XML 261 R57.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Derivative Financial Instruments and Hedge Accounting (Tables)
12 Months Ended
Dec. 31, 2019
Derivative Financial Instruments And Hedge Accounting  
Schedule of derivative instruments portfolio
As of December 31, 2019 and 2018 the Bank holds the following portfolio of derivative instruments:

 

   As of December 31, 2019
   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   381,638    317,610    1,847,138    2,546,386    39,460    34,264 
Cross currency swaps   407,008    863,984    13,357,058    14,628,050    226,870    295,281 
Subtotal   788,646    1,181,594    15,204,196    17,174,436    266,330    329,545 
                               
Cash flow hedge derivatives                              
Currency forwards   99,105    1,018,656    768,256    1,886,017    4,131    3,505 
Cross currency swaps   2,266,907    1,938,222    10,848,233    15,053,362    106,413    43,183 
Subtotal   2,366,012    2,956,878    11,616,489    16,939,379    110,544    46,688 
                               
Trading derivatives                              
Currency forwards   28,472,586    18,508,702    7,679,464    54,660,752    1,023,683    1,137,496 
Interest rate swaps   16,678,487    40,892,909    89,109,046    146,680,442    2,465,235    2,270,686 
Cross currency swaps   7,726,724    20,457,463    113,206,678    141,390,865    4,277,450    3,605,516 
Call currency options   17,971    47,012    81,804    146,787    5,176    240 
Put currency options   16,409    41,872    80,655    138,936    190    483 
Subtotal   52,912,177    79,947,958    210,157,647    343,017,782    7,771,734    7,014,421 
                               
Total   56,066,835    84,086,430    236,978,332    377,131,597    8,148,608    7,390,654 

 

   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 
Put currency options   23,411    50,445    56,392    130,248    -    363 
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 
Schedule of fair value hedged

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of December 31, 2019 and 2018, classified by term to maturity:

 

   As of December 31, 2019
   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 loan   633,300    1,189,036    1,545,240    3,466,874    6,834,450 
Commercial loans   -    600,000    50,000    -    650,000 
Debt instruments at FVOCI                         
Chilean sovereign bonds   -    -    5,605    394,691    400,296 
Mortgage financing bonds   -    2,728    -    -    2,728 
Treasury bonds   -    -    149,474    37,369    186,843 
Chilean Treasury bonds   -    289,369    -    -    289,369 
Chilean Central Bank bonds   -    254,685    -    -    254,685 
Time deposits and other time liabilities                         
Time deposits   685,259    281,921    225,515    -    1,192,695 
Issued debt instruments                         
Senior bonds   651,681    1,133,698    2,253,892    3,324,099    7,363,370 
Total   1,970,240    3,751,437    4,229,726    7,223,033    17,174,436 
Hedging instrument                         
Cross currency swaps   1,270,992    2,791,437    3,774,647    6,790,974    14,628,050 
Interest rate swaps   699,248    960,000    455,079    432,059    2,546,386 
Total   1,970,240    3,751,437    4,229,726    7,223,033    17,174,436 

 

   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 loan   653,872    1,272,382    276,590    603,818    2,806,662 
Debt instruments at FVOCI                         
Chilean sovereign bonds   -    -    -    172,072    172,072 
Mortgage financing bonds   -    -    3,779    -    3,779 
Treasury bonds   -    -    -    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   486,013    -    -    -    486,013 
Issued debt instruments                         
Senior bonds   708,624    1,117,779    1,298,471    2,003,289    5,128,163 
Total   1,848,509    3,144,709    1,578,840    3,173,660    9,745,718 
Hedging instrument                         
Cross currency swaps   1,276,909    2,794,709    1,228,840    2,682,648    7,983,106 
Interest rate swaps   571,600    350,000    350,000    491,012    1,762,612 
Total   1,848,509    3,144,709    1,578,840    3,173,660    9,745,718 
Schedule of cash flow hedged

Below is the notional amount of the hedged items as of December 31, 2019 and 2018, and the period when the cash flows will be generated:

 

   As of December 31, 2019
  

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   3,334,734    1,505,595    1,995,156    3,136,962    9,972,447 
Commercial loans   -    -    -    -    - 
Debt instruments at FVOCI                         
Chilean sovereign bonds   -    -    -    -    - 
Chilean Central Bank bonds   -    -    82,727    -    82,727 
Time deposits   -    -    267,286    225,981    493,267 
Time deposits and other time liabilities                         
Time deposits   -    -    -    -    - 
Issued debt instruments                         
Senior bonds (variable rate)   358,118    341,283    -    -    699,401 
Senior bonds (fixed rate)   803,596    1,696,595    1,152,461    1,069,511    4,722,163 
Interbank borrowings                         
   Interbank loans   826,442    142,932    -    -    969,374 
Total   5,322,890    3,686,405    3,497,630    4,432,454    16,939,379 
Hedging instrument                         
Cross currency swaps   4,205,129    2,918,149    3,497,630    4,432,454    15,053,362 
Currency forwards   1,117,761    768,256    -    -    1,886,017 
Total   5,322,890    3,686,405    3,497,630    4,432,454    16,939,379 

