XML 66 R47.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value of Financial Assets and Liabilities
12 Months Ended
Dec. 31, 2018
Fair Value of Financial Assets and Liabilities  
Fair Value of Financial Assets and Liabilities

41.  Fair Value of Financial Assets and Liabilities:

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

Within the established framework includes the Product Control Unit (PCU), which is independent of the business areas and reports to the Financial Management and Control Division Manager. The Financial Control and Treasury Area, through the Financial Risk Information and Control Section is responsible for independent verification of the results of trading and investment operations and all fair value measurements.

To achieve the appropriate measurements and controls, the Bank and its subsidiaries, take into account at least the following aspects:

(i)   Industry standard valuation.

To value financial instruments, Banco de Chile uses industry standard modeling and inputs, including; quota value, share price, discounted cash flows and valuation of options through Black-Scholes-Merton. The input parameters for the valuation correspond to rates, prices and levels of volatility for different terms and market factors that are traded in the national and international market and that are provided by main sources of the market.

(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 Bolsa de Comercio de Santiago, Bloomberg, LVA and Risk America, etc .). This quote represents the price at which these instruments are regularly traded in the financial markets.

(iii) Valuation techniques.

If no quotes are available for the instrument to be valued, valuation techniques will be used to determine the fair value.

Due to the fact that , in general, the valuation models require a set of market parameters as inputs, the aim is to maximize information based on observable or prices-related quotations for similar instruments in active markets. To the extent there is no information available in active markets, data from external suppliers of market information, prices of similar transactions and historical information are used to validate the valuation parameters.

(iv) Fair value adjustments.

Part of the fair value process considers two adjustments to the market value of each instrument calculated based on the market parameters. The Bid/offer adjustment represents the impact on the valuation of an instrument depending on whether corresponds to a long or purchased position or if the position corresponds to a short or sold position. To calculate this adjustment is used the active market prices or indicative prices depending on the instrument, considering the Bid, Mid and Offer, respectively. Finally, an adjustment is made for CVA and DVA, defined as the credit risk recognition of the issuer, either of the counterparty (CVA) or of Banco de Chile (DVA).

(v) Fair value control.

A process of independent verification of prices and rates is executed daily, in order to control the market parameters used by Banco de Chile in the valuation of the financial instruments relating to the current state of the market and the best estimate of the fair value. The objective of this process is to control that the official market parameters provided by the respective business area, before being entered into the valuation, are within acceptable ranges of differences when compared to the parameters prepared independently by the Financial Risk Information and Control Section. As a result, value differences are obtained at the level of currency, product and portfolio, which are compared against specific ranges for each grouping level, which are reviewed and validated by the Bank with certain periodicity.

In the event significant differences exist, these differences are scaled according to the amount of individual materiality of each market factor and aggregated at the portfolio level, according to the grouping levels within previously defined ranges. These ranges are approved by the Finance, International and Financial Risk Committee.

Complementary and in parallel, the Financial Risk Information and Control Section generates and reports on a daily basis Profit or Loss (“P&L”) and Exposure to Market Risks, which allow for proper control and consistency of the parameters used in the valuation.

(vi) Judgmental analysis and information to Management.

In particular, in cases where there are no market quotations for the instrument to be valued and there are no prices for similar transactions or indicative parameters, a specific controls and reasoned analysis must be carried out in order to estimate the fair value of the operation. Within the valuation framework described in the Reasonable Value Policy approved by the Board of Directors of Banco de Chile, a required level of approval is set in order to carry out transactions where market information is not available or it is not possible to infer prices or rates from it.

(a)  Fair value hierarchy

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

Level 1: These are financial instruments whose fair value is realized at quoted prices (unadjusted) in active markets for identical assets or liabilities. For these instruments there are observable market prices (return internal rates, quote value, price), so that assumptions are not required to determine the value.

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

For the instruments of the Central Bank of Chile and the General Treasury of the Republic, all those mnemonics belonging to a Benchmark, in other words corresponding to one of the following categories published by the Santiago Stock Exchange, will be considered as Level 1: Pesos-02, Pesos-03, Pesos-04, Pesos-05, Pesos-07, Pesos-10, UF-02, UF-04, UF-05, UF-07, UF-10, UF-20 and UF-30. A Benchmark corresponds to a group of mnemonics that are similar in duration and are traded in an equivalent way, i.e., the price obtained is the same for all the instruments that make up a Benchmark. This feature defines a greater depth of market, with daily quotations that allow classifying these instruments as Level 1.

