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 April, 2016

 

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 AND SUBSIDIARIES

 

Index

 

I.

 

Interim Condensed Consolidated Statements of Financial Position

II.

 

Interim Condensed Consolidated Statements of Comprehensive Income

III.

 

Interim Condensed Consolidated Statements of Other Comprehensive Income

IV.

 

Interim Condensed Consolidated Statements of Changes in Equity

V.

 

Interim Condensed Consolidated Statements of Cash Flows

VI.

 

Notes to the Interim Condensed Consolidated Financial Statements

 

 

 

 

 

 

 

 

MCh$

 

=

 

Millions of Chilean pesos

 

 

ThUS$

 

=

 

Thousands of U.S. dollars

 

 

UF or CLF

 

=

 

Unidad de Fomento

 

 

 

 

 

 

(The Unidad de Fomento 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. dollars

 

 

JPY

 

=

 

Japanese yen

 

 

EUR

 

=

 

Euro

 

 

HKD

 

=

 

Hong Kong dollars

 

 

PEN

 

=

 

Peruvian nuevo sol

 

 

CHF

 

=

 

Swiss franc

 

 

IFRS

 

=

 

International Financial Reporting Standards

 

 

IAS

 

=

 

International Accounting Standards

 

 

RAN

 

=

 

Compilation of Norms of the Chilean Superintendency of Banks

 

 

IFRIC

 

=

 

International Financial Reporting Interpretations Committee

 

 

SIC

 

=

 

Standards Interpretation Committee

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

INDEX

 

 

Page

Interim Condensed Consolidated Statement of Financial Position

3

Interim Condensed Consolidated Statements of Comprehensive Income

4

interim Condensed Consolidated Statement of Changes in Equity

6

Interim Condensed Consolidated Statements of Cash Flows

7

1.

Corporate information:

8

2.

Legal provisions, basis of preparation and other information:

8

3.

New Accounting Pronouncements:

12

4.

Changes in Accounting policies and Disclosures:

15

5.

Relevant Events:

16

6.

Segment Reporting:

17

7.

Cash and Cash Equivalents:

20

8.

Financial Assets Held-for-trading:

21

9.

Cash collateral on securities borrowed and reverse repurchase agreements:

22

10.

Derivative Instruments and Accounting Hedges:

24

11.

Loans and advances to Banks:

29

12.

Loans to Customers, net:

30

13.

Investment Securities:

36

14.

Investments in Other Companies:

38

15.

Intangible Assets:

40

16.

Property and equipment:

43

17.

Current Taxes and Deferred Taxes:

46

18.

Other Assets:

51

19.

Current accounts and Other Demand Deposits:

52

20.

Savings accounts and Time Deposits:

52

21.

Borrowings from Financial Institutions:

53

22.

Debt Issued:

54

23.

Other Financial Obligations:

59

24.

Provisions:

59

25.

Other Liabilities:

63

26.

Contingencies and Commitments:

64

27.

Equity:

69

28.

Interest Revenue and Expenses:

73

29.

Income and Expenses from Fees and Commissions:

75

30.

Net Financial Operating Income:

75

31.

Foreign Exchange Transactions, net:

76

32.

Provisions for Loan Losses:

77

33.

Personnel Expenses:

78

34.

Administrative Expenses:

79

35.

Depreciation, Amortization and Impairment:

80

36.

Other Operating Income:

81

37.

Other Operating Expenses:

82

38.

Related Party Transactions:

83

39.

Fair Value of Financial Assets and Liabilities:

89

40.

Maturity of Assets and Liabilities:

103

41.

Subsequent Events:

105

 



Table of Contents

 

BANCO DE CHILE
REPORT ON FORM 6-K

 

Attached Banco de Chile’s Consolidated Financial Statements with notes as of March 31, 2016.

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended March 31, 2016 and December 31, 2015

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2016

 

December
2015

 

 

 

 

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

936,459

 

1,361,222

 

Transactions in the course of collection

 

7

 

627,906

 

526,046

 

Financial assets held-for-trading

 

8

 

1,230,122

 

866,654

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

37,358

 

46,164

 

Derivative instruments

 

10

 

1,102,172

 

1,127,122

 

Loans and advances to banks

 

11

 

1,558,556

 

1,395,195

 

Loans to customers, net

 

12

 

23,896,852

 

23,956,275

 

Financial assets available-for-sale

 

13

 

778,194

 

1,000,001

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

28,718

 

28,126

 

Intangible assets

 

15

 

26,464

 

26,719

 

Property and equipment

 

16

 

214,641

 

215,671

 

Current tax assets

 

17

 

4,219

 

3,279

 

Deferred tax assets

 

17

 

257,877

 

255,972

 

Other assets

 

18

 

406,288

 

484,498

 

TOTAL ASSETS

 

 

 

31,105,826

 

31,292,944

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

7,856,852

 

8,327,048

 

Transactions in the course of payment

 

7

 

421,078

 

241,842

 

Cash collateral on securities lent and repurchase agreements

 

9

 

189,331

 

184,131

 

Savings accounts and time deposits

 

20

 

10,730,905

 

9,907,692

 

Derivative instruments

 

10

 

1,129,658

 

1,127,927

 

Borrowings from financial institutions

 

21

 

1,207,364

 

1,529,627

 

Debt issued

 

22

 

5,957,559

 

6,102,208

 

Other financial obligations

 

23

 

175,266

 

173,081

 

Current tax liabilities

 

17

 

22,325

 

27,993

 

Deferred tax liabilities

 

17

 

34,908

 

32,953

 

Provisions

 

24

 

363,075

 

639,043

 

Other liabilities

 

25

 

256,510

 

259,312

 

TOTAL LIABILITIES

 

 

 

28,344,831

 

28,552,857

 

EQUITY

 

27

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

Capital

 

 

 

2,138,047

 

2,041,173

 

Reserves

 

 

 

486,083

 

390,616

 

Other comprehensive income

 

 

 

54,918

 

57,709

 

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,060

 

16,060

 

Income for the period

 

 

 

132,527

 

558,995

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(66,641

)

(324,469

)

Subtotal

 

 

 

2,760,994

 

2,740,084

 

Non-controlling interests

 

 

 

1

 

3

 

TOTAL EQUITY

 

 

 

2,760,995

 

2,740,087

 

TOTAL LIABILITIES AND EQUITY

 

 

 

31,105,826

 

31,292,944

 

 

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

 

3



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the three-month ended March 31, 2016 and 2015

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2016

 

March
2015

 

 

 

 

 

MCh$

 

MCh$

 

Interest revenue

 

28

 

469,729

 

365,618

 

Interest expense

 

28

 

(168,558

)

(101,895

)

Net interest income

 

 

 

301,171

 

263,723

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

107,636

 

102,372

 

