Table of Contents

 

 

 

FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934

 

For the month of October, 2017

 

Commission File Number 001-15266

 

BANK OF CHILE

(Translation of registrant’s name into English)

 

Paseo Ahumada 251  
Santiago, Chile

 (Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F  x     Form 40-F  o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted
by Regulation S-T Rule 101(b)(1): 
o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted
by Regulation S-T Rule 101(b)(7): 
o

 

Indicate by check mark whether by furnishing the information contained in this Form, the
registrant is also thereby furnishing the information to the Commission pursuant to Rule 
12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes   o     No  x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b): 82-

 

 

 



Table of Contents

 

BANCO DE CHILE
REPORT ON FORM 6-K

 

Attached Banco de Chile’s Interim Consolidated Financial Statements with notes as of September 30, 2017.

 



Table of Contents

 

 

 

BANCO DE CHILE AND SUBSIDIARIES

 

INTERIM CONSOLIDATED

FINANCIAL STATEMENTS

 

For the periods ended as of September 30, 2017 and 2016 and December 31, 2016.

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

(Free translation of interim consolidated financial statements originally issued in Spanish)

 

INDEX

 

I.

Interim Consolidated Statements of Financial Position

II.

Interim Consolidated Statements of Income

III.

Interim Consolidated Statements of Other Comprehensive Income

IV.

Interim Consolidated Statements of Changes in Equity

V.

Interim Consolidated Statements of Cash Flows

VI.

Notes to the Interim Consolidated Financial Statements

 

MCh$

=

Millions of Chilean pesos

ThUS$

=

Thousands of U.S. dollars

UF or CLF

=

Unidad de Fomento

 

 

(The UF is an inflation-indexed, Chilean peso denominated monetary unit set daily in advance on the basis of the previous month’s inflation rate).

Ch$ or CLP

=

Chilean pesos

US$ or USD

=

U.S. dollar

JPY

=

Japanese yen

EUR

=

Euro

HKD

=

Hong Kong dollar

PEN

=

Peruvian Sol

CHF

=

Swiss Franc

 

 

 

IFRS

=

International Financial Reporting Standards

IAS

=

International Accounting Standards

RAN

=

Compilation of Standards of the Chilean Superintendency of Banks (“SBIF”)

IFRIC

=

International Financial Reporting Interpretations Committee

SIC

=

Standards Interpretation Committee

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

INDEX

 

 

 

Page

 

 

Interim Consolidated Statement of Financial Position

1

Interim Consolidated Statements of Income

2

Interim Consolidated Statements of Other Comprehensive Income

3

Interim Consolidated Statements of Changes in Equity

4

Interim Consolidated Statements of Cash Flows

5

1.

Corporate information:

6

2.

Legal regulations, basis of preparation and other information:

7

3.

New Accounting Pronouncements:

9

4.

Changes in Accounting policies and Disclosures:

14

5.

Relevant Events:

15

6.

Segment Reporting:

18

7.

Cash and Cash Equivalents:

21

8.

Financial Assets Held-for-trading:

22

9.

Cash collateral on securities borrowed and reverse repurchase agreements:

23

10.

Derivative Instruments and Accounting Hedges:

25

11.

Loans and advances to Banks:

30

12.

Loans to Customers, net:

31

13.

Investment Securities:

37

14.

Investments in Other Companies:

39

15.

Intangible Assets:

41

16.

Property and equipment:

43

17.

Current Taxes and Deferred Taxes:

46

18.

Other Assets:

50

19.

Current accounts and Other Demand Deposits:

51

20.

Savings accounts and Time Deposits:

51

21.

Borrowings from Financial Institutions:

52

22.

Debt Issued:

53

23.

Other Financial Obligations:

57

24.

Provisions:

57

25.

Other Liabilities:

61

26.

Contingencies and Commitments:

62

27.

Equity:

67

28.

Interest Revenue and Expenses:

71

29.

Income and Expenses from Fees and Commissions:

73

30.

Net Financial Operating Income:

74

31.

Foreign Exchange Transactions, net:

74

32.

Provisions for Loan Losses:

75

33.

Personnel Expenses:

76

34.

Administrative Expenses:

77

35.

Depreciation, Amortization and Impairment:

78

36.

Other Operating Income:

79

37.

Other Operating Expenses:

80

38.

Related Party Transactions:

81

39.

Fair Value of Financial Assets and Liabilities:

87

40.

Maturity of Assets and Liabilities:

101

41.

Subsequent Events:

103

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended September 30, 2017 and December 31, 2016

(Free translation of interim financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

September
2017

 

December
2016

 

 

 

Notes

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

1,200,281

 

1,408,167

 

Transactions in the course of collection

 

7

 

519,833

 

376,252

 

Financial assets held-for-trading

 

8

 

1,184,531

 

1,405,781

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

65,761

 

55,703

 

Derivative instruments

 

10

 

1,087,557

 

939,634

 

Loans and advances to banks

 

11

 

592,767

 

1,172,917

 

Loans to customers, net

 

12

 

24,883,557

 

24,775,543

 

Financial assets available-for-sale

 

13

 

1,309,061

 

367,985

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

36,437

 

32,588

 

Intangible assets

 

15

 

33,925

 

29,341

 

Property and equipment

 

16

 

215,898

 

219,082

 

Current tax assets

 

17

 

22,184

 

6,792

 

Deferred tax assets

 

17

 

297,237

 

306,030

 

Other assets

 

18

 

494,114

 

462,185

 

TOTAL ASSETS

 

 

 

31,943,143

 

31,558,000

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

8,150,505

 

8,321,148

 

Transactions in the course of payment

 

7

 

334,535

 

194,982

 

Cash collateral on securities lent and repurchase agreements

 

9

 

192,295

 

216,817

 

Savings accounts and time deposits

 

20

 

10,395,287

 

10,552,901

 

Derivative instruments

 

10

 

1,208,223

 

1,002,087

 

Borrowings from financial institutions

 

21

 

1,242,438

 

1,040,026

 

Debt issued

 

22

 

6,351,278

 

6,177,927

 

Other financial obligations

 

23

 

117,840

 

186,199

 

Current tax liabilities

 

17

 

2,462

 

135

 

Deferred tax liabilities

 

17

 

28,515

 

24,317

 

Provisions

 

24

 

609,436

 

662,024

 

Other liabilities

 

25

 

272,933

 

292,026

 

TOTAL LIABILITIES

 

 

 

28,905,747

 

28,670,589

 

EQUITY

 

27

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

Capital

 

 

 

2,271,401

 

2,138,047

 

Reserves

 

 

 

563,069

 

486,208

 

Other comprehensive income

 

 

 

(10,748

)

(19,921

)

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous years

 

 

 

16,060

 

16,060

 

Income for the period

 

 

 

433,660

 

552,249

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(236,047

)

(285,233

)

Subtotal

 

 

 

3,037,395

 

2,887,410

 

Non-controlling interests

 

 

 

1

 

1

 

TOTAL EQUITY

 

 

 

3,037,396

 

2,887,411

 

TOTAL LIABILITIES AND EQUITY

 

 

 

31,943,143

 

31,558,000

 

 

The accompanying notes 1 to 41 are an integral part of these interim consolidated financial statements

 

1



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENTS OF INCOME

For the nine-month ended September 30, 2017 and 2016

(Free translation of interim financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

September

 

September

 

 

 

 

 

2017

 

2016

 

 

 

Notes

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Interest revenue

 

28

 

1,401,571

 

1,446,143

 

Interest expense

 

28

 

(491,007

)

(530,885

)

Net interest income

 

 

 

910,564

 

915,258

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

350,554

 

327,648

 

Expenses from fees and commissions

 

29

 

(89,354

)

(87,501

)

Net fees and commission income

 

 

 

261,200

 

240,147

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

23,886

 

128,574

 

Foreign exchange transactions, net

 

31

 

54,117

 

7,131

 

Other operating income

 

36

 

25,207

 

23,474

 

Total operating revenues

 

 

 

1,274,974

 

1,314,584

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(175,663

)

(222,454

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

1,099,311

 

1,092,130

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(305,079

)

(311,234

)

Administrative expenses

 

34

 

(236,827

)

(236,802

)

Depreciation and amortization

 

35

 

(26,180

)

(24,915

)

Impairment

 

35

 

(1

)

(4

)

Other operating expenses

 

37

 

(18,671

)

(24,465

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(586,758

)

(597,420

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

512,553

 

494,710

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

4,340

 

3,373

 

Income before income tax

 

 

 

516,893

 

498,083

 

 

 

 

 

 

 

 

 

Income tax

 

17

 

(83,232

)

(69,868

)

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

433,661

 

428,215

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

27

 

433,660

 

428,215

 

Non-controlling interests

 

 

 

1

 

 

 

 

 

 

 

Ch$

 

Ch$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

27

 

4.36

 

4.31

 

Diluted net income per share

 

27

 

4.36

 

4.31

 

 

The accompanying notes 1 to 41 are an integral interim consolidated financial statements

 

2



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENTS OF
OTHER COMPREHENSIVE INCOME

For the nine-month ended September 30, 2017 and 2016

(Free translation of interim financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

September
2017

 

September
2016

 

 

 

Notes

 

MCh$

 

MCh$

 

CONSOLIDATED NET INCOME FOR THE PERIOD

 

 

 

433,661

 

428,215

 

 

 

 

 

 

 

 

 

Other comprehensive income that will be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains (losses) on available-for-sale instruments valuation

 

13

 

2,956

 

(50,830

)

Net gains (losses) on derivatives held as cash flow hedges

 

10

 

9,354

 

(22,535

)

Gains (losses) on cumulative translation adjustment

 

27

 

 

(59

)

Subtotal Other comprehensive income before income taxes

 

 

 

12,310

 

(73,424

)

 

 

 

 

 

 

 

 

Income tax relating to the components of other comprehensive income that are reclassified in income for the period

 

 

 

(3,137

)

17,609

 

 

 

 

 

 

 

 

 

Total other comprehensive income items that will be reclassified subsequently to profit or loss

 

 

 

9,173

 

(55,815

)

 

 

 

 

 

 

 

 

Other comprehensive income that will not be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for defined benefit plans

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal other comprehensive income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax relating to the components of other comprehensive income that will not be reclassified to income for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income items that will not be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED COMPREHENSIVE INCOME FOR THE PERIOD

 

 

 

442,834

 

372,400

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

442,833

 

372,400

 

Non-controlling interests

 

 

 

1

 

 

 

 

 

 

 

Ch$

 

Ch$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

 

 

4.45

 

3.74

 

Diluted net income per share

 

 

 

4.45

 

3.74

 

 

The accompanying notes 1 to 41 are an integral interim consolidated financial statements

 

3



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the nine-month ended September 30, 2017 and 2016

(Free translation of interim financial statements originally issued in Spanish)

(Expressed in millions of Chilean pesos)

 

 

 

 

 

 

 

Reserves

 

Other comprehensive income

 

Retained earnings

 

 

 

 

 

 

 

 

 

 

 

Paid-in
Capital

 

Other
reserves

 

Reserves
from
earnings

 

Unrealized
gains (losses) on
available-for-
sale

 

Derivatives
cash flow
hedge

 

Cumulative
translation
adjustment

 

Income

 

Retained
earnings
from
previous
periods

 

Income
(losses) for
the period

 

Provision for
minimum
dividends

 

Attributable
to equity
holders of
the parent

 

Non-
controlling
interest

 

Total equity

 

 

 

Notes

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Tax

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2015

 

 

 

2,041,173

 

31,809

 

358,807

 

52,418

 

22,951

 

59

 

(17,719

)

16,060

 

558,995

 

(324,469

)

2,740,084

 

3

 

2,740,087

 

Capitalization of retained earnings

 

 

 

96,874

 

 

 

 

 

 

 

 

(96,874

)

 

 

 

 

Retention (release) of profits according to bylaws

 

27

 

 

 

95,467

 

 

 

 

 

 

(95,467

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

 

(366,654

)

324,469

 

(42,185

)

(2

)

(42,187

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(59

)

 

 

 

 

(59

)

 

(59

)

Cash flow hedge adjustment, net

 

27

 

 

 

 

 

(22,535

)

 

5,408

 

 

 

 

(17,127

)

 

(17,127

)

Valuation adjustment on available-for-sale instruments (net)

 

27

 

 

 

 

(50,830

)

 

 

12,201

 

 

 

 

(38,629

)

 

(38,629

)

Income for the period 2016

 

 

 

 

 

 

 

 

 

 

 

428,215

 

 

428,215

 

 

428,215

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

 

(217,123

)

(217,123

)

 

(217,123

)

Balances as of September 30, 2016

 

 

 

2,138,047

 

31,809

 

454,274

 

1,588

 

416

 

 

(110

)

16,060

 

428,215

 

(217,123

)

2,853,176

 

1

 

2,853,177

 

Defined benefit plans adjustment

 

 

 

 

124

 

 

 

 

 

 

 

 

 

124

 

 

124

 

Capital increase in other companies

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

1

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(27,946

)

 

6,707

 

 

 

 

(21,239

)

 

(21,239

)

Valuation adjustment on available-for-sale instruments (net)

 

 

 

 

 

 

(741

)

 

 

165

 

 

 

 

(576

)

 

(576

)

Income for the period 2016

 

 

 

 

 

 

 

 

 

 

 

124,034

 

 

124,034

 

 

124,034

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

 

(68,110

)

(68,110

)

 

(68,110

)

Balances as of December  31, 2016

 

 

 

2,138,047

 

31,934

 

454,274

 

847

 

(27,530

)

 

6,762

 

16,060

 

552,249

 

(285,233

)

2,887,410

 

1

 

2,887,411

 

Capitalization of retained earnings

 

 

 

133,354

 

 

 

 

 

 

 

 

(133,354

)

 

 

 

 

Retention (release) of profits according to bylaws

 

27

 

 

 

76,861

 

 

 

 

 

 

(76,861

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

 

(342,034

)

285,233

 

(56,801

)

(1

)

(56,802

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives cash flow hedge, net

 

27

 

 

 

 

 

9,354

 

 

(2,385

)

 

 

 

6,969

 

 

6,969

 

Valuation adjustment on available-for-sale instruments (net)

 

27

 

 

 

 

2,956

 

 

 

(752

)

 

 

 

2,204

 

 

2,204

 

Income for the period 2017

 

 

 

 

 

 

 

 

 

 

 

433,660

 

 

433,660

 

1

 

433,661

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

 

(236,047

)

(236,047

)

 

(236,047

)

Balances as of September  30, 2017

 

 

 

2,271,401

 

31,934

 

531,135

 

3,803

 

(18,176

)

 

3,625

 

16,060

 

433,660

 

(236,047

)

3,037,395

 

1

 

3,037,396

 

 

The accompanying notes 1 to 41 are an integral part of these interim consolidated financial statements

 

4



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

For the nine-month ended September 30, 2017 and 2016

(Free translation of interim financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

September
2017

 

September
2016

 

 

 

Notes

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

433,661

 

428,215

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

26,180

 

24,915

 

Impairment

 

35

 

1

 

4

 

Provision for loans and accounts receivable from customers and owed by banks

 

32

 

208,947

 

211,572

 

Provision of contingent loans

 

32

 

1,051

 

(8,382

)

Additional provisions

 

32

 

 

52,075

 

Fair value adjustment of financial assets held-for-trading

 

 

 

2,878

 

(1,995

)

Changes in assets and liabilities by deferred taxes

 

17

 

12,239

 

(24,424

)

(Gain) loss attributable to investments in companies with significant influence, net

 

14

 

(3,853

)

(2,934

)

(Gain) loss from sales of assets received in lieu of payment, net

 

36

 

(3,772

)

(3,698

)

(Gain) loss on sales of property and equipment, net

 

36-37

 

(597

)

(101

)

Charge-offs of assets received in lieu of payment

 

37

 

2,453

 

2,935

 

Other charges (credits) to income that do not represent cash flows

 

 

 

106

 

(12,663

)

Change in the exchange rate of assets and liabilities

 

 

 

14,866

 

38,362

 

Net interest variation, readjustment and accrued fees on assets and liabilities

 

 

 

10,932

 

(119,886

)

 

 

 

 

 

 

 

 

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

(Increase) decrease in loans and advances to banks, net

 

 

 

580,146

 

312,463

 

(Increase) decrease in loans to customers

 

 

 

(383,672

)

(580,338

)

(Increase) decrease in financial assets held-for-trading, net

 

 

 

116

 

(352,907

)

(Increase) decrease in other assets and liabilities

 

 

 

489

 

108,675

 

Increase (decrease) in current account and other demand deposits

 

 

 

(170,426

)

(696,892

)

Increase (decrease) in payables from repurchase agreements and security lending

 

 

 

(32,960

)

31,169

 

Increase (decrease) in savings accounts and time deposits

 

 

 

(120,345

)

661,175

 

Sale of assets received in lieu of payment or adjudicated

 

 

 

10,232

 

8,601

 

Total cash flows from operating activities

 

 

 

588,672

 

75,941

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

(Increase) decrease in financial assets available-for-sale, net

 

 

 

(936,168

)

425,730

 

Purchases of property and equipment

 

16

 

(16,242

)

(19,754

)

Sales of property and equipment

 

 

 

625

 

122

 

Acquisition of intangible assets

 

15

 

(11,298

)

(7,905

)

Acquisition of investments in companies

 

14

 

 

(1,129

)

Dividends received from investments in companies

 

 

 

921

 

1,079

 

Total cash flows from investing activities

 

 

 

(962,162

)

398,143

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Redemption of letters of credit

 

 

 

(4,466

)

(6,330

)

Issuance of bonds

 

22

 

1,016,532

 

1,196,672

 

Redemption of bonds

 

 

 

(832,966

)

(1,085,078

)

Dividends paid

 

27

 

(342,034

)

(366,654

)

Increase (decrease) in borrowings from foreign financial institutions

 

 

 

202,213

 

(406,248

)

Increase (decrease) in other financial obligations

 

 

 

(66,014

)

(5,121

)

Increase (decrease) in other obligations with Central Bank of Chile

 

 

 

(2

)

(2

)

Other long-term borrowings

 

 

 

8

 

17,796

 

Payment of other long-term borrowings

 

 

 

(2,079

)

(20,035

)

Total cash flows from financing activities

 

 

 

(28,808

)

(675,000

)

 

 

 

 

 

 

 

 

TOTAL NET POSITIVE (NEGATIVE) CASH FLOWS FOR THE PERIOD

 

 

 

(402,298

)

(200,916

)

 

 

 

 

 

 

 

 

Effect of exchange rate changes

 

 

 

(14,866

)

(38,362

)

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

 

2,096,980

 

2,093,908

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

7

 

1,679,816

 

1,854,630

 

 

 

 

 

 

September

 

September

 

 

 

 

 

2017

 

2016

 

Operational Cash flow interest:

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Interest received

 

 

 

1,455,804

 

1,366,028

 

Interest paid

 

 

 

(534,308

)

(570,656

)

 

The accompanying notes 1 to 41 are an integral part of these interim consolidated financial statements

 

5



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 


 

1.                           Corporate information:

 

Banco de Chile is authorized to operate as a commercial bank since September 17, 1996, being, in conformity with the stipulations of article 25 of Law No. 19,396, the legal continuation of Banco de Chile resulting from the merger of the Banco Nacional de Chile, Banco Agrícola and Banco de Valparaiso, which was constituted by public deed dated October 28, 1893, granted before the Notary Public of Santiago, Mr. Eduardo Reyes Lavalle, authorized by Supreme Decree of November 28, 1893.

 

Banco de Chile (or the “Bank”) is a Corporation organized under the laws of the Republic of Chile, regulated by the Superintendency of Banks and Financial Institutions (“SBIF” or “Superintendency”). Since 2001, it is subject to the supervision of the Securities and Exchange Commission of the United States of America (“SEC”), in consideration of the fact that the Bank is registered on the New York Stock Exchange (“NYSE”), through a program of American Depositary Receipt (“ADR”).

 

Banco de Chile offers a broad range of banking services to its customers, ranging from individuals to large corporations. The services are managed in the areas of corporations and large companies, medium and small companies and personal and consumer banking. Additionally, the Bank offers international as well as treasury banking services, in addition to those offered by subsidiaries that include securities brokerage, mutual fund and investment management, insurance brokerage, financial advisory services and securitization.

 

Banco de Chile’s legal address is Paseo Ahumada 251, Santiago, Chile and its website is www.bancochile.cl.

 

The Interim Consolidated Financial Statements of Banco de Chile, for the period ended September 30, 2017 were approved by the Directors on October 26, 2017.

 

6



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

2.                           Legal regulations, basis of preparation and other information:

 

(a)                       Legal regulations:

 

The General Banking Law in its Article No. 15 authorizes the Chilean Superintendency of Banks (“SBIF”) to issue generally applicable accounting standards for entities it supervises. The Corporations Law, in turn, requires generally accepted accounting principles to be followed.

 

Based on the aforementioned laws, banks should use the criteria provided by the Superintendency in accordance with the Compendium of Accounting Standards (“Compendium”), and any matter not addressed therein, as long as it does not contradict its instructions, should adhere to generally accepted accounting principles in technical standards issued by the Chilean Association of Accountants, that coincide with international accounting standards and international financial reporting standards agreed upon by the International Accounting Standards Board (“IASB”). Should there be discrepancies between these generally accepted accounting principles and the accounting criteria issued by the SBIF, the latter shall prevail.

 

(b)                       Basis of preparation:

 

(b.1)             These Interim Consolidated Financial Statements are presented according to Chapter C-2 of the Compendium of Accounting Standards, issued by the Superintendency of Banks and Financial Institutions (“SBIF”).

 

(b.2)             The following table details the entities in which the Bank has controlling interest and that are therefore consolidated in these financial statements:

 

 

 

 

 

 

 

 

 

Interest Owned

 

 

 

 

 

 

 

 

 

Direct

 

Indirect

 

Total

 

 

 

 

 

 

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

 

 

 

 

Functional

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

RUT

 

Subsidiaries

 

Country

 

Currency

 

%

 

%

 

%

 

%

 

%

 

%

 

96,767,630-6

 

Banchile Administradora General de Fondos S.A.

 

Chile

 

Ch$

 

99.98

 

99.98

 

0.02

 

0.02

 

100.00

 

100.00

 

96,543,250-7

 

Banchile Asesoría Financiera S.A.

 

Chile

 

Ch$

 

99.96

 

99.96

 

 

 

99.96

 

99.96

 

77,191,070-K

 

Banchile Corredores de Seguros Ltda.

 

Chile

 

Ch$

 

99.83

 

99.83

 

0.17

 

0.17

 

100.00

 

100.00

 

96,571,220-8

 

Banchile Corredores de Bolsa S.A.

 

Chile

 

Ch$

 

99.70

 

99.70

 

0.30

 

0.30

 

100.00

 

100.00

 

96,932,010-K

 

Banchile Securitizadora S.A.

 

Chile

 

Ch$

 

99.01

 

99.01

 

0.99

 

0.99

 

100.00

 

100.00

 

96,645,790-2

 

Socofin S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

 

7



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

2.                           Legal regulations, basis of preparation and other information, continued:

 

(c)                      Use of estimates and judgments:

 

Preparing the Interim Consolidated Financial Statements requires the Bank’s management to make judgments, estimations and assumptions that affect the application of accounting policies and the valuation of assets, liabilities, income and expenses presented. Actual results could differ from these estimated amounts. These estimates refer to:

 

1.                         Useful life of intangible and property and equipment (Notes No.15 and No.16);

 

2.                          Income taxes and deferred taxes (Note No. 17);

 

3.                          Provisions (Note No. 24);

 

4.                          Contingencies and Commitments (Note No. 26);

 

5.                          Provision for loan losses (Note No. 11. No. 12 and No. 32);

 

6.                          Fair value of financial assets and liabilities (Note No. 39).

 

Estimates and relevant assumptions are regularly reviewed by the management of the Bank, according to quantify certain assets, liabilities, gains, loss and commitments. Estimates reviewed are registered in income in the period that the estimate is reviewed.