In the case of debt issued by the Government, the internal rate of return of the market is used to discount all flows to present value. In the case of mutual funds and equity shares, the current market price multiplied by the number of instruments results in the fair value.

The preceding described valuation methodology is equivalent to the one used by the Bolsa de Comercio de Santiago (Santiago Stock Exchange) and corresponds with the standard methodology used in the market and is in accordance with standards used in IFRS.

Level 2: There are financial instruments whose fair value is obtained with variables other than the prices quoted in Level 1 that are observable for the asset or liability, directly (that is, as prices) or indirectly (that is, derived from prices). These categories include:

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 data other than quoted prices that are observable for the asset or liability.

d)    Inputs data corroborated by the market.

At this level there are mainly derivatives instruments, debt issued by banks, debt issues of Chilean and foreign companies, issued in Chile or abroad, mortgage claims, financial brokerage instruments and some issuances by the Central Bank of Chile and the General Treasury of Chile.

To value derivatives, depends on whether they are impacted by volatility as a relevant market factor in standard valuation methodologies; for options the Black-Scholes-Merton formula is used; for the rest of the derivatives, forwards and swaps, net present value through discounted cash flows is used.

For the remaining instruments at this level, as for debt issues of level 1, the valuation is done through cash flows model by using an estimated yield to maturity that can be derived or estimated from similar securities as mentioned above.

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 the credit quality of counterparties, exchange rates and interest rate curves.

Valuation Techniques and Inputs for Level 2 Instrument:

 

 

 

 

 

 

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

 

 

 

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

 

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

 

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

FX Options

 

Black-Scholes
Model

 

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

 

Level 3: These are financial instruments whose fair value is determined using non-observable inputs data. 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 uses significant non-observable data entry.

The instruments likely to be classified as level 3 are mainly Corporate Debt by Chilean and foreign companies, issued both in Chile and abroad.

Valuation Techniques and Inputs for Level 3 Instrument:

 

 

 

 

 

 

Type of Financial
Instrument

    

Valuation
Method

    

Description: Inputs and Sources

Local Bank and Corporate Bonds

 

Discounted cash flows model

 

Since inputs for these types of securities are not observable by the market, we model interest rate of returns for them based on a Base Yield (Central Bank Bonds) and issuer spread. These inputs (base yield and issuer spread) are provided on a daily basis by third party price providers that are widely used in the Chilean market.

 

 

 

 

 

Offshore Bank and Corporate Bonds

 

Discounted cash  flows model

 

Since inputs for these types of securities are not observable by the market, we model interest rate of returns for them based on a Base Yield (US-Libor) and issuer spread. These inputs (base yield and issuer spread) are provided on a weekly basis by third party price providers that are widely used in the Chilean market.

 

(a)  Level hierarchy classification and figures:

The following table shows the figures by hierarchy, for instruments recorded at fair value in the statement of financial position as of December 31, 2017 and 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Financial Assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Financial assets held-for-trading

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

From the Chilean government and Central Bank

 

623,276

 

178,692

 

693,888

 

1,344,780

 

 —

 

 —

 

1,317,164

 

1,523,472

Mutual fund investments

 

 

87,841

 

 

 

 —

 

 —

 

 

87,841

Other instruments issued in Chile

 

714

 

1,663

 

212,366

 

107,078

 

8,012

 

20,866

 

221,092

 

129,607

Instruments issued abroad

 

322

 

4,446

 

 

 

 —

 

 —

 

322

 

4,446

Subtotal

 

624,312

 

272,642

 

906,254

 

1,451,858

 

8,012

 

20,866

 

1,538,578

 

1,745,366

Derivative contracts for trading purposes

 

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Forwards

 

 —

 

 —

 

506,614

 

735,444

 

 —

 

 —

 

506,614

 

735,444

Swaps

 

 —

 

 —

 

710,123

 

738,130

 

 —

 

 —

 

710,123

 

738,130

Call options

 

 —

 

 —

 

