Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____(If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g-3-2(b): 82- ____.)
BANCO DE CHILE
REPORT
ON FORM 6-K
2004 Third Quarter Results |
Santiago, Chile, November 4, 2004 Banco de Chile (NYSE: BCH), a Chilean full service financial
institution, market leader in a wide variety of credit and non credit products and services across all
segments of the Chilean financial market, today announced results for the third quarter ended September
30, 2004. |
FINANCIAL HIGHLIGHTS |
|
|
Selected Financial Data | 3Q03 | 2Q04 | 3Q04 | % Change 3Q04/3Q03 |
Income Statement (Millions, Chilean pesos) | ||||
Net Financial Income | 78,189 | 92,788 | 88,814 | 13.6% |
Income from Services | 25,209 | 29,024 | 33,726 | 33.8% |
Gains on Sales of Financial lnstruments | 469 | 1,092 | (2,261) | - |
Operating Revenues | 103,867 | 122,904 | 120,279 | 15.8% |
Provisions for Loan Losses | (13,265) | (18,834) | (19,479) | 46.8% |
Total Operating Expenses | (55,085) | (55,936) | (59,772) | 8.5% |
Net Income | 37,104 | 44,931 | 39,277 | 5.9% |
Earnings per Share (Chilean pesos) | ||||
Net income per Share | 0.55 | 0.68 | 0.59 | 7.3% |
Book value per Share | 10.02 | 9.12 | 9.69 | (3.3)% |
Balance Sheet (Millions, Chilean pesos) | ||||
Loan Portfolio | 6,247,764 | 6,611,764 | 6,645,980 | 6.4% |
Total Assets | 9,074,971 | 9,662,169 | 9,598,936 | 5.8% |
Shareholders' Equity | 681,789 | 605,362 | 643,018 | (5.7)% |
Profitability | ||||
ROAA | 1.61% | 1.84% | 1.63% | |
ROAE | 21.9% | 29.5% | 24.9% | |
Net Financial Margin | 3.8% | 4.3% | 4.1% | |
Efficiency ratio | 53.0% | 45.5% | 49.7% | |
Asset Quality | ||||
Past Due Loans / Total Loans | 2.02% | 1.47% | 1.46% | |
Allowances / Total Loans | 2.92% | 2.46% | 2.45% | |
Allowances / Past Due Loans | 144.5% | 167.2% | 167.5% | |
Capital Adequacy | ||||
Total Capital / Risk Adjusted Assets | 13.6% | 12.1% | 12.1% |
Page 1 of 16
2004 Third Quarter Results | |
The Bank |
Banco de Chile has kept its leadership position in terms of ROAE for the nine-month period ending September 2004. Following the record results obtained during the 2Q04, the Bank continues reflecting its solid performance during 3Q04. Consolidated net income reached Ch$39,277 million during 3Q04, driven by strong operating revenue and higher recoveries of loans previously charged-off. In terms of the nine-month period, ending September 2004, the Bank has importantly improved its profitability, not only compared to last years equivalent figure, but also to its competitors. The Bank posted the highest ROAE in the financial system as of September 30, 2004, reaching a consolidated figure of 25.3% against the systems average of 16.1%.
Loan portfolio. As of September 30, 2004, the Banks loan portfolio, net of interbank loans, totaled Ch$6,605,545 million, representing an annual expansion of 6.2% and a slight increase compared to the previous quarter. The Bank reached a 17.7% market share as of September 30, 2004.
Successful local bonds placement. On September 1, 2004, the Bank successfully issued three series of bonds, the largest issuance of a Chilean bank in the local market, in order to support the expected loan growth and reduce market risk exposure in line with the Banks asset/liabilities management policies. The placement was structured in three series, a 5 year bullet bond Series N corresponding to Ch$36,000 million with an annual nominal interest rate of 5.08%, a 5 year bullet bond Series M corresponding to UF5,000,000 with a real annual rate of 3.0% and a 22 year bonds Series O corresponding to UF3,000,000 with a real annual rate of 4.38%. These bonds were rated AA+ by the Chilean rating agency Feller Rate.
Banco de Chile, winner of The Bankers country award. The Bank was acknowledged as Bank of the year 2004 for Chile by The Banker, member of the Financial Times Group. The award recognizes the countrys best overall performance including the companys results and its technological and strategic developments.
Banco de Chile named as one of the Best Workplaces. The Bank was named as one of the 15 best companies to work for in Chile, within the category of companies with more than 500 employees, during 2004. This ranking resulted from the annual research conducted by the Great Place to Work Institute Chile, an affiliate of an international research and management consultancy firm based in U.S.
The Banks Insurance Brokerage Subsidiary extended its lines of business. In order to offer its clients a complete line of insurance products and services, the Banks insurance brokerage subsidiary now offers professional advice and access to life annuity insurances (Rentas Vitalicias Previsionales). The system allows the client to transfer its individual capitalization account balance from a Pension Fund Administrator to Insurance Company, and receives from the latter a life pension.
Continued progress in the Neos technology project. Regarding the progress in the NEOS technological Project, during the 3Q04 the Bank concluded the first phase of its new core system with the implementation of Flexcube GL, a solution that provides on-line information of balances and accounting movements implying a better and more efficient management and control of accounting information. In addition, during this quarter the Bank initiated its trainee program regarding the use of the Siebel CRM application, a platform oriented to service quality improvement.
New Affiliate. Banco de Chile together with other 5 banks established Combanc which will operate the high value payments clearing system (Cámara de Compensación de Pagos de Alto Valor) on April 2005. High value payments include interbank payments and electronic transactions in the monetary, exchange, stock and fixed income markets for amounts greater than Ch$50 milllion. This company will provide on-line electronic clearance payment services within the Chilean financial system. This project is intended to increase the capacity, efficiency, opportunity and security of the existing inter-bank payment system reaching international standards as well as to ensure greater liquidity and reduce its risk.
Page 2 of 16
2004 Third Quarter Results | |
Financial System Highlights |
The Chilean Financial System reached a net income of Ch$168,338 million during 3Q04, representing a 13.8% increase compared to 3Q03 and 5.7% rise relative to the previous quarter. This outcome reflects the systems sound financials and improved earnings capacity, which resulted in a systems ROAE of 15.6% for the 3Q04. Higher net income registered during the present quarter was mainly a consequence of a growth in operating revenues and a decrease in provisions for loan losses, which more than offset higher operating expenses.
Total loan portfolio, net of interbank loans as of September 2004 totaled US$59,545 million, an annual and quarterly expansion of 9.9% and 2.2%, respectively. These increases were mainly driven by a significant recovery in commercial loans, as well as, by the upward trend maintained by consumer and mortgage loans within the full year, boosted by the still low level of interest rates and the reactivation of the Chilean economy.
Page 3 of 16
2004 Third Quarter Results | |
Banco Chile 2004
Third-Quarter
Consolidated Results
NET INCOME |
The Banks total net income for 3Q04 reached Ch$39,277 million, an increase of 5.9% compared to the 3Q03. The main drivers of this improved performance were the important increases in both net financial income (principally as a consequence of higher inflation rate) and income from services, figure that continues showing a positive evolution; as well as recoveries of loans previously charged-off.