 

During the period of September 30, 2017 there have been no significant changes in the estimates made.

 

(d)                     Seasonality or Cyclical Character of the Transactions of the Intermediate Period:

 

Given the activities to which the Bank and its subsidiaries are engaged, the transactions of the Bank do not have a cyclical or seasonal nature. For this reason, specific breakdowns in these notes to the Interim Consolidated Financial Statements for the nine-month period ended September 30, 2017 are not included.

 

(e)                      Relative Importance:

 

In determining the information to be disclosed on the different items of the financial statements or other matters, the relative importance in relation to the financial statements of the period has been taken into account.

 

(f)                       Reclassifications:

 

There have not been significant reclassifications at the end of this period 2017.

 

8



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements:

 

3.1 Accounting standards issued by IASB:

 

The following is a summary of new standards, interpretations and improvements to the International Financial Reporting Standards issued by the International Accounting Standards Board (“IASB”) which are not effective as of September 30, 2017:

 

IFRS 9 — Financial Instruments.

 

On July 24, 2014, the IASB concluded its improvement project on the accounting for financial instruments with the publication of IFRS 9 Financial Instruments.

 

This standard includes new requirements based on principles for the classification and measurement, introduces a “prospective” model of expected credit losses on impairment accounting and changes in hedge accounting.

 

The designation of the classification, determining how financial assets and liabilities are accounted for in the financial statements and, in particular, how they are measured. IFRS 9 introduces a new approach to the classification of financial assets, based on the entity’s business model for the management of financial assets and the characteristics of contractual flows.

 

In terms of impairment standard establishes a single model that applies to all financial instruments, thus eliminating a source of complexity associated with previous accounting requirements, which require a timely recognition of expected credit losses.

 

IFRS 9 introduces changes to the requirements for accounting hedge, and also new alternatives of strategies to use. The amendments means a substantial overhaul of hedge accounting that aligns the accounting treatment with risk management activities, enabling entities to better reflect these activities in their financial statements. In addition, as a result of these changes, users of the financial statements will be provided with better information about risk management and the effect of hedge accounting on the financial statements.

 

This standard also established that the change in fair value that corresponds to own credit risk will be recorded in Other Comprehensive Income, thus reducing any eventual volatility that would be generated in the income of the entity as a result of its recognition. Earlier application of this improvement is permitted, prior to any other requirement of IFRS 9.

 

Mandatory adoption date is January 1, 2018. Early adoption is permitted.

 

Banco de Chile, as a securities issuer on the New York Stock Exchange (“NYSE”), carried out during the year 2016 an analysis of the conceptual differences between IFRS 9 and the current provisions contained in IAS 39. As a result, during 2017 it has been initiated the execution of a work plan for the implementation of the new standard in order to comply with the required for the preparation and presentation of the annual report 20F to the Securities and Exchange Commission (“SEC”). The Bank is currently in the process of designing and building impairment models and impact determination.

 

For the purpose of these financial statements, this rule has not yet been approved by the SBIF, an event that is required for its local application.

 

As of the date of issuance of these financial statements, has not been quantified the impact that will result from the adoption of this new standard.

 

9



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 15 — Revenue from Contracts with Customers.

 

In May 2014 was issued IFRS 15, which it has like purpose established the principles that will apply an entity to present useful information to users of financial statements about the nature, amount, opportunity and uncertainty of the income for ordinaries activities and cash flows that it is related to a contract with a client.

 

This new standard replace the following current standard and interpretations: IAS 18 — Revenue, IAS 11 — Construction contracts, IFRIC 13 — Customer Loyalty Programs, IFRIC 15 — Agreements for the Construction of Real State, IFRIC 18 — Transfers of Assets from Customers and SIC 31 — Revenue: Barter Transactions involving.

 

The new model will apply to all contracts with customers, except those that are inside to the scope of the others IFRS, such as leases, insurance contracts and financial instruments.

 

On April 12, 2016, IASB issued amendments to IFRS 15, clarifying requirements and providing a temporary relief to companies that are implementing the new standard.

 

In short the amendments clarify how:

 

·    Identify a performance obligation (the promise to transfer a good or service to a customer) in a contract;

 

·    Determining whether a company is the principal (the provider of a good or service) or an agent (the organization responsible for the good or service provided); and

 

·    Determine whether the product of a license must be recognized at a point in time or over time.

 

The date of application of this new standard starts in January 1, 2018, early adoption permitted.

 

Banco de Chile and its subsidiaries are in the process of a detailed review of contracts that generate fee revenues in order to determine the impact of the adoption of IFRS 15. Based on the review process carried out to date, it is estimated that this standard will not have significant impacts.

 

IFRS 16 - Leases.

 

On January 2016 was issued IFRS 16, which has as purpose to establish principles to recognize, measurement, presentation and disclosure of leases contracts, for both lessee and lessor.

 

This new rule is no different to the previous rule, IAS 17 — Leases, related to the accounting treatment for the lessor.  However, related to the lessee, the new rule requires recognize the assets and liabilities, so eliminate the differences between financial and operating lease.

 

The effective date of application is beginning January 1, 2019.  Early adoption permitted but only if IFRS 15 - Revenue from contracts with customers is also applied.

 

Banco de Chile and its subsidiaries are in the process of reviewing lease contracts in order to determine the impact of the adoption of this standard.

 

10



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 28 — Investments in Associates and Join Venture and IFRS 10 - Consolidated Financial Statements.

 

In September 2014, the IASB issued this amendment, which clarifies the scope of recognized gains and losses in a transaction involving an associate or joint venture, and this depends on whether the asset sold or contribution is a business. Therefore, IASB concluded that all of the profit or loss should be recognized against loss of control of a business. Likewise, gains or losses resulting from the sale or contribution of a subsidiary that is not a business (definition of IFRS 3) to an associate or joint venture should be recognized only to the extent of unrelated interests in the associate or joint venture.

 

On December 2015 the IASB agreed that the amendments should apply in the future, allowing its immediate application.

 

This amendment will not impact on the consolidated financial statements of Banco de Chile and its subsidiaries.

 

IFRS 2Share-based payments.

 

In June 2016, the IASB made amendments to IFRS 2 related to the classification and measurement of transactions of share-based payment.

 

The amendments address the following areas:

 

·             Compliance conditions when share-based payments are settled in cash.

 

·             Classification of share-based transactions, net of withholding of income tax.

 

·             Accounting for changes made to the terms of the contracts which modify the classification of cash-settled payments or settled in equity shares.

 

The date of application of these amendments is from January 1, 2018, early adoption permitted.

 

Banco de Chile and its subsidiaries will have no impacts on the consolidated financial statements as a result of the adoption of this standard.

 

11



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 4Insurance contracts.

 

In September 2016, the IASB issued an amendment to IFRS 4 Insurance Contracts to address concerns arising from the application of new pronouncements included in IFRS 9.

 

The amendment introduces the following two approaches to those entities that issue insurance contracts:

 

·             An overlay approach, will give to all companies that issue insurance contracts the option to recognize in other comprehensive income rather than profit or loss, the volatility that could arise when IFRS 9 is applied before the new contract insurance rule is issued; and

 

·             A postponement approach, will give to companies whose activities are mostly connected with insurances an optional temporary exemption to the application of IFRS 9 until 2021. The Entities who defer the application of IFRS 9 will continue applying the existing financial instruments standard.

 

Banco de Chile and its subsidiaries will have no impact on the consolidated financial statements as a result of the adoption of this standard.

 

IAS 28Investments in associates and joint ventures.

 

In December 2016, the IASB issued the Annual Improvements to IFRS Cycle 2014-2016, which included the amendment to IAS 28. This amended to clarify that a venture capital organization or a mutual fund, investment trust and similar entities may choose to account for their investments in joint ventures and associates at fair value or using the equity method. The amendment also makes it clear that the method chosen for each investment should be made at the initial time.

 

The date of application of these amendments is from January 1, 2018.

 

This change has no impact on the Consolidated Financial Statements of Banco de Chile and its subsidiaries.

 

12



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 40Investment Property.

 

IAS 40 requires that an asset be transferred to (or from), investment property only when there is a change in its use.

 

The amendment, issued in December 2016, clarifies that a change in management’s intentions for the use of a property does not provide, in isolation, evidence of a change in its use. An entity must, therefore, have taken observable actions to support such a change.

 

The date of application of these amendments is from January 1, 2018.

 

This change has no significant impact on the Consolidated Financial Statements of Banco de Chile and its subsidiaries.

 

IFRIC 22Foreign Currency Transactions and Advance Consideration.

 

In December 2016, the IASB issued Interpretation IFRIC 22 “Foreign Currency Transactions and Advance Consideration”.

 

This Interpretation applies to a foreign currency transaction when an entity recognizes a non-financial asset or non-financial liability arising from the payment or collection of an early consideration before the entity recognizes the related asset, expense or income.

 

The IFRIC specifies that at the date of the transaction for the purpose of determining the exchange rate to be used in the initial recognition of the related asset, expense or income, it is the date on which the entity initially recognizes the non-monetary asset or non-monetary liability that Arising from the payment or collection of the anticipated consideration. That is, the related income, expenses or assets should not be re-evaluated with changes in the exchange rates between the date of the initial recognition of the early consideration and the date of recognition of the transaction to which said consideration relates.

 

The date of application of these amendments is from January 1, 2018.

 

This interpretation has no impact on the Consolidated Financial Statements of Banco de Chile and its subsidiaries.

 

13



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                            New Accounting Pronouncements, continued:

 

IFRS 17 — Insurance Contracts.

 

In May 2017, the IASB issued this new standard for Insurance Contracts that will allow investors to better understand the risk exposure of insurers, their profitability and their financial position.

 

IFRS 17 solves the comparison problems created by IFRS 4 by requiring that all insurance contracts be accounted for consistently, benefiting both investors and insurance companies. Insurance obligations will be accounted by using current values, rather than historical cost. The information will be updated periodically, providing more useful information to the users of the financial statements

 

The date of application of these amendments is from January 1, 2021, early adoption permitted.

 

This standard will not impact on the consolidated financial statements of Banco de Chile and its subsidiaries.

 

IFRIC 23 - Uncertainty over Income Tax Treatments.

 

In June 2017, the IASB published IFRIC 23, Uncertainty over Income Tax Treatments, developed by the IFRS Interpretations Committee. This interpretation indicates what disclosures should be made when there is uncertainty about the treatment followed by the entity to determine the income tax payable.

 

When it is not clear how the tax law applies to a particular transaction or circumstance, or if a tax authority accepts the tax treatment of a company. IAS 12 Income Taxes specifies how to account for current and deferred tax, but not how to reflect the effects of uncertainty. IFRIC 23 provides requirements in addition to the requirements of IAS 12 specifying how to reflect the effects of uncertainty in the accounting of income taxes.

 

The date of application of this interpretation is from January 1, 2019.

 

The Bank is evaluating the impact of this new interpretation.

 

3.2                   Accounting standards issued by the Superintendency of Banks and Financial Institutions (“SBIF”):

 

On December 12, 2016, the Superintendency of Banks and Financial Institutions (“SBIF”) issued Circular No. 3,615, which establish that, as from 2017, the financial statements referred to as of June 30 of each year must be delivered to the SBIF with the respective review report of the interim financial information issued by its external auditors in accordance with the Generally Accepted Auditing Standards.

 

4.                           Changes in Accounting policies and Disclosures:

 

During the period ended September 30, 2017, there have been no accounting changes that may significantly affect these interim condensed consolidated financial statements.

 

14



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events:

 

a)             On January 26, 2017 in the Ordinary Session No. BCH 2,853, the Board of Directors of the Bank of Chile resolved to call an Ordinary Shareholders’ Meeting to be held on March 23, 2017 with the purpose of proposing, among other matters, the distribution of the dividend No. 205 of $2.92173783704 pear each of the 97,624,347,430 shares, payable against net distributable income for the year ended December 31, 2016, corresponding to 60% of such income.

 

In addition, the Board of Directors resolved to convene an Extraordinary Shareholders’ Meeting to be held on the same date, in order to propose, among other matters, the capitalization of 40% of the Bank’s net distributable income obtained during the fiscal year ending on December 31st, 2016, through the issuance of fully paid-in shares, without nominal value, determined at a value of $73.28 per share, which will be distributed among the shareholders at the rate of 0.02658058439 shares per share and adopting the necessary agreements subject to the exercise of the options provided for in article 31 of Law No. 19,396.

 

b)             On February 9, 2017 according to articles 19 et seq. of Law 19,913, the Financial Analysis Unit (“Unidad de Analisis Financiero”) that belongs to the Chilean Ministry of Finance imposed to Banco de Chile an administrative warning and fine of UF 500 on Banco de Chile in relation to the erroneous sending to that Unit, of the information contained in article 5 of the aforementioned law, for the period between April 2011 and June 2012.

 

c)              On March 21, 2017, due to changes in the comprises of the Board of Directors of the subsidiary Banchile Securitizadora S.A. in the course of the last year and in accordance with the law and the bylaws, the Board of Directors was completely renewed.

 

In accordance with the is established in articles seventh and eighth of the by-laws, the following persons were unanimously elected as Directors: Pablo Granifo Lavín, Juan Alberdi Monforte, Eduardo Ebensperger Orrego, José Miguel Quintana Malfanti and Marcos Frontaura De La Maza, who remains in office for the statutory period of three-years term, that is, until the Ordinary Shareholders’ Meeting to be held in 2020.

 

d)             On March 23, 2017, the Ordinary Shareholders’ Meeting approved the dividend No.205 corresponding to CLP$2.92173783704 per share, payable against net distributable income for the year 2016. In addition, at the Extraordinary Shareholders Meeting held on the same date, agreed to capitalize 40% of the net distributable profit for 2016, through the issuance of fully paid-in shares with no par value, with a value of Ch$73.28 per share.

 

15



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.      Relevant Events, continued:

 

e)              At the Ordinary Shareholders’ Meeting of this institution held on March 23, 2017, it was proceeded to the election of the Board of Directors, due to the end of the legal and statutory three years term with respect to the Board of Directors that has ceased in its functions.

 

After the corresponding voting at the aforesaid meeting, the following persons were appointed as Directors for a new three years term:

 

Directors:

 

Andrés Ergas Heymann

 

 

 

 

Alfredo Ergas Segal

 

(Independent)

 

 

Jaime Estévez Valencia

 

(Independent)

 

 

Jane Fraser

 

 

 

 

Pablo Granifo Lavín

 

 

 

 

Samuel Libnic

 

 

 

 

Andrónico Luksic Craig

 

 

 

 

Jean Paul Luksic Fontbona

 

 

 

 

Gonzalo Menéndez Duque

 

 

 

 

Francisco Pérez Mackenna

 

 

 

 

Juan Enrique Pino Visinteiner

 

 

 

 

 

 

 

First Alternate Director:

 

Rodrigo Manubens Moltedo

 

 

Second Alternate Director:

 

Thomas Fürst Freiwirth

 

(Independent)

 

Moreover, in Ordinary Session No.BCH 2,856 held on March 23, 2017, the Board of Directors of the Bank of Chile agreed the following nominations and appointments:

 

President:

 

Pablo Granifo Lavín

 

 

Vice President:

 

Andrónico Luksic Craig

 

 

Vice President:

 

Jane Fraser

 

 

Board advisor:

 

Hernán Büchi Buc

 

 

 

f)               On March 28, 2017, the Central Bank of Chile has communicated to Banco de Chile that the Board (Consejo) of such institution, in Special Session No 2051E, held on March 27, 2017, considering the resolutions adopted by the shareholders’ meetings of Banco de Chile of March 23, 2017, regarding distribution of dividends and the increase of capital through the issuance of fully paid-in shares corresponding to the 40% of the net income obtained during the year ending on December 31, 2016, resolved to take the option that the entirety of its corresponding surplus, including the part of the profits proportional to the agreed capitalization, be paid to the Central Bank of Chile in cash currency, according to the letter b) of the article 31 of the law No. 19.396, regarding the modification of the way of payment of the subordinated obligation and other applicable legislation.

 

16



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.      Relevant Events, continued:

 

g)              On July 13, 2017, and regarding the capitalization of 40% of the net distributable profit for the 2016 fiscal year, through the issuance of fully paid-in shares agreed at the Extraordinary Shareholders’ Meeting held on March 23, 2017, Banco de Chile reported as essential fact the following;

 

(a)             At the referred Extraordinary Shareholders’ Meeting, it was agreed to increase the capital of the Bank in the amount of CLP$133,353,827,359 through the issuance of 1,819,784,762 fully paid-in shares, with no par value, payable against the net distributable profit of the fiscal year 2016 that was not distributed as a dividend, as agreed in the Ordinary Shareholders Meeting held on the same day.

 

The Superintendency of Banks and Financial Institutions approved the bylaws reform, through Resolution No. 260 of May 25 of this year, which was registered in the Commercial Registry of Santiago to fs.43,218 No. 23,646 of the year 2017 and published in the Diario Oficial of Chile (equivalent to the “Federal Register”) of June 1, 2017.

 

The issue of the fully paid-in shares was recorded in the Securities Registry of the aforementioned Superintendence with No. 1/2017, dated July 11, 2017.

 

(b)             The Board of Directors of Banco de Chile, in Session No. BCH 2,862, dated July 13, 2017, agreed to set as the date for issuing and distributing the fully paid-in shares on July 27, 2017.

 

(c)              The shareholders who are registered in the Register of Shareholders of the Company at July 21, 2017 shall be entitled to receive the new shares, at the rate of 0.02658058439 fully paid-in shares for each share.

 

(d)             The respective securities will be duly assigned to each shareholder, and will only be printed for those who subsequently request it in writing in the Stock Department of the Bank of Chile.

 

(e)              As a result of the issue of fully paid-in shares, the Bank’s capital is divided into 99,444,132,192 nominative shares, with no par value, fully subscribed and paid.

 

h)             On August 24, 2017, Banco de Chile informed that in conjunction with Citigroup Inc. they have agreed to extend the validity of the Cooperation Agreement signed on October 22, 2015. In accordance with said extension, the validity of the Cooperation Agreement extends from 1 January 2018 until 1 January 2020, the parties being entitled to agree before 31 August 2019 an extension for two years from 1 January 2020. If this does not occur, the contract will be extended once for a period of one year from 1 January 2020 until 1 January 2021. The same renewal procedure may be used as often as the parties may agree.

 

The aforementioned extension also extends to the Global Connectivity Contracts, License and Master Services Agreement that Banco de Chile has signed with Citigroup Inc.

 

The Board of Directors of Banco de Chile, in session No. BCH 2,865 of August 24, 2017, approved the extension referred to above, in the terms set forth in articles 146 et seq. of the Chilean Corporations Act.

 

17



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting:

 

For management purposes, the Bank is organized into four segments, which are defined based on the types of products and services offered, and the type of client in which focuses as described below:

 

Retail:                                                 This segment focuses on individuals and small and medium-sized companies with annual sales up to UF 70,000, where the product offering focuses primarily on consumer loans, commercial loans, checking accounts, credit cards, credit lines and mortgage loans.

 

Wholesale:                         This segment focused on corporate clients and large companies, whose annual revenue exceed UF 70,000, where the product offering focuses primarily on commercial loans, checking accounts and liquidity management services, debt instruments, foreign trade, derivative contracts and leases.

 

Treasury:                                 This segment includes the associated revenues to the management of the investment portfolio and the business of financial transactions and currency trading.

 

Transactions with customers carried out by the Treasury are reflected in the respective aforementioned segments. These products are highly transaction-focused and include foreign exchange transactions, derivatives and financial instruments in general.

 

Subsidiaries:                 Corresponds to companies and corporations controlled by the Bank, though its management is related to the segments mentioned previously, the income is obtained individually by the respective subsidiary. The companies that comprise this segment are:

 

Entity

 

· Banchile Administradora General de Fondos S.A.

· Banchile Asesoría Financiera S.A.

· Banchile Corredores de Seguros Ltda.

· Banchile Corredores de Bolsa S.A.

· Banchile Securitizadora S.A.

· Socofin S.A.

 

18



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

The financial information used to measure the performance of the Bank’s business segments is not comparable with similar information from other financial institutions because each institution relies on its own definitions. The accounting policies applied to the segments is the same as those described in the summary of accounting principles. The Bank obtains the majority of the results for: interest, indexation and commissions, net of provisions and expenses. Management is mainly based on these concepts to evaluate the performance of the segments and make decisions about the goals and allocations of resources of each unit. Although the results of the segments reconcile with those of the Bank at the total level, this is not necessarily the case in terms of the different concepts, given that management is measured and controlled individually and not on a consolidated basis, applying the following criteria:

 

·                                The net interest margin of loans and deposits is obtained aggregating the net financial margins of each individual operation of credit and uptake made by the bank. For these purposes, the volume of each operation and its contribution margin are considered, which in turn corresponds to the difference between the effective rate of the customer and the internal transfer price established according to the term and currency of each operation.

 

·                                The capital and its financial impacts on outcome have been assigned to each segment based on the risk-weighted assets.

 

·                                Operational expenses are reflected at the level of the different functional areas of the Bank. The allocation of expenses from functional areas to business segments is done using different allocation criteria, at the level of the different concepts and expense items.

 

Taxes are managed at a corporate level and are not allocated to business segments.

 

For the periods ended September 30, 2017 and 2016, there was no income from transactions with a customer or counterparty that accounted for 10% or more of the Bank’s total revenues.

 

19



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

The following table presents the income by segment for the periods ended September 2017 and 2016 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries (*)

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

679,960

 

651,288

 

237,869

 

260,650

 

(5,213

)

5,796

 

(3,576

)

(3,255

)

909,040

 

914,479

 

1,524

 

779

 

910,564

 

915,258

 

Net commissions income (loss)

 

139,742

 

126,258

 

32,719

 

30,741

 

(3,033

)

(1,721

)

100,359

 

90,519

 

269,787

 

245,797

 

(8,587

)

(5,650

)

261,200

 

240,147

 

Other operating income

 

26,058

 

82,526

 

29,236

 

21,864

 

30,661

 

39,322

 

20,910

 

18,141

 

106,865

 

161,853

 

(3,655

)

(2,674

)

103,210

 

159,179

 

Total operating revenue

 

845,760

 

860,072

 

299,824

 

313,255

 

22,415

 

43,397

 

117,693

 

105,405

 

1,285,692

 

1,322,129

 

(10,718

)

(7,545

)

1,274,974

 

1,314,584

 

Provision for loan losses (**)

 

(196,982

)

(213,428

)

21,398

 

(8,936

)

 

 

(79

)

(90

)

(175,663

)

(222,454

)

 

 

(175,663

)

(222,454

)

Depreciation and amortization

 

(20,564

)

(18,798

)

(3,331

)

(3,721

)

(108

)

(131

)

(2,177

)

(2,265

)

(26,180

)

(24,915

)

 

 

(26,180

)

(24,915

)

Other operating expenses

 

(380,925

)

(385,467

)

(110,951

)

(110,623

)

(3,931

)

(4,447

)

(75,489

)

(79,513

)

(571,296

)

(580,050

)

10,718

 

7,545

 

(560,578

)

(572,505

)

Income attributable to associates

 

2,846

 

2,302

 

897

 

627

 

106

 

58

 

491

 

386

 

4,340

 

3,373

 

 

 

4,340

 

3,373

 

Income before income taxes

 

250,135

 

244,681

 

207,837

 

190,602

 

18,482

 

38,877

 

40,439

 

23,923

 

516,893

 

498,083

 

 

 

516,893

 

498,083

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(83,232

)

(69,868

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

433,661

 

428,215

 

 


(*)              On December 30, 2016, it was informed the dissolution and merger of the subsidiary Promarket S.A. Therefore and for purposes of an adequate comparison of this disclosure, the figures for the retail segment for the year 2016 have been restated.