514

 

4,839

 

 —

 

 —

 

514

 

4,839

Put options

 

 —

 

 —

 

2,841

 

120

 

 —

 

 —

 

2,841

 

120

Futures

 

 —

 

 —

 

 

 

 —

 

 —

 

 

Subtotal

 

 —

 

 —

 

1,220,092

 

1,478,533

 

 —

 

 —

 

1,220,092

 

1,478,533

Hedge derivative contracts

 

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Fair value hedge (Swaps)

 

 —

 

 —

 

277

 

1,116

 

 —

 

 —

 

277

 

1,116

Cash flow hedge (Swaps)

 

 —

 

 —

 

27,572

 

34,298

 

 —

 

 —

 

27,572

 

34,298

Subtotal

 

 —

 

 —

 

27,849

 

35,414

 

 —

 

 —

 

27,849

 

35,414

Total

 

 —

 

 —

 

1,247,941

 

1,513,947

 

 —

 

 —

 

1,247,941

 

1,513,947

Financial assets available-for-sale

 

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

From the Chilean government and Central Bank

 

229,296

 

 —

 

127,072

 

 —

 

 —

 

 —

 

356,368

 

 —

Other instruments issued in Chile

 

 

 —

 

1,122,648

 

 —

 

46,265

 

 —

 

1,168,913

 

 —

Instruments issued abroad

 

984

 

 —

 

 

 —

 

50

 

 —

 

1,034

 

 —

Subtotal

 

230,280

 

 —

 

1,249,720

 

 —

 

46,315

 

 —

 

1,526,315

 

 —

Financial assets at fair value through other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt instruments (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean government and Central Bank

 

 —

 

99,132

 

 —

 

65,090

 

 —

 

 —

 

 —

 

164,222

Instruments issued in Chile

 

 —

 

 

 —

 

747,653

 

 —

 

23,021

 

 —

 

770,674

Instruments issued abroad

 

 —

 

 

 —

 

108,544

 

 —

 

 

 —

 

108,544

Subtotal

 

 —

 

99,132

 

 —

 

921,287

 

 —

 

23,021

 

 —

 

1,043,440

Equity instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued in Chile

 

 —

 

 

 —

 

8,939

 

 —

 

 —

 

 —

 

8,939

Instruments issued abroad

 

 —

 

723

 

 —

 

 

 —

 

89

 

 —

 

812

Subtotal

 

 —

 

723

 

 —

 

8,939

 

 —

 

89

 

 —

 

9,751

Total

 

230,280

 

99,855

 

1,249,720

 

930,226

 

46,315

 

23,110

 

1,526,315

 

1,053,191

Other assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Mutual fund investments

 

78,069

 

 —

 

 —

 

 —

 

 —

 

 —

 

78,069

 

 —

Subtotal

 

78,069

 

 —

 

 —

 

 —

 

 —

 

 —

 

78,069

 

 —

Total

 

932,661

 

372,497

 

3,403,915

 

3,896,031

 

54,327

 

43,976

 

4,390,903

 

4,312,504

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Derivative contracts for trading purposes

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Forwards

 

 —

 

 —

 

575,137

 

631,089

 

 —

 

 —

 

575,137

 

631,089

Swaps

 

 —

 

 —

 

727,765

 

854,708

 

 —

 

 —

 

727,765

 

854,708

Call options

 

 —

 

 —

 

472

 

2,921

 

 —

 

 —

 

472

 

2,921

Put options

 

 —

 

 —

 

3,403

 

1,534

 

 —

 

 —

 

3,403

 

1,534

Futures

 

 —

 

 —

 

 

 

 —

 

 —

 

 —

 

Subtotal

 

 —

 

 —

 

1,306,777

 

1,490,252

 

 —

 

 —

 

1,306,777

 

1,490,252

Hedge derivative contracts

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Fair value hedge (Swaps)

 

 —

 

 —

 

5,330

 

6,164

 

 —

 

 —

 

5,330

 

6,164

Cash flow hedge (Swaps)

 

 —

 

 —

 

80,888

 

31,818

 

 —

 

 —

 

80,888

 

31,818

Subtotal

 

 —

 

 —

 

86,218

 

37,982

 

 —

 

 —

 

86,218

 

37,982

Total

 

 —

 

 —

 

1,392,995

 

1,528,234

 

 —

 

 —

 

1,392,995

 

1,528,234


(1)

As of December 31, 2018, 80% of instruments of level 3 has denomination “Investment Grade”. Also, 100% of total of these financial instruments correspond to domestic issuers.