As compared to the previous quarter, a lower inflation rate which compressed net financial income together with the comparatively very low operational expenses of 2Q04 explain this quarters bottom line reduction.
Banco de Chiles 3Q04 net income resulted in an annualized return on average assets (ROAA) and annualized return on average shareholders equity (ROAE) of 1.63% and 24.9%, respectively, higher than the financial systems comparable figures of 1.13% and 15.6%, for the same period.
The overall result of the Banks subsidiaries improved once again during the 3Q04 reaching Ch$5,998 million. This result mainly reflects higher income coming from the General Administrator of Funds and the Stock Brokerage Subsidiaries.
Bank, Subsidiaries and Foreing Branche's Net Income | ||||
(in millions of Chilean pesos) | 3Q03 | 2Q04 | 3Q04 | % Change 3Q04 / 3Q03 |
Bank |
30,942 |
39,143 |
31,488 |
1.8% |
Foreign Branches |
1,340 |
394 |
1,791 |
33.7% |
Stock Brokerage |
2,462 |
1,972 |
2,807 |
14.0% |
Gral Adm. of Funds |
1,376 |
2,149 |
2,419 |
75.8% |
Insurance Brokerage |
231 |
205 |
90 |
(61.0)% |
Financial Advisory |
160 |
442 |
87 |
(45.6)% |
Factoring |
547 |
499 |
424 |
(22.5)% |
Securitization |
(19) |
26 |
(12) |
(36.8)% |
Promarket |
(8) |
16 |
8 |
- |
Socofin |
73 |
85 |
175 |
139.7% |
Total Net Income |
37,104 |
44,931 |
39,277 |
5.9% |
The strong results recorded by the Stock Brokerage subsidiary during 3Q04 were mainly related to the higher stock volumes traded during the quarter, positively impacted by the better performance of the Chilean stock market. As a consequence, the Stock Brokerage subsidiary continues to be the market leader with a 27.1% market share in terms of stock transactions.
Banchile General Administrator of Funds, the funds manager subsidiary, has shown sound results along the whole year, reflecting its fees-generating capacity through the incorporation of new clients and the development of innovative products and services. Accordingly, during 3Q04, this company recorded a 75.8% increase in net income compared to 3Q03, attaining a market share of 26.3% as of September 30, 2004, in terms of average funds under management.
Though the result obtained from the Financial Advisory subsidiary during 3Q04 was lower than previous, as a consequence of fewer materialized deals, in terms of the nine-month period ending September 2004, its net income increased by approximately 80% compared to the same period of last year. It is worth noting that as of June, 2004 (the latest figure available according to the Superintendency of Banks), this subsidiary was the leader in terms of net income within the Chilean investment banking subsidiaries, and according to Bloomberg, it ranks within the top 20 financial advisers in Latin America.
The result coming from the Banks foreign branches increased importantly during 3Q04 compared to the previous quarter mainly due to lower provisions for loan losses as they reduced their exposure - mainly in Mexico - and obtained higher mark to market earnings. The higher income relative to 3Q03 was mainly driven by higher fee income.
Page 4 of 16
2004 Third Quarter Results | |
NET FINANCIAL INCOME |
Net financial income increased to Ch$88,814 million for the third quarter of 2004 from the Ch$78,189 million in the third quarter of 2003 mainly due to both, a 34 basis points increase in net financial margin1, and, a 4.2% growth in average interest earning assets.
Net Interest Revenue |
||||
(in millions of Chilean pesos) |
3Q03 |
2Q04 |
3Q04 |
% Change 3Q04 / 3Q03 |
Interest revenue |
95,365 |
164,440 |
139,667 |
46.5% |
Interest expense |
(42,688) |
(64,912) |
(62,142) |
45.6% |
Foreign Exchange |
|
|
|
|
transaction, net |
25,512 |
(6,740) |
11,289 |
- |
Net Financial Income |
78,189 |
92,788 |
88,814 |
13.6% |
Avg. Int. earning assets |
8,332,914 |
8,702,424 |
8,683,996 |
4.2% |
Net Financial Margin1 |
3.8% |
4.3% |
4.1% |
- |
The increase in average interest earning assets was mostly the resultant of an expansion in consumer credits, housing loans and factoring contracts (included in other outstanding loans) and contingent loans and, to a lesser extent, in financial investments.
Net financial margin increased from 3.8% in 3Q03 to 4.1% in 3Q04 principally due to:
A higher inflation rate, measured by the variation of the UF2 which was -0.1% in 3Q03 compared to 1.03% in 3Q04, and which implied that during the 3Q04 the Bank earned higher interest income on the portion of UF denominated interest earning assets financed by nominal interest bearing liabilities and by non-interest bearing liabilities.
An increase in lending spreads as a consequence of the Banks focus to higher yielding loans and the strong expansion in the segment of individuals.
The recovery of certain provisioned, or previously charged-off loans, mainly belonging to the corporate customer sector and which positively impacted the financial margin during this quarter.
A better funding mix, reflected in the improvement of the ratio of interest bearing liabilities to interest earning assets which declined to 71.2% in 3Q04 from 73.4% in 3Q03.
Net financial income decreased by 4.3% in 3Q04 compared to the previous quarter principally due to a decline of 17 basis points in the net financial margin and, to a lesser extent, to a slight contraction of 0.2% in average interest earning assets.
The decline in net financial margin during 3Q04 compared to 2Q04 was mainly influenced by lower inflation rate, measured by the variation of the UF which was 1.15% in 2Q04 compared to 1.03% in 3Q04, reducing the spread earned over non-interest bearing liabilities.
In addition, an initial slight impact on the net financial margin was recorded during this quarter as the Central Bank rose the monetary policy interest rate by 25 basis points during September, 2004, implying a negative repricing effect on the net financial margin since liabilities re-price faster than interest earning assets.
INCOME FROM SERVICES, NET |
The Bank confirmed its fee generating ability during the 3Q04, reaching a record level of Ch$33,726 million on a consolidated basis. This figure represents a 33.8% increase from the 3Q03 and 16.2% from the prior quarter. Overall, fee income contributed by 28.0% to operating revenues during 3Q04 compared to 24.3% in last years same quarter and 23.6% in 2Q04.
The increase between 3Q04 and 3Q03 mainly reflects the greater variety of services offered by the Bank in order to boost the share of revenues coming from mutual fund and insurance businesses which, in 3Q04, accounted for
________________________ | |
1 | Net financial income divided by average interest earning assets. |
2 | The UF is an accounting unit which is linked to the Chilean CPI, and changes daily to reflect fluctuations in the index over the previous month. |
Page 5 of 16
2004 Third Quarter Results | |
14.8% and 10.2% of total fee income. Mutual fund business continued to improve as funds under management grew by 47% as from a year ago and the number of participants have increased by 41% during the same period.
In addition, higher income from services during 3Q04 compared to 3Q03 was also fueled by: lower cobranding expenses, higher income related to assets received in lieu of payments, higher credit cards fees, and higher demand deposits and overdraft-related fees as a consequence of a 5.9% increase in the number of current accounts during the last twelve-months. It is worth mentioning that, in line with the Banks focus of improving credit card related fee income, a new smart chip technology Platinum Visa card was launched during this quarter.