 

(**)       As of September 30, 2016, the Retail and Wholesale segments include additional provisions allocated based on their risk-weighted assets.

 

The following table presents assets and liabilities of the periods ended September 30, 2017 and December 31, 2016 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

15,636,264

 

15,427,024

 

10,684,975

 

11,358,447

 

4,863,226

 

4,061,181

 

588,189

 

535,727

 

31,772,654

 

31,382,379

 

(148,932

)

(137,201

)

31,623,722

 

31,245,178

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

319,421

 

312,822

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,943,143

 

31,558,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

10,126,709

 

10,249,668

 

10,028,271

 

10,268,861

 

8,434,769

 

7,874,356

 

433,953

 

390,453

 

29,023,702

 

28,783,338

 

(148,932

)

(137,201

)

28,874,770

 

28,646,137

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,977

 

24,452

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,905,747

 

28,670,589

 

 

20



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

7.                           Cash and Cash Equivalents:

 

(a)                       The detail of the balances included under cash and cash equivalents and their reconciliation with the statement of cash flows at the end of each period is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash (*)

 

624,385

 

665,464

 

Deposit in Chilean Central Bank (*)

 

356,398

 

118,501

 

Deposits in other domestic banks

 

6,701

 

8,433

 

Deposits abroad

 

212,797

 

615,769

 

Subtotal - Cash and due from banks

 

1,200,281

 

1,408,167

 

 

 

 

 

 

 

Net transactions in the course of collection

 

185,298

 

181,270

 

Highly liquid financial instruments

 

252,664

 

467,593

 

Repurchase agreements

 

41,573

 

39,950

 

Total cash and cash equivalents

 

1,679,816

 

2,096,980

 

 


(*)    Amounts in cash funds and in Central Bank are regulatory reserve deposits that the Bank must maintain as a monthly average.

 

(b)                     Transactions in course of settlement:

 

Transactions in course of settlement are transactions for which the only remaining step is settlement, which will increase or decrease the funds in the Central Bank or in foreign banks, normally occurring within 24 to 48 business hours, and are detailed as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

171,737

 

191,105

 

Funds receivable

 

348,096

 

185,147

 

Subtotal transactions in the course of collection

 

519,833

 

376,252

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(334,535

)

(194,982

)

Subtotal transactions in the course of payment

 

(334,535

)

(194,982

)

Net transactions in the course of settlement

 

185,298

 

181,270

 

 

21



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

8.                           Financial Assets Held-for-trading:

 

The detail of financial instruments classified as held-for-trading is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Government and Central Bank of Chile:

 

 

 

 

 

Central Bank of Chile bonds

 

266,987

 

30,546

 

Central Bank of Chile promissory notes

 

282,500

 

393,019

 

Other instruments issued by the Chilean Government and Central Bank

 

329,197

 

58,781

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

Bonds from other domestic companies

 

 

 

Bonds from domestic banks

 

137

 

21

 

Deposits in domestic banks

 

286,690

 

896,534

 

Other instruments issued in Chile

 

809

 

672

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

Other instruments issued abroad

 

265

 

385

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

17,946

 

25,823

 

Funds managed by third-party

 

 

 

Total

 

1,184,531

 

1,405,781

 

 

Under “Instruments issued by the Chilean Government and Central Bank of Chile” are classified instruments sold under agreements to repurchase to customers and financial instruments, by an amount of Ch$6,568 million as of September 30, 2017 (Ch$21,789 million as of December 31, 2016). Repurchase agreements have an average expiration of 3 days as of period-end (4 days in December 2016). Furthermore, are maintained instruments that guarantee margins for offset transactions of derivatives through Comder Contraparte Central S.A. for an amount of Ch$20,166 million as of September 30, 2017 (Ch$9,945 million as of December 31, 2016).

 

Under “Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to Ch$120,056 million as of September 30, 2017 (Ch$159,803 million as of December 31, 2016). The repurchase agreements have an average maturity of 8 days at the end of the period 2017 (10 days in December 2016).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of Ch$16,110 million as of September 30, 2017 (Ch$19,649 million as of December 31, 2016), which are presented as a reduction of the liability line item “Debt issued”.

 

22



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

9.         Cash collateral on securities borrowed and reverse repurchase agreements:

 

(a)                       Rights for repurchase contracts: The Bank provides financing to its customers through “Receivables from Repurchase Agreements and Security Borrowing”, in which the financial instrument serves as collateral. As of September 30, 2017 and December 31, 2016, the Bank has the following receivables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to
3 years

 

Over 3 years and up
to 5 years

 

Over 5 years

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank promissory notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

44,892

 

30,963

 

15,806

 

21,967

 

5,063

 

2,773

 

 

 

 

 

 

 

65,761

 

55,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

44,892

 

30,963

 

15,806

 

21,967

 

5,063

 

2,773

 

 

 

 

 

 

 

65,761

 

55,703

 

 

Securities received:

 

The Bank and its subsidiaries have received financial instruments that they can sell or give as collateral in case the owner of these instruments enters into default or in bankruptcy. As of September 30, 2017, the fair value of the instruments received amounts to Ch$68,363 million (Ch$54,499 million as of December, 2016).

 

23



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

9.                           Cash collateral on securities lent and repurchase agreements, continued:

 

(b)                       Liabilities for repurchase contracts: The Bank obtains financing by selling financial instruments and committing to purchase them at future dates, plus interest at a prefixed rate. As of September 30, 2017 and December 31, 2016, the Bank has the following payables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to
3 years

 

Over 3 years and up
to 5 years

 

Over 5 years

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

20,743

 

10,568

 

 

 

 

 

 

 

 

 

 

 

20,743

 

10,568

 

Central Bank promissory notes

 

6,520

 

16,165

 

 

 

 

 

 

 

 

 

 

 

 

 

6,520

 

16,165

 

Other instruments issued by the Chilean Government and Central Bank

 

72

 

 

 

 

 

 

 

 

 

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments Issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

137

 

 

 

 

 

 

 

 

 

 

 

 

137

 

 

Deposits in domestic banks

 

148,446

 

174,078

 

 

16,006

 

 

 

 

 

 

 

 

 

148,446

 

190,084

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

16,377

 

 

 

 

 

 

 

 

 

 

 

 

16,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

192,295

 

200,811

 

 

16,006

 

 

 

 

 

 

 

 

 

192,295

 

216,817

 

 

Securities sold:

 

The fair value of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of September 30, 2017 is Ch$192,282 million (Ch$223,721 million in December 2016). The counterparty is allowed to sell or pledge those securities in the absence of default by the Bank.

 

24



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges:

 

(a)                       As of September 30, 2017 and December 31, 2016, the Bank’s portfolio of derivative instruments is detailed as follows:

 

 

 

Notional amount of contract with final expiration date in

 

Fair value

 

 

 

Up to 1 month

 

Over 1 month and up to
3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 year and up to 5
years

 

Over 5 years

 

Asset

 

Liability

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

 

 

15,379

 

 

 

16,721

 

 

 

3,991

 

4,304

 

Interest rate swap

 

 

 

 

 

 

10,726

 

47,869

 

50,213

 

13,077

 

19,777

 

33,588

 

41,365

 

150

 

218

 

3,181

 

5,989

 

Total derivatives held for hedging purposes

 

 

 

 

 

 

10,726

 

47,869

 

50,213

 

28,456

 

19,777

 

33,588

 

58,086

 

150

 

218

 

7,172

 

10,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

66,503

 

 

 

 

145,423

 

203,882

 

438,958

 

546,729

 

30,712

 

30,883

 

427,836

 

416,507

 

41,583

 

63,482

 

61,291

 

45,722

 

Total derivatives held as cash flow hedges

 

66,503

 

 

 

 

145,423

 

203,882

 

438,958

 

546,729

 

30,712

 

30,883

 

427,836

 

416,507

 

41,583

 

63,482

 

61,291

 

45,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

6,105,200

 

5,464,265

 

6,996,203

 

6,186,901

 

13,862,789

 

10,373,905

 

1,508,089

 

740,167

 

154,519

 

53,336

 

6,391

 

6,704

 

369,427

 

163,701

 

410,210

 

138,574

 

Interest rate forward

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap

 

1,736,417

 

1,146,528

 

2,705,325

 

4,015,500

 

15,448,238

 

7,430,120

 

13,724,320

 

10,543,378

 

5,236,477

 

4,924,193

 

7,236,286

 

6,837,254

 

255,770

 

253,307

 

252,899

 

249,930

 

Cross currency swap

 

140,307

 

185,592

 

376,282

 

563,299

 

1,777,227

 

1,512,446

 

3,238,347

 

1,999,817

 

2,153,078

 

1,641,551

 

3,376,796

 

3,239,685

 

417,544

 

455,784

 

471,441

 

554,722

 

Call currency options

 

43,083

 

31,432

 

159,794

 

51,502

 

70,840

 

80,547

 

2,700

 

10,579

 

 

 

 

 

602

 

1,558

 

1,549

 

1,979

 

Put currency options

 

33,531

 

19,175

 

132,147

 

29,093

 

50,250

 

63,862

 

2,860

 

10,579

 

 

 

 

 

2,481

 

1,584

 

3,661

 

867

 

Total trading derivatives

 

8,058,538

 

6,846,992

 

10,369,751

 

10,846,295

 

31,209,344

 

19,460,880

 

18,476,316

 

13,304,520

 

7,544,074

 

6,619,080

 

10,619,473

 

10,083,643

 

1,045,824

 

875,934

 

1,139,760

 

946,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

8,125,041

 

6,846,992

 

10,369,751

 

10,846,295

 

31,354,767

 

19,675,488

 

18,963,143

 

13,901,462

 

7,603,242

 

6,669,740

 

11,080,897

 

10,558,236

 

1,087,557

 

939,634

 

1,208,223

 

1,002,087

 

 

25



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(b)                     Fair value Hedges:

 

The Bank uses cross-currency swaps and interest rate swaps to hedge its exposure to changes in the fair value of the hedged elements attributable to interest rates in financial instruments. The aforementioned hedge instruments change the effective cost of long-term issuances from a fixed interest rate to a floating rate, decreasing the duration and modifying the sensitivity to the shortest segments of the curve.

 

Below is a detail of the hedged elements and instruments under fair value hedges as of September 30, 2017 and December 31, 2016:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Hedge element

 

 

 

 

 

Commercial loans

 

15,379

 

16,721

 

Corporate bonds

 

94,534

 

122,081

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

15,379

 

16,721

 

Interest rate swap

 

94,534

 

122,081

 

 

(c)                      Cash flow Hedges:

 

(c.1)              The Bank uses cross currency swaps to hedge the risk from variability of cash flows attributable to changes in the interest rates and foreign exchange of foreign banks obligations and bonds issued abroad in US Dollars, Hong Kong dollars, Peruvian Sol, Swiss Franc, Japanese Yens and Euros. The cash flows of the cross currency swaps equal the cash flows of the hedged items, which modify uncertain cash flows to known cash flows derived from a fixed interest rate.

 

Additionally, these cross currency swap contracts used to hedge the risk from variability of the Unidad de Fomento (“CLF”) in assets flows denominated in CLF until a nominal amount equal to the portion notional of the hedging instrument CLF, whose readjustment daily impact the item “Interest Revenue” of the Income Financial Statements.

 

26



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(c)                      Cash flow Hedges, continued:

 

(c.2)              Below are the cash flows from bonds issued abroad objects of this hedge and the cash flows of the asset part of the derivative instrument:

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to
5 years

 

Over 5 years

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

(589

)

 

(682

)

(552

)

(2,542

)

(1,105

)

(2,542

)

(1,105

)

(84,610

)

(35,467

)

(90,965

)

(38,229

)

Corporate Bond HKD

 

(3,945

)

 

 

 

(7,535

)

(12,144

)

(71,293

)

(76,922

)

(15,762

)

(21,084

)

(318,480

)

(338,517

)

(417,015

)

(448,667

)

Corporate Bond PEN

 

(14,983

)

 

 

 

 

(15,614

)

 

 

 

 

 

 

(14,983

)

(15,614

)

Corporate Bond CHF

 

 

 

(1,979

)

(1,031

)

(167,800

)

(87,308

)

(202,855

)

(370,926

)

(495

)

(495

)

(99,675

)

(99,748

)

(472,804

)

(559,508

)

Obligation USD

 

(45,035

)

(531

)

 

 

(654

)

(115,113

)

(96,087

)

(101,478

)

 

 

 

 

(141,776

)

(217,122

)

Corporate Bond JPY

 

 

 

(156

)

(306

)

(706

)

(623

)

(73,771

)

(46,415

)

(28,996

)

(29,418

)

 

(28,866

)

(103,629

)

(105,628

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap EUR

 

 

 

589

 

 

682

 

552

 

2,542

 

1,105

 

2,542

 

1,105

 

84,610

 

35,467

 

90,965

 

38,229

 

Cross Currency Swap HKD

 

3,945

 

 

 

 

7,535

 

12,144

 

71,293

 

76,922

 

15,762

 

21,084

 

318,480

 

338,517

 

417,015

 

448,667

 

Cross Currency Swap PEN

 

14,983

 

 

 

 

 

15,614

 

 

 

 

 

 

 

14,983

 

15,614

 

Cross Currency Swap CHF

 

 

 

1,979

 

1,031

 

167,800

 

87,308

 

202,855

 

370,926

 

495

 

495

 

99,675

 

99,748

 

472,804

 

559,508

 

Cross Currency Swap USD

 

45,035

 

531

 

 

 

654

 

115,113

 

96,087

 

101,478

 

 

 

 

 

141,776

 

217,122

 

Cross Currency Swap JPY

 

 

 

156

 

306

 

706

 

623

 

73,771

 

46,415

 

28,996

 

29,418

 

 

28,866

 

103,629

 

105,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

(c)       Cash flow Hedges, continued:

 

(c.2)              Below are the cash flows from underlying assets and the cash flows of the liability part of the derivative instrument:

 

 

 

Up to 1 month

 

Over 1 month and up to
3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to 5
years

 

Over 5 years

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows in CLF

 

71,761

 

1,155

 

6,901

 

2,304

 

163,152

 

232,833

 

476,360

 

592,204

 

56,945

 

54,094

 

480,352

 

470,207

 

1,255,471

 

1,352,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

(3,259

)

 

(633

)

 

(5,484

)

(9,253

)

(66,453

)

(66,278

)

(16,288

)

(16,091

)

(286,810

)

(288,322

)

(378,927

)

(379,944

)

Cross Currency Swap PEN

 

(16,525

)

 

 

 

 

(16,588

)

 

 

 

 

 

 

(16,525

)

(16,588

)

Cross Currency Swap JPY

 

 

 

(416

)

(1,043

)

(2,527

)

(1,867

)

(82,211

)

(52,107

)

(32,364

)

(32,878

)

 

(30,761

)

(117,518

)

(118,656

)

Cross Currency Swap USD

 

(51,629

)

 

 

 

(1,002

)

(114,210

)

(108,964

)

(108,690

)

 

 

 

 

(161,595

)

(222,900

)

Cross Currency Swap CHF

 

 

(1,155

)

(5,326

)

(1,261

)

(153,268

)

(89,876

)

(215,230

)

(363,045

)

(4,794

)

(3,560

)

(108,486

)

(109,592

)

(487,104

)

(568,489

)

Cross Currency Swap EUR

 

(348

)

 

(526

)

 

(871

)

(1,039

)

(3,502

)

(2,084

)

(3,499

)

(1,565

)

(85,056

)

(41,532

)

(93,802

)

(46,220

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(c)                      Cash flow Hedges, continued:

 

Regarding to assets denominated in Unidad de Fomento (“UF”) hedged; these are revalued monthly according to the variation of the UF, which is equivalent to monthly reinvest the assets until maturity of the hedging relationship.

 

(c.3)             The unrealized results generated during the period 2017 by those derivative contracts that conform the hedging instruments in this cash flow hedging strategy, have been recorded with credit to equity amounting to Ch$9,354 million (charge to equity of Ch$22,535 million in September 2016). The net effect of taxes credit to equity amounts to Ch$6,969 million in 2017 (net charged to equity of Ch$17,127 million during the period September 2016).

 

The accumulated balance for this concept as of September 30, 2017 corresponds to a charge in equity amounts to Ch$18,176 million (charge to equity of Ch$27,530 million as of December 31, 2016).

 

(c.4)             The effect of the cash flow hedge derivatives that offset the result of the hedged instruments corresponds to a charge to income of Ch$41,311 million during the period 2017 (charge to results for Ch$105,648 million during the period September 2016).

 

(c.5)               As of September 30, 2017 and 2016, does not exist inefficiency in cash flow hedge, because both, hedge item and hedge instruments, are mirrors of each other, it means that all variation of value attributable to rate and revaluation components are netted totally.

 

(c.6)               As of September 30, 2017 and 2016, the Bank does not have hedges of net investments in foreign business.

 

29



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.                    Loans and advances to Banks:

 

(a)                       At the end of each reporting period, the balances presented in the item “Loans and advances to Banks” are as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans of liquidity

 

 

200,019

 

Interbank loans

 

 

8,384

 

Provisions for loans to domestic banks

 

 

(100

)

Subtotal

 

 

208,303

 

Foreign Banks

 

 

 

 

 

Interbank loans

 

215,923

 

129,904

 

Credits with third countries

 

63,076

 

77,049

 

Chilean exports trade loans

 

13,884

 

57,749

 

Provisions for loans to foreign banks

 

(586

)

(429

)

Subtotal

 

292,297

 

264,273

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

300,000

 

700,000

 

Other Central Bank credits

 

470

 

341

 

Subtotal

 

300,470

 

700,341

 

Total

 

592,767

 

1,172,917

 

 

(b)                       The changes in provisions of the credits owed by the banks, during the periods 2016 and 2017, are summarized as follows:

 

 

 

Bank’s Location

 

 

 

 

 

Chile

 

Abroad

 

Total

 

Detail

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

72

 

630

 

702

 

Provisions established

 

 

 

 

Provisions released

 

(11

)

(114

)

(125

)

Balance as of September 30, 2016

 

61

 

516

 

577

 

Provisions established

 

39

 

 

39

 

Provisions released

 

 

(87

)

(87

)

Balance as of December 31, 2016

 

100

 

429

 

529

 

Provisions established

 

 

157

 

157

 

Provisions released

 

(100

)

 

(100

)

Balance as of September 30, 2017

 

 

586

 

586

 

 

30



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net:

 

(a.i)               Loans to Customers:

 

As of September 30, 2017 and December 31, 2016, the composition of the portfolio of loans is the following:

 

 

 

As of September 30, 2017

 

 

 

Assets before allowances

 

Allowances established

 

 

 

 

 

Normal Portfolio

 

Substandard
Portfolio

 

Non-Complying
Portfolio

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

10,421,373

 

61,398

 

300,180

 

10,782,951

 

(108,372

)

(78,393

)

(186,765

)

10,596,186

 

Foreign trade loans

 

1,056,868

 

10,551

 

47,598

 

1,115,017

 

(52,333

)

(2,848

)

(55,181

)

1,059,836

 

Current account debtors

 

248,786

 

2,698

 

2,354

 

253,838

 

(3,474

)

(6,089

)

(9,563

)

244,275

 

Factoring transactions

 

497,259

 

3,151

 

686

 

501,096

 

(9,468

)

(1,698

)

(11,166

)

489,930

 

Student loans

 

44,399

 

 

1,577

 

45,976

 

 

(1,240

)

(1,240

)

44,736

 

Commercial lease transactions (1)

 

1,339,445

 

16,981

 

29,022

 

1,385,448

 

(6,265

)

(8,315

)

(14,580

)

1,370,868

 

Other loans and accounts receivable

 

57,798

 

280

 

6,602

 

64,680

 

(817

)

(5,475

)

(6,292

)

58,388

 

Subtotal

 

13,665,928

 

95,059

 

388,019

 

14,149,006

 

(180,729

)

(104,058

)

(284,787

)

13,864,219

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

29,805

 

 

2,265

 

32,070

 

 

(25

)

(25

)

32,045

 

Transferable mortgage loans

 

56,105

 

 

1,827

 

57,932

 

 

(77

)

(77

)

57,855

 

Other residential real estate mortgage loans

 

7,121,943

 

 

148,348

 

7,270,291

 

 

(33,769

)

(33,769

)

7,236,522

 

Credits from ANAP

 

9

 

 

 

9

 

 

 

 

9

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

8,159

 

 

250

 

8,409

 

 

(333

)

(333

)

8,076

 

Subtotal

 

7,216,021

 

 

152,690

 

7,368,711

 

 

(34,204

)

(34,204

)

7,334,507

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,280,326

 

 

221,106

 

2,501,432

 

 

(174,532

)

(174,532

)

2,326,900

 

Current account debtors

 

317,507

 

 

2,543

 

320,050

 

 

(11,448

)

(11,448

)

308,602

 

Credit card debtors

 

1,086,196

 

 

23,558

 

1,109,754

 

 

(60,780

)

(60,780

)

1,048,974

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

18

 

 

797

 

815

 

 

(460

)

(460

)

355

 

Subtotal

 

3,684,047

 

 

248,004

 

3,932,051

 

 

(247,220

)

(247,220

)

3,684,831

 

Total

 

24,565,996

 

95,059

 

788,713

 

25,449,768

 

(180,729

)

(385,482

)

(566,211

)

24,883,557

 

 


(1)                In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements. As of September 30, 2017 Ch$664,866 million correspond to finance leases for real estate and Ch$720,582  million correspond to finance leases for movable assets.

 

31



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

 

12.                    Loans to Customers net, continued:

 

(a.i)               Loans to Customers, continued:

 

 

 

As of December 31, 2016

 

 

 

Assets before allowances

 

Allowances established

 

 

 

 

 

Normal Portfolio

 

Substandard
Portfolio

 

Non-
Complying
Portfolio

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

10,603,307

 

132,308

 

296,859

 

11,032,474

 

(126,704

)

(79,780

)

(206,484

)

10,825,990

 

Foreign trade loans

 

1,167,598

 

47,317

 

53,702

 

1,268,617

 

(74,818

)

(3,410

)

(78,228

)

1,190,389

 

Current account debtors

 

209,031

 

2,499

 

2,291

 

213,821

 

(2,944

)

(4,467

)

(7,411

)

206,410

 

Factoring transactions

 

507,807

 

1,724

 

809

 

510,340

 

(8,671

)

(1,953

)

(10,624

)

499,716

 

Student loans

 

41,738

 

 

949

 

42,687

 

 

(1,278

)

(1,278

)

41,409

 

Commercial lease transactions (1)

 

1,312,740

 

12,549

 

25,823

 

1,351,112

 

(7,062

)

(10,574

)

(17,636

)

1,333,476

 

Other loans and accounts receivable

 

66,050

 

418

 

5,269

 

71,737

 

(886

)

(3,712

)

(4,598

)

67,139

 

Subtotal

 

13,908,271

 

196,815

 

385,702

 

14,490,788

 

(221,085

)

(105,174

)

(326,259

)

14,164,529

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit

 

37,355

 

 

2,874

 

40,229

 

 

(45

)

(45

)

40,184

 

Endorsable mortgage loans

 

66,385

 

 

2,085

 

68,470

 

 

(95

)

(95

)

68,375

 

Other residential lending

 

6,673,029

 

 

130,499

 

6,803,528

 

 

(33,551

)

(33,551

)

6,769,977

 

Credit from ANAP

 

13

 

 

 

13

 

 

 

 

13

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

7,832

 

 

114

 

7,946

 

 

(175

)

(175

)

7,771

 

Subtotal

 

6,784,614

 

 

135,572

 

6,920.186

 

 

(33,866

)

(33,866

)

6,886,320

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,266,117

 

 

222,826

 

2,488,943

 

 

(201,097

)

(201,097

)

2,287,846

 

Current account debtors

 

326,012

 

 

3,163

 

329,175

 

 

(6,139

)

(6,139

)

323,036

 

Credit card debtors

 

1,131,412

 

 

24,263

 

1,155,675

 

 

(42,232

)

(42,232

)

1,113,443

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

9

 

 

758

 

767

 

 

(398

)

(398

)

369

 

Subtotal

 

3,723,550

 

 

251,010

 

3,974,560

 

 

(249,866

)

(249,866

)

3,724,694

 

Total

 

24,416,435

 

196,815

 

772,284

 

25,385,534

 

(221,085

)

(388,906

)

(609,991

)

24,775,543

 

 


(1)                In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements. As of December 31, 2016 Ch$631,500 million correspond to finance leases for real estate and Ch$719,612 million correspond to finance leases for movable assets.