(b) Level 3 Reconciliation

The following tables show the reconciliation between the beginning and ending balances of instruments classified as Level 3, whose fair value is reflected in the financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

    

 

    

Gain (Loss)

    

Gain (Loss)

    

 

    

 

    

 

    

 

    

Balance as of

 

 

Balance as of

 

Recognized in

 

Recognized in

 

 

 

 

 

Transfer from

 

Transfer to

 

December

 

 

January 1, 2017

 

Income (1)

 

Equity (2)

 

Purchases

 

Sales

 

Level 1 and 2

 

Level 1 and 2

 

31, 2017

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Financial Assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Financial assets held-for-trading:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Other instruments issued in Chile

 

8,960

 

(7)

 

 —

 

7,446

 

(10,772)

 

2,385

 

 —

 

8,012

Subtotal

 

8,960

 

(7)

 

 —

 

7,446

 

(10,772)

 

2,385

 

 —

 

8,012

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Financial assets available-for-sale:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Other instruments issued in Chile

 

76,005

 

(4,186)

 

1,137

 

4,922

 

(28,604)

 

2,672

 

(5,681)

 

46,265

Instruments issued abroad

 

54

 

 —

 

(4)

 

 —

 

 —

 

 —

 

 —

 

50

Subtotal

 

76,059

 

(4,186)

 

1,133

 

4,922

 

(28,604)

 

2,672

 

(5,681)

 

46,315

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Total

 

85,019

 

(4,193)

 

1,133

 

12,368

 

(39,376)

 

5,057

 

(5,681)

 

54,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

    

 

    

Gain (Loss)

    

Gain (Loss)

    

 

    

 

    

 

    

 

    

Balance as of

 

 

Balance as of

 

Recognized in

 

Recognized in

 

 

 

 

 

Transfer from

 

Transfer to

 

December 31,

 

 

January 1, 2018

 

Income (1)

 

Equity (2) 

 

Purchases

 

Sales

 

Level 1 and 2

 

Level 1 and 2

 

2018

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Financial Assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Financial assets held-for-trading:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Other instruments issued in Chile

 

8,012

 

176

 

 —

 

48,740

 

(36,062)

 

 —

 

 —

 

20,866

Subtotal

 

8,012

 

176

 

 —

 

48,740

 

(36,062)

 

 —

 

 —

 

20,866

 

 

  

 

 

 

 

 

 

 

 

 

  

 

  

 

  

Financial assets at fair value through OCI:

 

  

 

 

 

 

 

 

 

 

 

  

 

  

 

  

Debt instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued in Chile

 

46,265

 

2,539

 

(292)

 

 —

 

(20,520)

 

 —

 

(4,971)

 

23,021

Equity instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

50

 

 

39

 

 —

 

 

 —

 

 

89

Subtotal

 

46,315

 

2,539

 

(253)

 

 —

 

(20,520)

 

 —

 

(4,971)

 

23,110

 

 

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

Total

 

54,327

 

2,715

 

(253)

 

48,740

 

(56,582)

 

 —

 

(4,971)

 

43,976


(1)

It is recorded in the income statement under “Net financial operating income”

(2)

It is recorded in Equity under “Other Comprehensive Income”

(c) Transfers between levels:

The following tables show transfers between levels for financial assets and liabilities whose fair value is recorded in the consolidated financial statements:

 

 

 

 

 

 

Transfers from

 

 

level 1 to level 2

 

 

2017

Financial assets

    

MCh$

 

 

 

Financial assets held-for-trading instruments

 

  

From the Chilean Government and Central Bank

 

4,688

 

 

  

Instruments issued abroad

 

  

From the Chilean Government and Central Bank

 

 —

 

 

  

 

 

 

 

 

 

Transfers from

 

 

level 2 to level 1

 

 

2017

Financial assets

    

MCh$

 

 

 

Financial assets held-for-trading instruments

 

  