The 16.2% quarter on quarter increase of fees was principally explained by the improved performance of the Stock Brokerage subsidiary, higher income related to assets received in lieu of payment, and lower cobranding- related payments.
Fees over average loans grew to 2.0% in 3Q04 from 1.6% in 3Q03 and 1.7% in 2Q04.
Net Income from Services, by Company | ||||
(in millions of Chilean pesos) | 3Q03 | 2Q04 | 3Q04 | % Change 3Q04 / 3Q03 |
Bank |
14,786 |
17,566 |
21,207 |
43.4% |
General Adm. of Funds |
3,551 |
4,611 |
5,198 |
46.4% |
Financial Advisory |
270 |
687 |
194 |
(28.1)% |
Insurance Brokerage |
831 |
905 |
783 |
(5.8)% |
Stock Brokerage |
2,902 |
1,878 |
3,135 |
8.0% |
Factoring |
166 |
145 |
174 |
4.8% |
Socofin |
2,275 |
2,265 |
2,208 |
(2.9)% |
Securization |
13 |
74 |
23 |
76.9% |
Promarket |
0 |
3 |
0 |
- |
Foreign Branches |
415 |
890 |
804 |
93.7% |
Total Income from services, net |
25,209 |
29,024 |
33,726 |
33.8% |
GAINS ON SALES OF FINANCIAL INSTRUMENTS, NET |
Gains on sales of financial instruments for the third quarter of 2004 accounted for a loss of Ch$2,261 million mainly related to (i) the sale of a loan associated to the retail sector, effect that at the bottom line was totally offset by the related provisions release, and (ii) an losses related to the sale of Central Bank securities in a context of an increase in long-term interest rates during September 2004.
PROVISIONS |
Provisions amounted to Ch$19,479 million in the third quarter of 2004, a 3.4% increase compared to the previous quarter. This figure represents approximately 1.16% of average loans (on an annualized basis) during 3Q04, a slight increase from the 1.13% in 2Q04. The expansion recorded in provisions for loan losses during the 3Q04 was mainly attributable to the downgrading in the risk classification of three clients of the construction sector, still showing a weak dynamism and one client of the manufacturing sector.
When comparing to 3Q03, it is worth recalling that the lower level of provisions registered in that quarter, mainly responded to a provision release associated to one client of the fishing sector.
The amount of recoveries from previously charged-off loans once again increased, and consequently, the ratio of recoveries to average loans grew as well to 0.74% in 3Q04 from 0.49% in both quarters 2Q04 and 3Q04. It is worth mentioning that this increase is mostly related to large corporations.
On the other hand, charge-offs decreased significantly during this quarter and, as a consequence, the ratio of charge-offs to average loans dropped to 1.02% in 3Q04 from 2.17% in 2Q04 and 2.44% in 3Q03. It is important to note that in general terms charge-offs accounted by the Bank have a minor impact at the bottom line level as they are normally provisioned.
Page 6 of 16
2004 Third Quarter Results | |
Allowances and Provisions | ||||
(in millions of Chilean pesos) | 3Q03 |
2Q04 |
3Q04 |
% Change 3Q04 / 3Q03 |
Allowances |
|
|
|
|
Allowances at the beginning of each period |
208,465 |
182,000 |
162,343 |
(22.1)% |
Price-level restatement |
(376) |
(2,447) |
(1,700) |
352.1 % |
Charge-off |
(39,063) |
(36,044) |
(17,070) |
(56.3)% |
Provisions for loan losses established, net |
13,265 |
18,834 |
19,479 |
46.8% |
Allowances at the end of each period |
182,291 |
162,343 |
163,052 |
(10.6)% |
Provisions |
|
|
|
|
Provisions |
(13,265) |
(18,834) |
(19,479) |
46.8% |
Ratios |
|
|
|
|
Allowances / Total loans |
2.92% |
2.46% |
2.45% |
|
Provisions, net / Avg. Loans |
0.36% |
0.64% |
0.44% |
|
Provisions / Avg. Loans |
0.83% |
1.13% |
1.16% |
|
Charge-offs / Avg. Loans |
2.44% |
2.17% |
1.02% |
|
Recoveries / Avg. Loans |
0.49% |
0.49% |
0.74% |
|
OTHER INCOME AND EXPENSES |
Total Other Income and Expenses increased to Ch$7,806 million in 3Q04 from Ch$5,278 million in 3Q03 or Ch$6,155 million in 2Q04, mainly as a consequence of the already mentioned growth of more than 50% in recoveries of loans previously charged-off, to Ch$12,344 million in 3Q04 from Ch$7,778 million in 3Q03 or Ch$8,211 million in 2Q04. This increase was partially offset by higher non-operating expenses related to previous year credit cards related expenses.
OPERATING EXPENSES |
Total operating expenses reached Ch$59,772 million during the third quarter of 2004, an increase of 8.5% compared to the 3Q03 or 6.9% relative to the previous quarter, mainly associated to both an increase in salaries and personnel expenses and in administrative expenses.
Personnel salaries and expenses growth of 7.5% during 3Q04 compared to 3Q03 was mostly attributable to headcount increase mainly related to commercial banking activities and subsidiaries (Stock brokerage and Administrator of Funds) and, higher variable compensations packages associated to the results registered by the Bank and its subsidiaries during year 2004.
Administrative expenses increased by 11.7% during 3Q04 relative to last years same quarter mainly due to: (i) higher collection fees paid related to the higher levels of recoveries, (ii) higher advertising expenses coming from, both, the Bank and the Stock Broker and Mutual Fund Subsidiaries, companies that decided to reinforce their brand position and, (iii) costs related to the initiation and promotion of the new on-line service Digipass (the high security electronic key) offered by the Bank to its clients.
Regarding higher operating expenses recorded during 3Q04 compared to the previous quarter, they were mainly driven by an increase in personnel salaries, due to higher bonus provisions and higher training and health benefits for the Banks employees and, higher administrative expenses mainly explained by the same factors described in the above paragraph. In addition, higher depreciation and amortization expenses during this quarter were mainly associated to the acquisition of technological equipment related to the Neos project.
The 3Q04 efficiency ratio of 49.7% remains within the Banks expectations and stands below the systems average of 54.7%.
Operating Expenses | ||||
(in millions of Chilean pesos) | 3Q03 | 2Q04 | 3Q04 | % Change 3Q04/3Q03 |
Personnel salaries and expenses | (30,873) | (32,165) | (33,182) | 7.5% |
Administrative and other expenses | (20,055) | (19,826) | (22,403) | 11.7% |
Depreciation and amortization | (4,157) | (3,945) | (4,187) | 0.7% |
Total operating expenses | (55,085) | (55,936) | (59,772) | 8.5% |
Efficiency Ratio* | 53.0% | 45.5% | 49.7% | - |
Efficiency Ratio** | 49.0% | 42.3% | 46.3% | |
* | Operating expenses/Operating revenues |
** | Excludes depreciation and amortization |
Page 7 of 16
2004 Third Quarter Results | |
LOSS FROM PRICE- LEVEL RESTATEMENT |
Loss from price-level restatement amounted to Ch$3,663 million in 3Q04 compared to Ch$406 million during the 3Q03, mainly due to the increase in the inflation rate used for adjustment purposes from 0.1% in 3Q03 to 1.0% in 3Q04.
