XML 80 R57.htm IDEA: XBRL DOCUMENT v3.19.1
DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGE ACCOUNTING (Tables)
12 Months Ended
Dec. 31, 2018
Derivative Financial Instruments And Hedge Accounting  
Schedule of derivative instruments portfolio

As of December 31, 2018 and 2017 the Bank holds the following portfolio of derivative instruments:

 

  As of December 31, 2018
  Notional amount   Fair value
 

Up to 3

Months 

More than 3

months to
1 year

More than
1 year

Total   Assets Liabilities
  MCh$ MCh$ MCh$ MCh$   MCh$ MCh$
               
Fair value hedge derivatives                
Interest rate swaps 80,000 491,600 1,191,012 1,762,612   14,789 9,188
Cross currency swaps - 1,276,909 6,706,197 7,983,106   96,357 36,708
Subtotal 80,000 1,768,509 7,897,209 9,745,718   111,146 45,896
               
Cash flow hedge derivatives              
Currency forwards 205,750 168,151 - 373,901   - 8,013
Cross currency swaps 1,920,900 1,970,412 9,191,209 13,082,521   79,859 32,712
Subtotal 2,126,650 2,138,563 9,191,209 13,456,422   79,859 40,725
               
Trading derivatives              
Currency forwards 15,301,943 13,080,875 6,062,183 34,445,001   613,063 466,741
Interest rate swaps 12,024,095 22,064,681 69,453,618 103,542,394   723,870 577,835
Cross currency swaps 2,173,111 8,853,306 68,976,339 80,002,756   1,568,365 1,385,314
Call currency options 26,731 60,235 57,579 144,545   4,332 854
Call interest rate options - - - -   - -
Put currency options 23,411 50,445 56,392 130,248   - 363
Other derivatives - - - -   - -
Subtotal 29,549,291 44,109,542 144,606,111 218,264,944   2.909.630 2.431.107
               
Total 31,755,941 48,016,614 161,694,529 241,467,084   3,100,635 2,517,728

 

  As of December 31, 2017
  Notional amount   Fair value
 

Up to 3

months

More than 3  

months to  

1 year 

More than  

1 year 

Total   Assets Liabilities
  MCh$ MCh$ MCh$ MCh$   MCh$ MCh$
               
Fair value hedge derivatives                
Interest rate swaps - 162,985 1,554,171 1,717,156   23,003 1,424
Cross currency swaps - 715,701 5,362,772 6,078,473   15,085 65,724
Subtotal - 878,686 6,916,943 7,795,629   38,088 67,148
               
Cash flow hedge derivatives              
Currency forwards 801,093 218,982 - 1,020,075   39,233 59
Cross currency swaps 421,428 1,637,604 6,672,566 8,731,598   36,403 128,355
Subtotal 1,222,521 1,856,586 6,672,566 9,751,673   75,636 128,414
               
Trading derivatives              
Currency forwards 17,976,683 10,679,327 3,091,393 31,747,403   412,994 502,555
Interest rate swaps 9,069,964 14,389,389 46,342,779 69,802,132   467,188 392,366
Cross currency swaps 2,963,641 7,503,144 47,111,371 57,578,156   1,241,632 1,042,120
Call currency options 190,386 37,099 49,853 277,338   1,322 1,950
Call interest rate options - - - -   - -
Put currency options 192,722 28,616 50,470 271,808   1,787 4,935
Other derivatives - - - -   - -
Subtotal 30,393,396 32,637,575 96,645,866 159,676,837   2,124,923 1,943,926
               
Total 31,615,917 35,372,847 110,235,375 177,224,139   2,238,647 2,139,488
Schedule of fair value hedged

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of December 31, 2018 and 2017, classified by term to maturity:

 

  As of December 31, 2018
  Within 1 year Between 1 and 3
years
Between 3 and 6
years
Over 6 years Total
  MCh$ MCh$ MCh$ MCh$ MCh$
           
Hedged item            
Loans and accounts receivable from customers:          
Endorsable mortgage mutual loans 653.872 1.272.382 276.590 603.818 2.806.662
Available for sale investments          
Yankee bonds - - - 172,072 172,072
Mortgage financing bonds - - 3,779 - 3,779
Treasury bonds (BTP) - - - 174,440 174,440
Chilean Treasury bonds - 304,818 - 220,041 524,859
Chilean Central Bank bonds - 449,730 - - 449,730
Time deposits and other time liabilities          
Time deposits 321,600 - - 164,413 486,013
Issued debt instruments          
Senior bonds 708,624 1,117,779 1,298,470 2,003,289 5,128,162
Total 1,684,096 3,144,709 1,578,839 3,338,073 9,745,717
Hedging instrument          
Cross currency swaps 1,112,496 2,794,709 1,228,839 2,847,061 7,983,105
Interest rate swaps 571,600 350,000 350,000 491,012 1,762,612
Total 1,684,096 3,144,709 1,578,839 3,338,073 9,745,717

 

  As of December 31, 2017
  Within 1 year Between 1 and 3
years
Between 3 and 6
years
Over 6 years Total
  MCh$ MCh$ MCh$ MCh$ MCh$
           