 

32



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

 

12.                    Loans to Customers, net, continued:

 

(a.ii)            Impaired Portfolio:

 

As of September 30, 2017 and December 31, 2016, the Bank presents the following details of normal and impaired portfolio:

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

 

 

 

 

Normal Portfolio

 

Impaired Portfolio

 

Total

 

Individual Provisions

 

Group Provisions

 

Total

 

Net assets

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

13,757,630

 

14,022,176

 

391,376

 

468,612

 

14,149,006

 

14,490,788

 

(180,729

)

(221,085

)

(104,058

)

(105,174

)

(284,787

)

(326,259

)

13,864,219

 

14,164,529

 

Mortgage loans

 

7,216,021

 

6,784,614

 

152,690

 

135,572

 

7,368,711

 

6,920,186

 

 

 

(34,204

)

(33,866

)

(34,204

)

(33,866

)

7,334,507

 

6,886,320

 

Consumer loans

 

3,684,047

 

3,723,550

 

248,004

 

251,010

 

3,932,051

 

3,974,560

 

 

 

(247,220

)

(249,866

)

(247,220

)

(249,866

)

3,684,831

 

3,724,694

 

Total

 

24,657,698

 

24,530,340

 

792,070

 

855,194

 

25,449,768

 

25,385,534

 

(180,729

)

(221,085

)

(385,482

)

(388,906

)

(566,211

)

(609,991

)

24,883,557

 

24,775,543

 

 

33



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

(b)       Credit risk provisions:

 

The changes in credits risk provisions, during the periods 2017 and 2016, are summarized as follows:

 

 

 

Allowances

 

 

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

263,719

 

338,047

 

601,766

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(9,958

)

(33,218

)

(43,176

)

Mortgage loans

 

 

(3,030

)

(3,030

)

Consumer loans

 

 

(152,960

)

(152,960

)

Total charge-offs

 

(9,958

)

(189,208

)

(199,166

)

Sales or transfers of credits

 

(24,925

)

 

(24,925

)

Allowances established

 

 

217,522

 

217,522

 

Allowances released

 

(5,825

)

 

(5,825

)

Balance as of September 30, 2016

 

223,011

 

366,361

 

589,372

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(4,955

)

(11,712

)

(16,667

)

Mortgage loans

 

 

(1,160

)

(1,160

)

Consumer loans

 

 

(60,064

)

(60,064

)

Total charge-offs

 

(4,955

)

(72,936

)

(77,891

)

Allowances established

 

3,029

 

95,481

 

98,510

 

Allowances released

 

 

 

 

Balance as of December 31, 2016

 

221,085

 

388,906

 

609,991

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(10,344

)

(33,427

)

(43,771

)

Mortgage loans

 

 

(3,805

)

(3,805

)

Consumer loans

 

 

(192,036

)

(192,036

)

Total charge-offs

 

(10,344

)

(229,268

)

(239,612

)

Sales or transfers of credits

 

(13,058

)

 

(13,058

)

Allowances established

 

 

225,844

 

225,844

 

Allowances released

 

(16,954

)

 

(16,954

)

Balance as of September 30, 2017

 

180,729

 

385,482

 

566,211

 

 

In addition to these credit risk provisions, also provisions are maintained for country risk to cover foreign operations and additional loan provisions agreed upon by the Board of Directors, which are presented in liabilities under the item Provisions (Note No. 24).

 

Other disclosures:

 

1.                  As of September 30, 2017 and December 31, 2016, the Bank and its subsidiaries have made purchases and sales of loan portfolios. The effect in income is no more than 5% of net income before taxes, as described in Note No. 12 (d).

 

2.                  As of September 30, 2017 and December 31, 2016 the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio and all risks and benefits related to these financial assets have been transferred all or substantially to it. (See Note No. 12 (e)).

 

34



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

(c)       Finance lease contracts:

 

The cash flows to be received by the Bank from finance lease contracts have the following maturities:

 

 

 

Total receivable

 

Unearned income

 

Net balance receivable (*)

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Within one year

 

469,556

 

463,296

 

(54,017

)

(54,347

)

415,539

 

408,949

 

From 1 to 2 years

 

334,070

 

325,230

 

(39,506

)

(40,166

)

294,564

 

285,064

 

From 2 to 3 years

 

230,393

 

223,796

 

(25,923

)

(26,156

)

204,470

 

197,640

 

From 3 to 4 years

 

146,472

 

147,047

 

(17,557

)

(18,162

)

128,915

 

128,885

 

From 4 to 5 years

 

97,751

 

99,992

 

(12,611

)

(12,698

)

85,140

 

87,294

 

After 5 years

 

278,041

 

265,660

 

(27,774

)

(28,399

)

250,267

 

237,261

 

Total

 

1,556,283

 

1,525,021

 

(177,388

)

(179,928

)

1,378,895

 

1,345,093

 

 


(*)    The net balance receivable does not include past-due portfolio totaling Ch$6,553 million as of September 30, 2017 (Ch$6,019 million as of December 31, 2016).

 

The Bank has financial leasing operations associated with real estate, industrial machinery, vehicles and transportation equipment. These leases have an average useful life between 2 and 15 years.

 

35



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

(d)                       Purchase of loan portfolio:

 

During the period ended September 30, 2017 portfolio purchases were made, whose nominal value amounted to Ch$1,495 million.

 

During the year 2016 the Bank acquired loan portfolio, whose nominal value amounted to Ch$54,969 million.

 

(e)                        Sale or transfer of loans from the loan portfolio:

 

During the periods 2017 and 2016 sale operations or assignments of receivables have been carried out from the loan portfolio according to the following:

 

As of September 30, 2017

 

 

 

Carrying

 

 

 

 

 

Effect on income

 

 

 

amount

 

Allowances

 

Sale price

 

(loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Sale of current loans

 

32,964

 

(13,058

)

23,454

 

3,548

 

Sale of written — off loans

 

 

 

23

 

23

 

Total

 

32,964

 

(13,058

)

23,477

 

3,571

 

 

As of September 30, 2016

 

 

 

Carrying

 

 

 

 

 

Effect on income

 

 

 

 amount

 

Allowances

 

Sale price

 

(loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Sale of current loans

 

130,045

 

(24,925

)

110,050

 

4,930

 

Sale of written — off loans

 

 

 

 

 

Total

 

130,045

 

(24,925

)

110,050

 

4,930

 

 

(g)                        Securitization of own assets:

 

During the period 2017 and year 2016, there is no transactions of securitization of own assets.

 

36



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.       Investment Securities:

 

As of September 30, 2017 and December 31, 2016, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

September 2017

 

December 2016

 

 

 

Available-
 for-sale

 

Held-to-
 maturity

 

Total

 

Available-
for -sale

 

Held-to-
 maturity

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by the Chilean Government and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds issued by the Central Bank of Chile

 

187,134

 

 

187,134

 

20,944

 

 

20,944

 

Promissory notes issued by the Central Bank of Chile

 

 

 

 

 

 

 

Other instruments of the Chilean Government and the Central Bank of Chile

 

151,531

 

 

151,531

 

38,256

 

 

38,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

101,397

 

 

101,397

 

108,933

 

 

108,933

 

Bonds from domestic banks

 

7,783

 

 

7,783

 

7,973

 

 

7,973

 

Deposits from domestic banks

 

736,621

 

 

736,621

 

24,032

 

 

24,032

 

Bonds from other Chilean companies

 

15,146

 

 

15,146

 

29,525

 

 

29,525

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments issued in Chile

 

109,449

 

 

109,449

 

138,322

 

 

138,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

Total

 

1,309,061

 

 

1,309,061

 

367,985

 

 

367,985

 

 

37



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.       Investment Securities, continued:

 

Instruments issued by the Chilean Government and Central Bank include instruments with repurchase agreements sold to clients and financial institutions; totaling Ch$20,706 million as of September 30, 2017 (Ch$4,975 million as of December 31, 2016). The repurchase agreements have an average maturity of 3 days as of September 30, 2017 (7 days in December 2016). Additionally, under the same item, instruments that guarantee margins for offsetting derivative transactions through Comder Contraparte Central S.A. for an amount of Ch$28,201 million as of September 30, 2017 (Ch$2,099 million as of December 2016) are maintained.

 

Instruments of Foreign Institutions include mainly bank bonds.

 

As of September 30, 2017, the portfolio of financial assets available-for-sale includes an accumulated unrealized gain of Ch$3,803 million (accumulated unrealized gain of Ch$847 million in December 2016), recorded as an equity valuation adjustment.

 

During 2017 and 2016, there is no evidence of impairment of financial assets available-for-sale.

 

Gross profits and losses realized on the sale of available-for-sale investments as of September 30, 2017 and 2016 are shown in Note 30 “Net Financial Operating Income”. The changes on results at the end of each period are as fallow:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized (losses) gains

 

6,378

 

12,656

 

Realized losses (gains) reclassified to income

 

(3,422

)

(63,486

)

Subtotal

 

2,956

 

(50,830

)

Income tax on other comprehensive income

 

(752

)

12,201

 

Net effect in equity

 

2,204

 

(38,629

)

 

38



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.       Investments in Other Companies:

 

(a)                       Investments in other companies include investments of Ch$36,437 million as of September 30, 2017 (Ch$32,588 million as of December 31, 2016), as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

September

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Company

 

Shareholder

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

55,462

 

49,518

 

14,507

 

12,954

 

1,555

 

955

 

Soc. Operadora de Tarjetas de Crédito Nexus S.A.

 

Banco de Chile

 

25.81

 

25.81

 

13,799

 

10,809

 

3,561

 

2,789

 

624

 

416

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

14,926

 

13,907

 

2,985

 

2,782

 

204

 

188

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

7,382

 

6,422

 

2,815

 

2,449

 

324

 

343

 

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

4,600

 

3,985

 

1,533

 

1,328

 

180

 

133

 

Sociedad Imerc OTC S.A.

 

Banco de Chile

 

12.33

 

12.33

 

11,689

 

10,991

 

1,442

 

1,347

 

87

 

96

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

3,728

 

3,101

 

999

 

831

 

170

 

156

 

Soc. Operadora de la Cámara de Compensación de Pagos de Alto Valor S.A.

 

Banco de Chile

 

15.00

 

15.00

 

5,939

 

5,472

 

891

 

821

 

48

 

80

 

Subtotal Associates

 

 

 

 

 

 

 

117,525

 

104,205

 

28,733

 

25,301

 

3,192

 

2,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

9,328

 

8,596

 

4,664

 

4,298

 

366

 

318

 

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,535

 

1,431

 

768

 

715

 

295

 

249

 

Subtotal Joint Ventures

 

 

 

 

 

 

 

10,863

 

10,027

 

5,432

 

5,013

 

661

 

567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

128,388

 

114,232

 

34,165

 

30,314

 

3,853

 

2,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A. (*)

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

443

 

393

 

Banco Latinoamericano de Comercio Exterior S.A. (Bladex)

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

44

 

46

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

52

 

54

 

 

 

CCLV Contraparte Central S.A.

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,272

 

2,274

 

487

 

439

 

Total

 

 

 

 

 

 

 

 

 

 

 

36,437

 

32,588

 

4,340

 

3,373

 

 


(1)   Income from investments valorized at cost, corresponds to income recognized on cash basis (dividends).

 

(*)   The exchange of shares informed as essential event dated May 30, 2017, each shareholder of the Stock Exchange received 1,000,000 shares for each share held as of April 20, 2017. At that date, the   subsidiary Banchile Corredores de Bolsa S.A. held the ownership of 3 shares, obtaining 3,000,000 shares due to the exchange.

 

39



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.       Investments in Other Companies, continued:

 

(b)         The change of investments in companies registered under the equity method in the periods of September 2017 and 2016, are as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Initial book value

 

32,588

 

28,126

 

Acquisition of investments in companies

 

 

1,129

 

Participation on income in companies with significant influence and joint control

 

3,853

 

2,934

 

Dividends receivable

 

(136

)

(272

)

Dividends Minimum

 

560

 

542

 

Dividends received

 

(434

)

(640

)

Others

 

6

 

(4

)

Total

 

36,437

 

31,815

 

 

(c)                        During the period ended as of September 30, 2017 and December 31, 2016 no impairment has incurred in these investments.

 

40



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets:

 

(a)                     As of September 30, 2017 and December 31, 2016 intangible assets are detailed as follows:

 

 

 

Useful Life

 

Average remaining
amortization

 

Gross balance

 

Accumulated Amortization

 

Net balance

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

years

 

years

 

years

 

years

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

5

 

5

 

119,495

 

109,491

 

(85,570

)

(80,150

)

33,925

 

29,341

 

Total

 

 

 

 

 

 

 

 

 

119,495

 

109,491

 

(85,570

)

(80,150

)

33,925

 

29,341

 

 

41



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets, continued:

 

(b)                       The change of intangible assets as of September 30, 2017 and December 31, 2016 are as follows:

 

 

 

September 2017

 

 

 

Software or computer
programs

 

 

 

MCh$

 

Gross Balance

 

 

 

Balance as of January 1, 2017

 

109,491

 

Acquisition

 

11,298

 

Disposals/ write-downs

 

(1,294

)

Impairment loss (*)

 

 

Total

 

119,495

 

 

 

 

 

Accumulated Amortization

 

 

 

Balance as of January 1, 2017

 

(80,150

)

Amortization for the period (*)

 

(6,714

)

Disposals/ write-downs

 

1,294

 

Total

 

(85,570

)

Balance as of September 30, 2017

 

33,925

 

 

 

 

December 2016

 

 

 

Software or computer
programs

 

 

 

MCh$

 

Gross Balance

 

 

 

Balance as of January 1, 2016

 

100,000

 

Acquisition

 

11,248

 

Disposals/ write-downs

 

(1,757

)

Impairment loss

 

 

Total

 

109,491

 

 

 

 

 

Accumulated Amortization

 

 

 

Balance as of January 1, 2016

 

(73,281

)

Amortization for the year

 

(8,595

)

Disposals/ write-downs

 

1,726

 

Total

 

(80,150

)

Balance as of December 31, 2016

 

29,341

 

 


(*)                       See Note No. 35 Depreciation, amortization and impairment.

 

(c)                        As of September 30, 2017 and December 31, 2016, the Bank maintains the following commitments for technological developments:

 

 

 

Amount of Commitment

 

 

 

September

 

December

 

 

 

2017

 

2016

 

Detail

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

1,299

 

3,024

 

 

42



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment:

 

(a)                       The composition of properties and equipment as of September 30, 2017 and December 31, 2016 are as follow:

 

 

 

Gross balance

 

Accumulated depreciation

 

Net Balance

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type of property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and Buildings

 

308,664

 

302,187

 

(140,416

)

(134,900

)

168,248

 

167,287

 

Equipment

 

186,457

 

180,322

 

(149,220

)

(139,277

)

37,237

 

41,045

 

Others

 

51,102

 

50,404

 

(40,689

)

(39,654

)

10,413

 

10,750

 

Total

 

546,223

 

532,913

 

(330,325

)

(313,831

)

215,898

 

219,082

 

 

43



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(b)                       The changes in properties and equipment as of September 30, 2017 and December 31, 2016 are as follow:

 

 

 

September 2017

 

 

 

Land and Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2017

 

302,187

 

180,322

 

50,404

 

532,913

 

Additions

 

7,842

 

6,309

 

2,091

 

16,242

 

Disposals/write-downs/Sales

 

(1,365

)

(174

)

(1,392

)

(2,931

)

Impairment losses (*)

 

 

 

(1

)

(1

)

Total

 

308,664

 

186,457

 

51,102

 

546,223

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2017

 

(134,900

)

(139,277

)

(39,654

)

(313,831

)

Depreciation charges of the period (*) (**)

 

(6,688

)

(10,261

)

(2,241

)

(19,190

)

Sales and disposals of the period

 

1,172

 

174

 

1,350

 

2,696

 

Transfers

 

 

144

 

(144

)

 

Total

 

(140,416

)

(149,220

)

(40,689

)

(330,325

)

 

 

 

 

 

 

 

 

 

 

Balance as of September 30, 2017

 

168,248

 

37,237

 

10,413

 

215,898

 

 

 

 

December 2016

 

 

 

Land and Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

292,166

 

167,874

 

47,960

 

508,000

 

Additions

 

10,174

 

14,105

 

3,540

 

27,819

 

Disposals/write-downs/Sales

 

(138

)

(1,653

)

(1,070

)

(2,861

)

Impairment losses (***)

 

(15

)

(4

)

(26

)

(45

)

Total

 

302,187

 

180,322

 

50,404

 

532,913

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

(126,568

)

(127,644

)

(38,117

)

(292,329

)

Depreciation charges of the year (**)

 

(8,470

)

(13,268

)

(2,588

)

(24,326

)

Sales and disposals of the year

 

138

 

1,653

 

1,033

 

2,824

 

Transfers

 

 

(18

)

18

 

 

Total

 

(134,900

)

(139,277

)

(39,654

)

(313,831

)

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2016

 

167,287

 

41,045

 

10,750

 

219,082

 

 


(*)                                 See Note No.35 Depreciation, Amortization and Impairment.

 

(**)                          This amount does not include the depreciation of the year of the Investment Properties, amount is included in “Other Assets” for Ch$276 million (Ch$368 million as of December 31, 2016).

 

(***)                   This amount does not include charge-offs provision of Property and Equipment of Ch$229 million as of December 31, 2016.

 

44



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(c)                        As of September 30, 2017 and 2016, the Bank has operating lease contracts that cannot be terminated unilaterally. The information on future payments are broken down as follows:

 

 

 

 

 

Lease Contracts

 

 

 

Expense
for the
period

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year
and up
to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 2017

 

24,910

 

2,788

 

5,281

 

23,704

 

47,161

 

35,499

 

37,931

 

152,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 2016

 

24,937

 

2,781

 

5,569

 

19,888

 

44,671

 

26,996

 

41,183

 

141,088

 

 

In compliance with IAS 17, these lease contracts are not presented in the Bank’s Interim Condensed Consolidated Statement of Financial Position, since they are operating leases.

 

The Bank has commercial leases of investment properties. These leases have an average life of 5 years.

 

(d)                       As of September 30, 2017 and December 31, 2016, the Bank does not have financial lease contracts, therefore, there are no property and equipment balances that are in financial lease at the end of both periods.

 

45



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current Taxes and Deferred Taxes:

 

(a)                       Current Taxes:

 

The Bank and its subsidiaries at the end of each period and year, have constituted a First Category Income Tax Provision, which was determined based on current tax regulations, and has been reflected in the statement of financial position net of taxes to be recovered or payable, as applicable, as of September 30, 2017 and December 31, 2016, according to the following detail:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income tax

 

74,475

 

119,123

 

Tax on non-deductible expenses

 

2,157

 

3,521

 

Less:

 

 

 

 

 

Monthly prepaid taxes

 

(94,962

)

(126,266

)

Credit for training expenses

 

(113

)

(2,031

)

Others

 

(1,279

)

(1,004

)

Total

 

(19,722

)

(6,657

)

 

 

 

 

 

 

Tax rate

 

25.5

%

24.0

%

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

22,184

 

6,792

 

Current tax liabilities

 

(2,462

)

(135

)

Total tax receivable

 

19,722

 

6,657

 

 

(b)                     Income Tax:

 

The effect of the tax expense during the periods between January 1 and September 30, 2017 and 2016, broken down as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year tax

 

72,090

 

90,894

 

Tax Previous year

 

(1,401

)

1,051

 

Subtotal

 

70,689

 

91,945

 

Charge (credit) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

16,235

 

(17,142

)

Effect of exchange rates on deferred tax

 

(3,996

)

(7,282

)

Subtotal

 

12,239

 

(24,424

)

Non-deductible expenses (Art. 21 Income Tax Law)

 

2,157

 

2,621

 

Others

 

(1,853

)

(274

)

Net charge to income for income taxes

 

83,232

 

69,868

 

 

46



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current and Deferred Taxes, continued:

 

(c)                        Reconciliation of effective tax rate:

 

The following is a reconciliation of the income tax rate to the effective rate applied to determine the Bank’s income tax expense as of September 30, 2017 and 2016:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

25.50

 

131,808

 

24.00

 

119,540

 

Additions or deductions

 

(0.33

)

(1,707

)

(0.28

)

(1,410

)

Subordinated debt (*)

 

(5.69

)

(29,417

)

(5.21

)

(25,943

)

Price-level restatement

 

(2.65

)

(13,675

)

(4.24

)

(21,109

)

Tax Previous year

 

(0.27

)

(1,401

)

0.21

 

1,051

 

Non-deductible expenses tax

 

0.42

 

2,157

 

0.53

 

2,621

 

Effect in deferred taxes (changes in tax rate)

 

(0.77

)

(3,996

)

(1.46

)

(7,282

)

Other

 

(0.10

)

(537

)

0.48

 

2,400

 

Effective rate and income tax expense

 

16.11

 

83,232

 

14.03

 

69,868

 

 


(*) The tax expense related to the subordinated debt held by SAOS, will end once the mentioned debt is completely paid off.

 

The effective rate for income tax for 2017 is 16.11% (14.03% in September 2016).

 

On September 29, 2014, Law 20,780 published in the Diario Oficial of Chile (equivalent to the “Federal Register”), amended the System of Income Taxation and introduces various adjustments in the tax system.

 

In the same line, on February 8, 2016 Law 20,899 was published, which establishes that open corporations must apply the tax regime of first category with partial deduction of the credit in the final taxes, a regime characterized by the fact that shareholders will only be entitled to allocate against personal taxes (Global Supplementary or Additional), 65% of the first category tax paid by the company.

 

For this tax regime, the law establishes a gradual increase of first category tax rates according to the following periodicity:

 

Year

 

Rate

 

2014

 

21.0

%

2015

 

22.5

%

2016

 

24.0

%

2017

 

25.5

%

2018

 

27.0

%

 

Additionally, according to No. 11 of Article 1 of Law 20,780, as from January 1, 2017, the rate of sole tax has been increased to rejected expenses of article 21 from 35% to 40 %.