INCOME TAXES |
The Banks income taxes totaled Ch$5,894 million in 3Q04 compared to Ch$3,285 million in 3Q03. This increase in income taxes is mainly a consequence of a higher income tax base as a result of higher net income before taxes and also due to the increase in the statutory income tax rate from 16.5% in 2003 to 17% in 2004.
LOAN PORTFOLIO |
As of September 30, 2004, the Banks loan portfolio, net of interbank loans, totaled Ch$6,605,545 million, a quarterly and annual expansion of 0.7% and 6.2%, respectively.
During the year, the Bank has strongly focused on changing the mix of its loan portfolio concentrating its growth effort on higher yielding segments. As a result, the Bank has shown a moderate but constant growth evolution combined with improved loan spreads.
As a consequence, the principal expansions in the loan portfolio have been recorded in the segments of individuals and, to a lesser extent, in the middle market segment. In the twelve-month period, individual banking has been growing at a rate of 16%, followed by the middle -market corporate segment with a 5.0% growth during the same period.
The segment of large corporations has shown a minor annual increase mainly due to the associated low margins. In addition, the appreciation of the Chilean peso has also impacted loan volumes expressed in local currency, mostly related to the large corporations segment, as 20.5% of its portfolio is denominated in foreign currency.
In terms of products, the annual loan portfolio growth was mainly driven by other outstanding, consumer and contingent loans and, to a lesser extent, by lease contracts.
The expansion observed in the line of other outstanding loans mainly reflects the Banks focus in expanding residential mortgage loans financed by the Banks general borrowings, which are accounted for in this line, instead of mortgage loans financed by mortgage bonds, being the former a higher yielding product. In overall terms, residential mortgage loans have increased by 17% during the last twelve-months, implying 10 basis points increase in terms of market share to 14.7%. The annual increase in other outstanding loans was also boosted by factoring contracts, which more than doubled in terms of volume during the analyzed period.
Consumer business has also improved importantly during the last-twelve-months in both segments, high to middle as well as lower income individuals, as a consequence of the Banks effort in increase its exposure in this segment through different promotional and marketing campaigns as well as the strengthening of its Banco Credichile brand name. In terms of market share, the consumer business grew to 16.5% as of September 2004 from 14.6% twelve months ago.
Loan Portifolio | |||||
(in millions of Chilean pesos) | Sep - 03 | June 04 | Sep - 04 | % Change 12-months | % change 3Q04/2Q04 |
Commercial Loans | 2,671,111 | 2,658,907 | 2,681,307 | 0.4% | 0.8% |
Mortgage Loans 1 | 1,172,596 | 1,041,408 | 937,144 | (20.1)% | (10.0)% |
Consumer Loans | 557,537 | 643,607 | 676,869 | 21.4% | 5.2% |
Foreign trade Loans | 629,624 | 710,351 | 642,261 | 2.0% | (9.6)% |
Contingent Loans | 405,160 | 497,220 | 507,342 | 25.2% | 2.0% |
Others Outstanding Loans23 | 383,422 | 601,835 | 734,344 | 91.5% | 22.0% |
Leasing Contracts | 272,007 | 309,190 | 328,943 | 20.9% | 6.4% |
Past-due Loans | 126,116 | 97,110 | 97,335 | (22.8)% | 0.2% |
Total Loans, net | 6,217,573 | 6,559,628 | 6,605,545 | 6.2% | 0.7% |
Interbank Loans | 30,191 | 52,136 | 40,435 | 33.9% | (22.4)% |
Total Loans | 6,247,764 | 6,611,764 | 6,645,980 | 6.4% | 0.5% |
1 | Mortgage loans financed by mortgage bonds. |
2 | Includes mortgage loans financed by the Banks general borrowings and factoring contracts. |
3 | According to the new guidelines dictated by the Superintendency of Banks, credit lines and overdrafts accounted as other outstanding loans were reclassified as consumer loans and commercial loans in 1Q04. The information for the prior quarters was reclassified for comparative purposes. |
Page 8 of 16
2004 Third Quarter Results | |
Contingent loans have increased its contribution to total loans to 7.6% as of September 2004 from 6.5% at the end of September 2003, mainly fueled by the expansions recorded in the financial services and retail sectors.
Lease contracts also registered a significant 20.9% annual expansion, maintaining a 21.3% market share within the financial system.
Regarding foreign trade loans, the Bank holds an important market share of 18.7% as of September 2004, in spite of the observed quarter-on-quarter reduction partly due to the quarterly drop of 1.2% in the exchange rate.
Consistent with our strategy, the middle market segment was the main driver of commercial loans which, in all, increased by 0.8% quarter-on-quarter even though the slow performance of the large corporations segment.
Past Due Loans | |||||
(in millions of Chilean pesos) | Sep - 03 | June 04 | Sep - 04 | % Change 12-months | % Change 3Q04/2Q04 |
Commercial loans | 109,366 | 79,678 | 81,917 | (25.1)% | 2.8% |
Consumer loans | 3,145 | 3,540 | 3,573 | 13.6% | 0.9% |
Residential mortgage loans | 13,605 | 13,892 | 11,845 | (12.9)% | (14.7)% |
Total Past Due Loans | 126,116 | 97,110 | 97,335 | (22.8)% | 0.2% |
Past due loans dropped to Ch$97,335 million as of September 30, 2004, a 22.8% contraction over the last twelve-months mainly related to commercial loans and, to a lesser extent, to residential mortgage loans. This contraction responds principally to the strong charge-off policy that the Bank has been implementing and due to the improvements in the overall loan portfolio composition. Past-due loans remained stable relative to June 30 2004, representing a 1.46% of average loans.
FUNDING |
Total liabilities increased by 6.7% during the last twelve-months mainly due to a 22.4% expansion in non-interest bearing liabilities mainly fueled by an increase of 5.9% in the number of checking accounts, higher balances maintained in current accounts and in bankers drafts, influenced by the low interest rates and by an increase in other liabilities.
On the other hand, interest bearing liabilities remained stable as the increase recorded in other bonds and in the repurchase agreements totally offset the decreases in foreign borrowings and mortgage finance bonds. The increase in other bonds responds to the successful issuance made by the Bank on September 1, 2004, of three series bonds for a total amount of approximately US$285 million, in order to support the expected loan growth, and reduce the market risk exposure in line with the Banks asset/liabilities management policies.
The importance of this issuance was not only related to the large volume of the transaction, but also because of the placement conditions obtained in terms of risk premium, the lowest ever obtained in these types of instruments in the Chilean financial industry, fact that confirms the confidence placed by the investors in our company.