Expenses from fees and commissions

 

29

 

(30,226

)

(30,271

)

Net fees and commission income

 

 

 

77,410

 

72,101

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

37,684

 

22,005

 

Foreign exchange transactions, net

 

31

 

(11,992

)

15,503

 

Other operating income

 

36

 

6,579

 

8,147

 

Total operating revenues

 

 

 

410,852

 

381,479

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(64,830

)

(65,432

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

346,022

 

316,047

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(105,298

)

(93,557

)

Administrative expenses

 

34

 

(76,220

)

(68,389

)

Depreciation and amortization

 

35

 

(7,976

)

(7,386

)

Impairment

 

35

 

(4

)

 

Other operating expenses

 

37

 

(4,612

)

(9,686

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(194,110

)

(179,018

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

151,912

 

137,029

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

667

 

691

 

Income before income tax

 

 

 

152,579

 

137,720

 

 

 

 

 

 

 

 

 

Income tax

 

17

 

(20,052

)

(21,005

)

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

132,527

 

116,715

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

132,527

 

116,715

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

27

 

1.38

 

1.21

 

Diluted net income per share

 

27

 

1.38

 

1.21

 

 

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

 

4



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the three-month ended March 31, 2016 and 2015

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2016

 

March
2015

 

 

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE YEAR

 

 

 

132,527

 

116,715

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses):

 

 

 

 

 

 

 

Net change in unrealized gains (losses) on available for sale instruments

 

13

 

320

 

7,317

 

Gains and losses on derivatives held as cash flow hedges

 

10

 

(3,992

)

(5,374

)

Cumulative translation adjustment

 

27

 

(1

)

 

Subtotal Other comprehensive income before income taxes

 

 

 

(3,673

)

1,943

 

 

 

 

 

 

 

 

 

Income tax

 

 

 

882

 

(373

)

 

 

 

 

 

 

 

 

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

 

 

 

(2,791

)

1,570

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss in defined benefit plans

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal other comprehensive income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CONSOLIDATED COMPREHENSIVE INCOME

 

 

 

129,736

 

118,285

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

129,736

 

118,285

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

Comprehensive net income per share from continued operations attributable to equity holders of the parent:

 

 

 

 

 

 

 

Basic net income per share

 

 

 

1.35

 

1.23

 

Diluted net income per share

 

 

 

1.35

 

1.23

 

 

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

 

5



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the three-month ended March 31, 2016 and 2015

(Translation of financial statements originally issued in Spanish)

(Expressed in millions of Chilean pesos)

 

 

 

 

 

 

 

Reserves

 

Other comprehensive income

 

Retained earnings

 

 

 

 

 

 

 

 

 

Notes

 

Paid-in
Capital

 

Other
reserves

 

Reserves
from
earnings

 

Unrealized
gains (losses) on
available-for-
sale

 

Derivatives
cash flow hedge

 

Cumulative
translation
adjustment

 

Retained
earnings
from
previous
periods

 

Income for the
year

 

Provision for
minimum
dividends

 

Attributable
to equity
holders of
the parent

 

Non-
controlling
interest

 

Total equity

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Balances as of December 31, 2014

 

 

 

1,944,920

 

31,834

 

231,424

 

33,962

 

10,086

 

57

 

16,379

 

591,080

 

(324,588

)

2,535,154

 

2

 

2,535,156

 

Capitalization of retained earnings

 

27

 

96,253

 

 

 

 

 

 

 

(96,253

)

 

 

 

 

Income retention (released) according to law

 

 

 

 

 

127,383

 

 

 

 

 

(127,383

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(367,444

)

324,588

 

(42,856

)

(1

)

(42,857

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(4,165

)

 

 

 

 

(4,165

)

 

(4,165

)

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

 

 

 

 

 

 

5,735

 

 

 

 

 

 

5,735

 

 

5,735

 

Income for the period 2015

 

 

 

 

 

 

 

 

 

 

116,715

 

 

116,715

 

 

116,715

 

Equity adjustment investment in other companies

 

 

 

 

(1

)

 

 

 

 

(319

)

 

 

(320

)

 

(320

)

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(81,701

)

(81,701

)

 

(81,701

)

Balances as of March 31, 2015

 

 

 

2,041,173

 

31,833

 

358,807

 

39,697

 

5,921

 

57

 

16,060

 

116,715

 

(81,701

)

2,528,562

 

1

 

2,528,563

 

Dividends distribution and paid

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

2

 

Defined benefit plans adjustment

 

 

 

 

(24

)

 

 

 

 

 

 

 

(24

)

 

(24

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

2

 

 

 

 

2

 

 

2

 

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

11,893

 

 

 

 

 

11,893

 

 

11,893

 

Valuation adjustment on available-for-sale instruments, net

 

 

 

 

 

 

139

 

 

 

 

 

 

139

 

 

139

 

Income for the period 2015

 

 

 

 

 

 

 

 

 

 

442,280

 

 

442,280

 

 

442,280

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

(242,768

)

(242,768

)

 

(242,768

)

Balances as of December 31, 2015

 

 

 

2,041,173

 

31,809

 

358,807

 

39,836

 

17,814

 

59

 

16,060

 

558,995

 

(324,469

)

2,740,084

 

3

 

2,740,087

 

Capitalization of retained earnings

 

27

 

96,874

 

 

 

 

 

 

 

(96,874

)

 

 

 

 

Retention (released) earnings

 

 

 

 

 

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

 

 

 

 

 

 

 

 

(1

)

 

 

 

(1

)

 

(1

)

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

(3,034

)

 

 

 

 

(3,034

)

 

(3,034

)

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

 

 

 

 

 

 

244

 

 

 

 

 

 

244

 

 

244

 

Income for the period 2016

 

 

 

 

 

 

 

 

 

 

132,527

 

 

132,527

 

 

132,527

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(66,641

)

(66,641

)

 

(66,641

)

Balances As of March 31, 2016

 

 

 

2,138,047

 

31,809

 

454,274

 

40,080

 

14,780

 

58

 

16,060

 

132,527

 

(66,641

)

2,760,994

 

1

 

2,760,995

 

 

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

 

6



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three-month ended March 31, 2016 and 2015

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2016

 

March
2015

 

 

 

 

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

132,527

 

116,715

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

7,976

 

7,386

 

Impairment of intangible assets and property and equipment

 

35

 

4

 

 

Provision for loan losses

 

32

 

72,590

 

76,781

 

Provision of contingent loans

 

32

 

2,622

 

1,120

 

Additional provisions

 

32

 

 

 

Fair value adjustment of financial assets held-for-trading

 

 

 

(3,095

)

156

 

Income attributable to investments in other companies

 

14

 

(651

)

(677

)

Income from sales of assets received in lieu of payment

 

36

 

(2,379

)