 

47



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current and Deferred Taxes, continued:

 

(d)                       Effect of deferred taxes on income and equity:

 

The Bank and its subsidiaries have recorded the effects of deferred taxes in their financial statements. The effects of deferred taxes on assets, liabilities and income accounts are detailed as follows:

 

 

 

Balances
as of
December

 

Effect on

 

Balances
as of
September

 

 

 

31, 2016

 

Income

 

Equity

 

30, 2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit Differences:

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

204,056

 

(7,996

)

 

196,060

 

Personnel provisions

 

10,948

 

(756

)

 

10,192

 

Staff vacations

 

6,674

 

154

 

 

6,828

 

Accrued interests adjustments from impaired loans

 

3,355

 

242

 

 

3,597

 

Staff severance indemnities provision

 

970

 

(289

)

 

681

 

Provision of credit cards expenses

 

12,459

 

(3,350

)

 

9,109

 

Provision of accrued expenses

 

14,489

 

4,771

 

 

19,260

 

Leasing

 

37,119

 

(2,426

)

 

34,693

 

Other adjustments

 

15,960

 

857

 

 

16,817

 

Total debit differences

 

306,030

 

(8,793

)

 

297,237

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

Depreciation and price-level restatement of property and equipment

 

11,815

 

2,112

 

 

13,927

 

Adjustment for valuation of financial assets available-for-sale

 

216

 

 

752

 

968

 

Transitory assets

 

3,617

 

2,583

 

 

6,200

 

Loans accrued to effective rate

 

2,252

 

(507

)

 

1,745

 

Other adjustments

 

6,417

 

(742

)

 

5,675

 

Total credit differences

 

24,317

 

3,446

 

752

 

28,515

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

281,713

 

(12,239

)

(752

)

268,722

 

 

48



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current and Deferred Taxes, continued:

 

(e)                       Effect of deferred taxes on income and equity, continued:

 

The effects of deferred taxes on assets, liabilities and income as of September 30, 2016 and December 31, 2016, are as follows:

 

 

 

Balance as
of

 

 

 

Balance as
of

 

 

 

Balance as
of

 

 

 

December

 

Effect on

 

September

 

Effect on

 

December

 

 

 

31, 2015

 

Income

 

Equity

 

30, 2016

 

Income

 

Equity

 

31, 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

178,168

 

15,477

 

 

193,645

 

10,411

 

 

204,056

 

Personnel provisions

 

7,867

 

(411

)

 

7,456

 

3,492

 

 

10,948

 

Staff vacations

 

6,268

 

498

 

 

6,766

 

(92

)

 

6,674

 

Accrued interest adjustments from impaired loans

 

4,024

 

(437

)

 

3,587

 

(232

)

 

3,355

 

Staff severance indemnities provision

 

1,352

 

1,113

 

 

2,465

 

(1,450

)

(45

)

970

 

Provisions of credit card expenses

 

13,628

 

(1,215

)

 

12,413

 

46

 

 

12,459

 

Provisions of accrued expenses

 

11,788

 

4,226

 

 

16,014

 

(1,525

)

 

14,489

 

Leasing

 

18,239

 

11,120

 

 

29,359

 

7,760

 

 

37,119

 

Other adjustments

 

14,638

 

415

 

 

15,053

 

907

 

 

15,960

 

Total debit differences

 

255,972

 

30,786

 

 

286,758

 

19,317

 

(45

)

306,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment and investment properties

 

13,163

 

1,053

 

 

14,216

 

(2,401

)

 

 

11,815

 

Adjustment for valuation financial assets available-for-sale

 

12,582

 

 

(12,201

)

381

 

 

(165

)

216

 

Transitory assets

 

2,640

 

2,905

 

 

5,545

 

(1,928

)

 

3,617

 

Accrued interest to effective rate

 

2,565

 

(299

)

 

2,266

 

(14

)

 

2,252

 

Other adjustments

 

2,003

 

2,703

 

 

4,706

 

1,710

 

1

 

6,417

 

Total credit differences

 

32,953

 

6,362

 

(12,201

)

27,114

 

(2,633

)

(164

)

24,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (Liabilities) net

 

223,019

 

24,424

 

12,201

 

259,644

 

21,950

 

119

 

281,713

 

 

49



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.       Other Assets:

 

(a)      Item composition:

 

At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing (*)

 

105,109

 

103,078

 

 

 

 

 

 

 

Assets received or awarded as payment (**)

 

 

 

 

 

Assets awarded at judicial sale

 

9,179

 

7,282

 

Assets received in lieu of payment

 

6,478

 

6,117

 

Provision for assets received in lieu of payment or awarded

 

(2,472

)

(2,104

)

Subtotal

 

13,185

 

11,295

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Deposits by derivatives margin

 

181,538

 

178,529

 

Other accounts and notes receivable

 

63,615

 

51,626

 

Trading and brokerage (***)

 

27,978

 

32,243

 

Prepaid expenses

 

20,215

 

10,740

 

Recoverable income taxes

 

19,637

 

6,278

 

Investment properties

 

14,398

 

14,674

 

Servipag available funds

 

10,339

 

14,482

 

VAT receivable

 

9,922

 

13,414

 

Commissions receivable

 

6,726

 

6,714

 

Accounts receivable for sale of assets received in lieu of payment

 

2,293

 

245

 

Pending transactions

 

2,264

 

5,070

 

Rental guarantees

 

1,841

 

1,815

 

Recovered leased assets for sale

 

1,732

 

589

 

Materials and supplies

 

671

 

742

 

Others

 

12,651

 

10,651

 

Subtotal

 

375,820

 

347,812

 

Total

 

494,114

 

462,185

 

 


(*)                                 These correspond to property and equipment to be given under finance lease.

 

(**)                          Assets received in lieu of payment are assets received as payment of customers’ past-due debts. The assets acquired must not exceed the aggregate 20% of the Bank’s effective equity. These assets currently represent 0.1676% (0.1640% as of December 31, 2016) of the Bank’s effective equity.

 

The assets awarded at judicial sale are not subject to the aforementioned margin. These properties are assets available for sale and is expected to be completed the sale within one year from the date the asset is received or acquired. In the event that said assets are not sold within one year, it must be written off.

 

The provision for assets received in lieu of payment or awarded is recorded as indicated in the Compendium of Accounting Standards, Chapter B-5 No.3, which indicates to recognize a provision for the difference between the initial value plus any additions and its realizable value, when the initial is greater.

 

(***)                   This item mainly includes simultaneous operations carried out by the subsidiary Banchile Corredores de Bolsa S.A.

 

50



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.       Other Assets, continued:

 

(b)                       The changes of the provision for assets received in lieu of payment during the nine-month period ended as of September 30, 2017 and 2016 are as follows:

 

Provision for assets received in lieu of payment

 

MCh$

 

 

 

 

 

Balance as of January 1, 2016

 

176

 

Provisions used

 

(483

)

Provisions established

 

499

 

Provisions released

 

 

Balance as of September 30, 2016

 

192

 

Provisions used

 

(268

)

Provisions established

 

2,180

 

Provisions released

 

 

Balance as of December 31, 2016

 

2,104

 

Provisions used

 

(671

)

Provisions established

 

1,039

 

Provisions released

 

 

Balance as of September 30, 2017

 

2,472

 

 

19.       Current accounts and Other Demand Deposits:

 

At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

6,544,592

 

6,907,655

 

Other demand deposits

 

1,053,136

 

856,711

 

Other demand deposits and sight accounts

 

552,777

 

556,782

 

Total

 

8,150,505

 

8,321,148

 

 

20.       Savings accounts and Time Deposits:

 

At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

10,077,835

 

10,277,292

 

Term savings accounts

 

210,383

 

208,435

 

Other term balances payable

 

107,069

 

67,174

 

Total

 

10,395,287

 

10,552,901

 

 

51



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.       Borrowings from Financial Institutions:

 

(a)                       At the end of each period, borrowings from financial institutions are detailed as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

Banco do Brasil

 

2,900

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

326,972

 

234,629

 

Sumitomo Mitsui Banking

 

182,280

 

127,447

 

Bank of America

 

172,494

 

169,182

 

Wells Fargo Bank

 

96,849

 

67,624

 

Commerzbank A.G.

 

86,674

 

3,242

 

Standard Chartered Bank

 

84,487

 

20,554

 

Bank of Nova Scotia

 

76,743

 

 

HSBC Bank

 

45,024

 

114,488

 

The Bank of New York Mellon

 

19,213

 

114,096

 

Zurcher Kantonalbank

 

13,456

 

14,107

 

Mizhuo Bank

 

 

60,340

 

Others

 

136

 

482

 

Borrowings and other obligations

 

 

 

 

 

Wells Fargo Bank

 

96,232

 

100,885

 

Citibank N.A.

 

33,629

 

7,776

 

Deutsche Bank

 

3,469

 

3,411

 

Banco Santander Euro

 

1,207

 

1.686

 

Bank of America

 

338

 

 

Commerzbank A.G.

 

42

 

 

Others

 

292

 

74

 

Subtotal foreign banks

 

1,239,537

 

1,040,023

 

 

 

 

 

 

 

Chilean Central Bank

 

1

 

3

 

 

 

 

 

 

 

Total

 

1,242,438

 

1,040,026

 

 

(b)                       Chilean Central Bank Obligations:

 

Debts with the Central Bank of Chile include credit lines for the renegotiation of loans and other Central Bank borrowings.

 

The total amounts of the debt to the Central Bank of Chile are as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Credit lines for the renegotiation of loans with the Central Bank

 

1

 

3

 

Total

 

1

 

3

 

 

52



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.       Debt Issued:

 

At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

25,612

 

32,914

 

Bonds

 

5,620,277

 

5,431,575

 

Subordinated bonds

 

705,389

 

713,438

 

Total

 

6,351,278

 

6,177,927

 

 

During the period ended as of September 30, 2017, Banco de Chile issued bonds by an amount of Ch$1,016,532 million, from which corresponds to Current Bonds and Short-Term Bonds by an amount of Ch$350,733 million and Ch$665,799 million respectively, according to the following details:

 

Current Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Annual issue
rate %

 

Currency

 

Issue date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIBQ0915

 

58,643

 

13

 

 

3.00

 

UF

 

20/01/2017

 

20/01/2030

 

BCHIBH0915

 

56,338

 

9

 

 

2.70

 

UF

 

01/02/2017

 

01/02/2026

 

BCHIBP1215

 

58,157

 

13

 

 

3.00

 

UF

 

06/03/2017

 

06/03/2030

 

BCHIBC1215

 

30,544

 

6

 

 

2.50

 

UF

 

06/03/2017

 

06/03/2023

 

BCHIBC1215

 

5,554

 

6

 

 

2.50

 

UF

 

07/03/2017

 

07/03/2023

 

BCHIBC1215

 

19,600

 

6

 

 

2.50

 

UF

 

12/04/2017

 

12/04/2023

 

BONO EUR

 

36,782

 

15

 

 

1.71

 

EUR

 

26/04/2017

 

26/04/2032

 

BCHIBG1115

 

85,115

 

9

 

 

2.70

 

UF

 

09/05/2017

 

09/05/2026

 

Total as of September 30, 2017

 

350,733

 

 

 

 

 

 

 

 

 

 

 

 

 

53



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.       Debt Issued, continued:

 

Short Term Bonds

 

Counterparty

 

Amount
MCh$

 

Annual interest
rate %

 

Currency

 

Issued date

 

Maturity date

 

Citibank N.A.

 

13,223

 

1.37

 

USD

 

05/01/2017

 

05/06/2017

 

Wells Fargo Bank

 

16,702

 

1.50

 

USD

 

06/01/2017

 

03/07/2017

 

Wells Fargo Bank

 

6,681

 

1.48

 

USD

 

06/01/2017

 

05/07/2017

 

Wells Fargo Bank

 

3,340

 

1.38

 

USD

 

06/01/2017

 

05/06/2017

 

Wells Fargo Bank

 

3,340

 

1.27

 

USD

 

06/01/2017

 

08/05/2017

 

Wells Fargo Bank

 

3,340

 

1.17

 

USD

 

06/01/2017

 

06/04/2017

 

Wells Fargo Bank

 

24,906

 

1.20

 

USD

 

09/01/2017

 

10/04/2017

 

Wells Fargo Bank

 

671

 

1.47

 

USD

 

09/01/2017

 

10/07/2017

 

Citibank N.A.

 

2,685

 

1.47

 

USD

 

09/01/2017

 

28/07/2017

 

Citibank N.A.

 

67,131

 

1.27

 

USD

 

09/01/2017

 

12/05/2017

 

Wells Fargo Bank

 

20,105

 

1.36

 

USD

 

10/01/2017

 

09/06/2017

 

Bofa Merrill Lynch

 

16,754

 

1.35

 

USD

 

10/01/2017

 

09/06/2017

 

Wells Fargo Bank

 

1,318

 

1.23

 

USD

 

13/01/2017

 

12/05/2017

 

Wells Fargo Bank

 

3,295

 

1.43

 

USD

 

13/01/2017

 

12/07/2017

 

Bofa Merrill Lynch

 

3,884

 

1.70

 

USD

 

07/02/2017

 

06/02/2018

 

Bofa Merrill Lynch

 

4,531

 

1.70

 

USD

 

07/02/2017

 

06/02/2018

 

Bofa Merrill Lynch

 

11,017

 

1.70

 

USD

 

08/02/2017

 

07/02/2018

 

Wells Fargo Bank

 

12,797

 

1.40

 

USD

 

10/02/2017

 

01/09/2017

 

Wells Fargo Bank

 

19,196

 

1.40

 

USD

 

10/02/2017

 

11/09/2017

 

Wells Fargo Bank

 

19,284

 

1.70

 

USD

 

13/02/2017

 

12/02/2018

 

Wells Fargo Bank

 

1,607

 

1.32

 

USD

 

13/02/2017

 

14/08/2017

 

Citibank N.A.

 

10,992

 

1.04

 

USD

 

15/02/2017

 

15/05/2017

 

Citibank N.A.

 

15,977

 

1.34

 

USD

 

15/02/2017

 

15/08/2017

 

Citibank N.A.

 

4,474

 

1.34

 

USD

 

15/02/2017

 

15/08/2017

 

Citibank N.A.

 

4,471

 

1.35

 

USD

 

16/02/2017

 

08/09/2017

 

Wells Fargo Bank

 

9,885

 

1.40

 

USD

 

21/03/2017

 

29/09/2017

 

Bofa Merrill Lynch

 

33,024

 

1.16

 

USD

 

24/03/2017

 

23/06/2017

 

Bofa Merrill Lynch

 

26,419

 

1.16

 

USD

 

24/03/2017

 

23/06/2017

 

Bofa Merrill Lynch

 

33,165

 

1.42

 

USD

 

30/03/2017

 

27/09/2017

 

Wells Fargo Bank

 

16,651

 

1.30

 

USD

 

10/04/2017

 

08/08/2017

 

Wells Fargo Bank

 

13,351

 

1.45

 

USD

 

11/04/2017

 

10/10/2017

 

Citibank N.A.

 

33,061

 

1.30

 

USD

 

12/06/2017

 

12/09/2017

 

Wells Fargo Bank

 

2,645

 

1.48

 

USD

 

12/06/2017

 

11/12/2017

 

Bofa Merrill Lynch

 

7,972

 

1.30

 

USD

 

16/06/2017

 

15/09/2017

 

Wells Fargo Bank

 

6,643

 

1.75

 

USD

 

16/06/2017

 

15/06/2018

 

Wells Fargo Bank

 

6,786

 

1.81

 

USD

 

21/06/2017

 

20/06/2018

 

Citibank N.A.

 

10,418

 

1.48

 

USD

 

23/06/2017

 

19/12/2017

 

Citibank N.A.

 

5,960

 

1.46

 

USD

 

27/06/2017

 

19/12/2017

 

Citibank N.A.

 

26,487

 

1.35

 

USD

 

27/06/2017

 

23/10/2017

 

JP.Morgan Chase

 

33,322

 

1.48

 

USD

 

11/07/2017

 

08/11/2017

 

Citibank N.A.

 

32,871

 

1.52

 

USD

 

14/07/2017

 

12/01/2018

 

Wells Fargo Bank

 

16,284

 

1.55

 

USD

 

31/07/2017

 

31/01/2018

 

Wells Fargo Bank

 

3,257

 

1.55

 

USD

 

31/07/2017

 

31/01/2018

 

Wells Fargo Bank

 

6,513

 

1.42

 

USD

 

31/07/2017

 

31/10/2017

 

Wells Fargo Bank

 

6,513

 

1.42

 

USD

 

31/07/2017

 

31/10/2017

 

Wells Fargo Bank

 

10,952

 

1.52

 

USD

 

14/08/2017

 

09/02/2018

 

Wells Fargo Bank

 

12,852

 

1.52

 

USD

 

21/08/2017

 

16/02/2018

 

Wells Fargo Bank

 

19,047

 

1.47

 

USD

 

25/08/2017

 

22/12/2017

 

Total as of September30, 2017

 

665,799

 

 

 

 

 

 

 

 

 

 

During the period ended September 30, 2017, there were no issues subordinated bonds.

 

54



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the year ended as of December 31, 2016, Banco de Chile issued bonds by an amount of Ch$1,420,037 million, of which corresponds to which correspond to Current Bonds, Short-Term Bonds and Subordinated bonds by an amount of Ch$804,979 million, Ch$532,852 million and Ch$82,206 million respectively, according to the following details:

 

Current Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Annual issue
rate %

 

Currency

 

Issue date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIAR0613

 

8,497

 

10

 

3.60

 

UF

 

29/01/2016

 

29/01/2026

 

BCHIAR0613

 

10,869

 

10

 

3.60

 

UF

 

18/02/2016

 

18/02/2026

 

BCHIBJ0915

 

53,553

 

10

 

2.90

 

UF

 

25/05/2016

 

25/05/2026

 

BCHIBF0915

 

79,626

 

8

 

2.70

 

UF

 

25/05/2016

 

25/05/2024

 

BCHIBK0915

 

53,485

 

11

 

2.90

 

UF

 

25/05/2016

 

25/05/2027

 

BCHIBL1115

 

79,806

 

11

 

2.90

 

UF

 

25/05/2016

 

25/05/2027

 

BCHIBA0815

 

53,480

 

5

 

2.50

 

UF

 

29/06/2016

 

29/06/2021

 

BCHIBI1115

 

80,405

 

10

 

2.90

 

UF

 

29/06/2016

 

29/06/2026

 

BCHIBB0815

 

6,706

 

6

 

2.50

 

UF

 

05/07/2016

 

05/07/2022

 

BCHIBB0815

 

46,950

 

6

 

2.50

 

UF

 

06/07/2016

 

06/07/2022

 

BONO USD

 

19,705

 

5

 

1.97

 

USD

 

05/08/2016

 

05/08/2021

 

BONO USD

 

68,060

 

5

 

1.96

 

USD

 

01/09/2016

 

01/09/2021

 

BCHIBM0815

 

85,148

 

12

 

2.90

 

UF

 

28/09/2016

 

28/09/2028

 

BONO CHF

 

101,560

 

8

 

0.25

 

CHF

 

11/11/2016

 

11/11/2024

 

BONO JPY

 

57,129

 

5

 

0.35

 

JPY

 

21/12/2016

 

21/12/2021

 

Total as of December 31, 2016

 

804,979

 

 

 

 

 

 

 

 

 

 

 

 

55



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                               Debt Issued, continued:

 

Short Term Bonds

 

Counterparty

 

Amount
MCh$

 

Annual interest
rate %

 

Currency

 

Issued date

 

Maturity date

 

Merrill Lynch

 

14,717

 

0.94

 

USD

 

04/01/2016

 

05/07/2016

 

JP. Morgan Chase

 

30,879

 

0.70

 

USD

 

05/01/2016

 

04/04/2016

 

Wells Fargo Bank

 

10,883

 

0.62

 

USD

 

14/01/2016

 

13/04/2016

 

Citibank N.A.

 

10,810

 

0.95

 

USD

 

25/01/2016

 

22/07/2016

 

Citibank N.A.

 

10,723

 

0.75

 

USD

 

27/01/2016

 

23/05/2016

 

Citibank N.A.

 

11,362

 

0.95

 

USD

 

28/01/2016

 

27/07/2016

 

Citibank N.A.

 

3,551

 

0.75

 

USD

 

28/01/2016

 

27/05/2016

 

Merrill Lynch

 

3,535

 

0.90

 

USD

 

03/02/2016

 

02/08/2016

 

Merrill Lynch

 

10,745

 

0.68

 

USD

 

03/02/2016

 

04/05/2016

 

JP. Morgan Chase

 

19,943

 

0.65

 

USD

 

04/04/2016

 

01/07/2016

 

Merrill Lynch

 

4,689

 

1.25

 

USD

 

04/05/2016

 

28/04/2017

 

Merrill Lynch

 

13,296

 

0.95

 

USD

 

06/05/2016

 

03/11/2016

 

Citibank N.A.

 

12,217

 

0.77

 

USD

 

10/05/2016

 

08/09/2016

 

Wells Fargo Bank

 

10,181

 

1.07

 

USD

 

10/05/2016

 

10/02/2017

 

Merrill Lynch

 

10,203

 

0.56

 

USD

 

11/05/2016

 

12/07/2016

 

Citibank N.A.

 

41,097

 

0.59

 

USD

 

12/05/2016

 

11/07/2016

 

Citibank N.A.

 

10,274

 

0.98

 

USD

 

12/05/2016

 

09/11/2016

 

Citibank N.A.

 

18,155

 

0.79

 

USD

 

16/05/2016

 

16/09/2016

 

Citibank N.A.

 

27,614

 

0.59

 

USD

 

18/05/2016

 

18/07/2016

 

Citibank N.A.

 

1,990

 

0.98

 

USD

 

15/06/2016

 

15/11/2016

 

Wells Fargo Bank

 

11,462

 

1.25

 

USD

 

22/06/2016

 

21/06/2017

 

JP. Morgan Chase

 

10,314

 

0.70

 

USD

 

01/07/2016

 

03/10/2016

 

Merrill Lynch

 

13,266

 

0.71

 

USD

 

05/07/2016

 

04/10/2016

 

Citibank N.A.

 

33,133

 

1.04

 

USD

 

06/07/2016

 

05/01/2017

 

Wells Fargo Bank

 

3,330

 

1.02

 

USD

 

07/07/2016

 

28/12/2016

 

Merrill Lynch

 

6,660

 

1.00

 

USD

 

07/07/2016

 

09/01/2017

 

Citibank N.A.

 

3,304

 

0.74

 

USD

 

11/07/2016

 

19/10/2016

 

Merrill Lynch

 

3,282

 

1.02

 

USD

 

13/07/2016

 

09/01/2017

 

Wells Fargo Bank

 

1,969

 

0.84

 

USD

 

13/07/2016

 

10/11/2016

 

Wells Fargo Bank

 

32,548

 

1.05

 

USD

 

14/07/2016

 

10/01/2017

 

Merrill Lynch

 

9,764

 

1.05

 

USD

 

14/07/2016

 

11/01/2017

 

Merrill Lynch

 

3,906

 

1.30

 

USD

 

14/07/2016

 

12/07/2017

 

JP. Morgan Chase

 

12,368

 

0.78

 

USD

 

14/07/2016

 

14/10/2016

 

Citibank N.A.

 

25,896

 

0.83

 

USD

 

15/07/2016

 

13/12/2016

 

Citibank N.A.

 

13,410

 

0.87

 

USD

 

09/09/2016

 

06/12/2016

 

Citibank N.A.

 

6,700

 

0.85

 

USD

 

12/09/2016

 

06/12/2016

 

Merrill Lynch

 

18,005

 

1.26

 

USD

 

07/10/2016

 

05/04/2017

 

JP. Morgan Chase

 

12,739

 

1.06

 

USD

 

14/10/2016

 

15/02/2017

 

Citibank N.A.