Page 9 of 16
2004 Third Quarter Results | |
Funding | |||||
(in millions of Chilean pesos) | Sep - 03 | June 04 | Sep - 04 | % Change 12-months | % change 3Q04/2Q04 |
Non-interest Bearing Liabilities | |||||
Current Accounts | 1,132,103 | 1,365,321 | 1,299,125 | 14.8% | (4.8)% |
Bankers drafts and other deposits | 733,513 | 742,366 | 807,698 | 10.1% | 8.8% |
Other Liabilities | 632,367 | 838,625 | 951,091 | 50.4% | 13.4% |
Total | 2,497,983 | 2,946,312 | 3,057,914 | 22.4% | 3.8% |
Interest Bearing Liabilities | |||||
Savings & Time Deposits | 3,556,202 | 3,687,078 | 3,550,635 | (0.2)% | (3.7)% |
Central Bank Borrowings | 3,186 | 2,322 | 2,627 | (17.5)% | 13.1% |
Repurchase agreements | 310,780 | 476,255 | 451,555 | 45.3% | (5.2)% |
Mortgage Finance Bonds | 1,047,010 | 984,802 | 906,987 | (13.4)% | (7.9)% |
Subordinated Bonds | 278,593 | 269,905 | 267,178 | (4.1)% | (1.0)% |
Other Bonds | 3,826 | 2,776 | 179,035 | 4,579.4% | 6,349.4% |
Borrowings from Domestic Financ. Inst. | 63,886 | 3,480 | 48,086 | (24.7)% | 1,281.8% |
Foreign Borrowings | 591,758 | 641,230 | 445,647 | (24.7)% | (30.5)% |
Other Obligations | 39,954 | 42,646 | 46,253 | 15.8% | 8.5% |
Total | 5,895,195 | 6,110,494 | 5,898,003 | 0.0% | (3.5)% |
Total Liabilities | 8,393,178 | 9,056,806 | 8,955,917 | 6.7% | (1.1)% |
Regarding the slight 1.1% decrease observed in total liabilities during the 3Q04, it responded mainly to a 3.5% drop in interest bearing liabilities which offset the 3.8% increase in non-interest bearing liabilities.
Non-interest bearing liabilities increase was principally attributable to the increase of 8.8% in bankers draft and other deposits and the 13.4% growth in other liabilities, which totally compensated the contraction experienced in the current accounts balance. It is worth mentioning that during 3Q04 the Central Bank raised its short-term reference interest rate for monetary policy by 25 basis points to 2.0%, which may start discouraging our clients to maintain higher balances in non-interest bearing liabilities.
The decrease in interest bearing liabilities during the 3Q04 was mainly driven by a decrease in foreign borrowings, related to the contraction in foreign trade loans and the drop in the exchange rate, and in mortgage finance bonds as the Bank continues fostering the expansion of mortgage loans financed by the Banks general borrowing instead of mortgage loans financed by mortgage loans.
As the Banks funding structure is concerned, the ratio of average interest bearing liabilities to average interest earning assets improved to 71.2% from 73.4% in 3Q03 or 71.8% in 2Q04.
INVESTMENT PORTFOLIO |
As of September 2004, the Banks investment portfolio totaled Ch$1,788,790 million, a decrease of 11.4% compared to June 2004, mainly driven by short-term Central Bank securities and investments in Chilean financial institutions. It is worth noting that the Banks bonds issuance during 3Q04, which implied the substitution of short-term liabilities by long-term liabilities improved liquidity allowing the Bank to reduce its low yield short-term assets (investments). In addition, the decline in the exchange rate also explained the decrease in the investment portfolio. In terms of composition, in a context of the increase experienced in interest rates the Bank has reduced the duration of its investment portfolio.
At September 30, 2004, the investment portfolio was comprised principally by:
SHAREHOLDERS EQUITY |
As of September 30, 2004, the Banks Shareholder Equity totaled Ch$643,018 million (US$1,059 million), a 5.7% decrease compared to the 3Q03 mainly due to a drop in capital and reserves and lower adjustment for translation differences (as a consequence of the 8.7% decline in the exchange rate), effects which more than offset the 16.2% increase in net income during the last twelve-months.
As we said in the previous release, the drop in capital and reserves was a consequence of the Banks tender offer for the repurchase of common stocks, representing 2.5% of the total capital. As long as the shares are held by the Bank, the value of the 1,701,994,590 repurchased shares which amounted to Ch$52,762 million must be deducted from the basic capital.
Page 10 of 16
2004 Third Quarter Results | |
At the end of September 2004, on a consolidated basis, Total Capital to Risk-Adjusted Assets (BIS ratio) was 12.06%, and Basic Capital to Total Assets was 5.39%, both well above the minimum requirements applicable to Banco de Chile of 10% and 3%, respectively.
Shareholders Equity | ||||
(in millions of Chilean pesos) | Sep - 03 | June 04 | Sep - 04 | % Change 12-months |
Capital and Reserves | 571,355 | 516,959 | 517,427 | (9.4)% |
Accumulated adjustment for translation differences 3 | 5,403 | 5,072 | 3,810 | (29.5)% |
Unrealized gain (loss) on permanent financial invest. 4 | 372 | 126 | 123 | (66.9)% |
Net ncome | 104,659 | 83,205 | 121,658 | 16.2% |
Total Shareholders' equity | 681,789 | 605,362 | 643,018 | (5.7)% |
3 | Represents the effect of the variation in the exchange rate on investments abroad that exceed the restatement of these investments according to the change in the consumer price index. |
4 | Financial investments traded on a secondary market are shown adjusted to market value, following specific instructions from the Superintendency of Banks and Financial Institutions. These instructions state that such adjustments should be recognized against income, except in the case of the permanent portfolio, when an equity account, Unrealized gains (losses) on permanent financial investments, may be directly charged or credited. |
Page 11 of 16