(764

)

Net gain on sales of property and equipment

 

36-37

 

(32

)

(28

)

(Increase) decrease in other assets and liabilities

 

 

 

72,458

 

(95,057

)

Charge-offs of assets received in lieu of payment

 

37

 

1,699

 

437

 

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

 

 

 

(64

)

1,226

 

(Gain) loss from foreign exchange transactions of other assets and other liabilities

 

 

 

22,327

 

(11,816

)

Net changes in interest and fee accruals

 

 

 

(8,906

)

(116,786

)

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

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

 

 

 

(163,470

)

(316,477

)

(Increase) decrease in loans to customers

 

 

 

(8,082

)

(135,222

)

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

 

 

 

(225,662

)

26,137

 

(Increase) decrease in deferred taxes, net

 

17

 

(26

)

4,237

 

(Increase) decrease in current account and other demand deposits

 

 

 

(469,763

)

114,755

 

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

 

 

 

(435

)

5,094

 

(Increase) decrease in savings accounts and time deposits

 

 

 

805,592

 

35,566

 

Proceeds from sale of assets received in lieu of payment

 

 

 

4,616

 

1,311

 

Total cash flows from operating activities

 

 

 

239,846

 

(52,334

)

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

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

 

 

 

93,511

 

198,129

 

Purchases of property and equipment

 

16

 

(4,757

)

(4,658

)

Proceeds from sales of property and equipment

 

 

 

42

 

40

 

Purchases of intangible assets

 

15

 

(1,855

)

(2,405

)

Investments in other companies

 

14

 

 

 

Dividends received from investments in other companies

 

14

 

 

(72

)

Total cash flows from investing activities

 

 

 

86,941

 

191,034

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Redemption of mortgage finance bonds

 

 

 

(1,826

)

(4,451

)

Proceeds from bond issuances

 

22

 

126,570

 

480,406

 

Redemption of bond issuances

 

 

 

(248,297

)

(297,130

)

Proceeds from subscription and payment of shares

 

 

 

 

 

Dividends paid

 

27

 

(366,654

)

(367,444

)

(Increase) decrease in borrowings from foreign financial institutions

 

 

 

(322,749

)

94,372

 

(Increase) decrease in other financial obligations

 

 

 

3,030

 

(20,296

)

(Increase) decrease in borrowings from Central Bank of Chile

 

 

 

(1

)

(1

)

Other borrowings (long-term)

 

 

 

17,783

 

13,705

 

Payment of other borrowings (long-term)

 

 

 

(18,557

)

(14,470

)

Total cash flows from financing activities

 

 

 

(810,701

)

(115,309

)

TOTAL NET POSITIVE CASH FLOWS FOR THE PERIOD

 

 

 

(483,914

)

23,391

 

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

(22,327

)

11,816

 

Cash and cash equivalents at beginning of year

 

 

 

2,093,908

 

1,825,578

 

Cash and cash equivalents at end of period

 

7

 

1,587,667

 

1,860,785

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

Interest received

 

 

 

464,318

 

434,556

 

Interest paid

 

 

 

(172,053

)

(54,047

)

 

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

 

7



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

1.                           Corporate information:

 

Banco de Chile is authorized to operate like a commercial bank since June 17, 1996, in conformity with the Article 25 of Law No, 19,396.  Banco de Chile, resulting from the merger of Banco Nacional de Chile, Banco Agrícola and Banco de Valparaíso, was formed on October 28, 1893 in the city of Santiago, in the presence of the Notary Eduardo Reyes Lavalle.

 

Banco de Chile (“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, - when the bank was first listed on the New York Stock Exchange (“NYSE”), in the course of its American Depository Receipt (ADR) program — Banco de Chile additionally follows the regulations published by the United States Securities and Exchange Commission (“SEC”).

 

Banco de Chile offers a broad range of banking services to its customers, ranging from individuals to large corporations. The services are managed in large corporate banking, middle and small corporate banking, personal banking services and retail.  Additionally, the Bank offers international as well as treasury banking services. The Bank’s subsidiaries provide other services including securities brokerage, mutual fund and investment management, insurance brokerage, financial advisory and securitization.

 

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

 

The Interim Condensed Consolidated Financial Statements of Banco de Chile, for the period ended March 31, 2016 were approved for issuance in accordance with the directors on April 28, 2016.

 

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

 

(a)                       Legal provisions:

 

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.

 

8



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                       Basis of preparation:

 

(b.1)             These Interim Condensed 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

 

 

 

 

 

 

 

Functional

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

RUT

 

Subsidiaries

 

Country

 

Currency

 

%

 

%

 

%

 

%

 

%

 

%

 

44,000,213-7

 

Banchile Trade Services Limited (*)

 

Hong Kong

 

US$

 

100.00

 

100.00

 

 

 

100.00

 

100.00

 

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

 

96,510,950-1

 

Promarket S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

 


(*)       On May 29, 2014 the Board of Directors of Banco de Chile agreed to dissolve liquidate and terminate this entity. At the date of these Financials Statements these process is ongoing.

 

(c)                        Use of estimates and judgment:

 

Preparing financial statements requires management to make judgments, estimations and assumptions that affect the application of accounting policies and the valuation of assets, liabilities, income and expenses presented. Real results could differ from these estimated amounts.  Details on the use of estimates and judgment and their effect on the amounts recognized in the Interim Condensed Consolidated Financial Statement are included in the following notes:

 

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

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

4.                          Provisions (Note No. 24);

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

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

7.                          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.

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)                      Use of estimates and judgment, continued:

 

In January 2016 it was implemented rules changes related to Compendium of Accounting Rules of Superintendency of Banks and Financial Institutions, published in Circular No. 3,573.  These changes affected provisions by an amount of Ch$3,308 million according to followings:

 

a)             It enlarges risk classifications until A3 for guarantees with the objective of replace the probability of default of the debtor by of the guarantee at the moment to make the provision.  This impacted in a provision release of Ch$2,125 million.

b)             A new rule to specific provisions for factoring operations, that allows the substitution of the default probability of the grantor by the bill acceptor, as long as this is classified in a category until A3.  This impacted in a provision release of Ch$2,420 million.

c)              A new definition of non-complying, according to the Circular No. 3,584 of June 22, 2015, which requested calibration of models of group provision (specifically the probability of non-complying an the loss produced by the non-complying.

 

The above implied a charge to income of Ch$7,853 million.

 

During the period of March 31, 2016, there have not been others significant changes in the estimates.

 

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

 

Due to the nature of its business, the Bank and its subsidiaries’ activities do not have a cyclical or seasonal character. Accordingly, no specific details have been included on the notes to this Interim Condensed Consolidated Financial Statements with the information regarding the period of three-month ended March 31, 2016.

