

1,329,112

 

Inter-banking loans

 

533,101

 

49,573

 

150,253

 

31,920

 

 

 

764,847

 

Customer loans

 

4,669,573

 

2,595,012

 

5,636,496

 

5,619,230

 

3,089,002

 

8,591,253

 

30,200,566

 

Available for sale instruments

 

9,134

 

37,851

 

950,199

 

222,522

 

216,058

 

169,144

 

1,604,908

 

Held-to-maturity instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

6,513,502

 

2,829,211

 

6,962,831

 

6,209,428

 

3,356,147

 

9,299,680

 

35,170,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Up to 1
month

 

Between 1
and 3
months

 

Between 3 and
12 months

 

Between 1
and 3 years

 

Between 3
and 5 years

 

More than 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities as of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and demand deposits

 

8,354,085

 

 

 

 

 

 

8,354,085

 

Transactions in the course of payment

 

8,841

 

 

 

 

 

 

8,841

 

Securities loaned or sold under repurchase agreements

 

19,901

 

 

 

 

 

 

19,901

 

Savings accounts and interest-bearing deposits

 

5,129,350

 

2,303,488

 

3,083,258

 

157,610

 

570

 

252

 

10,674,528

 

Derivative instruments under hedge-accounting treatment

 

2,232

 

2,616

 

249,632

 

659,389

 

88,029

 

507,403

 

1,509,301

 

Inter-banking borrowings

 

559,625

 

359,768

 

109,873

 

 

 

 

1,029,266

 

Long-term debt (*)

 

104,135

 

242,016

 

525,037

 

1,423,061

 

1,107,502

 

4,012,482

 

7,414,233

 

Other liabilities

 

233,372

 

1,034

 

5,038

 

18,173

 

18,401

 

376

 

276,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

14,411,541

 

2,908,922

 

3,972,838

 

2,258,233

 

1,214,502

 

4,520,513

 

29,286,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Up to 1
month

 

Between 1
and 3
months

 

Between 3 and
12 months

 

Between 1
and 3 years

 

Between 3
and 5 years

 

More than 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities as of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and demand deposits

 

8,959,941

 

 

 

 

 

 

8,959,941

 

Transactions in the course of payment

 

 

 

 

 

 

 

 

Securities loaned or sold under repurchase agreements

 

10,267

 

 

 

 

 

 

10,267

 

Savings accounts and interest-bearing deposits

 

5,294,456

 

2,317,792

 

2,555,579

 

21,536

 

311

 

219

 

10,189,893

 

Derivative instruments under hedge-accounting treatment

 

352

 

3,968

 

286,519

 

452,960

 

75,237

 

600,507

 

1,419,543

 

Inter-banking borrowings

 

506,703

 

553,663

 

129,431

 

 

 

 

1,189,797

 

Long-term debt (*)

 

158,085

 

266,895

 

727,798

 

1,217,226

 

1,349,337

 

3,930,440

 

7,649,781

 

Other liabilities

 

146,726

 

918

 

10,921

 

24,038

 

686

 

154

 

183,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

15,076,530

 

3,143,236

 

3,710,248

 

1,715,760

 

1,425,571

 

4,531,320

 

29,602,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*)   Amounts shown are not exactly the same as reported in the liabilities report which is part of the liquidity analysis, due to differences in the treatment of mortgage bonds issued by the Bank in both reports.

 

Schedule of Adverse scenario market factors fluctuations

Adverse scenario market factors fluctuations

 

 

CLP
Derivatives
(bps)

 

CLP
Bonds
(bps)

 

CLF
Derivatives
(bps)

 

CLF
Bonds
(bps)

 

USD Offshore
3m
Derivatives
(bps)

 

Spread USD
On/Off
Derivatives
(bps)

 

Vol FX
CLP/USD
(%)

 

3 months

 

12

 

22

 

-465

 

-468

 

4

 

-58

 

-1.1

%

6 months

 

16

 

21

 

-226

 

-224

 

8

 

-46

 

-1.0

%

9 months

 

19

 

21

 

-146

 

-144

 

11

 

-38

 

-0.6

%

1 year

 

21

 

22

 

-139

 

-137

 

13

 

-33

 

-0.7

%

2 years

 

24

 

22

 

-52

 

-50

 

22

 

-19

 

-2.2

%

4 years

 

25

 

19

 

-36

 

-33

 

31

 

-19

 

 

6 years

 

25

 

19

 

-31

 

-27

 

33

 

-19

 

 

10 years

 

26

 

19

 

-19

 

-12

 

35

 

-21

 