2004 Third Quarter Results | |
BANCO
DE CHILE CONSOLIDATED STATEMENTS OF INCOME (Under Chilean GAAP) (Expressed in millions of constant Chilean pesos (MCh$) as of September 30, 2004 and millions of US dollars (MUS$)) |
Quarters | %Change | Year ended | %Change | ||||||||||
3Q03 | 2Q04 | 3Q04 | 3Q04 | 3Q04-3Q03 | 3Q04-2Q04 | Sep.03 | Dec03 | Sep.04 | Sep.04 | Sep 04-Sep 03 | |||
MCh$ | MCh$ | MCh$ | MUS$ | MCh$ | MCh$ | MCh$ | MUS$ | ||||||
Interest revenue and expense | |||||||||||||
Interest revenue | 95,365 | 164,440 | 139,667 | 230.1 | 46.5 % | (15.1) % | 373,632 | 436,849 | 416,337 | 685.9 | 11.4 % | ||
Interest expense | (42,688) | (64,912) | (62,142) | (102.4) | 45.6 % | (4.3) % | (166,798) | (208,114) | (157,323) | (259.2) | (5.7) % | ||
Net interest revenue | 52,677 | 99,528 | 77,525 | 127.7 | 47.2 % | (22.1) % | 206,834 | 228,735 | 259,014 | 426.7 | 25.2 % | ||
Income from services, net | |||||||||||||
Income from fees and other services | 35,709 | 38,837 | 43,721 | 72.0 | 22.4 % | 12.6 % | 99,020 | 139,695 | 121,066 | 199.5 | 22.3 % | ||
Other services expenses | (10,500) | (9,813) | (9,995) | (16.5) | (4.8) % | 1.9 % | (28,558) | (42,019) | (29,356) | (48.4) | 2.8 % | ||
Income from services, net | 25,209 | 29,024 | 33,726 | 55.5 | 33.8 % | 16.2 % | 70,462 | 97,676 | 91,710 | 151.1 | 30.2 % | ||
Other operating income, net | |||||||||||||
Gains on financial instruments, net | 469 | 1,092 | (2,261) | (3.7) | n/a | n/a | 9,313 | 5,431 | 4,212 | 6.9 | (54.8) % | ||
Foreign exchange transactions, net | 25,512 | (6,740) | 11,289 | 18.6 | (55.8) % | n/a | 33,619 | 92,791 | (6,471) | (10.7) | n/a | ||
Total other operating income, net | 25,981 | (5,648) | 9,028 | 14.9 | (65.3) % | n/a | 42,932 | 98,222 | (2,259) | (3.8) | n/a | ||
Operating Revenues | 103,867 | 122,904 | 120,279 | 198.1 | 15.8 % | (2.1) % | 320,228 | 424,633 | 348,465 | 574.0 | 8.8 % | ||
Provision for loan losses | (13,265) | (18,834) | (19,479) | (32.1) | 46.8 % | 3.4 % | (43,990) | (61,210) | (52,597) | (86.7) | 19.6 % | ||
Other income and expenses | |||||||||||||
Recovery of loans previously charged-off | 7,778 | 8,211 | 12,344 | 20.3 | 58.7 % | 50.3 % | 18,201 | 25,873 | 26,573 | 43.8 | 46.0 % | ||
Non-operating income | 1,818 | 1,120 | 913 | 1.5 | (49.8) % | (18.5) % | 3,868 | 5,398 | 3,398 | 5.6 | (12.2) % | ||
Non-operating expenses | (4,444) | (3,402) | (5,816) | (9.5) | 30.9 % | 71.0 % | (10,419) | (15,911) | (13,369) | (22.0) | 28.3 % | ||
Participation in earnings of equity investments | 126 | 226 | 365 | 0.6 | 189.7 % | 61.5 % | (2,093) | (1,243) | 538 | 0.9 | n/a | ||
Total other income and expenses | 5,278 | 6,155 | 7,806 | 12.9 | 47.9 % | 26.8 % | 9,557 | 14,117 | 17,140 | 28.3 | 79.3 % | ||
Operating expenses | |||||||||||||
Personnel salaries and expenses | (30,873) | (32,165) | (33,182) | (54.7) | 7.5 % | 3.2 % | (90,397) | (127,578) | (96,467) | (158.9) | 6.7 % | ||
Administrative and other expenses | (20,055) | (19,826) | (22,403) | (36.9) | 11.7 % | 13.0 % | (61,926) | (81,368) | (62,165) | (102.4) | 0.4 % | ||
Depreciation and amortization | (4,157) | (3,945) | (4,187) | (6.9) | 0.7 % | 6.1 % | (13,341) | (17,279) | (11,823) | (19.5) | (11.4) % | ||
Total operating expenses | (55,085) | (55,936) | (59,772) | (98.5) | 8.5 % | 6.9 % | (165,664) | (226,225) | (170,455) | (280.8) | 2.9 % | ||
Loss from price-level restatement | (406) | (4,550) | (3,663) | (6.0) | 802.2 % | (19.5) % | (4,721) | (4,113) | (5,572) | (9.2) | 18.0 % | ||
Minority interest in consolidated subsidiaries | 0 | 0 | 0 | 0.0 | n/a | n/a | (1) | (2) | (1) | 0.0 | 0.0 % | ||
Income before income taxes | 40,389 | 49,739 | 45,171 | 74.4 | 11.8 % | (9.2) % | 115,409 | 147,200 | 136,980 | 225.6 | 18.7 % | ||
Income taxes | (3,285) | (4,808) | (5,894) | (9.7) | 79.4 % | 22.6 % | (10,750) | (14,166) | (15,322) | (25.2) | 42.5 % | ||
Net income | 37,104 | 44,931 | 39,277 | 64.7 | 5.9 % | (12.6) % | 104,659 | 133,034 | 121,658 | 200.4 | 16.2 % |
The results have
been prepared in accordance with Chilean GAAP on an unaudited, consolidated basis. All
figures are expressed in constant Chilean pesos as of September 30, 2004, unless
otherwise stated. Therefore, all growth rates are in real terms.
All figures expressed
in US dollars (except earnings per ADR) were converted using the exchange rate of
Ch$606.96 for US$1.00 as of September 30, 2004. Earnings per ADR were calculated
considering the nominal net income and, the exchange rate and the number of shares
existing at the end of each period.
Page 12 of 16
2004 Third Quarter Results | |
BANCO
DE CHILE CONSOLIDATED BALANCE SHEETS (Under Chilean GAAP) (Expressed in millions of constant Chilean pesos (MCh$) as of September 30, 2004 and millions of US dollars (MUS$)) |
ASSETS | Dec 02 | Sep 03 | Dec 03 | Jun 04 | Sep 04 | Sep-04 | % Change | |||||||||
MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MUS$ | Sep 04- Sep 03 | Sep 04-Dec 03 | Sep 04- Jun 04 | ||||||||
Cash and due from banks | ||||||||||||||||
Noninterest bearing | 615,150 | 705,833 | 656,315 | 599,668 | 592,990 | 977.0 | (16.0%) | (9.6%) | (1.1%) | |||||||
Interbank bearing | 81,018 | 38,520 | 216,798 | 74,585 | 125,309 | 206.5 | 225.3% | (42.2%) | 68.0% | |||||||
Total cash and due from banks | 696,168 | 744,353 | 873,113 | 674,253 | 718,299 | 1,183.5 | (3.5%) | (17.7%) | 6.5% | |||||||
Financial investments | ||||||||||||||||
Government securities | 894,727 | 1,134,517 | 1,029,444 | 1,121,793 | 1,036,495 | 1,707.7 | (8.6%) | 0.7% | (7.6%) | |||||||
Investments purchase under agreements to resell | 33,116 | 15,549 | 30,224 | 49,485 | 42,716 | 70.4 | 174.7% | 41.3% | (13.7%) | |||||||