 

(e)                      Relative Importance:

 

When determining the information to present on the different items from the financial statements or other subjects, the Bank has considered the relative importance in relation to the Interim Condensed Consolidated financial statements of the period.

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(f)                       Reclassifications:

 

On May 25, 2015 the Superintendency of Banks and Financial Institutions issued a Circular No. 3,583; which modifies the Chapter C-3 of Compendium of Accounting Rules establishing a new opening for classification of credits for higher education inside of Commercial Loans.

 

This modification implied the reclassification of higher education loans from “Consumer Loans” to “Commercial Loans” by an amount of CH$41,885 million as of March 31, 2016.  See Note No. 12 (a.i).

 

There have not been others significant reclassifications at the end of this period 2016.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements:

 

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) that it is not effective as of March 31, 2016:

 

IFRS 9 Financial Instruments

 

The July 24, 2014, IASB completed its upgrade project about accounting for financial instruments with the publication of IFRS 9 Financial Instruments.

 

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

 

The classification determines how financial assets and liabilities are accounted in financial statements and, in particular, how they are measured. IFRS 9 introduces a new approach for the classification of financial assets, based in the business model of the entity for the management of financial assets and the characteristic of it contractual flows.

 

The IASB has introduced single impairment model that will apply all financial instruments, which will require a timely recognition of expected credit losses.

 

IFRS 9 introduces accounting hedge, and also new alternatives of strategies to use.  The amendments changes to requirements for 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

 

IFRS 9 established that the fair value of credit risk of the entity shall be recognized in Other Comprehensive Income, allowing decrease any eventual volatility that would be generated in the income of the entity, because its recognition. IFRS 9 permits early application of this improvement, before any other requirement of IFRS 9.

 

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

 

Banco de Chile and its subsidiaries are assessing the possible impact of adoption of these changes on the consolidated financial statements.

 

The Superintendency of Banks and Financial Institutions has not approved this rule.  This event is required to its application.

 

12



Table of Contents

 

NOTES TO THE 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 util 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 rule replace the following current rules and interpretations: IAS 18 — Revenue, IAS 11 — Construction contracts, IFRIC 13 — Customer Loyalty Programmes, 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.

 

Application of the standard is mandatory for annual reporting periods starting from January 1, 2018 onward, early application is permitted.

 

Banco de Chile and its subsidiaries are assessing the impact of the adoption of this rule.

 

IFRS 16 Leases

 

On January 2016 was issued IFRS 16, which has as purpose to stablish 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 lease and operating lease.

 

The effective date of application is beginning January 1, 2019.  It is permitted its early application but, only if it is applied IFRS 15 also.

 

Banco de Chile and its subsidiaries are assessing the impact of this rule.

 

13



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 7 Statement of Cash Flows

 

On January 2016, the IASB has published amendments to IAS 7, which has as objective that entities shall provide additional disclosures that enable users of financial statements to evaluate changes in liabilities arising from financing activities, including changes from financing cash flows and other changes that are not cash flows.

 

The amendments are effective for annual periods beginning on or after 1 January 2017, earlier application is permitted.

 

Banco de Chile and its subsidiaries will apply these requirements, if at date of financial statements there are modifications of liabilities, according described above.

 

IAS 12 Income Taxes

 

On January 2016, the IASB has published amendments to IAS 12, to clarify the recognition of deferred tax assets on debt instruments measured at fair value, assessing if the Bank has probability to generate futures fiscal income for use the deductible temporary difference.

 

The amendments are effective for annual periods beginning on or after 1 January 2017, earlier application is permitted.

 

This rule will have not impact in Banco de Chile and its subsidiaries.

 

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, and its early application is permitted.

 

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

 

14



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

Rules issued by the Superintendency of Banks and Financial Institutions

 

On March 29, 2016 the Superintendency of Banks and Financial Institutions issued Circular No. 3,604, where it has established a decrease from a 50% to 35% in the percentage of credit equivalent for credit lines with freely available.  In consequence, it has modified the Chapter B-3 of Compendium of accounting rules. This amendment is effective since May 2016.

 

4.                           Changes in Accounting policies and Disclosures:

 

During the period ending as of March 31, 2016, there has been no significant accounting changes that affect the presentation of these interim financial statements.

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events:

 

a)             On January 28, 2016, in the Ordinary Meeting No. BCH 2832, the Board of Directors of Banco de Chile resolved to call an Ordinary Shareholders Meeting to be held on March 24th, 2016, with the objective of proposing, among other matters, the distribution of the Dividend number 204 of $3.37534954173 per each of the 96,129,146,433 shares, which will be payable at the expense of the distributable net income obtained during the fiscal year ending on December 31st, 2015, corresponding to the 70% of such income.

 

Likewise, the Board of Directors resolved to call an Extraordinary Shareholders Meeting to be held on the same date in order to propose, among other matters, the capitalization of the 30% of the distributable net income of the Bank obtained during the fiscal year ending on December 31st, 2015, through the issuance of fully paid-in shares, of no par value, with a value $64.79 per share, which will be distributed among the shareholders in the proportion of 0.02232718590 shares for each share and to adopt the necessary agreements subject to the exercise of the options established in article 31 of Law 19,396.

 

Moreover, the Board, according to the established in No. 3.2 Chapter B4 of Compendium of Accounting Standards of the Superintendency of Banks and Financial Institutions, about minimum dividends provision, agreed to establish that since January 2016 it will constitute provision by the 60% of distributable net income that it will be accumulating during the each period.

 

b)             The Board of Directors of Banco de Chile, in Meeting No. BCH 2,835 held on March 24, 2016, agreed to accept the resignation of the CEO Mr. Arturo Tagle Quiroz, effective April 30, 2016.

 

Likewise, in the above referred Meeting the Board appointed Mr. Eduardo Ebensperger Orrego as CEO of Banco de Chile, effective May 1, 2016.

 

Lastly, Mr. Arturo Tagle Quiroz was appointed as advisor to the Board of Directors effective May 1, 2016.

 

c)              On March 29, 2016 Banco de Chile informed as Essential Information that Central Bank of Chile has communicated to Banco de Chile that the Board of such institution (Consejo), in Special Session No 1967E, held on March 28, 2016, considering the resolutions adopted by the shareholders’ meetings of Banco de Chile of March 24, 2016, regarding distribution of dividends and the increase of capital through the issuance of fully paid-in shares corresponding to the 30% of the net income obtained during the fiscal year ending on December 31, 2015, 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 a modification of the way of payment of the subordinated obligation and other applicable legislation.

 

16



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting:

 

For management purposes, the Bank has organized its operations and commercial strategies into four business segments, which are defined in accordance with the type of products and services offered to target customers. These business segments are currently defined as follows:

 

Retail:                                                 This segment focuses on individuals and small and medium-sized companies with annual sales up to 70,000UF, 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 70,000UF, where the product offering focuses primarily on commercial loans, checking accounts and liquidity management services, debt instruments, foreign trade, derivative contracts and leases.