 

16 years

 

26

 

19

 

-20

 

-8

 

35

 

-22

 

 

20 years

 

26

 

19

 

-21

 

-6

 

35

 

-22

 

 

 

bps = basis points

 

Schedule of Potential Profit and Loss Impact on Trading Book

 

The impact on the Trading book as of December 31, 2017 is illustrated below:

 

Potential P&L Impact
Trading Book
(MCh$)

 

CLP Interest Rate

 

 

 

(2,754

)

Derivatives

 

(529

)

 

 

Debt instruments

 

(2,225

)

 

 

CLF Interest Rate

 

 

 

1,498

 

Derivatives

 

(1,819

)

 

 

Debt instruments

 

3,317

 

 

 

Interest rate offshore

 

 

 

(482

)

Domestic/offshore interest rate spread

 

 

 

979

 

 

 

 

 

 

 

Interest rate

 

 

 

(759

)

Foreign Exchange

 

 

 

(128

)

Options

 

 

 

222

 

 

 

 

 

 

 

Total

 

 

 

(665

)

 

 

 

 

 

 

 

Schedule of NRFF impact on accrual book for next 12-months

 

The impact of such fluctuations in the Accrual portfolio for the next 12 months as of December 31, 2017, which is not necessarily a gain/loss but greater/lower net revenue from funds (resulting in net interest rate generation), is illustrated below:

 

 

12-Months NRFF(*) IMPACT
ACCRUAL BOOK (MCh$)

 

Impact due to inter-banking yield curve (swap yield) shock

 

(151,983

)

Impact due to spreads shock

 

28,742

 

 

 

 

 

Higher / (Lower) NRFF

 

(123,241

)

 

 

 

 

 

(*) Net revenues from funds

 

Schedule of Potential changes in Available-for-Sale Portfolio OCI Impact

Potential Available-for-Sale Portfolio
OCI Impact

Currency

 

DV01(+1 bp)
(US$)

 

Impact due to
interest rate
changes
(MCh$)

 

CLP

 

(228,868

)

(5,009

)

CLF

 

(117,362

)

(6,740

)

USD

 

(59,072

)

(3,199

)

 

 

 

 

 

 

Total

 

 

 

(14,948

)

 

Schedule of risk weighted assets, Basic Capital ratio and Regulatory Capital ratio

 

 

Consolidated assets

 

Risk-weighted assets

 

 

 

2016

 

2017

 

2016

 

2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Balance sheet assets (net of provisions)

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,408,167

 

1,057,393

 

21,940

 

5,699

 

Transactions in the course of collection

 

206,972

 

255,968

 

53,126

 

95,210

 

Financial Assets held-for-trading

 

1,379,958

 

1,538,578

 

211,762

 

148,641

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

55,703

 

91,641

 

55,703

 

91,641

 

Derivative instruments

 

939,649

 

1,247,941

 

703,211

 

927,837

 

Loans and advances to banks

 

1,173,187

 

760,021

 

305,934

 

312,806

 

Loans to customers, net

 

24,843,655

 

24,955,692

 

22,024,193

 

21,908,281

 

Financial assets available-for-sale

 

374,470

 

1,526,315

 

199,860

 

325,209

 

Financial assets held-to-maturity

 

 

 

 

 

Investments in other companies

 

30,314

 

35,771

 

32,588

 

38,041

 

Intangible assets

 

65,036

 

72,455

 

29,341

 

39,045

 

Property and equipment

 

219,082

 

216,259

 

219,082

 

216,259

 

Investment properties

 

14,674

 

14,306

 

 

 

Current tax assets

 

6,657

 

23,032

 

679

 

2,303

 

Deferred tax assets

 

176,923

 

161,265

 

30,603

 

26,740

 

Other assets

 

462,857

 

604,800

 

462,185

 

547,974

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

24,350,207

 

24,685,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-balance-sheet assets

 

 

 

 

 

 

 

 

 

Contingent loans

 

4,154,890

 

3,972,260

 

2,491,879

 

2,382,653

 

 

 

 

 

 

 

 

 

 

 

Total risk-weighted assets

 

 

 

 

 

26,842,086

 

27,068,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

As of December 31, 2017

 

 

 

MCh$

 

%

 

MCh$

 

%

 

TIER 1 Capital (*)

 

2,887,410

 

8.09

 

3,105,714

 

8.39

 

TIER 2 Equity

 

3,729,427

 

13.89

 

3,934,727

 

14.54

 

 

(*)  TIER 1 Capital corresponds to equity attributable to equity holders in the Statement of Consolidated Financial Position