 

33,932

 

0.91

 

USD

 

18/11/2016

 

15/02/2017

 

Total as of December 31, 2016

 

532,852

 

 

 

 

 

 

 

 

 

 

Subordinated bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Annual issue
rate %

 

Currency

 

Issued date

 

Maturity date

 

UCHIG1111

 

30,797

 

25

 

3.75

 

UF

 

18/08/2016

 

18/08/2041

 

UCHIG1111

 

9,258

 

25

 

3.75

 

UF

 

01/09/2016

 

01/09/2041

 

UCHIG1111

 

42,151

 

25

 

3.75

 

UF

 

02/09/2016

 

02/09/2041

 

Total as of December 31, 2016

 

82,206

 

 

 

 

 

 

 

 

 

 

 

 

56



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the periods of September 2017 and December 2016, the Bank has not been in default of principal and interest on its debt instruments. Likewise, there have been no breaches of covenants and other commitments associated with the debt instruments issued.

 

23.                    Other Financial Obligations:

 

At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other Chilean obligations

 

83,589

 

149,603

 

Public sector obligations

 

34,251

 

36,596

 

Total

 

117,840

 

186,199

 

 

24.                    Provisions:

 

(a)                       At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provisions for minimum dividends (*)

 

236,047

 

285,233

 

Provisions for personnel benefits and payroll expenses

 

76,831

 

83,345

 

Provisions for contingent loan risks

 

54,732

 

53,681

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions (**)

 

213,252

 

213,252

 

Country risk provisions

 

6,783

 

4,620

 

Other provisions for contingencies

 

21,791

 

21,893

 

Total

 

609,436

 

662,024

 

 


(*)                  See Note No. 27 (d).

 

(**)           During year 2016, was provisioned Ch$52,075 million as additional provisions. See Note No. 24 (b).

 

57



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(b)                       The following table shows the changes in provisions and accrued expenses during the period 2017 and 2016:

 

 

 

Minimum
dividends

 

Personnel
benefits and
payroll

 

Contingent
loan Risks

 

Additional
loan
provisions

 

Country risk
provisions and
other
contingencies

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2016

 

324,469

 

74,791

 

59,213

 

161,177

 

19,393

 

639,043

 

Provisions established

 

217,123

 

47,564

 

 

52,075

 

8,563

 

325,325

 

Provisions used

 

(324,469

)

(51,311

)

 

 

 

(375,780

)

Provisions released

 

 

 

(8,382

)

 

(84

)

(8,466

)

Balances as of September 30, 2016

 

217,123

 

71,044

 

50,831

 

213,252

 

27,872

 

580,122

 

Provisions established

 

68,110

 

20,258

 

2,850

 

 

 

91,218

 

Provisions used

 

 

(7,957

)

 

 

 

(7,957

)

Provisions released

 

 

 

 

 

(1,359

)

(1,359

)

Balances as of December 31, 2016

 

285,233

 

83,345

 

53,681

 

213,252

 

26,513

 

662,024

 

Provisions established

 

236,047

 

48,943

 

1,051

 

 

2,163

 

288,204

 

Provisions used

 

(285,233

)

(55,457

)

 

 

 

(340,690

)

Provisions released

 

 

 

 

 

(102

)

(102

)

Balances as of September 30, 2017

 

236,047

 

76,831

 

54,732

 

213,252

 

28,574

 

609,436

 

 

(c)                      Provisions for personnel benefits and payroll:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Compliance bonuses provision

 

31,842

 

37,868

 

Staff accrued vacation provision

 

25,498

 

25,539

 

Staff severance indemnities

 

7,972

 

8,851

 

Other personnel benefits provision

 

11,519

 

11,087

 

Total

 

76,831

 

83,345

 

 

58



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(d)                     Staff severance indemnities:

 

(i)                        Movement in the staff severance indemnities are as follow:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Present value of the obligations at the beginning of the year

 

8,851

 

10,728

 

Increase (Decrease) in provision

 

165

 

285

 

Benefit paid

 

(1,044

)

(1,788

)

Effect of change in actuarial factors

 

 

 

Total

 

7,972

 

9,225

 

 

(ii)                     Net benefits expenses:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

(Decrease) Increase in provisions

 

(170

)

(126

)

Interest cost of benefits obligations

 

335

 

411

 

Effect of change in actuarial factors

 

 

 

Net benefit expenses

 

165

 

285

 

 

(iii)                  Factors used in the calculation of the provision:

 

The main assumptions used in the determination of severance indemnity obligations for the Bank’s plan are shown below:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

%

 

%

 

 

 

 

 

 

 

Discount rate

 

4.29

 

4.29

 

Salary increase rate

 

4.56

 

4.56

 

Payment probability

 

99.99

 

99.99

 

 

The most recent actuarial valuation of the staff severance indemnities provision was carried out during the year ended December 31, 2016.

 

59



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(e)                        Changes in compliance bonuses provision:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1

 

37,868

 

34,307

 

Provisions established

 

25,629

 

27,669

 

Provisions used

 

(31,655

)

(33,300

)

Provisions release

 

 

 

Total

 

31,842

 

28,676

 

 

(f)                         Changes in staff accrued vacation provision:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1

 

25,539

 

25,480

 

Provisions established

 

4,908

 

5,100

 

Provisions used

 

(4,949

)

(4,289

)

Provisions release

 

 

 

Total

 

25,498

 

26,291

 

 

(g)                      Employee benefits share-based provision:

 

As of September 30, 2017 and 2016, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of September 30, 2017 and December 31, 2016, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$54,732 million (Ch$53,681 million in December 2016).  See Note No. 26 (d).

 

60



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

25.                    Other Liabilities:

 

At the end of each period, the composition of the item is as follows:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable (*)

 

157,871

 

146,432

 

Income received in advance

 

5,435

 

6,077

 

Dividends payable

 

1,280

 

1,310

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Documents intermediated (**)

 

45,829

 

52,314

 

Cobranding

 

35,220

 

47,462

 

VAT debit

 

11,854

 

12,549

 

Securities unliquidated

 

1,302

 

12,376

 

Insurance payments

 

737

 

163

 

Outstanding transactions

 

485

 

757

 

Others

 

12,920

 

12,586

 

Total

 

272,933

 

292,026

 

 


(*)             It comprises obligations that do not correspond to transactions inside the ordinary course of business, such as withholding tax, social security contributions, balances of prices for the purchase of materials and provisions for expenses pending payment.

 

(**)      This item mainly includes financing of simultaneous operations performed by subsidiary Banchile Corredores de Bolsa S.A.

 

61



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments:

 

(a)                       Commitments and responsibilities accounted for in off-balance-sheet accounts:

 

In order to satisfy its customers’ needs, the Bank entered into several irrevocable commitments and contingent obligations. Although these obligations are not recognized in the Statement of Financial Position, they contain credit risks and, therefore, form part of the Bank’s overall risk.

 

The Bank and its subsidiaries keep recorded in off-balance sheet accounts the main balances related to commitments or with responsibilities inherent to the course of its normal business:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and sureties

 

313,177

 

279,362

 

Confirmed foreign letters of credit

 

54,775

 

64,044

 

Issued letters of credit

 

97,312

 

152,118

 

Bank guarantees

 

2,180,562

 

2,150,307

 

Freely disposition credit lines

 

7,360,721

 

7,572,687

 

Other credit commitments

 

76,974

 

148,190

 

 

 

 

 

 

 

Transactions on behalf of third parties

 

 

 

 

 

Documents in collections

 

203,593

 

137,259

 

Third-party resources managed by the Bank:

 

 

 

 

 

Financial assets managed on behalf of third parties

 

7,651

 

39,714

 

Other assets managed on behalf of third parties

 

 

 

Financial assets acquired on its own behalf

 

178,284

 

174,022

 

Other assets acquired on its own behalf

 

 

 

 

 

 

 

 

 

Custody of securities

 

 

 

 

 

Securities held in safe custody in the Bank and subsidiaries

 

12,551,983

 

9,586,026

 

Securities held in safe custody in other entities

 

6,819,406

 

5,607,815

 

Total

 

29,844,438

 

25,911,544

 

 

62



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(b)                     Lawsuits and legal proceedings:

 

(b.1)          Normal judicial contingencies in the industry:

 

At the date of issuance of these interim condensed consolidated financial statements, there are legal actions filed against the Bank and its subsidiaries related with the ordinary course operations. As of September 30, 2017 the Bank and its subsidiaries maintain provisions for judicial contingencies amounting to Ch$21,528 million (Ch$21,630 million as of December 31, 2016), which are part of the item “Provisions” in the Statement of Financial Position.

 

The most significant lawsuit corresponds to the collective lawsuit filed by the National Consumer Service (Servicio Nacional del Consumidor) in accordance with Law No. 19,496 before the 12th Civil Court of Santiago. This legal action seeks to challenge certain clauses of the “Person Products Unified Agreement” (Contrato Unificado de Productos de Personas) regarding overdraft fees on credit lines and validity of the tacit consent to changes in rates, charges and other conditions in consumer contracts. To date, the probationary period has been concluded.

 

The estimated end dates of the respective legal contingencies are as follows:

 

 

 

As of September 30, 2017

 

 

 

2017

 

2018

 

2019

 

2020

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

 

21,456

 

72

 

 

21,528

 

 

(b.2)          Contingencies for significant lawsuits in courts:

 

As of September 30, 2017 and December 31, 2016 there are not significant lawsuits in court that affect or may affect these interim condensed consolidated financial statements.

 

63



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted by operations:

 

i.                            In subsidiary Banchile Administradora General de Fondos S.A.:

 

In compliance with Article No, 12 of Law No, 20,712, Banchile Administradora General de Fondos S.A., has designated Banco de Chile as the representative of the beneficiaries of the guarantees it has established, and in such role the Bank has issued bank guarantees totaling UF 2,771,700, maturing January 10, 2018 (UF 2,642,000, maturing on January 10, 2017 as of December 31, 2016). The subsidiary took a policy with Mapfre Seguros Generales S.A. for the Real State Funds by a guaranteed amount of UF 342,900.

 

As of September 30, 2017 and December 31, 2016 the Bank has not guaranteed mutual funds.

 

In compliance with the stablished by the Superintendence of Securities and Insurance in letter f) of Circular 1,894 of September 24, 2008, the entity has constituted guarantees for the benefit of the investors by portfolio management. This guarantee corresponds to a bank guarantee for UF 372,200, with maturity on January 10, 2018.

 

ii.                        In subsidiary Banchile Corredores de Bolsa S.A.:

 

For the purposes of ensuring correct and complete compliance with all of its obligations as Stock Brokerage entity, in conformity with the provisions from Article 30 and subsequent of Law 18,045 on Securities Markets, the subsidiary established a guarantee in an insurance policy for UF 20,000, insured by HDI Seguros de Garantía y Créditos S.A., that matures April 22, 2018, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

 

 

September

 

December

 

 

 

2017

 

2016

 

Guarantees:

 

MCh$

 

MCh$

 

Shares delivered to cover simultaneous forward sales transactions:

 

 

 

 

 

Santiago Securities Exchange, Stock Exchange

 

21,539

 

17,750

 

Electronic Chilean Securities Exchange, Stock Exchange

 

23,534

 

22,473

 

 

 

 

 

 

 

Fixed income securities to guarantee CCLV system, Santiago Securities Exchange, Stock Exchange

 

3,977

 

2,992

 

Fixed income securities to guarantee equity lending, Electronic Chilean Securities Exchange, Stock Exchange

 

 

 

Shares delivered to guarantee equity lending, Electronic Chilean Securities Exchange, Stock Exchange

 

 

610

 

Santiago Securities Exchange, Stock Exchange

 

 

884

 

Total

 

49,050

 

44,709

 

 

64



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted, continued:

 

ii.                        In subsidiary Banchile Corredores de Bolsa S.A., continued:

 

In conformity with the internal regulation of the stock exchange in which this subsidiary participates, and in order to guarantee the correct performance of the stockbroker, the Company established a pledge over 1,000,000 shares of the Santiago Stock Exchange, in favor of that institution, as stated in the Public Deed dated September 13, 1990 before the notary of Santiago Mr. Raul Perry Pefaur, and over a share of the Electronic Chilean Stock Exchange, in favor of that Institution, as stated in a contract signed between both entities dated May 16, 1990.

 

Banchile Corredores de Bolsa S.A. maintains in force a Comprehensive Securities Insurance Policy with AIG Chile - Compañía de Seguros Generales S.A. with maturity on January 2, 2018, this considers matters of employee fidelity, physical losses, falsification or adulteration, counterfeit currency, for a coverage amount equivalent to US $ 10,000,000.

 

According to disposition of Chilean Central Bank, it was constituted a bank guarantee corresponding to UF 10,500, with purposes to comply with the requirements of the SOMA contract (Contract for Service of System Open Market Operations) of the Chilean Central Bank. This bank guarantee is readjustable in UF to fixed term, non-endorsable with maturity of July 20, 2018.

 

It was constituted a bank guarantee No. 358131-4 for UF 229,100, in benefit of the investors with contracts of portfolio management.  This bank guarantee is readjustable in UF to fixed term, non-endorsable with maturity of January 10, 2018.

 

It was constituted a cash guarantee for US$122,494.32, whose purpose is to guarantee compliance with the obligations contracted by operations made through Pershing.

 

iii.                    In subsidiary Banchile Corredores de Seguros Ltda.:

 

According to established in article No. 58, letter D of D.F.L. 251, as of September 30, 2017 the entity maintains two insurance policies which protect it against of possible damages that it could affect it, due to infractions of the law, regulations and complementary rules that regulate insurance brokers, especially when the non-compliance comes from acts, errors or omissions of the broker, its representatives, agents or dependents that participate in the intermediation.

 

The contracted policies are:

 

Matter insured

 

Amount Insured (UF)

 

 

 

 

 

Errors and omissions liability policy

 

60,000

 

Civil liability policy

 

500

 

 

65



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(d)                     Provisions for contingencies loans:

 

Established provisions for credit risk from contingencies operations are the followings:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Freely disposition credit lines

 

31,822

 

30,799

 

Bank guarantees provision

 

19,421

 

19,159

 

Guarantees and sureties provision

 

2,879

 

3,028

 

Letters of credit provision

 

336

 

509

 

Other credit commitments

 

274

 

186

 

Total

 

54,732

 

53,681

 

 

(e)                      On January 30, 2014, the Superintendency of Securities and Insurance of Chile brought administrative charges against Banchile Corredores de Bolsa S.A. for the alleged infringement of the second paragraph of Article 53 of Security Market Law in relation to certain specific transactions performed during the years 2009, 2010 and 2011 related to Sociedad Química y Minera de Chile S.A.’s shares (SQM).  In relation with the preceding, the second paragraph of Article 53 of Security Market Law states that “…no person may engage in transactions or induce or attempt to induce the purchase or sale of securities, whether or not governed by this Act, by means of any misleading or deceptive act, practice, mechanism or artifice….”

 

On October 30, 2014, the Superintendency of Securities and Insurance of Chile (“SVS”) imposed a fine of UF 50,000 on Banchile Corredores de Bolsa S.A., for infraction to de second paragraph of Article 53 of the Securities Market Law in relation to certain transaction of SQM-A’s shares intermediated by the Company in 2011.

 

Banchile Corredores de Bolsa S.A., filed before the Eleventh Civil Court of Santiago a claim against Exempt Resolution No. 270 of October 30, 2014 of the Superintendency of Securities and Insurance (SVS), requesting the annulment of the fine. This claim was accrued to the trial due No. 25.795-2014, of the 22nd Civil Court of Santiago. To date the evidence stage has expired and some court proceedings are pending.

 

According to the provisions policy, the company has not made provisions because in this trial has not been pronounce the judgment, and as well the consideration of the legal advisor in charge of it, believe that there are solid grounds for the claim to be accepted.

 

66



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity:

 

(a)  Accounting equity:

 

(i)        Authorized, subscribed and paid shares:

 

As of September 30, 2017, the paid-in capital of Banco de Chile is represented by 99,444,132,192 registered shares (97,624,347,430 shares as of December 31, 2016), with no par value, fully subscribed and paid.

 

(ii)     Shares:

 

(ii.1)                       On June 13, 2017, Banco de Chile informs regarding the capitalization of 40% of the distributable net income obtained during the fiscal year ending the 31st of December, 2016, through the issuance of fully paid-in shares, agreed in the Extraordinary Shareholders Meeting held on the 23th of March, 2017, where it was agreed to increase the Bank´s capital in the amount of Ch$133,353,827,359 through the issuance of 1,819,784,762 fully paid-in shares, of no par value, payable through the distributable net income for the year 2016 that was not distributed as dividends, as agreed at the Ordinary Shareholders Meeting held on the same day.

 

The issuance of fully in paid shares was registered in the Superintendency of Banks and Financial Institutions of Chile (“SBIF”) with the No.1/2017, on July 11, 2017.

 

The Board of Directors of Banco de Chile, at the meeting No.2,862, dated July 13, 2017, set July 27, 2017, as the date for issuance and distribution of the fully paid in shares.

 

(ii.2)                       The following table shows the changes in share from December 31, 2015 to September 30, 2017:

 

 

 

Total

 

 

 

Ordinary
Shares

 

 

 

 

 

Total shares as of December 31, 2015

 

96,129,146,433

 

 

 

 

 

Capitalization of earning — Issue fully paid-in shares

 

1,495,200,997

 

 

 

 

 

Total shares as of September 30, 2016

 

97,624,347,430

 

 

 

 

 

Total shares as of December 31, 2016

 

97,624,347,430

 

 

 

 

 

Capitalization of earning — Issue fully paid-in shares (*)

 

1,819,784,762

 

 

 

 

 

Total shares as September 30, 2017

 

99,444,132,192

 

 


(*) See Note No. 5 (g) (a).

 

67



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity, continued:

 

(b)                     Distributable income:

 

In accordance with the Bank of Chile’s bylaws in which establish that for the purposes of articles 24, 25 and 28 of Law No. 19,396 and the agreement of November 8, 1996, concluded between the Central Bank of Chile and the Parent Company of Banco de Chile S.A., the net distributable profit of Banco de Chile, shall be that which results from lowering or adding to net income for the year, price-Level restatement of the value of paid-in capital and reserves by effects of the variation of the Consumer Price Index between November of the previous year and November of the current year. This transitional article, which was approved at an Extraordinary Shareholders’ Meeting held on March 25, 2010, will remain in force until the obligation referred in Law 19,396 maintained by the Parent Company of Banco de Chile S.A. is completely paid off directly or indirectly through its subsidiary SAOS S.A.. The above described agreement was submitted under consideration to the Council of the Central Bank of Chile, institution which, in an ordinary session held on December 3, 2009, decided to resolve favorably the proposal.

 

The distributable income for the period ended as of September 30, 2017 ascend to Ch$393,412 million (Ch$475,388 million as of December 31, 2016).

 

As stated, the retention of earnings for the year ended  December 31, 2016,  made in March of 2017 amounted to Ch$76,861 million (the retention of earnings for the year ended December 31, 2015,  made in March of 2016 amounted to Ch$95,467 million).

 

(c)                       Approval and payment of dividends:

 

At the Bank Ordinary Shareholders’ Meeting held on March 23, 2017 it was approved the distribution and payment of dividend No. 205 of Ch$2.92173783704 per share of the Banco de Chile, with charged to the net distributable income for the year ended December 31, 2016. The amount of the dividend paid in year 2017 amounts to Ch$342,034 million.

 

At the Bank Ordinary Shareholders’ Meeting held on March 24, 2016 it was approved the distribution and payment of dividend No. 204 of Ch$3.37534954173 per share of Banco de Chile, with charged to the net distributable income for the year ended December 31, 2016. The amount of the dividend paid in year 2016 amounts to Ch$366,654 million.

 

(d)                      Provision for minimum dividends:

 

As of January 2016, the Board of Directors established, for minimum dividend purpose, a 60% provision on net distributable income. Accordingly, the Bank recorded in the liability under the item “Provisions” an amount of Ch$236,047 million (Ch$285,233 million in December 2016), reflecting as a counterpart an equity reduction for the same amount in the item “Retained earnings”.

 

68



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity, continued:

 

(e)                      Earnings per share:

 

(i)                          Basic earnings per share:

 

Basic earnings per share are determined by dividing the net income attributable to the Bank ordinary equity holders in a period between the weighted average number of shares outstanding during that period, excluding the average number of own shares held throughout the period.

 

(ii)                     Diluted earnings per share:

 

In order to calculate the diluted earnings per share, both the amount of income attributable to common shareholders and the weighted average number of shares outstanding, net of own shares, must be adjusted for all the inherent dilutive effects to the potential common shares (stock options, warrants and convertible debt).

 

Accordingly, the basic and diluted earnings per share at September 30, 2017 and 2016 were determined as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

Basic earnings per share:

 

 

 

 

 

Net profits attributable to ordinary equity holders of the bank (in million Chilean pesos)

 

433,660

 

428,215

 

Weighted average number of ordinary shares (*)

 

99,444,132,192

 

99,444,132,192

 

Earning per shares (in Chilean pesos)

 

4.36

 

4.31

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

Net profits attributable to ordinary equity holders of the bank (in million Chilean pesos)

 

433,660

 

428,215

 

Weighted average number of ordinary shares (*)

 

99,444,132,192

 

99,444,132,192

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

99,444,132,192

 

99,444,132,192

 

Diluted earnings per share (in Chilean pesos)

 

4.36

 

4.31

 

 


(*)             The year 2016, considers the number of fully paid-in shares issued on July 27, 2017.

 

As of September 30, 2017 and 2016, the Bank does not have instruments that generate dilutive effects.

 

69



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity, continued:

 

(f)                       Other comprehensive income:

 

This item includes the following concepts:

 

The adjustment of cash flow hedge derivatives comprises the portion of income recorded in hedge instruments’ equity in a cash flow hedge. During the period 2017 it was made a credit to equity for Ch$9,354 million (charge to equity of Ch$22,535 million during the period 2016). The income tax effect presented a charge to equity of Ch$2,385 million (credit of Ch$5,408 million in September 2016).

 

The valuation adjustment of investments available for sale originates from fluctuations in the fair value of such portfolio, with a charge or credit to equity. During the period 2017, it was made a credit to equity for Ch$2,956 million (charge of Ch$50,830 million during the period 2016). The deferred tax effect meant a charge to equity of Ch$752 million (credit for Ch$12,201 million in September 2016).

 

The cumulative translation adjustment is due to the Bank’s valuation of its permanent investments abroad, since it recognizes the effects of exchange differences on these items in equity. There were no variations for this concept (charge to equity of $59 million during the period 2016).

 

70



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.                    Interest Revenue and Expenses:

 

(a)                     On the closing date of the Financial Statement, the composition of interest and indexation income, excluding hedge results, are as follows:

 

 

 

September 2017

 

September 2016

 

 

 

Interest

 

UF
Indexation

 

Prepaid
fees

 

Total

 

Interest

 

UF
Indexation

 

Prepaid
fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

523,436

 

59,403

 

5,305

 

588,144

 

529,760

 

118,537

 

1,893

 

650,190

 

Consumer loans

 

453,767

 

832

 

7,052

 

461,651

 

448,396

 

1,225

 

7,018

 

456,639

 

Residential mortgage loans

 

206,653

 

82,362

 

3,465

 

292,480

 

194,674

 

149,560

 

2,992

 

347,226

 

Financial investment

 

19,111

 

2,106

 

 

21,217

 

20,168

 

4,981

 

 

25,149

 

Repurchase agreements

 

1,230

 

 

 

1,230

 

1,161

 

 

 

1,161

 

Loans to banks

 

11,917

 

 

 

11,917

 

24,793

 

 

 

24,793

 

Other interest and UF indexation revenue

 

2,822

 

963

 

 

3,785

 

1,122

 

1,511

 

 

2,633

 

Total

 

1,218,936

 

145,666

 

15,822

 

1,380,424

 

1,220,074

 

275,814

 

11,903

 

1,507,791

 

 

The amount of interest recognized on a received basis for impaired portfolio in the period 2017 amounts to Ch$4,373 million (Ch$3,812 million in September 2016).