 

Treasury and money market operations:

 

This segment includes revenue associated with managing the Bank’s balance sheet (currencies, maturities and interest rates) and liquidity, including financial instrument and currency trading on behalf of the Bank itself.

 

Transactions on behalf of 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, where 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.

· Banchile Trade Services Limited

· Socofin S.A.

· Promarket S.A.

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

The financial information used to measure the performance of the Bank’s business segments is not necessarily comparable with similar information from other financial institutions because it is based on internal reporting policies.  The accounting policies used to prepare the Bank’s operating segment information are similar as those described in “Summary of Significant Accounting Principles”.  The Bank obtains the majority of its income from: interest, revaluations and fees, discounted the credit cost and expenses. Management is mainly based on these concepts in its evaluation of segment performance and decision-making regarding goals, allocation of resources for each unit individually.  Although the results of the segments reconcile with those of the Bank at total level, it is not thus necessarily concerning the different concepts, since the management is measured and controls in individual form and 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 is considered the volume of each operation and its contribution margin, stemming from the difference between the effective customer rate and the related Bank’s fund transfer price in terms of maturity and currency.

 

·                                The internal performance profitability system considers capital allocation in each segment in accordance to the Basel guidelines.

 

·                                Operating expenses are distributed at each area level.  The Bank allocates all of its indirect operating costs to each business segment by utilizing a different cost driver in order to allocate such costs to the specific segment.

 

The Bank did not enter into transactions with a particular customer or third parties that exceed 10% or more of its total income during the three-month period ended March 31, 2016 and 2015.

 

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

 

18



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

The following table presents the income by segment for the periods ended March 2016 and 2015 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

212,763

 

190,270

 

84,053

 

70,521

 

5,015

 

3,857

 

(927

)

(1,395

)

300,904

 

263,253

 

267

 

470

 

301,171

 

263,723

 

Net fees and commissions income (loss)

 

40,409

 

34,954

 

10,426

 

11,341

 

(505

)

(451

)

30,753

 

30,421

 

81,083

 

76,265

 

(3,673

)

(4,164

)

77,410

 

72,101

 

Other operating income

 

24

 

6,835

 

1,280

 

13,989

 

25,656

 

19,366

 

6,236

 

6,615

 

33,196

 

46,805

 

(925

)

(1,150

)

32,271

 

45,655

 

Total operating revenue

 

253,196

 

232,059

 

95,759

 

95,851

 

30,166

 

22,772

 

36,062

 

35,641

 

415,183

 

386,323

 

(4,331

)

(4,844

)

410,852

 

381,479

 

Provisions for loan losses

 

(68,305

)

(60,526

)

3,485

 

(5,006

)

 

 

(10

)

100

 

(64,830

)

(65,432

)

 

 

(64,830

)

(65,432

)

Depreciation and amortization

 

(5,790

)

(5,275

)

(1,369

)

(1,311

)

(67

)

(160

)

(750

)

(640

)

(7,976

)

(7,386

)

 

 

(7,976

)

(7,386

)

Other operating expenses

 

(123,038

)

(112,553

)

(38,523

)

(37,080

)

(1,847

)

(1,778

)

(27,057

)

(25,065

)

(190,465

)

(176,476

)

4,331

 

4,844

 

(186,134

)

(171,632

)

Income attributable to associates

 

512

 

635

 

136

 

50

 

15

 

 

4

 

6

 

667

 

691

 

 

 

667

 

691

 

Income before income taxes

 

56,575

 

54,340

 

59,488

 

52,504

 

28,267

 

20,834

 

8,249

 

10,042

 

152,579

 

137,720

 

 

 

152,579

 

137,720

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,052

)

(21,005

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

132,527

 

116,715

 

 

The following table presents assets and liabilities of the period ended March 31, 2016 and December 31, 2015 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

14,854,862

 

14,431,003

 

11,631,983

 

11,866,488

 

4,001,688

 

4,362,051

 

577,797

 

523,080

 

31,066,330

 

31,182,622

 

(222,600

)

(148,929

)

30,843,730

 

31,033,693

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

262,096

 

259,251

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,105,826

 

31,292,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

9,632,282

 

9,726,434

 

10,332,307

 

9,934,304

 

8,096,903

 

8,605,278

 

448,706

 

374,824

 

28,510,198

 

28,640,840

 

(222,600

)

(148,929

)

28,287,598

 

28,491,911

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,233

 

60,946

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,344,831

 

28,552,857

 

 

19



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

7.                           Cash and Cash Equivalents:

 

(a)                       Cash and cash equivalents and their reconciliation to the statement of cash flows at each period-end are detailed as follows:

 

 

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash(*)

 

619,303

 

672,253

 

Current account with the Chilean Central Bank(*)

 

85,743

 

111,330

 

Deposits in other domestic banks

 

9,817

 

9,676

 

Deposits abroad

 

221,596

 

567,963

 

Subtotal - Cash and due from banks

 

936,459

 

1,361,222

 

 

 

 

 

 

 

Net transactions in the course of collection

 

206,828

 

284,204

 

Highly liquid financial instruments

 

417,450

 

407,111

 

Repurchase agreements

 

26,930

 

41,371

 

Total cash and cash equivalents

 

1,587,667

 

2,093,908

 

 


(*)    Amounts in cash and Central Bank deposits are regulatory reserve deposits for which the Bank must maintain a certain monthly average.

 

(b)                     Transactions in the course of collection:

 

Transactions in the 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:

 

 

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

185,339

 

293,908

 

Funds receivable

 

442,567

 

232,138

 

Subtotal transactions in the course of collection

 

627,906

 

526,046

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(421,078

)

(241,842

)

Subtotal transactions in the course of payment

 

(421,078

)

(241,842

)

Net transactions in the course of collection

 

206,828

 

284,204

 

 

20



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

8.                           Financial Assets Held-for-trading:

 

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

 

 

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

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

 

 

 

 

 

Central Bank bonds

 

43,446

 

46,068

 

Central Bank promissory notes

 

263,916

 

103,832

 

Other instruments issued by the Chilean Government and Central Bank

 

164,020

 

100,016

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

Bonds from domestic banks

 

20

 

21

 

Deposits in domestic banks

 

692,226

 

583,217

 

Other instruments issued in Chile

 

912

 

10,420

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

Other instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

65,582

 

23,080

 

Funds managed by thirds

 

 

 

Total

 

1,230,122

 

866,654

 

 

In “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 MCh$12,422 as of March 31, 2016 (MCh$9,244 as of December 31, 2015).

 

Repurchase agreements have an average expiration of 5 days as of period-end (6 days in December 2015).