Hedged item          
Loans and accounts receivable from customers:            
Endorsable mortgage mutual loans 587,412 801,230 106,910 - 1,495,552
Available for sale investments          
Yankee bonds - - 6,169 64,769 70,938
Mortgage financing bonds - - 4,738 - 4,738
Treasury bonds (BTP) - - - 129,539 129,539
Chilean Treasury bonds - 21,377 762,727 - 784,104
Chilean Central Bank bonds (BCP) 128,289 218,640 443,357 - 790,286
Time deposits and other time liabilities          
Time deposits 137,985 - - - 137,985
Issued debt instruments          
Senior bonds 25,000 1,399,686 670,488 2,287,313 4,382,487
Total 878,686 2,440,933 1,994,389 2,481,621 7,795,629
Hedging instrument          
Cross currency swaps 715,701 1,512,238 1,813,221 2,037,313 6,078,473
Interest rate swaps 162,985 928,695 181,168 444,308 1,717,156
Total 878,686 2,440,933 1,994,389 2,481,621 7,795,629
Schedule of cash flow hedged

Below is the notional amount of the hedged items as of December 31, 2018 and 2017, and the period when the cash flows will be generated:

 

  As of December 31, 2018
 

Within 1 

year

Between 1 and 3 

years

Between 3 and 6 

years

Over 6

years

Total
  MCh$ MCh$ MCh$ MCh$ MCh$
Hedged item            
Loans and accounts receivables from customers          
Mortgage loans 1,890,696 3,026,824 1,459,389 2,467,090 8,843,999
Commercial loans 39,809 69,776 - - 109,585
Available for sale investments          
Yankee bond - - - - -
Chilean Central Bank bonds - - 246,306   246,306
Time deposits - - 166,628 - 166,628
Time deposits and other time liabilities          
Time deposits - - - - -
Issued debt instruments          
Senior bonds (variable rate) - 666,823 - - 666,823
Senior bonds (fixed rate) 456,478 203,594 450,835 503,721 1,614,628
Interbank borrowings          
Interbank loans 1,764,348 - - - 1,764,348
Total 4,151,331 3,967,017 2,323,158 2,970,811 13,412,317
Hedging instrument          
Cross currency swaps 3,891,311 3,853,136 2,323,158 2,970,811 13,038,416
Currency forwards 260,020 113,881 - - 373,901
Total 4,151,331 3,967,017 2,323,158 2,970,811 13,412,317

 

  As of December 31, 2017
 

Within 1 

year

Between 1 and 3

years

Between 3 and 6

years

Over 6

years

Total
  MCh$ MCh$ MCh$ MCh$ MCh$
Hedged item            
Loans and accounts receivables from customers          
Mortgage loans 1,153,348 583,061 1,335,141 2,353,871 5,425,421
Commercial loans 644,608 - - - 644,608
Available for sale investments          
Yankee bond - - 25,290 132,572 157,862
Chilean Central Bank bonds - - 242,819 - 242,819
Time deposits - - - - -
Time deposits and other time liabilities          
Time deposits - - - - -
Issued debt instruments          
Senior bonds (variable rate) 120,520 647,550 302,454 - 1,070,524
Senior bonds (fixed rate) 241,183 121,619 224,401 300,874 888,077
Interbank borrowings          
Interbank loans 919,448 402,914 - - 1,322,362
Total 3,079,107 1,755,144 2,130,105 2,787,317 9,751,673
Hedging instrument          
Cross currency swaps 2,059,032 1,755,144 2,130,105 2,787,317 8,731,598
Currency forwards 1,020,075 - - - 1,020,075
Total 3,079,107 1,755,144 2,130,105 2,787,317 9,751,673
Schedule of forecasted cash flows for interest rate risk

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of December 31, 2018 and 2017, classified by term to maturity:

 

  As of December 31, 2018
  Within 1 year Between 1 and 3
years
Between 3 and 6
years
Over 6 years Total
  MCh$ MCh$ MCh$ MCh$ MCh$
           
Hedged item            
Loans and accounts receivable at amortised cost          
Endorsable mortgage mutual loans 653,872 1,272,382 276,590 603,818 2,806,662
Debt instruments at FVOCI          
Yankee bonds - - - 172,072 172,072
Mortgage financing bonds - - 3,779 - 3,779
Treasury bonds (BTP) - - - 174,440 174,440
Chilean Treasury bonds - 304,818 - 220,041 524,859
Chilean Central Bank bonds - 449,730 - - 449,730
Time deposits and other time liabilities          
Time deposits 321,600 - - 164,413 486,013
Issued debt instruments          
Senior bonds 708,624 1,117,779 1,298,470 2,003,289 5,128,162
Total 1,684,096 3,144,709 1,578,839 3,338,073 9,745,717
Hedging instrument          
Cross currency swaps 1,112,496 2,794,709 1,228,839 2,847,061 7,983,105
Interest rate swaps 571,600 350,000 350,000 491,012 1,762,612
Total 1,684,096 3,144,709 1,578,839 3,338,073 9,745,717

 