From the Chilean Government and Central Bank

 

3,498

 

 

  

Instruments issued abroad

 

  

From the Chilean Government and Central Bank

 

4,373

 

 

 

 

 

 

Transfers from

 

 

level 1 to level 2

 

 

2018

Financial assets

    

MCh$

 

 

 

Financial assets held-for-trading instruments

 

496

From the Chilean Government and Central Bank

 

 

 

 

  

Financial assets at fair value through OCI

 

  

From the Chilean Government and Central Bank

 

9,444

 

 

 

 

 

 

Transfers from

 

 

level 2 to level 1

 

 

2018

Financial assets

    

MCh$

 

 

 

Financial assets held-for-trading instruments

 

  

From the Chilean Government and Central Bank

 

 —

 

 

  

Financial assets at fair value through OCI

 

  

From the Chilean Government and Central Bank

 

 —

 

(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 December 31, 2017

 

As of December 31, 2018

 

 

 

 

Sensitivity to

 

 

 

Sensitivity to

 

 

 

 

changes in key

 

 

 

changes in key

 

 

 

 

assumptions of

 

 

 

assumptions of

 

 

Level 3

 

models

 

Level 3

 

models

Financial Assets

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Financial assets held-for-trading

 

  

 

  

 

  

 

 

Other instruments issued in Chile

 

8,012

 

(26)

 

20,866

 

(26)

Subtotal

 

8,012

 

(26)

 

20,866

 

(26)

Financial assets available-for-sale

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

46,265

 

(417)

 

 —

 

 —

Instruments issued abroad

 

50

 

 —

 

 —

 

 —

Subtotal

 

46,315

 

(417)

 

 —

 

 —

Financial assets at fair value through OCI

 

 

 

 

 

 

 

 

Debt instrument:

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 —

 

 —

 

23,021

 

(195)

Equity instrument:

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 —

 

 

89

 

 —

Subtotal

 

 —

 

 —

 

23,110

 

(195)

Total

 

54,327

 

(443)

 

43,976

 

(221)

 

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 in the 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 observables. 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.

(e)   Other assets and liabilities not measured at fair value:

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

 

Fair Value

 

 

2017

 

2018

 

2017

 

2018

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Assets

 

  

 

  

 

  

 

  

Cash and due from banks

 

1,057,393

 

880,081

 

1,057,393

 

880,081

Transactions in the course of collection

 

255,968

 

289,194

 

255,968

 

289,194

Cash collateral on securities borrowed and reverse repurchase agreements

 

91,641

 

97,289

 

91,641

 

97,289

Subtotal

 

1,405,002

 

1,266,564

 

1,405,002

 

1,266,564

Loans and advances to banks

 

  

 

  

 

  

 

  

Domestic banks

 

119,998

 

99,776

 

119,998

 

99,776

Chilean Central Bank

 

350,916

 

1,100,831

 

350,916

 

1,100,831

Foreign banks

 

289,107

 

293,777

 

289,107

 

286,063

Subtotal

 

760,021

 

1,494,384

 

760,021

 

1,486,670

Loans to customers, net

 

  

 

  

 

  

 

  

Commercial loans

 

13,739,589

 

15,209,534

 

13,477,466

 

14,949,852

Residential mortgage loans

 

7,445,221

 

8,017,743

 

7,769,694

 

8,451,099

Consumer loans

 

3,770,882

 

4,113,977

 

3,773,005

 

4,116,261

Subtotal

 

24,955,692

 

27,341,254

 

25,020,165

 

27,517,212

Total

 

27,120,715

 

30,102,202

 

27,185,188

 

30,270,446

 

 

  

 

  

 

  

 

  

Liabilities

 

  

 

  

 

  

 

  

Current accounts and other demand deposits

 

8,915,706

 

9,584,488

 

8,915,706

 

9,584,488

Transactions in the course of payment

 

29,871

 

44,436

 

29,871

 

44,436

Cash collateral on securities lent and reverse repurchase agreements

 

195,392

 

303,820

 

195,392

 

303,820

Saving accounts and time deposits

 

10,067,778

 

10,656,174

 

10,073,030

 

10,632,350

Borrowings from financial institutions

 

1,195,028

 

1,516,759

 

1,188,943

 