 

“Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to MCh$196,409 as of March 31, 2016 (MCh$149,333 as of December 31, 2015).

 

Agreements to repurchase have an average expiration of 12 days as of period-end (10 days in December 2015).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of MCh$23,860 as of March 31, 2016 (MCh$25,303 as of December 31, 2015), which are presented as a reduction of the liability line item “Debt issued”.

 

21



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)                       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 March 31, 2016 and December 31, 2015, 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

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

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

 

 

3,461

 

 

 

 

 

 

 

 

 

 

 

 

3,461

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

17,502

 

32,448

 

14,749

 

8,704

 

5,107

 

1,551

 

 

 

 

 

 

 

37,358

 

42,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

17,502

 

35,909

 

14,749

 

8,704

 

5,107

 

1,551

 

 

 

 

 

 

 

37,358

 

46,164

 

 

Securities received:

 

The Bank has received securities that it is allowed to sell or pledge in the absence of default by the owner. As of March 31, 2016 the Bank and its subsidiaries held securities on resell agreements with a fair value of Ch$39,279 million (Ch$46,324 million as of December, 2015).

 

22



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                       The Bank obtains financing by selling financial instruments and committing to purchase them at future dates, plus interest at a prefixed rate.  As of March 31, 2016 and December 31, 2015, 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

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

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

 

 

3,052

 

 

 

 

 

 

 

 

 

 

 

 

3,052

 

Central Bank promissory notes

 

12,364

 

7,301

 

 

 

 

 

 

 

 

 

 

 

12,364

 

7,301

 

Other instruments issued by the Chilean Government and Central Bank

 

 

1,942

 

 

 

 

 

 

 

 

 

 

 

 

1,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments Issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

169,870

 

158,156

 

7,097

 

13,680

 

 

 

 

 

 

 

 

 

176,967

 

171,836

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

182,234

 

170,451

 

7,097

 

13,680

 

 

 

 

 

 

 

 

 

189,331

 

184,131

 

 

Securities given:

 

The carrying amount of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of March 31, 2016 is Ch$189,208 million (Ch$184,919 million in December 2015). The counterparty is allowed to sell or pledge those securities in the absence of default by the Bank.

 

23



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges:

 

(a)                       As of March 31, 2016 and 2014, 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

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

 

 

 

 

19,359

 

19,222

 

 

 

4,447

 

4,189

 

Interest rate swap

 

 

 

 

 

14,091

 

14,947

 

10,683

 

11,332

 

82,394

 

66,504

 

116,347

 

81,271

 

 

279

 

13,230

 

10,360

 

Total derivatives held for hedging purposes

 

 

 

 

 

14,091

 

14,947

 

10,683

 

11,332

 

82,394

 

66,504

 

135,706

 

100,493

 

 

279

 

17,677

 

14,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

 

 

 

103,638

 

203,163

 

201,723

 

578,093

 

441,930

 

187,504

 

318,240

 

308,770

 

306,582

 

147,411

 

203,892

 

13,256

 

3,666

 

Total Derivatives held as cash flow hedges

 

 

 

 

103,638

 

203,163

 

201,723

 

578,093

 

441,930

 

187,504

 

318,240

 

308,770

 

306,582

 

147,411

 

203,892

 

13,256

 

3,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

5,851,614

 

6,361,172

 

3,791,332

 

5,658,682

 

6,419,003

 

6,392,029

 

549,734

 

1,097,148

 

60,645

 

79,217

 

 

 

240,954

 

180,616

 

270,669

 

207,961

 

Interest rate swap

 

1,442,333

 

1,444,510

 

2,381,556

 

3,626,015

 

7,865,958

 

8,414,998

 

9,096,194

 

9,190,933

 

4,794,967

 

5,063,262

 

5,622,360

 

5,676,905

 

236,774

 

173,365

 

215,953

 

159,668

 

Cross currency swap

 

244,575

 

1,283,607

 

348,349

 

835,357

 

2,146,061

 

1,369,605

 

2,226,598

 

2,370,091

 

1,795,933

 

1,513,471

 

2,520,970

 

2,394,036

 

471,585

 

566,412

 

609,399

 

737,845

 

Call currency options

 

33,519

 

25,127

 

73,694

 

69,802

 

89,928

 

77,364

 

3,172

 

35

 

 

 

 

 

752

 

1,878

 

1,329

 

3,689

 

Put currency options

 

23,336

 

16,503

 

46,361

 

50,578

 

63,337

 

66,038

 

2,170

 

35

 

 

 

 

 

4,696

 

680

 

1,375

 

549

 

Total derivatives of negotiation

 

7,595,377

 

9,130,919

 

6,641,292

 

10,240,434

 

16,584,287

 

16,320,034

 

11,877,868

 

12,658,242

 

6,651,545

 

6,655,950

 

8,143,330

 

8,070,941

 

954,761

 

922,951

 

1,098,725

 

1,109,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

7,595,377

 

9,130,919

 

6,641,292

 

10,344,072

 

16,801,541

 

16,536,704

 

12,466,644

 

13,111,504

 

6,921,443

 

7,040,694

 

8,587,806

 

8,478,016

 

1,102,172

 

1,127,122

 

1,129,658

 

1,127,927

 

 

24



Table of Contents

 

NOTES TO THE 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 hedge instruments under fair value hedges as of March 31, 2016 and December 31, 2015:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Hedged element

 

 

 

 

 

Commercial loans

 

19,359

 

19,222

 

Corporate bonds

 

223,515

 

174,054

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

19,359

 

19,222

 

Interest rate swap

 

223,515

 

174,054

 

 

(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 obligations with foreign banks and bonds issued abroad in USA dollars, Hong Kong dollars, Peruvian nuevo 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.

 

25



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting 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

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

 

 

(594

)

(602

)

(1,187

)

(1,207

)

(1,187

)

(1,207

)

(38,702

)

(39,340

)

(41,670

)

(42,356

)

Corporate Bond HKD

 

(1,952

)

 

(1,595

)

 

(8,561

)

(12,852

)

(24,171

)

(25,658

)

(75,014

)

(79,631

)

(347,537

)

(368,924

)

(458,830

)

(487,065

)

Corporate Bond PEN

 

(307

)

 

 

 

(307

)

(636

)

(15,673

)

(16,219

)

 

 

 

 

(16,287

)

(16,855

)

Corporate Bond CHF

 

(246

)

(255

)

(1,986

)

(108,678

)

(160,826

)

(166,473

)

(358,955

)

(279,477

)

(123,684

)

(217,702

)

 

 

(645,697

)

(772,585

)

Obligation USD

 

(594

)

(678

)

 

 

(1,572

)

(1,736

)

(215,718

)

(229,377

)

 

 

 

 

(217,884

)

(231,791

)