  As of December 31, 2017
  Within 1 year Between 1 and 3
years
Between 3 and 6
years
Over 6 years Total
  MCh$ MCh$ MCh$ MCh$ MCh$
           
Hedged item          
Loans and accounts receivable from customers            
Endorsable mortgage mutual loans 587,412 801,230 106,910 - 1,495,552
Available for sale investments          
Yankee bonds - - 6,169 64,769 70,938
Mortgage financing bonds - - 4,738 - 4,738
Treasury bonds (BTP) - - - 129,539 129,539
Chilean Treasury bonds - 21,377 762,727 - 784,104
Chilean Central Bank bonds (BCP) 128,289 218,640 443,357 - 790,286
Time deposits and other time liabilities          
Time deposits 137,985 - - - 137,985
Issued debt instruments          
Senior bonds 25,000 1,399,686 670,488 2,287,313 4,382,487
Total 878,686 2,440,933 1,994,389 2,481,621 7,795,629
Hedging instrument          
Cross currency swaps 715,701 1,512,238 1,813,221 2,037,313 6,078,473
Interest rate swaps 162,985 928,695 181,168 444,308 1,717,156
Total 878,686 2,440,933 1,994,389 2,481,621 7,795,629
Schedule of forecasted cash flows for inflation risk

Below is the notional amount of the hedged items as of December 31, 2018 and 2017, and the period when the cash flows will be generated:

 

  As of December 31, 2018
 

Within 1 

year

Between 1 and 3 

years

Between 3 and 6 

years

Over 6

years

Total
  MCh$ MCh$ MCh$ MCh$ MCh$
Hedged item            
Loans and accounts receivable at amortised cost          
Mortgage loans 1,890,696 3,026,824 1,459,389 2,467,090 8,843,999
Commercial loans 39,809 69,776 - - 109,585
Debt instruments at FVOCI          
Yankee bond - - - - -
Chilean Central Bank bonds - - 246,306   246,306
Time deposits - - 166,628 - 166,628
Time deposits and other time liabilities          
Time deposits - - - - -
Issued debt instruments          
Senior bonds (variable rate) - 666,823 - - 666,823
Senior bonds (fixed rate) 456,478 203,594 450,835 503,721 1,614,628
Interbank borrowings          
Interbank loans 1,764,348 - - - 1,764,348
Total 4,151,331 3,967,017 2,323,158 2,970,811 13,412,317
Hedging instrument          
Cross currency swaps 3,891,311 3,853,136 2,323,158 2,970,811 13,038,416
Currency forwards 260,020 113,881 - - 373,901
Total 4,151,331 3,967,017 2,323,158 2,970,811 13,412,317

 

  As of December 31, 2017
 

Within 1 

year

Between 1 and 3

 

years

Between 3 and 6

years

Over 6

years

Total
  MCh$ MCh$ MCh$ MCh$ MCh$
Hedged item            
Loans and accounts receivables from customers          
Mortgage loans 1,153,348 583,061 1,335,141 2,353,871 5,425,421
Commercial loans 644,608 - - - 644,608
Available for sale investments          
Yankee bond - - 25,290 132,572 157,862
Chilean Central Bank bonds - - 242,819 - 242,819
Time deposits - - - - -
Time deposits and other time liabilities          
Time deposits - - - - -
Issued debt instruments          
Senior bonds (variable rate) 120,520 647,550 302,454 - 1,070,524
Senior bonds (fixed rate) 241,183 121,619 224,401 300,874 888,077
Interbank borrowings          
Interbank loans 919,448 402,914 - - 1,322,362
Total 3,079,107 1,755,144 2,130,105 2,787,317 9,751,673
Hedging instrument          
Cross currency swaps 2,059,032 1,755,144 2,130,105 2,787,317 8,731,598
Currency forwards 1,020,075 - - - 1,020,075
Total 3,079,107 1,755,144 2,130,105 2,787,317 9,751,673
Schedule of market adjustment of cash flow hedges produced by hedge instruments
The accumulated effect of the mark to market adjustment of cash flow hedges produced by hedge instruments used in hedged cash flow was recorded in the Consolidated Statements of Changes in Equity, specifically within Other comprehensive income, as of December 31, 2018 and 2017, is as follows:

 

    As of December 31,
Hedged item              2018             2017
              MCh$            MCh$
         
Interbank loans   309   (4,779)
Time deposits and other time liabilities   -   -
Issued debt instruments   (10,893)   (8,683)
Available for sale investments   -   (364)
Loans and accounts receivable from customers   -   10,264
Debt instruments at FVOCI   (1,392)   -
Loans and accounts receivable at amortised cost   21,779   -
Net flows   9,803   (3,562)
Schedule of cash flow hedges amount reclassified from other comprehensive income

Below is a presentation of income generated by cash flow hedges amount that were reclassified from other comprehensive income to income for the year:

 

  For the years ended December 31,  
  2018   2017   2016
  MCh$   MCh$   MCh$
           
Bond hedging derivatives -   -   (77)
Interbank loans hedging derivatives (683)   -   -
           
Cash flow hedge net gain (loss) (683)   -   (77)
See Note 25 - Equity, letter e)