1,506,940

Other financial obligations

 

137,163

 

118,014

 

137,163

 

119,024

Subtotal

 

20,540,938

 

22,223,691

 

20,540,105

 

22,191,058

Debt issued

 

  

 

  

 

  

 

  

Letters of credit for residential purposes

 

21,059

 

15,040

 

22,542

 

15,982

Letters of credit for general purposes

 

2,365

 

1,328

 

2,532

 

1,411

Bonds

 

5,769,334

 

6,772,990

 

5,896,424

 

6,897,317

Subordinated bonds

 

696,217

 

686,194

 

699,926

 

732,611

Subtotal

 

6,488,975

 

7,475,552

 

6,621,424

 

7,647,321

Total

 

27,029,913

 

29,699,243

 

27,161,529

 

29,838,379

 

Other financial assets and liabilities not measured at their fair value, but for which a fair value is estimated, even if not managed based on such value, include assets and liabilities such as placements, deposits and other time deposits, debt issued, and other financial assets and obligations with different maturities and characteristics. The fair value of these assets and liabilities is calculated using the Discounted Cash Flow model and the use of various data sources such as yield curves, credit risk spreads, etc. In addition, due to some of these assets and liabilities are not traded on the market, periodic reviews and analyzes are required to determine the suitability of the inputs and determined fair values.

(f)    Levels of other assets and liabilities:

The table below sets forth the fair value of Financial Assets/Liabilities not measured at fair value on the balance sheet, for the years ended December 31, 2017 and 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

Estimated Fair Value

 

Estimated Fair Value

 

Estimated Fair Value

 

Estimated Fair Value

 

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

2018

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Assets

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Cash and due from banks

 

1,057,393

 

880,081

 

 —

 

 —

 

 —

 

 —

 

1,057,393

 

880,081

Transactions in the course of collection

 

255,968

 

289,194

 

 —

 

 —

 

 —

 

 —

 

255,968

 

289,194

Receivables from repurchase agreements and security borrowing

 

91,641

 

97,289

 

 —

 

 —

 

 —

 

 —

 

91,641

 

97,289

Subtotal

 

1,405,002

 

1,266,564

 

 —

 

 —

 

 —

 

 —

 

1,405,002

 

1,266,564

Loans and advances to banks

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Domestic banks

 

119,998

 

99,776

 

 —

 

 —

 

 —

 

 

119,998

 

99,776

Central bank

 

350,916

 

1,100,831

 

 —

 

 —

 

 —

 

 

350,916

 

1,100,831

Foreign banks

 

289,107

 

 —

 

 —

 

 —

 

 —

 

286,063

 

289,107

 

286,063

Subtotal

 

760,021

 

1,200,607

 

 —

 

 —

 

 —

 

286,063

 

760,021

 

1,486,670

Loans to customers, net

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial loans

 

 —

 

 —

 

 —

 

 —

 

13,477,466

 

14,949,852

 

13,477,466

 

14,949,852

Residential mortgage loans

 

 —

 

 —

 

 —

 

 —

 

7,769,694

 

8,451,099

 

7,769,694

 

8,451,099

Consumer loans

 

 —

 

 —

 

 —

 

 —

 

3,773,005

 

4,116,261

 

3,773,005

 

4,116,261

Subtotal

 

 —

 

 —

 

 —

 

 —

 

25,020,165

 

27,517,212

 

25,020,165

 

27,517,212

Total

 

2,165,023

 

2,467,171

 

 —

 

 —

 

25,020,165

 

27,803,275

 

27,185,188

 

30,270,446

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Liabilities

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Current accounts and other demand deposits

 

8,915,706

 

9,584,488

 

 —

 

 —

 

 —

 

 —

 

8,915,706

 

9,584,488

Transactions in the course of payment

 

29,871

 

44,436

 

 —

 

 —

 

 —

 

 —

 

29,871

 

44,436

Payables from repurchase agreements and security lending

 

195,392

 

303,820

 

 —

 

 —

 

 —

 

 —

 

195,392

 

303,820

Savings accounts and time deposits

 

 —

 

 —

 

 —

 

 —

 

10,073,030

 

10,632,350

 

10,073,030

 

10,632,350

Borrowings from financial institutions

 