Corporate Bond JPY

 

 

 

(407

)

(314

)

(66,921

)

(66,316

)

(48,215

)

(1,901

)

(30,490

)

(76,302

)

(30,165

)

(29,853

)

(176,198

)

(174,686

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

 

 

594

 

602

 

1,187

 

1,207

 

1,187

 

1,207

 

38,702

 

39,340

 

41,670

 

42,356

 

Cross Currency Swap HKD

 

1,952

 

 

1,595

 

 

8,561

 

12,852

 

24,171

 

25,658

 

75,014

 

79,631

 

347,537

 

368,924

 

458,830

 

487,065

 

Cross Currency Swap PEN

 

307

 

 

 

 

307

 

636

 

15,673

 

16,219

 

 

 

 

 

16,287

 

16,855

 

Cross Currency Swap CHF

 

246

 

255

 

1,986

 

108,678

 

160,826

 

166,473

 

358,955

 

279,477

 

123,684

 

217,702

 

 

 

645,697

 

772,585

 

Cross Currency Swap USD

 

594

 

678

 

 

 

1,572

 

1,736

 

215,718

 

229,377

 

 

 

 

 

217,884

 

231,791

 

Cross Currency Swap JPY

 

 

 

407

 

314

 

66,921

 

66,316

 

48,215

 

1,901

 

30,490

 

76,302

 

30,165

 

29,853

 

176,198

 

174,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting 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

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows in CLF

 

3,819

 

2,961

 

6,406

 

107,007

 

226,768

 

231,948

 

629,420

 

494,015

 

212,210

 

345,015

 

362,471

 

359,902

 

1,441,094

 

1,540,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

(1,622

)

 

(603

)

 

(6,902

)

(9,062

)

(18,128

)

(17,999

)

(63,753

)

(63,301

)

(290,339

)

(288,281

)

(381,347

)

(378,643

)

Cross Currency Swap PEN

 

(248

)

 

 

 

(248

)

(493

)

(16,250

)

(16,135

)

 

 

 

 

(16,746

)

(16,628

)

Cross Currency Swap JPY

 

 

 

(1,301

)

(1,024

)

(68,221

)

(68,015

)

(51,729

)

(5,660

)

(32,556

)

(79,042

)

(30,935

)

(30,716

)

(184,742

)

(184,457

)

Cross Currency Swap USD

 

(1,949

)

 

 

 

(1,945

)

(3,866

)

(218,368

)

(216,820

)

 

 

 

 

(222,262

)

(220,686

)

Cross Currency Swap CHF

 

 

(2,961

)

(3,985

)

(105,983

)

(148,943

)

(149,493

)

(322,906

)

(235,376

)

(113,856

)

(200,642

)

 

 

(589,690

)

(694,455

)

Cross Currency Swap EUR

 

 

 

(517

)

 

(509

)

(1,019

)

(2,039

)

(2,025

)

(2,045

)

(2,030

)

(41,197

)

(40,905

)

(46,307

)

(45,979

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(c)                      Cash flow Hedges, continued:

 

Respect to CLF assets hedged, these are revalued monthly according to the variation of the UF, which is equivalent to realize monthly reinvestment of the assets until maturity of the relationship hedging.

 

(c.3)             Unrealized gain of fair value adjustment for the period 2016 was Ch$3,992 million (charge to equity) (Ch$5,374  million charge to equity as of March 31, 2015) generated from hedging instruments, which has been recorded in equity. The accumulated net effect for deferred taxes as of March 31, 2016 was a charge to equity of Ch$3,034 million (Ch$4,165 million charge to equity as of March 31, 2015).

 

The accumulated amount for this concept (net of deferred taxes) as of March 31, 2016 correspond to a debit to equity amounted Ch$14,780 million (debit to equity of Ch$17,814 million as of December 31, 2015).

 

(c.4)             The net effect in income of derivatives cash flow hedges amount to Ch$65,969 million charged to income in 2016 (Ch$46,838 million debit to income as of March 31, 2015).

 

(c.5)               As of March 31, 2016 and 2015, it not exist inefficiency in cash flow hedge, because both, hedge item and hedge instruments are mirror one of other, it means that all variation of value attributable to rate and revaluation components are netted totally.

 

(c.6)               As of March 31, 2016 and 2015, the Bank has not hedges of net investments in foreign business.

 

28



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.                    Loans and advances to Banks:

 

 

(a)                     Amounts are detailed as follows:

 

 

 

March
2016

 

December 
2015

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans

 

16,632

 

25,258

 

Provisions for loans to domestic banks

 

(37

)

(72

)

Interbank loans of liquidity

 

1,000

 

20,000

 

Subtotal

 

17,595

 

45,186

 

Foreign Banks

 

 

 

 

 

Interbank loans

 

155,372

 

211,573

 

Chilean exports trade loans

 

45,664

 

47,355

 

Credits with third countries

 

89,642

 

91,278

 

Provisions for loans to foreign banks

 

(559

)

(630

)

Subtotal

 

290,119

 

349,576

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

1,250,000

 

1,000,000

 

Other Central Bank credits

 

842

 

433

 

Subtotal

 

1,250,842

 

1,000,433

 

Total

 

1,558,556

 

1,395,195

 

 

(b)                   Provisions for loans to banks are detailed below:

 

 

 

Bank’s Location

 

 

 

 

 

Chile

 

Abroad

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

Detail

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

61

 

755

 

816

 

Charge-offs

 

 

 

 

Provisions established

 

 

113

 

113

 

Provisions released

 

(1

)

 

(1

)

Balance as of March 31, 2015

 

60

 

868

 

928

 

Charge-offs

 

 

 

 

Provisions established

 

12

 

 

12

 

Provisions released

 

 

(238

)

(238

)

Balance as of December 31, 2015

 

72

 

630

 

702

 

Charge-offs

 

 

 

 

Provisions established

 

 

 

 

Provisions released

 

(35

)

(71

)

(106

)

Balance as of March 31, 2016

 

37

 

559

 

596

 

 

29



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net:

 

(a.i)               Loans to Customers:

 

As of March 31, 2016 and December 31, 2015, the composition of the portfolio of loans is the following:

 

 

 

As of March 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

 

10,139,548

 

132,388

 

356,498

 

10,628,434

 

(158,418

)

(82,151

)

(240,569

)

10,387,865

 

Foreign trade loans

 

1,364,176

 

63,312

 

50,140

 

1,477,628

 

(74,685

)

(2,883

)

(77,568

)

1,400,060

 

Current account debtors

 

185,088

 

2,724

 

2,263

 

190,075

 

(3,619

)

(4,206

)

(7,825

)

182,250

 

Factoring transactions

 

446,407

 

1,890

 

1,005

 

449,302

 

(7,268

)

(1,697

)