 

(b)                       At the period end, the stock of interest and UF indexation not recognized in income is the following:

 

 

 

September 2017

 

September 2016

 

 

 

Interest

 

UF
Indexation

 

Total

 

Interest

 

UF
Indexation

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

8,132

 

1,107

 

9,239

 

8,019

 

1,263

 

9,282

 

Residential mortgage loans

 

2,773

 

1,393

 

4,166

 

2,456

 

2,056

 

4,512

 

Consumer loans

 

48

 

16

 

64

 

70

 

14

 

84

 

Total

 

10,953

 

2,516

 

13,469

 

10,545

 

3,333

 

13,878

 

 

71



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.                    Interest Revenue and Expenses, continued:

 

(c)                        At each period end, interest and UF indexation expenses excluding hedge results, are detailed as follows:

 

 

 

September 2017

 

September 2016

 

 

 

Interest

 

UF
Indexation

 

Total

 

Interest

 

UF
Indexation

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

206,785

 

19,810

 

226,595

 

238,660

 

47,137

 

285,797

 

Debt securities issued

 

138,331

 

57,782

 

196,113

 

139,836

 

102,205

 

242,041

 

Other financial obligations

 

1,145

 

89

 

1,234

 

1,230

 

243

 

1,473

 

Repurchase agreements

 

4,070

 

 

4,070

 

4,543

 

 

4,543

 

Obligations with banks

 

13,947

 

 

13,947

 

10,012

 

 

10,012

 

Demand deposits

 

150

 

3,348

 

3,498

 

470

 

4,930

 

5,400

 

Other interest and UF indexation expenses

 

1

 

348

 

349

 

 

413

 

413

 

Total

 

364,429

 

81,377

 

445,806

 

394,751

 

154,928

 

549,679

 

 

(d)                       As of September 30, 2017 and 2016, the Bank uses cross currency and interest rate swaps to hedge its position on movements on the fair value of corporate bonds and commercial loans and cross currency swaps to hedge the risk of variability of obligations flows with foreign banks and bonds issued in foreign currency.

 

 

 

September 2017

 

September 2016

 

 

 

Income

 

Expense

 

Total

 

Income

 

Expense

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from fair value accounting hedges

 

2,869

 

 

2,869

 

54

 

 

54

 

Loss from fair value accounting hedges

 

(4,018

)

 

(4,018

)

(6,937

)

 

(6,937

)

Gain from cash flow accounting hedges

 

161,383

 

120,583

 

281,966

 

266,092

 

285,867

 

551,959

 

Loss from cash flow accounting hedges

 

(136,887

)

(165,784

)

(302,671

)

(322,009

)

(267,073

)

(589,082

)

Net gain on hedge items

 

(2,200

)

 

(2,200

)

1,152

 

 

1,152

 

Total

 

21,147

 

(45,201

)

(24,054

)

(61,648

)

18,794

 

(42,854

)

 

(e)                        At each period end, the summary of interest, is as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

1,380,424

 

1,507,791

 

Interest expense

 

(445,806

)

(549,679

)

 

 

 

 

 

 

Subtotal interest income

 

934,618

 

958,112

 

 

 

 

 

 

 

Net gain (loss) from accounting hedges

 

(24,054

)

(42,854

)

 

 

 

 

 

 

Total net interest income

 

910,564

 

915,258

 

 

72



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

29.                    Income and Expenses from Fees and Commissions:

 

The income and expenses for commissions that are shown in the Interim Condensed Consolidated Statements of Income for the period correspond to the following items:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Commission income

 

 

 

 

 

Card services

 

115,755

 

106,657

 

Investments in mutual funds and others

 

63,660

 

59,373

 

Collections and payments

 

37,517

 

36,646

 

Portfolio management

 

32,889

 

29,811

 

Fees for insurance transactions

 

22,426

 

20,754

 

Guarantees and letters of credit

 

18,227

 

17,232

 

Trading and securities management

 

13,543

 

10,362

 

Use of distribution channel

 

13,521

 

13,998

 

Brand use agreement

 

10,869

 

10,625

 

Financial advisory services

 

3,853

 

3,499

 

Lines of credit and overdrafts

 

3,776

 

4,505

 

Other commission earned

 

14,518

 

14,186

 

Total commissions income

 

350,554

 

327,648

 

 

 

 

 

 

 

Commission expenses

 

 

 

 

 

Credit card transactions

 

(69,468

)

(72,118

)

Interbank transactions

 

(9,576

)

(7,282

)

Securities transactions

 

(4,961

)

(2,540

)

Collections and payments

 

(4,761

)

(4,759

)

Sales force

 

(54

)

(442

)

Other commission

 

(534

)

(360

)

Total commissions expenses

 

(89,354

)

(87,501

)

 

73



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

30.                    Net Financial Operating Income:

 

The gains (losses) from trading and brokerage activities are detailed as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Financial assets held-for-trading

 

45,785

 

46,461

 

Sale of available-for-sale instruments

 

4,037

 

65,226

 

Sale of loan portfolios

 

3,571

 

4,930

 

Net income on other transactions

 

289

 

1,047

 

Trading derivative

 

(29,796

)

10,910

 

Total

 

23,886

 

128,574

 

 

31.                    Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Indexed foreign currency

 

79,082

 

83,056

 

Exchange difference, net

 

(4,359

)

(7,400

)

Gain from accounting hedges

 

(20,606

)

(68,525

)

Total

 

54,117

 

7,131

 

 

74



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.       Provisions for Loan Losses:

 

The change registered in income during the periods ended 2017 and 2016 due to provisions, are summarized as follows:

 

 

 

Loans and advance to

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

banks

 

Commercial Loans

 

Mortgage Loans

 

Consumer Loans

 

Subtotal

 

Contingent Loans

 

Total

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Provisions established:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

(57

)

 

 

 

 

 

 

 

 

 

 

 

(57

)

 

- Group provisions

 

 

 

(32,311

)

(32,388

)

(4,143

)

(2,384

)

(189,390

)

(182,750

)

(225,844

)

(217,522

)

(1,114

)

 

(226,958

)

(217,522

)

Provisions established, net

 

(57

)

 

(32,311

)

(32,388

)

(4,143

)

(2,384

)

(189,390

)

(182,750

)

(225,844

)

(217,522

)

(1,114

)

 

(227,015

)

(217,522

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

 

125

 

16,954

 

5,825

 

 

 

 

 

16,954

 

5,825

 

63

 

2,030

 

17,017

 

7,980

 

- Group provisions

 

 

 

 

 

 

 

 

 

 

 

 

6,352

 

 

6,352

 

Provisions realeased, net

 

 

125

 

16,954

 

5,825

 

 

 

 

 

16,954

 

5,825

 

63

 

8,382

 

17,017

 

14,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

(57

)

125

 

(15,357

)

(26,563

)

(4,143

)

(2,384

)

(189,390

)

(182,750

)

(208,890

)

(211,697

)

(1,051

)

8,382

 

(209,998

)

(203,190

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

(52,075

)

 

 

 

 

 

(52,075

)

 

 

 

(52,075

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

8,737

 

8,359

 

2,070

 

1,514

 

23,528

 

22,938

 

34,335

 

32,811

 

 

 

34,335

 

32,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses, net

 

(57

)

125

 

(6,620

)

(70,279

)

(2,073

)

(870

)

(165,862

)

(159,812

)

(174,555

)

(230,961

)

(1,051

)

8,382

 

(175,663

)

(222,454

)

 

In the opinion of the Administration, provisions constituting for credit risk cover all possible losses that may arise from the non-recovery of assets, according to the records examined by the Bank.

 

75



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

33.                    Personnel Expenses:

 

The composition of personnel expenses during the periods 2017 and 2016, are as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

176,479

 

171,282

 

Bonuses and incentives

 

31,126

 

38,319

 

Variable compensation

 

26,289

 

32,306

 

Lunch and health benefits

 

20,162

 

21,079

 

Gratifications

 

19,561

 

19,406

 

Staff severance indemnities

 

15,165

 

12,676

 

Training expenses

 

2,800

 

2,137

 

Other personnel expenses

 

13,497

 

14,029

 

Total

 

305,079

 

311,234

 

 

76



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

34.                    Administrative Expenses:

 

The composition of the item, is as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information technology and communications

 

51,173

 

50,677

 

Maintenance and repair of property and equipment

 

25,999

 

26,758

 

Office rental and equipment

 

19,475

 

19,201

 

Surveillance and securities transport services

 

8,980

 

9,802

 

Office supplies

 

6,534

 

6,478

 

External advisory services and professional services fees

 

6,375

 

6,382

 

Rent ATM area

 

5,435

 

5,736

 

Energy, heating and other utilities

 

4,211

 

4,316

 

Postal box, mail , postage and home delivery services

 

4,104

 

4,908

 

Insurance premiums

 

3,946

 

3,050

 

External service of financial information

 

3,503

 

2,989

 

Representation and travel expenses

 

2,967

 

3,248

 

Legal and notary expenses

 

2,756

 

2,411

 

External service of custody of documentation

 

2,406

 

2,109

 

Donations

 

1,881

 

1,487

 

Other general administrative expenses

 

13,897

 

15,520

 

Subtotal

 

163,642

 

165,072

 

 

 

 

 

 

 

Outsource services

 

 

 

 

 

Credit pre-evaluation

 

14,185

 

12,188

 

Data processing

 

8,920

 

8,047

 

External technological developments expenses

 

7,539

 

6,057

 

Certification and technology testing

 

4,532

 

4,410

 

Other

 

2,255

 

2,476

 

Subtotal

 

37,431

 

33,178

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Remunerations of the Board of Directors

 

1,880

 

1,867

 

Other Board expenses

 

362

 

496

 

Subtotal

 

2,242

 

2,363

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

22,901

 

25,591

 

Subtotal

 

22,901

 

25,591

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

6,837

 

6,624

 

Real estate contributions

 

2,027

 

2,051

 

Patents

 

943

 

972

 

Other taxes

 

804

 

951

 

Subtotal

 

10,611

 

10,598

 

Total

 

236,827

 

236,802

 

 

77



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

35.                    Depreciation, Amortization and Impairment:

 

(a)         The amounts corresponding to charges to results for depreciation and amortization during the periods 2017 and 2016, are detailed as follows:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

Depreciation of property and equipment (Note No. 16 (b))

 

19,466

 

18,461

 

Amortization of intangibles assets (Note No. 15 (b))

 

6,714

 

6,454

 

Total

 

26,180

 

24,915

 

 

(b)         As of September 30, 2017 and 2016 the composition of impairment expenses is the following:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of financial instruments

 

 

 

Impairment of properties and equipment (Note No. 16 (b))

 

1

 

4

 

Impairment of intangible assets (Note No. 15 (b))

 

 

 

Total

 

1

 

4

 

 

78



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

36.                    Other Operating Income:

 

During the periods 2017 and 2016, the Bank and its subsidiaries present other operating income, according to the following:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

3,772

 

3,698

 

Other income

 

31

 

33

 

Subtotal

 

3,803

 

3,731

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

 

Other provisions for contingencies

 

102

 

84

 

Subtotal

 

102

 

84

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Rental income

 

6,653

 

6,485

 

Credit card income

 

6,255

 

4,898

 

Expense recovery

 

2,927

 

2,378

 

Correspondent banks reimbursement

 

2,073

 

2,187

 

Gain from sale of leased assets

 

1,133

 

399

 

Gain on sale of property and equipment

 

598

 

101

 

Revaluation of prepaid monthly payments

 

329

 

666

 

Fiduciary and trustee commissions

 

194

 

184

 

Others

 

1,140

 

2,361

 

Subtotal

 

21,302

 

19,659

 

 

 

 

 

 

 

Total

 

21,302

 

23,474

 

 

79



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

37.                    Other Operating Expenses:

 

During the periods 2017 and 2016, the Bank and its subsidiaries present other operating expenses, according to the following:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Charge-off assets received in lieu of payment

 

2,453

 

2,935

 

Provisions for assets received in lieu of payment

 

1,156

 

695

 

Expenses to maintain assets received in lieu of payment

 

478

 

331

 

Subtotal

 

4,087

 

3,961

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

2,163

 

1,684

 

Other provisions for contingencies

 

 

6,879

 

Subtotal

 

2,163

 

8,563

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Leasings operational expenses

 

3,871

 

1,334

 

Write-offs for operating risks

 

2,445

 

2,375

 

Credit cards administration

 

2,219

 

3,160

 

Provisions and charge-offs of other assets

 

1,498

 

2,305

 

Expenses for charge-off leased assets recoveries

 

421

 

997

 

Credit life insurance

 

212

 

187

 

Contribution to other organisms

 

194

 

195

 

Civil lawsuits

 

117

 

90

 

Losses on sale of property and equipment

 

1

 

 

Others

 

1,443

 

1,298

 

Subtotal

 

12,421

 

11,941

 

 

 

 

 

 

 

Total

 

18,671

 

24,465

 

 

80



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions:

 

Related parties are considered to be those natural or legal persons who are in positions to directly or indirectly have significant influence through their ownership or management of the Bank and its subsidiaries, as set out in the Compendium of Accounting Standards and Chapter 12-4 of the current Compilation of Standards issued by the Chilean Superintendency of Banks and Financial Institutions (“SBIF”).

 

According to the above, the Bank has considered as related parties those natural or legal persons who have a direct participation or through third parties on bank ownership, where such participation exceeds 5% of the shares, and also people who, regardless of ownership, have authority and responsibility for planning, management and control of the activities of the entity or its subsidiaries. There also are considered as related the companies in which the parties related by ownership or management of the bank have a share which reaches or exceeds 5%, or has the position of director, general manager or equivalent.

 

81



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(a)                       Loans to related parties:

 

The following are the loans and accounts receivable and contingent loans, corresponding to related entities.

 

 

 

Production
Companies (*)

 

Investment
Companies (**)

 

Individuals (***)

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

287,002

 

164,309

 

116,239

 

151,004

 

8,897

 

8,296

 

412,138

 

323,609

 

Residential mortgage loans

 

 

 

 

 

33,563

 

31,921

 

33,563

 

31,921

 

Consumer loans

 

 

 

 

 

6,055

 

6,496

 

6,055

 

6,496

 

Gross loans

 

287,002

 

164,309

 

116,239

 

151,004

 

48,515

 

46,713

 

451,756

 

362,026

 

Allowance for loan losses

 

(1,158

)

(776

)

(381

)

(193

)

(254

)

(293

)

(1,793

)

(1,262

)

Net loans

 

285,844

 

163,533

 

115,858

 

150,811

 

48,261

 

46,420

 

449,963

 

360,764

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

11,780

 

12,266

 

18,236

 

762

 

 

 

30,016

 

13,028

 

Letters of credits

 

1,241

 

165

 

102

 

 

 

 

1,343

 

165

 

Foreign letters of credits

 

 

 

 

 

 

 

 

 

Banks guarantees

 

45,148

 

34,821

 

12,593

 

9,038

 

 

 

57,741

 

43,859

 

Freely disposition credit lines

 

29,910

 

37,105

 

32,699

 

31,430

 

15,703

 

15,897

 

78,312

 

84,432

 

Other contingencies loans

 

 

2,000

 

 

 

 

 

 

2,000

 

Total contingent loans

 

88,079

 

86,357

 

63,630

 

41,230

 

15,703

 

15,897

 

167,412

 

143,484

 

Provision for contingencies loans

 

(196

)

(210

)

(79

)

(84

)

(48

)

(32

)

(323

)

(326

)

Contingent loans, net

 

87,883

 

86,147

 

63,551

 

41,146

 

15,655

 

15,865

 

167,089

 

143,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by guarantee:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

14,212

 

17,742

 

77,885

 

82,760

 

50,184

 

48,272

 

142,281

 

148,774

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

2,021

 

2,900

 

 

 

 

3

 

2,021

 

2,903

 

Others (****)

 

51,803

 

21,147

 

13,853

 

13,993

 

2,024

 

1,743

 

67,680

 

36,883

 

Total collateral

 

68,036

 

41,789

 

91,738

 

96,753

 

52,208

 

50,018

 

211,982

 

188,560

 

 

82



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(a)                      Loans with related parties, continued:

 


(*)                       For these effects are considered productive companies, those that meet the following conditions:

 

i)                            They engage in production activities and generate a separate flow of income.

 

ii)                            Less than 50% of their assets are financial assets held-for-trading or investments.

 

(**)                Investment companies include those legal entities that do not meet the conditions for productive companies and are profit-oriented.

 

(***)         Individuals include key members of the management and correspond to those who directly or indirectly have authority and responsibility for planning, administrating and controlling the activities of the organization, including directors. This category also includes their family members who influence or are influenced by such individuals in their interactions with the organization.

 

(****)           These guarantees mainly correspond to shares and other financial guarantees.

 

(b)              Other assets and liabilities with related parties:

 

 

 

September

 

December

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

64,632

 

51,222

 

Transactions in the course of collection

 

47,987

 

7,537

 

Financial assets held-for-trading

 

15

 

 

Derivative instruments

 

276,083

 

147,046

 

Financial assets

 

7,726

 

15,129

 

Other assets

 

71,221

 

50,691

 

Total

 

467,664

 

271,625

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

153,556

 

194,503

 

Transactions in the course of payment

 

64,643

 

5,637

 

Repurchase agreements

 

40,942

 

34,710

 

Savings accounts and time deposits

 

180,604

 

267,925

 

Derivative instruments

 

295,795

 

151,398

 

Borrowings with banks

 

360,601

 

242,405

 

Other liabilities

 

48,485

 

60,307

 

Total

 

1,144,626

 

956,885

 

 

83



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(c)                       Income and expenses from related party transactions (*):

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

Income

 

Expense

 

Income

 

Expense

 

Type of income or expense recognized

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Profit/loss for interest

 

14,553

 

7,509

 

14,510

 

10,117

 

Profit/loss for commission and services

 

48,334

 

52,059

 

47,936

 

45,959

 

Profit/loss for financial operation

 

 

 

 

 

 

 

 

 

Derivative instruments (**)

 

21,549

 

49,864

 

32,605

 

39,118

 

Other financial operating

 

 

 

 

 

Released or established of provision for credit risk

 

 

369

 

368

 

 

Operating expenses

 

 

79,159

 

 

65,925

 

Other income and expenses

 

348

 

44

 

347

 

27

 

 


(*)             This detail does not constitute a Statement of Comprehensive Income for related party transactions since the assets with these parties are not necessarily equal to liabilities and each item reflects total income and expense and not those corresponding to exact transactions.

 

(**)      The outcome of derivative operations is presented net at each related counterparty level. Additionally, this line includes operations with local counterpart banks (unrelated) which have been novated by Comder Contraparte Central S.A. (Related entity) for centralized clearing purposes, which generated a net loss of Ch$48,481 million as of September 30, 2017 (net loss of Ch$28,699 million as of September 30, 2016).

 

(d)         Contracts with related parties:

 

During the period ended September 30, 2017, the Bank has signed, renewed or amended the contractual terms and conditions of the following contracts with related parties that do not correspond to the ordinary transactions with clients in general, for above UF 1.000:

 

Company name

 

Concept or description of the service

Redbanc S.A.

 

Operations management through ATM for credit and debit card

Transbank S.A.

 

Processing operations on credit and debit card transactions

Plaza Oeste S.A.

 

Office rentals

Plaza La Serena S.A.

 

Office rentals

Canal 13

 

Display of advertisements

Citigroup Inc.

 

Provision of banking and  financial services

Servipag S.A.

 

Collection and payment  services

Nexus S.A.

 

Processing on credit card services

Combanc S.A.

 

Clearing and settlement services for high amounts payments

Asociación de Bancos e Instituciones Financieras

 

Membership fee

 

84



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(e)                      Payments to key management personnel:

 

 

 

September

 

September

 

 

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

3,125

 

2,921

 

Short-term benefits

 

3,302

 

4,422

 

Severance pay

 

 

2,434

 

Paid based on shares

 

 

 

Total

 

6,427

 

9,777

 

 

Composition of key personnel:

 

 

 

No. of executives

 

 

 

September

 

September

 

 

 

2017

 

2016

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

CEOs of subsidiaries

 

6

 

7

 

Division Managers

 

14

 

14

 

Total

 

21

 

22

 

 

85



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(e)                      Directors’ expenses and remunerations:

 

 

 

Remunerations

 

Fees for attending
Board meetings

 

Fees for attending
Committees and
Subsidiary Board
meetings (1)

 

Consulting

 

Total

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Name of Directors

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

413

(*)

406

(*)

41

 

37

 

297

 

298

 

 

 

751

 

741

 

Andrónico Luksic Craig

 

129

 

126

 

4

 

7

 

 

 

 

 

133

 

133

 

Jorge Awad Mehech

 

14

 

42

 

6

 

20

 

26

 

74

 

 

 

46

 

136

 

Jaime Estévez Valencia

 

43

 

42

 

20

 

20

 

100

 

109

 

 

 

163

 

171

 

Gonzalo Menéndez Duque

 

43

 

42

 

18

 

19

 

90

 

89

 

8

 

20

 

159

 

170

 

Francisco Pérez Mackenna

 

43

 

42

 

17

 

14

 

60

 

47

 

 

 

120

 

103

 

Rodrigo Manubens Moltedo

 

43

 

42

 

20

 

18

 

39

 

34

 

 

 

102

 

94

 

Thomas Fürst Freiwirth

 

43

 

42

 

16

 

15

 

29

 

30

 

 

 

88

 

87

 

Jorge Ergas Heymann

 

14

 

42

 

6

 

12

 

17

 

43

 

 

 

37

 

97

 

Jean-Paul Luksic Fontbona

 

43

 

42

 

6

 

5

 

 

 

 

 

49

 

47

 

Alfredo Ergas Segal

 

29

 

 

13

 

 

34

 

 

 

 

76

 

 

Andrés Ergas Heymann

 

29

 

 

13

 

 

28

 

 

 

 

70

 

 

Other directors of subsidiaries

 

 

 

 

 

94

 

108

 

 

 

94

 

108

 

Total

 

886

 

868

 

180

 

167

 

814

 

832

 

8

 

20

 

1,888

 

1,887

 

 


(1)                      It includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda, of Ch$13 million (Ch$12 million in September 2016).

 

(*)                      It includes a provision of Ch$283 million (Ch$279 million in 2016) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to Ch$263 million (Ch$383 million in September 2016).

 

Travel and other related expenses amount to Ch$83million (Ch$74 million in September 2016).

 

86



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities:

 

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

 

Within the established framework includes the Product Control Unit, which is independent of the business areas and reports to the Financial Management and Control Division Manager. The Financial Risk Management Area 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 valorization.

 

To value financial instruments, Banco de Chile uses industry standard modeling; quota value, share price, discounted cash flows and valuation of options through Black-Scholes-Merton, in the case of options. 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.

 

(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 (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, in general, the valuation models require the entry of market parameters, the aim is to maximize information based on observable or price-related quotations for similar instruments in active markets. In the event that there is no information in active markets, data from external suppliers of market information, prices of similar transactions and historical information are used to validate the valuation parameters.

 

87



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(iv)                Fair value adjustments.

 

As part of the valuation process considers two adjustments to the market value of each instrument calculated based on the market parameters; a liquidity adjustment and a Bid/Offer adjustment. The latter 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.

 

On the other hand, the liquidity adjustment calculation considers the size of the position in each factor, the particular liquidity of each factor, the relative size of Banco de Chile in relation to the market and the liquidity observed in recent operations in the market.

 

(v)                   Fair value control.