Investment collateral under agreements to repurchase | 284,527 | 302,383 | 425,874 | 469,143 | 440,522 | 725.8 | 45.7% | 3.4% | (6.1%) | |||||||
Other investments | 433,202 | 419,096 | 467,193 | 379,450 | 269,057 | 443.3 | (35.8%) | (42.4%) | (29.1%) | |||||||
Total financial investments | 1,645,572 | 1,871,545 | 1,952,735 | 2,019,871 | 1,788,790 | 2,947.2 | (4.4%) | (8.4%) | (11.4%) | |||||||
Loans, Net | ||||||||||||||||
Commercial loans | 2,695,661 | 2,671,111 | 2,692,325 | 2,658,907 | 2,681,307 | 4,417.6 | 0.4% | (0.4%) | 0.8% | |||||||
Consumer loans | 540,829 | 557,537 | 599,870 | 643,607 | 676,869 | 1,115.2 | 21.4% | 12.8% | 5.2% | |||||||
Mortgage loans | 1,221,927 | 1,172,596 | 1,149,463 | 1,041,408 | 937,144 | 1,544.0 | (20.1%) | (18.5%) | (10.0%) | |||||||
Foreign trade loans | 629,526 | 629,624 | 670,787 | 710,351 | 642,261 | 1,058.2 | 2.0% | (4.3%) | (9.6%) | |||||||
Interbank loans | 56,418 | 30,191 | 13,474 | 52,136 | 40,435 | 66.6 | 33.9% | 200.1% | (22.4%) | |||||||
Lease contracts | 256,364 | 272,007 | 274,066 | 309,190 | 328,943 | 542.0 | 20.9% | 20.0% | 6.4% | |||||||
Other outstanding loans | 398,564 | 383,422 | 449,311 | 601,835 | 734,344 | 1,209.9 | 91.5% | 63.4% | 22.0% | |||||||
Past due loans | 149,168 | 126,116 | 107,508 | 97,110 | 97,335 | 160.4 | (22.8%) | (9.5%) | 0.2% | |||||||
Contingent loans | 392,911 | 405,160 | 417,395 | 497,220 | 507,342 | 835.9 | 25.2% | 21.5% | 2.0% | |||||||
Total loans | 6,341,368 | 6,247,764 | 6,374,199 | 6,611,764 | 6,645,980 | 10,949.8 | 6.4% | 4.3% | 0.5% | |||||||
Allowances | (222,348) | (182,291) | (182,799) | (162,343) | (163,052) | (268.6) | (10.6%) | (10.8%) | 0.4% | |||||||
Total loans, net | 6,119,020 | 6,065,473 | 6,191,400 | 6,449,421 | 6,482,928 | 10,681.2 | 6.9% | 4.7% | 0.5% | |||||||
Other assets | ||||||||||||||||
Assets received in lieu of payment | 19,552 | 17,374 | 15,924 | 16,714 | 16,353 | 26.9 | (5.9%) | 2.7% | (2.2%) | |||||||
Bank premises and equipment | 143,410 | 131,681 | 130,182 | 130,778 | 131,611 | 216.8 | (0.1%) | 1.1% | 0.6% | |||||||
Investments in other companies | 4,916 | 3,575 | 5,397 | 4,900 | 5,498 | 9.1 | 53.8% | 1.9% | 12.2% | |||||||
Other | 214,178 | 240,970 | 256,901 | 366,232 | 455,457 | 750.2 | 89.0% | 77.3% | 24.4% | |||||||
Total other assets | 382,056 | 393,600 | 408,404 | 518,624 | 608,919 | 1,003.0 | 54.7% | 49.1% | 17.4% | |||||||
Total assets | 8,842,816 | 9,074,971 | 9,425,652 | 9,662,169 | 9,598,936 | 15,814.9 | 5.8% | 1.8% | (0.7%) |
Page 13 of 16
2004 Third Quarter Results | |
BANCO
DE CHILE CONSOLIDATED BALANCE SHEETS (Under Chilean GAAP) (Expressed in millions of constant Chilean pesos (MCh$) as of September 30, 2004 and millions of US dollars (MUS$)) |
LIABILITIES & SHAREHOLDERS' EQUITY | Dec 02 | Sep 03 | Dec 03 | Jun 04 | Sep 04 | Sep-04 | % Change | |||||||||
MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MUS$ | Sep 04- Sep 03 | Sep 04-Dec 03 | Sep 04- Jun 04 | ||||||||
Deposits | ||||||||||||||||
Current accounts | 1,103,480 | 1,132,103 | 1,251,207 | 1,365,321 | 1,299,125 | 2,140.4 | 14.8% | 3.8% | (4.8%) | |||||||
Bankers drafts and other deposits | 585,230 | 733,513 | 676,057 | 742,366 | 807,698 | 1,330.7 | 10.1% | 19.5% | 8.8% | |||||||
Saving accounts and time deposits | 3,599,542 | 3,556,202 | 3,487,563 | 3,687,078 | 3,550,635 | 5,849.9 | (0.2%) | 1.8% | (3.7%) | |||||||
Total deposits | 5,288,252 | 5,421,818 | 5,414,827 | 5,794,765 | 5,657,458 | 9,321.0 | 4.3% | 4.5% | (2.4%) | |||||||
Borrowings | ||||||||||||||||
Central Bank borrowings | 3,873 | 3,186 | 28,411 | 2,322 | 2,627 | 4.3 | (17.5%) | (90.8%) | 13.1% | |||||||
Securities sold under agreements to repurchase | 284,751 | 310,780 | 434,849 | 476,255 | 451,555 | 744.0 | 45.3% | 3.8% | (5.2%) | |||||||
Mortgage finance bonds | 1,115,684 | 1,047,010 | 1,033,727 | 984,802 | 906,987 | 1,494.3 | (13.4%) | (12.3%) | (7.9%) | |||||||
Other bonds | 4,727 | 3,826 | 3,186 | 2,776 | 179,035 | 295.0 | 4579.4% | 5519.4% | 6349.4% | |||||||
Subordinated bonds | 285,759 | 278,593 | 276,350 | 269,905 | 267,178 | 440.2 | (4.1%) | (3.3%) | (1.0%) | |||||||
Borrowings from domestic financial institutions | 51,962 | 63,886 | 50,830 | 3,480 | 48,086 | 79.2 | (24.7%) | (5.4%) | 1281.8% | |||||||
Foreign borrowings | 525,241 | 591,758 | 731,610 | 641,230 | 445,647 | 734.2 | (24.7%) | (39.1%) | (30.5%) | |||||||
Other obligations | 79,011 | 39,954 | 60,732 | 42,646 | 46,253 | 76.2 | 15.8% | (23.8%) | 8.5% | |||||||
Total borrowings | 2,351,008 | 2,338,993 | 2,619,695 | 2,423,416 | 2,347,368 | 3,867.4 | 0.4% | (10.4%) | (3.1%) | |||||||
Other liabilities | ||||||||||||||||
Contingent liabilities | 392,113 | 405,576 | 417,421 | 498,446 | 510,077 | 840.4 | 25.8% | 22.2% | 2.3% | |||||||
Other | 175,164 | 226,791 | 264,810 | 340,179 | 441,014 | 726.7 | 94.5% | 66.5% | 29.6% | |||||||
Total other liabilities | 567,277 | 632,367 | 682,231 | 838,625 | 951,091 | 1,567.1 | 50.4% | 39.4% | 13.4% | |||||||
Minority interest in consolidated subsidiaries | 3 | 4 | 5 | 1 | 1 | 0.0 | (75.0%) | (80.0%) | 0.0% | |||||||
Shareholders' equity | ||||||||||||||||
Capital and Reserves | 582,105 | 577,130 | 575,860 | 522,157 | 521,360 | 859.0 | (9.7%) | (9.5%) | (0.2%) | |||||||
Net income for the year | 54,171 | 104,659 | 133,034 | 83,205 | 121,658 | 200.4 | 16.2% | (8.6%) | 46.2% | |||||||
Total shareholders' equity | 636,276 | 681,789 | 708,894 | 605,362 | 643,018 | 1,059.4 | (5.7%) | (9.3%) | 6.2% | |||||||
Total liabilities & shareholders' equity | 8,842,816 | 9,074,971 | 9,425,652 | 9,662,169 | 9,598,936 | 15,814.9 | 5.8% | 1.8% | (0.7%) |
