XML 74 R55.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2018
Segment Reporting  
Segment Reporting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and adjustments to

 

 

 

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries 

 

Subtotal

 

conform IFRS

 

 

 

Total

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

Note

    

MCh$

Net interest income

 

873,669

 

346,829

 

4,207

 

(4,337)

 

1,220,368

 

6,365

 

  

 

1,226,733

Net fees and commissions income

 

170,529

 

42,202

 

(2,473)

 

121,383

 

331,641

 

(10,370)

 

  

 

321,271

Other operating income

 

93,135

 

33,322

 

44,754

 

23,923

 

195,134

 

(25,579)

 

  

 

169,555

Total operating revenue

 

1,137,333

 

422,353

 

46,488

 

140,969

 

1,747,143

 

(29,584)

 

(1)

 

1,717,559

Provisions for loan losses

 

(301,491)

 

(8,243)

 

 

(1)

 

(309,735)

 

50,472

 

(2)

 

(259,263)

Depreciation and amortization

 

(25,229)

 

(4,912)

 

(172)

 

(2,976)

 

(33,289)

 

(2,286)

 

(3)

 

(35,575)

Other operating expenses

 

(504,041)

 

(152,859)

 

(5,596)

 

(104,847)

 

(767,343)

 

15,871

 

(4)

 

(751,472)

Income attributable to associates

 

3,078

 

914

 

79

 

442

 

4,513

 

(499)

 

  

 

4,014

Income before income taxes

 

309,650

 

257,253

 

40,799

 

33,587

 

641,289

 

33,974

 

  

 

675,263

Income taxes

 

  

 

  

 

  

 

  

 

(89,040)

 

(11,172)

 

(5)

 

(100,212)

Income after income taxes

 

  

 

  

 

  

 

  

 

552,249

 

22,802

 

  

 

575,051

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Assets

 

15,198,634

 

11,526,685

 

4,121,333

 

535,727

 

31,382,379

 

(208,655)

 

  

 

31,173,724

Current and deferred taxes

 

 

 

 

 

 

 

 

 

288,370

 

(104,790)

 

  

 

183,580

Total assets

 

 

 

 

 

 

 

 

 

31,670,749

 

(313,445)

 

(6)

 

31,357,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

Liabilities

 

10,234,712

 

10,277,326

 

7,880,847

 

390,453

 

28,783,338

 

(733,708)

 

  

 

28,049,630

Current and deferred taxes

 

  

 

  

 

  

 

  

 

 

 

  

 

Total liabilities

 

  

 

  

 

  

 

  

 

28,783,338

 

(733,708)

 

(7)

 

28,049,630


Reclassifications and adjustments to conform IFRS

(1)

The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(12,349). In addition the total effect of IFRS adjustments is MCh$(17,235) which mainly stems from the reclassification of interest on repurchase agreements and suspended interest recognition.

(2)

The total effect relates to IFRS adjustments of MCh$50,472, which mainly stems from differing allowances for loan losses.

(3)

The total effect relates to IFRS adjustments of MCh$(2,286), which stems from the amortization of intangibles and depreciation of property and equipment acquired through business combinations.

(4)

The total effect due to the elimination adjustments to conform other operating expenses is MCh$12,349. In addition the total effect of IFRS adjustments is MCh$3,522, which represents reversal of write-offs of assets received in lieu of payments.

(5)

The total effect relates to IFRS adjustments of MCh$(11,172), which stems from deferred taxes.

(6)

The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(137,201). In addition the total effect of IFRS adjustments in assets is MCh$(176,244), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects and settlement of transactions in the course of collection.

(7)

The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(137,201). In addition the total effect of IFRS adjustments in liabilities is MCh$(596,507), which mainly stems from provision for minimum dividends and differing allowances for loan losses.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and adjustments

 

 

 

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

to conform IFRS

 

 

 

Total

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

Note

    

MCh$

Net interest income

 

930,539

 

322,431

 

(21,169)

 

(4,336)

 

1,227,465

 

7,230

 

  

 

1,234,695

Net fees and commissions income

 

184,049

 

43,443

 

(4,306)

 

135,987

 

359,173

 

(11,499)

 

  

 

347,674

Other operating income

 

19,095

 

34,712

 

56,328

 

26,884

 

137,019

 

(31,846)

 

  

 

105,173

Total operating revenue

 

1,133,683

 

400,586

 

30,853

 

158,535

 

1,723,657

 

(36,115)

 

(1)

 

1,687,542

Provisions for loan losses

 

(256,262)

 

21,415

 

 —

 

(135)

 

(234,982)

 

13,727

 

(2)

 

(221,255)

Depreciation and amortization

 

(27,669)

 

(4,547)

 

(141)

 

(2,894)

 

(35,251)

 

(2,285)

 

(3)

 

(37,536)

Other operating expenses

 

(507,771)

 

(153,360)

 

(5,022)

 

(102,281)

 

(768,434)

 

21,614

 

(4)

 

(746,820)

Income attributable to associates

 

4,372

 

1,026

 

108

 

551

 

6,057

 

(546)

 

  

 

5,511

Income before income taxes

 

346,353

 

265,120

 

25,798

 

53,776

 

691,047

 

(3,605)

 

  

 

687,442

Income taxes

 

  

 

  

 

  

 

  

 

(115,034)

 

(327)

 

(5)

 

(115,361)

Income after income taxes

 

  

 

  

 

  

 

  

 

576,013

 

(3,932)

 

  

 

572,081

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Assets

 

16,099,926

 

10,558,278

 

5,469,829

 