 —

 

 —

 

 —

 

 —

 

1,188,943

 

1,506,940

 

1,188,943

 

1,506,940

Other financial obligations

 

137,163

 

 —

 

 —

 

 —

 

 

119,024

 

137,163

 

119,024

Subtotal

 

9,278,132

 

9,932,744

 

 —

 

 —

 

11,261,973

 

12,258,314

 

20,540,105

 

22,191,058

Debt Issued

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Letters of credit for residential purposes

 

 —

 

 —

 

22,542

 

15,982

 

 —

 

 

22,542

 

15,982

Letters of credit for general purposes

 

 —

 

 —

 

2,532

 

1,411

 

 —

 

 

2,532

 

1,411

Bonds

 

 —

 

 —

 

5,896,424

 

6,897,317

 

 —

 

 

5,896,424

 

6,897,317

Subordinate bonds

 

 —

 

 —

 

 —

 

 

699,926

 

732,611

 

699,926

 

732,611

Subtotal

 

 —

 

 —

 

5,921,498

 

6,914,710

 

699,926

 

732,611

 

6,621,424

 

7,647,321

Total

 

9,278,132

 

9,932,744

 

5,921,498

 

6,914,710

 

11,961,899

 

12,990,925

 

27,161,529

 

29,838,379

 

We estimate fair values for these assets/liabilities, as follows:

·

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 loaned and repurchase agreements

- Loans and advance to domestic banks

 

 

 

·

Loans to Customers and Foreign Banks: Fair value is determined by using the discounted cash flow model and internally generated discount rates, based on internal transfer rates derived from our internal transfer price policy. Once the present value  is determined, 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. The 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 , other financial obligations 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 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.

(g)  Offsetting of financial assets and liabilities:

In accordance with IAS 32 Financial Instruments: Presentation, the Bank should report financial assets and financial liabilities on a net basis on the balance sheet only if there is a legally enforceable right to set off the recognized amounts and there is intention to settle on a net basis, or to realize the asset and settle the liability simultaneously. Because Bank’s netting agreements do not qualify for balance sheet netting, it presents its financial instruments on a gross basis on the balance sheet.

The following table shows the impact of netting arrangements on all derivative financial instruments that are subject to enforceable master netting agreements or similar agreements (including financial collaterals), but do not qualify for balance sheet netting.

The “Net amounts” presented below are not intended to represent the Bank’s actual exposure to credit risk, as a variety of credit mitigation strategies are employed in addition to netting and collateral arrangements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of offsetting on balance sheet

 

Related amount not offset

 

 

 

 

 

 

Net amounts reported

 

 

 

 

 

 

 

 

Gross amount

 

Amounts offset

 

on the balance sheet

 

Financial Instruments

 

Financial Collateral

 

Net amount

As of December 31, 2017

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Derivative financial assets

 

1,247,941

 

 —

 

1,247,941

 

(600,439)

 

(34,212)

 

613,290

Derivative financial liabilities

 

1,392,995

 

 —

 

1,392,995

 

(600,439)

 

(83,523)

 

709,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of offsetting on balance sheet

 

Related amount not offset

 

 

 

 

 

 

Net amounts reported

 

 

 

 

 

 

 

 

Gross amount

 

Amounts offset

 

on the balance sheet

 

Financial Instruments

 

Financial Collateral

 

Net amount

As of December 31, 2018

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

Derivative financial assets

 

1,513,947

 

 —

 

1,513,947

 

(1,007,130)

 

(30,036)

 

476,781

Derivative financial liabilities

 

1,528,234

 

 —

 

1,528,234

 

(1,007,130)

 

(233,450)

 

287,654

 

Derivative assets and liabilities

The “Financial Instruments” column identifies financial assets and liabilities that are subject to set off under netting agreements, such as the ISDA Master Agreement of derivative exchange or clearing counterparty agreements, whereby all outstanding transactions with the same counterparty could be offset and close-out netting applied across all outstanding transaction covered by the agreements if an event of default or other predetermined events occur (“early contract termination”).

Financial collateral refers to cash and non-cash collateral obtained, typically daily or weekly, to cover the net exposure between counterparties by enabling the collateral to be realized in an event of default or if other predetermined events occur (“early contract termination”).