 

   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   109,585    -    -    -    109,585 
Debt instruments at FVOCI                         
Chilean sovereign bonds   -    -    -    -    - 
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)   500,583    52,790    601,639    503,721    1,658,733 
Interbank borrowings                         
Interbank loans   1,764,348    -    -    -    1,764,348 
Total   4,265,212    3,746,437    2,473,962    2,970,811    13,456,422 
Hedging instrument                         
Cross currency swaps   3,891,311    3,746,437    2,473,962    2,970,811    13,082,521 
Currency forwards   373,901    -    -    -    373,901 
Total   4,265,212    3,746,437    2,473,962    2,970,811    13,456,422 
Schedule of forecasted cash flows for interest rate risk

Below is an estimate of the periods in which cash flows are expected to be produced:

 

b.1 Forecasted cash flows for interest rate risk:

 

   As of December 31, 2019
  

Within 1

year

  Between 1 and 3
years
  Between 3 and 6
years
 

Over 6

years

  Total
   MCh$  MCh$  MCh$  MCh$  MCh$
Hedged item               
Inflows   25,328    10,220    217    -    35,765 
Outflows   (356,683)   (245,480)   (154,689)   (163,151)   (920,003)
Net flows   (331,355)   (235,260)   (154,472)   (163,151)   (884,238)
                          
Hedging instrument                         
Inflows   356,683    245,480    154,689    163,151    920,003 
Outflows (*)   (25,328)   (10,220)   (217)   -    (35,765)
Net flows   331,355    235,260    154,472    163,151    884,238 

 

(*)Only includes cash flow forecast portion of the hedge instruments used to cover interest rate risk. 

 

   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               
Inflows   76,736    35,994    3,062    2,401    118,193 
Outflows   (125,747)   (46,372)   (13,311)   (4,701)   (190,131)
Net flows   (49,011)   (10,378)   (10,249)   (2,300)   (71,938)
                          
Hedging instrument                         
Inflows   125,747    46,372    13,311    4,701    190,131 
Outflows (*)   (76,736)   (35,994)   (3,062)   (2,401)   (118,193)
Net flows   49,011    10,378    10,249    2,300    71,938 

 

(*)Only includes cash flow forecast portion of the hedge instruments used to cover interest rate risk.

Schedule of forecasted cash flows for inflation risk

b.2 Forecasted cash flows for inflation risk:

 

   As of December 31, 2019
  

Within

1 year

 

Between 1 and 3

years

  Between 3 and 6
years
 

Over 6

years

  Total
   MCh$  MCh$  MCh$  MCh$  MCh$
Hedged item               
Inflows   74,574    109,486    216,972    422,362    823,394 
Outflows   (19,466)   (50,151)   (33,140)   (52,880)   (155,637)
Net flows   55,108    59,335    183,832    369,482    667,757 
                          
Hedging instrument                         
Inflows   19,466    50,151    33,140    52,880    155,637 
Outflows   (74,574)   (109,486)   (216,972)   (422,362)   (823,394)
Net flows   (55,108)   (59,335)   (183,832)   (369,482)   (667,757)

 

   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               
Inflows   37,086    73,576    166,516    310,293    587,471 
Outflows   (14,036)   -    -    -    (14,036)
Net flows   23,050    73,576    166,516    310,293    573,435 
                          
Hedging instrument                         
Inflows   14,036    -    -    -    14,036 
Outflows   (37,086)   (73,576)   (166,516)   (310,293)   (587,471)
Net flows   (23,050)   (73,576)   (166,516)   (310,293)   (573,435)
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, 2019 and 2018, is as follows:

 

   As of December 31,
Hedged item  2019  2018
   MCh$  MCh$
       
Interbank loans   (1,872)   309 
Issued debt instruments   (16,345)   (10,893)
Debt instruments at FVOCI   (2,905)   (1,392)
Loans and accounts receivable at amortised cost   (19,313)   21,779 
Net flows   (40,435)   9,803 
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,
   2019  2018  2017
   MCh$  MCh$  MCh$
          
Bond hedging derivatives   (120)   -    - 
Interbank loans hedging derivatives   (955)   (683)   - 
Cash flow hedge net gain (loss)   (1,075)   (683)   - 
Schedule of macrohedges
Macrohedges

 

   Notional amount
As of December 31, 2019  Within 1
year
  Between 1 and 3
years
  Between 3 and 6
years
  Over 6
years
  Total
   MCh$  MCh$  MCh$  MCh$  MCh$
Hedge item               
Loans and account receivable at amortised cost                         
Mortage loans   633,300    1,189,036    1,545,240    3,466,874    6,834,450 
Commercial loans   -    600,000    50,000    -    650,000 

  

   Notional amount
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$
Hedge item               
Loans and account receivable at amortised cost                         
Mortage loans   653,872    1,272,382    276,590    603,818    2,806,662 
Commercial loans   -    -    -    -    -