637,860

 

32,765,893

 

(388,753)

 

  

 

32,377,140

Current and deferred taxes

 

 

 

 

 

 

 

 

 

290,432

 

(106,135)

 

  

 

184,297

Total assets

 

 

 

 

 

 

 

 

 

33,056,325

 

(494,888)

 

(6)

 

32,561,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

Liabilities

 

10,380,250

 

10,272,607

 

8,815,056

 

479,244

 

29,947,157

 

(934,521)

 

  

 

29,012,636

Current and deferred taxes

 

  

 

  

 

  

 

  

 

3,453

 

 —

 

  

 

3,453

Total liabilities

 

  

 

  

 

  

 

  

 

29,950,610

 

(934,521)

 

(7)

 

29,016,089


Reclassifications and adjustments to conform IFRS

(1)The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(14,387). In addition the total effect of IFRS adjustments is MCh$(21,728) which mainly stems from the reclassification of interest on repurchase agreements and suspended interest recognition.

(2)The total effect relates to IFRS adjustments of MCh$13,727, which mainly stems from differing allowances for loan losses.

(3)The total effect relates to IFRS adjustments of MCh$(2,285), which stems from the amortization of intangibles and depreciation of property and equipment acquired through business combinations.

(4)The total effect due to the elimination adjustments to conform other operating expenses is MCh$14,387. In addition the total effect of IFRS adjustments is MCh$7,227, which represents reversal of write-offs of assets received in lieu of payments.

(5)The total effect relates to IFRS adjustments of MCh$(327), which stems from deferred taxes.

(6)The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(232,137). In addition the total effect of IFRS adjustments in assets is MCh$(262,751), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects and settlement of transactions in the course of collection.

(7)The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(232,137). In addition the total effect of IFRS adjustments in liabilities is MCh$(702,384), which mainly stems from provision for minimum dividends and differing allowances for loan losses.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and adjustments

 

 

 

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

to conform IFRS

 

 

 

Total

 

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

MCh$

    

Note

    

MCh$

Net interest income

 

969,910

 

357,712

 

(2,414)

 

(8,995)

 

1,316,213

 

4,764

 

  

 

1,320,977

Net fees and commissions income

 

184,545

 

45,905

 

(4,031)

 

145,704

 

372,123

 

(12,168)

 

  

 

359,955

Other operating income

 

43,290

 

59,376

 

63,929

 

33,341

 

199,936

 

(34,798)

 

  

 

165,138

Total operating revenue

 

1,197,745

 

462,993

 

57,484

 

170,050

 

1,888,272

 

(42,202)

 

(1)

 

1,846,070

Provisions for loan losses

 

(287,165)

 

5,637

 

 

118

 

(281,410)

 

30,087

 

(2)

 

(251,323)

Depreciation and amortization

 

(29,571)

 

(5,008)

 

(91)

 

(3,011)

 

(37,681)

 

 

 

 

(37,681)

Other operating expenses

 

(561,512)

 

(152,921)

 

(4,693)

 

(105,906)

 

(825,032)

 

24,557

 

(3)

 

(800,475)

Income attributable to associates

 

5,450

 

1,224

 

119

 

462

 

7,255

 

(444)

 

  

 

6,811

Income before income taxes

 

324,947

 

311,925

 

52,819

 

61,713

 

751,404

 

11,998

 

  

 

763,402

Income taxes

 

  

 

  

 

  

 

  

 

(156,531)

 

(3,237)

 

(4)

 

(159,768)

Income after income taxes

 

  

 

  

 

  

 

  

 

594,873

 

8,761

 

  

 

603,634

 

 

  

 

  

 

  

 

  

 

  

 

 

 

  

 

 

Assets

 

16,425,068

 

10,592,117

 

8,093,850

 

925,440

 

36,036,475

 

(612,545)

 

  

 

35,423,930

Current and deferred taxes

 

  

 

  

 

 

 

 

 

278,599

 

(85,082)

 

  

 

193,517

Total assets

 

  

 

  

 

 

 

 

 

36,315,074

 

(697,627)

 

(5)

 

35,617,447

 

 

  

 

  

 

 

 

 

 

 

 

 

 

  

 

 

Liabilities

 

10,369,534

 

9,873,018

 

11,982,709

 

764,736

 

32,989,997

 

(1,067,190)

 

  

 

31,922,807

Current and deferred taxes

 

  

 

  

 

  

 

  

 

20,924

 

 

  

 

20,924

Total liabilities

 

  

 

  

 

  

 

  

 

33,010,921

 

(1,067,190)

 

(6)

 

31,943,731


Reclassifications and adjustments to conform IFRS

(1)

The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(14,989). In addition the total effect of IFRS adjustments is MCh$(27,213) which mainly stems from the reclassification of interest on repurchase agreements and suspended interest recognition.

(2)

The total effect relates to IFRS adjustments of MCh$30,087, which mainly stems from differing allowances for loan losses.

(3)

The total effect due to the elimination adjustments to conform other operating expenses is MCh$14,989. In addition the total effect of IFRS adjustments is MCh$9,568, which mainly represents reversal of write-offs of assets received in lieu of payments.

(4)

The total effect relates to IFRS adjustments of MCh$(3,237), which stems from deferred taxes.

(5)

The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(388,615). In addition the total effect of IFRS adjustments in assets is MCh$(309,012), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects and settlement of transactions in the course of collection.

(6)

The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(388,615). In addition the total effect of IFRS adjustments in liabilities is MCh$(678,575), which mainly stems from provision for minimum dividends and differing allowances for loan losses.