Page 14 of 16
2004 Third Quarter Results | |
BANCO
DE CHILE SELECTED CONSOLIDATED FINANCIAL INFORMATION |
Quarters | Year ended | ||||||
3Q03 | 2Q04 | 3Q04 | Sep.03 | Dec 03 | Sep.04 | ||
Earnings per Share | |||||||
Net income per Share (Ch$) (1) | 0.55 | 0.68 | 0.59 | 1.54 | 1.95 | 1.83 | |
Net income per ADS (Ch$) (1) | 327.01 | 406.14 | 355.03 | 922.39 | 1,172.45 | 1,099.69 | |
Net income per ADS (US$) (2) | 0.49 | 0.64 | 0.58 | 1.39 | 1.96 | 1.81 | |
Book value per Share (Ch$) (1) | 10.02 | 9.12 | 9.69 | 10.02 | 10.41 | 9.69 | |
Shares outstanding (Millions) | 68,080 | 66,378 | 66,378 | 68,080 | 68,080 | 66,378 | |
Profitability Ratios (3)(4) | |||||||
Net Interest Margin | 2.53% | 4.57% | 3.57% | 3.32% | 2.75% | 4.06% | |
Net Financial Margin | 3.75% | 4.26% | 4.09% | 3.86% | 3.86% | 3.96% | |
Fees / Avg. Interest Earnings Assets | 1.21% | 1.33% | 1.55% | 1.13% | 1.17% | 1.44% | |
Other Operating Revenues / Avg. Interest Earnings Assets | 1.25% | -0.26% | 0.42% | 0.69% | 1.18% | -0.04% | |
Operating Revenues / Avg. Interest Earnings Assets | 4.99% | 5.65% | 5.54% | 5.14% | 5.10% | 5.47% | |
Return on Average Total Assets | 1.61% | 1.84% | 1.63% | 1.53% | 1.45% | 1.70% | |
Return on Average Shareholders' Equity | 21.89% | 29.48% | 24.94% | 21.44% | 20.01% | 25.25% | |
Capital Ratios | |||||||
Shareholders Equity / Total Assets | 7.51% | 6.27% | 6.70% | 7.51% | 7.52% | 6.70% | |
Basic capital / total assets | 6.32% | 5.36% | 5.39% | 6.32% | 6.08% | 5.39% | |
Basic Capital / Risk-Adjusted Assets | 9.42% | 8.05% | 8.04% | 9.42% | 9.20% | 8.04% | |
Total Capital / Risk-Adjusted Assets | 13.58% | 12.10% | 12.06% | 13.58% | 13.22% | 12.06% | |
Credit Quality Ratios | |||||||
Past Due Loans / Total Loans | 2.02% | 1.47% | 1.46% | 2.02% | 1.69% | 1.46% | |
Allowance for loan losses / past due loans | 144.54% | 167.17% | 167.52% | 144.54% | 170.03% | 167.52% | |
Allowance for Loans Losses / Total Loans | 2.92% | 2.46% | 2.45% | 2.92% | 2.87% | 2.45% | |
Provision for Loan Losses / Avg.Loans (4) | 0.83% | 1.13% | 1.16% | 0.92% | 0.96% | 1.07% | |
Operating and Productivity Ratios | |||||||
Operating Expenses / Operating Revenue | 53.03% | 45.51% | 49.69% | 51.73% | 53.28% | 48.92% | |
Operating Expenses / Average Total Assets (3) | 2.39% | 2.29% | 2.48% | 2.42% | 2.46% | 2.38% | |
Loans per employee (million Ch$) (1) | 693 | 720 | 717 | 693 | 698 | 717 | |
Average Balance Sheet Data (1)(3) | |||||||
Avg. Interest Earnings Assets (million Ch$) | 8,332,914 | 8,702,424 | 8,683,996 | 8,301,808 | 8,330,036 | 8,500,980 | |
Avg. Assets (million Ch$) | 9,236,660 | 9,784,708 | 9,635,738 | 9,115,627 | 9,205,517 | 9,535,886 | |
Avg. Shareholders Equity (million Ch$) | 678,137 | 609,662 | 629,857 | 650,949 | 664,780 | 642,463 | |
Avg. Loans | 6,403,171 | 6,654,399 | 6,699,030 | 6,377,097 | 6,394,720 | 6,533,002 | |
Avg. Interest Bearing Liabilities (million Ch$) | 6,119,168 | 6,251,886 | 6,185,607 | 6,069,921 | 6,077,134 | 6,101,061 | |
Other Data | |||||||
Inflation Rate | 0.27% | 1.33% | 0.66% | 1.87% | 1.07% | 2.25% | |
Exchange rate (Ch$) | 665.13 | 636.59 | 606.96 | 665.13 | 599.42 | 606.96 | |
Employees | 9,013 | 9,187 | 9,271 | 9,013 | 9,130 | 9,271 | |
(1) | These figures were expressed in constant Chilean pesos as of September 30, 2004. |
(2) | These figures were calculated considering the nominal net income, the shares outstanding and the exchange rates existing at the end of each period. |
(3) | The ratios were calculated as an average of daily balances. |
(4) | Annualized data. |
Page 15 of 16
2004 Third Quarter Results | |
CONTACTS: | Ricardo Morales |
(56-2) 637 3519 |
rmorales@bancochile.cl |
Jacqueline Barrio |
(56-2) 637 2938 |
jbarrio@bancochile.cl |
FORWARD-LOOKING INFORMATION
The information contained herein incorporates by reference statements which constitute forward-looking statements, in that they include statements regarding the intent, belief or current expectations of our directors and officers with respect to our future operating performance. Such statements include any forecasts, projections and descriptions of anticipated cost savings or other synergies. You should be aware that any such forward-looking statements are not guarantees of future performance and may involve risks and uncertainties, and that actual results may differ from those set forth in the forward-looking statements as a result of various factors (including, without limitations, the actions of competitors, future global economic conditions, market conditions, foreign exchange rates, and operating and financial risks related to managing growth and integrating acquired businesses), many of which are beyond our control. The occurrence of any such factors not currently expected by us would significantly alter the results set forth in these statements.
You should not place undue reliance on such statements, which speak only as of the date that they were made. Our independent public accountants have not examined or compiled the forward-looking statements and, accordingly, do not provide any assurance with respect to such statements. These cautionary statements should be considered in connection with any written or oral forward-looking statements that we may issue in the future. We do not undertake any obligation to release publicly any revisions to such forward-looking statements after completion of this offering to reflect later events or circumstances or to reflect the occurrence of unanticipated events.
Page 16 of 16
Banco de Chile
| ||
By: |
/S/
Pablo Granifo L.
| |
Pablo Granifo Lavín
Chief Executive Officer
|