 

Daily is executed a process of independent verification of prices and rates, in order to control that the market parameters used by Banco de Chile in the valuation of the financial instruments correspond 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 same set of parameters prepared independently by the Financial Risk Control and Management Area. 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.

 

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

 

In parallel and complementary, the Financial Risk Control and Management Area generates and reports on daily basis P&L and Exposure to Market Risks, which allow the proper control and consistency of the parameters used in the valuation.

 

88



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

(vi)                Judgmental analysis and information to Management.

 

In particular 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 control and a 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)                   Hierarchy of instrument valued at Fair value:

 

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 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, 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 correspond to the standard methodology used in the market.

 

89



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

Level 2:                    They are financial instruments whose fair value is made with variables other than the prices quoted in Level 1 that are observable for the asset or liability, directly (ie 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 emissions of the Central Bank of Chile and the General Treasury of the Republic.

 

To value derivatives, it will depend 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 rest of the instruments at this level, as for Level 1 debt issues, the valuation is done through the internal rate of return.

 

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.

 

90



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

Valuation Techniques and Inputs:

 

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.

 

91



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, continued:

 

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:

 

Type of
Financial
Instrument

 

Valuation
Method

 

Description: Inputs and Sources

Local Bank and Corporate Bonds

 

Offshore Bank and Corporate Bonds

 

Prices are provided by third party price providers that are widely used in the Chilean market, (input is not observable by the 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

 

Offshore Bank and Corporate Bonds

 

Prices are provided by third party price providers that are widely used in the Chilean market, (input is not observable by the market).

Model is based on daily prices.

 

92



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(b)      Level chart:

 

The following table shows the classification by levels, for financial instruments registered at fair value.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

586,035

 

82,560

 

292,649

 

399,786

 

 

 

878,684

 

482,346

 

Other instruments issued in Chile

 

808

 

673

 

286,161

 

887,594

 

667

 

8,960

 

287,636

 

897,227

 

Instruments issued abroad

 

265

 

385

 

 

 

 

 

265

 

385

 

Mutual fund investments

 

17,946

 

25,823

 

 

 

 

 

17,946

 

25,823

 

Subtotal

 

605,054

 

109,441

 

578,810

 

1,287,380

 

667

 

8,960

 

1,184,531

 

1,405,781

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

369,427

 

163,701

 

 

 

369,427

 

163,701

 

Swaps

 

 

 

673,314

 

709,091

 

 

 

673,314

 

709,091

 

Call Options

 

 

 

602

 

1,558

 

 

 

602

 

1,558

 

Put Options

 

 

 

2,481

 

1,584

 

 

 

2,481

 

1,584

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

1,045,824

 

875,934

 

 

 

1,045,824

 

875,934

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

150

 

218

 

 

 

150

 

218

 

Cash flow hedge (Swap)

 

 

 

41,583

 

63,482

 

 

 

41,583

 

63,482

 

Subtotal

 

 

 

41,733

 

63,700

 

 

 

41,733

 

63,700

 

Financial assets available-for-sale (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

222,990

 

 

115,675

 

59,200

 

 

 

338,665

 

59,200

 

Other instruments issued in Chile

 

 

 

908,880

 

232,780

 

61,516

 

76,005

 

970,396

 

308,785

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

222,990

 

 

1,024,555

 

291,980

 

61,516

 

76,005

 

1,309,061

 

367,985

 

Total

 

828,044

 

109,441

 

2,690,922

 

2,518,994

 

62,183

 

84,965

 

3,581,149

 

2,713,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

410,210

 

138,574

 

 

 

410,210

 

138,574

 

Swaps

 

 

 

724,340

 

804,652

 

 

 

724,340

 

804,652

 

Call Options

 

 

 

1,549

 

1,979

 

 

 

1,549

 

1,979

 

Put Options

 

 

 

3,661

 

867

 

 

 

3,661

 

867

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

1,139,760

 

946,072

 

 

 

1,139,760

 

946,072

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

7,172

 

10,293

 

 

 

7,172

 

10,293

 

Cash flow hedge (Swap)

 

 

 

61,291

 

45,722

 

 

 

61,291

 

45,722

 

Subtotal

 

 

 

68,463

 

56,015

 

 

 

68,463

 

56,015

 

Total

 

 

 

1,208,223

 

1,002,087

 

 

 

1,208,223

 

1,002,087

 

 


(1)         As of September 30, 2017, 85% of instruments of level 3 have denomination “Investment Grade”. Also, 100% of total of these financial instruments correspond to domestic issuers.

 

93



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(c)       Level 3 reconciliation:

 

The following table shows the reconciliation between the balances at the beginning and at the end of period for those instruments classified in Level 3, whose fair value is reflected in the financial statements:

 

 

 

As of September 30, 2017

 

 

 

Balance as of
January 1, 2017

 

Gain (Loss)
Recognized in
Income (1)

 

Gain (Loss)
Recognized in
Equity (2)

 

Purchases

 

Sales

 

Transfer from
Level 1 and 2

 

Transfer to
Level 1 and 2

 

Balance as of
September 30,
2017

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

8,960

 

 

 

667

 

(10,745

)

1,785

 

 

667

 

Subtotal

 

8,960

 

 

 

667

 

(10,745

)

1.785

 

 

667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

76,005

 

(2,141

)

936

 

4,922

 

(20,878

)

2,672

 

 

61,516

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

76,005

 

(2,141

)

936

 

4,922

 

(20,878

)

2,672

 

 

61,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

84,965

 

(2,141

)

936

 

5,589

 

(31,623

)

4,457

 

 

62,183

 

 

 

 

As of December 31, 2016

 

 

 

Balance as of
January 1, 2016

 

Gain (Loss)
Recognized in
Income (1)

 

Gain (Loss)
Recognized in
Equity (2)

 

Purchases

 

Sales

 

Transfer from
Level 1 and 2

 

Transfer to
Level 1 and 2

 

Balance as of
December
31, 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

18,028

 

28

 

 

8,946

 

(18,042

)

 

 

8,960

 

Subtotal

 

18,028

 

28

 

 

8,946

 

(18,042

)

 

 

8,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

96,125

 

(5,871

)

818

 

19,270

 

(31,744

)

111

 

(2,704

)

76,005

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

96,125

 

(5,871

)

818

 

19,270

 

(31,744

)

111

 

(2,704

)

76,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

114,153

 

(5,843

)

818

 

28,216

 

(49,786

)

111

 

(2,704

)

84,965

 

 


(1) Recorded in income under item “Net financial operating income”.

(2) Recorded in equity under item “Other Comprehensive Income”.

 

94



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(d)       Sensitivity of instruments classified in level 3 to changes in key assumptions of models:

 

The following table shows the sensitivity, by type of instrument, of those instruments classified in Level 3 to changes in key valuation assumptions:

 

 

 

As of September 30, 2017

 

As of December 31, 2016

 

Financial Assets

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

Level 3

 

Sensitivity to changes in
key assumptions
of models

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

667

 

(2

)

8,960

 

(176

)

Total

 

667

 

(2

)

8,960

 

(176

)

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

61,516

 

(854

)

76,005

 

(1,255

)

Instruments issued abroad

 

 

 

 

 

Total

 

61,516

 

(854

)

76,005

 

(1,255

)

 

 

 

 

 

 

 

 

 

 

Total

 

62,183

 

(856

)

84,965

 

(1,431

)

 

In order 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 the financial assets listed in the table above, which correspond to Bank Bonds and Corporate Bonds, it was considered that, since there are no current observables prices, the input prices will be based on brokers’ quotes. The prices are usually calculated as a base rate plus a spread. For Local Bonds it was determined to apply a 10% impact on the price, while for the Off Shore Bonds it was determined to apply a 10% impact only on the spread, since the base rate is covered by interest rate swaps instruments in the so-called accounting hedges. The 10% impact is considered a reasonable move taking into account the market performance of these instruments and comparing it against the bid / offer adjustment that is provisioned by these instruments.

 

95



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(e)       Other assets and liabilities:

 

The following table summarizes the fair values of the main financial assets and liabilities that are not recorded at fair value in the Statement of Financial Position. The values shown in this note are 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

 

Estimated Fair Value

 

 

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,200,281

 

1,408,167

 

1,200,281

 

1,408,167

 

Transactions in the course of collection

 

519,833

 

376,252

 

519,833

 

376,252

 

Repurchase agreements and securities lending

 

65,761

 

55,703

 

65,761

 

55,703

 

Subtotal

 

1,785,875

 

1,840,122

 

1,785,875

 

1,840,122

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

 

208,303

 

 

208,303

 

Central Bank of Chile

 

300,470

 

700,341

 

300,470

 

700,341

 

Foreign banks

 

292,297

 

264,273

 

292,297

 

264,273

 

Subtotal

 

592,767

 

1,172,917

 

592,767

 

1,172,917

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

13,864,219

 

14,164,529

 

13,657,532

 

13,998,477

 

Residential mortgage loans

 

7,334,507

 

6,886,320

 

7,755,249

 

7,313,953

 

Consumer loans

 

3,684,831

 

3,724,694

 

3,677,862

 

3,728,302

 

Subtotal

 

24,883,557

 

24,775,543

 

25,090,643

 

25,040,732

 

Total

 

27,262,199

 

27,788,582

 

27,469,285

 

28,053,771

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,150,505

 

8,321,148

 

8,150,505

 

8,321,148

 

Transactions in the course of payment

 

334,535

 

194,982

 

334,535

 

194,982

 

Repurchase agreements and securities lending

 

192,295

 

216,817

 

192,295

 

216,817

 

Savings accounts and time deposits

 

10,395,287

 

10,552,901

 

10,400,060

 

10,563,751

 

Borrowings from banks

 

1,242,438

 

1,040,026

 

1,237,224

 

1,036,091

 

Other financial obligations

 

117,840

 

186,199

 

117,840

 

186,199

 

Subtotal

 

20,432,900

 

20,512,073

 

20,432,459

 

20,518,988

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

22,927

 

28,893

 

24,532

 

30,918

 

Letters of credit for general purposes

 

2,685

 

4,021

 

2,873

 

4,303

 

Bonds

 

5,620,277

 

5,431,575

 

5,777,819

 

5,594,748

 

Subordinate bonds

 

705,389

 

713,438

 

712,294

 

720,455

 

Subtotal

 

6,351,278

 

6,177,927

 

6,517,518

 

6,350,424

 

Total

 

26,784,178

 

26,690,000

 

26,949,977

 

26,869,412

 

 

96



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(e)       Other assets and liabilities, continued:

 

The 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.

 

97



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial assets and liabilities, continued:

 

(f)               Levels of other assets and liabilities:

 

The following table shows the estimated fair value of financial assets and liabilities not valued at their fair value, as of September 30, 2017 and December 31, 2016:

 

 

 

Level 1
Estimated Fair Value

 

Level 2
Estimated Fair Value

 

Level 3
Estimated Fair Value

 

Total
Estimated Fair Value

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,200,281

 

1,408,167

 

 

 

 

 

1,200,281

 

1,408,167

 

Transactions in the course of collection

 

519,833

 

376,252

 

 

 

 

 

519,833

 

376,252

 

Repurchase agreements and security lending

 

65,761

 

55,703

 

 

 

 

 

65,761

 

55,703

 

Subtotal

 

1,785,875

 

1,840,122

 

 

 

 

 

1,785,875

 

1,840,122

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic banks

 

 

208,303

 

 

 

 

 

 

208,303

 

Central Bank

 

300,470

 

700,341

 

 

 

 

 

300,470

 

700,341

 

Foreign banks

 

292,297

 

264,273

 

 

 

 

 

292,297

 

264,273

 

Subtotal

 

592,767

 

1,172,917

 

 

 

 

 

592,767

 

1,172,917

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

13,657,532

 

13,998,477

 

13,657,532

 

13,998,477

 

Residential mortgage loans

 

 

 

 

 

7,755,249

 

7,313,953

 

7,755,249

 

7,313,953

 

Consumer loans

 

 

 

 

 

3,677,862

 

3,728,302

 

3,677,862

 

3,728,302

 

Subtotal

 

 

 

 

 

25,090,643

 

25,040,732

 

25,090,643

 

25,040,732

 

Total

 

2,378,642

 

3,013,039

 

 

 

25,090,643

 

25,040,732

 

27,469,285

 

28,053,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,150,505

 

8,321,148

 

 

 

 

 

8,150,505

 

8,321,148

 

Transactions in the course of payment

 

334,535

 

194,982

 

 

 

 

 

334,535

 

194,982

 

Repurchase agreements and security lending

 

192,295

 

216,817

 

 

 

 

 

192,295

 

216,817

 

Savings accounts and time deposits

 

 

 

 

 

10,400,060

 

10,563,751

 

10,400,060

 

10,563,751

 

Borrowings from banks

 

 

 

 

 

1,237,224

 

1,036,091

 

1,237,224

 

1,036,091

 

Other financial obligations

 

117,840

 

186,199

 

 

 

 

 

117,840

 

186,199

 

Subtotal

 

8,795,175

 

8,919,146

 

 

 

11,637,284

 

11,599,842

 

20,432,459

 

20,518,988

 

Debt Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

 

 

24,532

 

30,918

 

 

 

24,532

 

30,918

 

Letters of credit for general purposes

 

 

 

2,873

 

4,303

 

 

 

2,873

 

4,303

 

Bonds

 

 

 

5,777,819

 

5,594,748

 

 

 

5,777,819

 

5,594,748

 

Subordinated bonds

 

 

 

 

 

712,294

 

720,455

 

712,294

 

720,455

 

Subtotal

 

 

 

5,805,224

 

5,629,969

 

712,294

 

720,455

 

6,517,518

 

6,350,424

 

Total

 

8,795,175

 

8,919,146

 

5,805,224

 

5,629,969

 

12,349,578

 

12,320,297

 

26,949,977

 

26,869,412

 

 

98



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(f)        Levels of other assets and liabilities, continued:

 

The Bank determines the fair value of these assets and liabilities according to the following:

 

·                  Short-term assets and liabilities: For assets and liabilities with short-term maturity (less than 3 months), it is assumed that the book values approximate to their fair value. This assumption is applied to the following assets and liabilities:

 

Assets

 

Liabilities

- Cash and deposits in banks

 

- Current accounts and other demand deposits

 

 

 

- Transactions in the course of collection

 

- Transactions in the course of payments

 

 

 

- Repurchase agreements and security lending

 

- Repurchase agreements and security lending

 

 

 

- Loans and advance to banks

 

- Other financial obligations

 

·                  Loans to Customers: 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 discounted cash flow 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 and Subordinated Bonds: The discounted cash flow model is used to obtain the present value of committed cash flows by applying a bucket approach and average adjusted discount rates that derived from both market rates for instruments with similar features and our internal transfer price policy. As we use internally generated parameters and/or apply significant judgmental analysis for valuation purposes, we categorize these financial liabilities in Level 3.

 

99



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Fair Value of Financial Assets and Liabilities, continued:

 

(g)       Offsetting of financial assets and liabilities:

 

The Bank trades financial derivatives with foreign counterparties using ISDA Master Agreement (International Swaps and Derivatives Association, Inc.), under legal jurisdiction of the City of New York — USA or London — United Kingdom.  Legal framework in these jurisdictions, along with documentation mentioned, it allows Banco de Chile the right to anticipate the maturity of the transaction and then, offset the net value of those transactions in case of default of counterparty. Additionally, the Bank has negotiated with these counterparties an additional annex (CSA Credit Support Annex), that includes other credit mitigating, such as entering margins on a certain amount of net value of transactions, early termination (optional or mandatory) of transactions at certain dates in the future, coupon adjustment of transaction in exchange for payment of the debtor counterpart over a certain threshold amount, etc.

 

Below are detail the contracts susceptible to offset:

 

 

 

Fair Value

 

Negative Fair Value of
contracts with right to
offset

 

Positive Fair Value of
contracts with right to
offset

 

Financial Collateral

 

Net Fair Value

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial assets

 

1,087,557

 

939,634

 

(264,144

)

(307,921

)

(499,818

)

(280,439

)

(44,233

)

(54,336

)

279,362

 

296,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

1,208,223

 

1,002,087

 

(264,144

)

(307,921

)

(499,818

)

(280,439

)

(118,648

)

(164,889

)

325,613

 

248,838

 

 

100



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.       Maturity of Assets and Liabilities:

 

The table below details the main financial assets and liabilities grouped in accordance with their remaining maturity, including accrued interest as of September 30, 2017 and December 31, 2016, respectively. As these are for trading and available-for-sale instruments are included at their fair value:

 

 

 

As of September 30, 2017

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal over
1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,200,281

 

 

 

1,200,281

 

 

 

 

 

1,200,281

 

Transactions in the course of collection

 

519,833

 

 

 

519,833

 

 

 

 

 

519,833

 

Financial Assets held-for-trading

 

1,184,531

 

 

 

1,184,531

 

 

 

 

 

1,184,531

 

Repurchase agreements and security lending

 

44,892

 

15,806

 

5,063

 

65,761

 

 

 

 

 

65,761

 

Derivative instruments

 

88,097

 

105,819

 

285,574

 

479,490

 

228,777

 

110,289

 

269,001

 

608,067

 

1,087,557

 

Loans and advances to banks (*)

 

310,627

 

26,873

 

243,005

 

580,505

 

12,848

 

 

 

12,848

 

593,353

 

Loans to customers (*)

 

3,494,429

 

2,293,866

 

4,232,438

 

10,020,733

 

5,256,371

 

2,882,433

 

7,290,231

 

15,429,035

 

25,449,768

 

Financial assets available-for-sale

 

2,139

 

3,154

 

687,763

 

693,056

 

215,838

 

188,730

 

211,437

 

616,005

 

1,309,061

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

 

 

Total assets

 

6,844,829

 

2,445,518

 

5,453,843

 

14,744,190

 

5,713,834

 

3,181,452

 

7,770,669

 

16,665,955

 

31,410,145

 

 

 

 

As of December 31, 2016

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal over
1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,408,167

 

 

 

1,408,167

 

 

 

 

 

1,408,167

 

Transactions in the course of collection

 

376,252

 

 

 

376,252

 

 

 

 

 

376,252

 

Financial Assets held-for-trading

 

1,405,781

 

 

 

1,405,781

 

 

 

 

 

1,405,781

 

Repurchase agreements and security lending

 

30,963

 

21,967

 

2,773

 

55,703

 

 

 

 

 

55,703

 

Derivative instruments

 

43,797

 

55,575

 

200,634

 

300,006

 

210,405

 

129,277

 

299,946

 

639,628

 

939,634

 

Loans and advances to banks (*)

 

957,451

 

84,668

 

111,200

 

1,153,319

 

20,127

 

 

 

20,127

 

1,173,446

 

Loans to customers (*)

 

3,644,168

 

2,170,725

 

4,751,613

 

10,566,506

 

4,890,508

 

2,998,249

 

6,930,271

 

14,819,028

 

25,385,534

 

Financial assets available-for-sale

 

1,955

 

3,816

 

39,664

 

45,435

 

100,933

 

39,026

 

182,591

 

322,550

 

367,985

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

 

 

Total assets

 

7,868,534

 

2,336,751

 

5,105,884

 

15,311,169

 

5,221,973

 

3,166,552

 

7,412,808

 

15,801,333

 

31,112,502

 

 


(*)    These balances are presented without deduction of their respective provisions, which amount to Ch$566,211 million (Ch$609,991 million in 2016) for loans to customers and Ch$586 million (Ch$529 million in 2016) for borrowings from financial institutions.

 

101



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.       Maturity of Assets and Liabilities, continued:

 

 

 

As of September 30, 2017

 

 

 

Up to 1
month

 

Over 1
month and
up to
3 months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal
over 1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,150,505

 

 

 

8,150,505

 

 

 

 

 

8,150,505

 

Transactions in the course of payment

 

334,535

 

 

 

334,535

 

 

 

 

 

334,535

 

Repurchase agreements and security lending

 

192,295

 

 

 

192,295

 

 

 

 

 

192,295

 

Savings accounts and time deposits (**)

 

4,863,713

 

2,553,726

 

2,534,559

 

9,951,998

 

232,476

 

252

 

178

 

232,906

 

10,184,904

 

Derivative instruments

 

101,361

 

120,107

 

269,888

 

491,356

 

258,428

 

116,180

 

342,259

 

716,867

 

1,208,223

 

Borrowings from financial institutions

 

231,192

 

50,444

 

947,949

 

1,229,585

 

12,853

 

 

 

12,853

 

1,242,438

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

1,886

 

2,480

 

4,519

 

8,885

 

9,260

 

4,687

 

2,780

 

16,727

 

25,612

 

Bonds

 

38,970

 

340,573

 

526,521

 

906,064

 

874,849

 

881,617

 

2,957,747

 

4,714,213

 

5,620,277

 

Subordinate bonds

 

9,041

 

24,576

 

19,422

 

53,039

 

50,835

 

36,150

 

565,365

 

652,350

 

705,389

 

Other financial obligations

 

84,873

 

5,868

 

9,978

 

100,719

 

14,899

 

1,819

 

403

 

17,121

 

117,840

 

Total liabilities

 

14,008,371

 

3,097,774

 

4,312,836

 

21,418,981

 

1,453,600

 

1,040,705

 

3,868,732

 

6,363,037

 

27,782,018

 

 

 

 

As of December 31, 2016

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
month and
up to 12
months

 

Subtotal up
to 1 year

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Subtotal
over 1 year

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,321,148

 

 

 

8,321,148

 

 

 

 

 

8,321,148

 

Transactions in the course of payment

 

194,982

 

 

 

194,982

 

 

 

 

 

194,982

 

Repurchase agreements and security lending

 

200,811

 

16,006

 

 

216,817

 

 

 

 

 

216,817

 

Savings accounts and time deposits (**)

 

4,843,628

 

2,298,731

 

3,042,414

 

10,184,773

 

158,871

 

570

 

252

 

159,693

 

10,344,466

 

Derivative instruments

 

40,827

 

69,950

 

160,377

 

271,154

 

225,882

 

135,192

 

369,859

 

730,933

 

1,002,087

 

Borrowings from financial institutions

 

261,084

 

231,987

 

526,825

 

1,019,896

 

20,130

 

 

 

20,130

 

1,040,026

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

2,438

 

2,513

 

6,035

 

10,986

 

11,394

 

6,341

 

4,193

 

21,928

 

32,914

 

Bonds

 

92,788

 

246,955

 

380,774

 

720,517

 

1,035,241

 

792,493

 

2,883,324

 

4,711,058

 

5,431,575

 

Subordinate bonds

 

3,105

 

1,914

 

47,566

 

52,585

 

53,903

 

39,317

 

567,633

 

660,853

 

713,438

 

Other financial obligations

 

150,574

 

2,505

 

11,407

 

164,486

 

18,239

 

2,823

 

651

 

21,713

 

186,199

 

Total liabilities

 

14,111,385

 

2,870,561

 

4,175,398

 

21,157,344

 

1,523,660

 

976,736

 

3,825,912

 

6,326,308

 

27,483,652

 

 


(**)         Excludes term saving accounts, which amount to Ch$210,383 million (Ch$208,435 million in 2016).

 

102



Table of Contents

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.                                                          Subsequent Events:

 

In Management’s opinion, there are no significant subsequent events that affect or could affect the Interim Consolidated Financial Statements of Banco de Chile and its subsidiaries between September 30, 2017 and the date of issuance of these Interim Consolidated Financial Statements.

 


 

 

Héctor Hernández G.
General Accounting Manager

Eduardo Ebensperger O.
Chief Executive Officer

 

103



Table of Contents

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date: October 30, 2017

 

 

 

 

 

 

 

Banco de Chile

 

 

 

 

 

/S/ Eduardo Ebensperger O.

 

By:

Eduardo Ebensperger O.
CEO

 

104