(8,965

)

440,337

 

Student loans

 

41,360

 

 

525

 

41,885

 

 

(803

)

(803

)

41,082

 

Commercial lease transactions (1)

 

1,337,405

 

14,628

 

24,034

 

1,376,067

 

(7,247

)

(10,623

)

(17,870

)

1,358,197

 

Other loans and accounts receivable

 

47,953

 

284

 

6,191

 

54,428

 

(1,780

)

(3,343

)

(5,123

)

49,305

 

Subtotal

 

13,561,937

 

215,226

 

440,656

 

14,217,819

 

(253,017

)

(105,706

)

(358,723

)

13,859,096

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

46,853

 

 

3,339

 

50,192

 

 

(53

)

(53

)

50,139

 

Transferable mortgage loans

 

78,357

 

 

2,199

 

80,556

 

 

(112

)

(112

)

80,444

 

Other residential real estate mortgage loans

 

6,262,153

 

 

109,412

 

6,371,565

 

 

(35,040

)

(35,040

)

6,336,525

 

Credits from ANAP

 

16

 

 

 

16

 

 

 

 

16

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

7,923

 

 

401

 

8,324

 

 

(151

)

(151

)

8,173

 

Subtotal

 

6,395,302

 

 

115,351

 

6,510,653

 

 

(35,356

)

(35,356

)

6,475,297

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,222,577

 

 

201,032

 

2,423,609

 

 

(163,243

)

(163,243

)

2,260,366

 

Current account debtors

 

302,779

 

 

2,435

 

305,214

 

 

(4,505

)

(4,505

)

300,709

 

Credit card debtors

 

1,023,328

 

 

17,984

 

1,041,312

 

 

(40,366

)

(40,366

)

1,000,946

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

44

 

 

748

 

792

 

 

(354

)

(354

)

438

 

Subtotal

 

3,548,728

 

 

222,199

 

3,770,927

 

 

(208,468

)

(208,468

)

3,562,459

 

Total

 

23,505,967

 

215,226

 

778,206

 

24,499,399

 

(253,017

)

(349,530

)

(602,547

)

23,896,852

 

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers net, continued:

 

(a.i)               Loans to Customers, continued:

 

 

 

 

As of December 31, 2015

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

 

 

Normal 
Portfolio

 

Substandard 
Portfolio

 

Non- Complying 
Portfolio

 

Total

 

Individual 
Provision

 

Group 
Provision

 

Total

 

Net 
assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

10,340,497

 

89,792

 

383,965

 

10,814,254

 

(154,115

)

(83,521

)

(237,636

)

10,576,618

 

Foreign trade loans

 

1,318,078

 

64,849

 

60,318

 

1,443,245

 

(84,282

)

(3,286

)

(87,568

)

1,355,677

 

Current account debtors

 

227,063

 

2,519

 

9,646

 

239,228

 

(5,728

)

(4,082

)

(9,810

)

229,418

 

Factoring transactions

 

483,797

 

2,282

 

754

 

486,833

 

(10,571

)

(1,773

)

(12,344

)

474,489

 

Commercial lease transactions (1)

 

1,334,038

 

15,367

 

25,651

 

1,375,056

 

(6,908

)

(11,004

)

(17,912

)

1,357,144

 

Other loans and accounts receivable

 

50,898

 

257

 

7,147

 

58,302

 

(2,115

)

(3,414

)

(5,529

)

52,773

 

Subtotal

 

13,754,371

 

175,066

 

487,481

 

14,416,918

 

(263,719

)

(107,080

)

(370,799

)

14,046,119

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

49,849

 

 

3,771

 

53,620

 

 

(68

)

(68

)

53,552

 

Transferable mortgage loans

 

82,826

 

 

1,818

 

84,644

 

 

(95

)

(95

)

84,549

 

Other residential real estate mortgage loans

 

6,146,484

 

 

111,423

 

6,257,907

 

 

(34,760

)

(34,760

)

6,223,147

 

Credits from ANAP

 

17

 

 

 

17

 

 

 

 

17

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

8,644

 

 

154

 

8,798

 

 

(29

)

(29

)

8,769

 

Subtotal

 

6,287,820

 

 

117,166

 

6,404,986

 

 

(34,952

)

(34,952

)

6,370,034

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,188,881

 

 

233,217

 

2,422,098

 

 

(153,216

)

(153,216

)

2,268,882

 

Current account debtors

 

292,534

 

 

4,325

 

296,859

 

 

(7,476

)

(7,476

)

289,383

 

Credit card debtors

 

991,831

 

 

24,518

 

1,016,349

 

 

(34,968

)

(34,968

)

981,381

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

50

 

 

781

 

831

 

 

(355

)

(355

)

476

 

Subtotal

 

3,473,296

 

 

262,841

 

3,736,137

 

 

(196,015

)

(196,015

)

3,540,122

 

Total

 

23,515,487

 

175,066

 

867,488

 

24,558,041

 

(263,719

)

(338,047

)

(601,766

)

23,956,275

 

 


(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 March 31, 2016 MCh$661,127 (MCh$653,225 as of December 31, 2015) correspond to finance leases for real estate and MCh$714,940 (MCh$721,831 as of December 31, 2015), correspond to finance leases for other assets.

 

31



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net, continued:

 

(a.i)     Loans to Customers, continued:

 

The variation of volumes of non-complying loans it was produced by the adoption of new rule issued by the SBIF.

 

As of December 31, 2015 the Bank included inside the non-complying loans, with group evaluation, all those operations whose clients meet the following conditions:

 

·      Past due greater than or equal to 90 days

·      Overdraft no agreed in current account greater than 30 days

·      Client managed by collection area or, in judicial collection

·      To exit of non-complying category is required 6 months of good behavior (past due < 30 days)

 

According to Circular 3,573 of December 30, 2014 that modified the definition or non-complying loans of portfolio evaluated group, since this period the Bank includes under this concept clients that meet the following conditions:

 

Entry non-complying loans:

 

·      Past due greater than or equal to 90 days

·      Renegotiated with past due greater than or equal to 60 days

·      Clients with credits with partial remission or with forced restructuring

 

Exit non-complying loans:

 

·      4 months of good behavior (4 payments of consecutives installments)

·      Past due lesser than 30 days

·      Without unpaid debt in the financial system

·      Without new financings

·      Must exist capital amortization

 

If the debtor has had any credit with partial payments is required have at least 2 payments in a lesser period of six months.

 

(a.ii)            Impaired Portfolio

 

As of March 31, 2016 and December 31, 2015, 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

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

13,722,939

 

13,871,526

 

494,880

 

545,392

 

14,217,819

 

14,416,918

 

(253,017

)

(263,719

)

(105,706

)

(107,080

)

(358,723

)

(370,799

)

13,859,096

 

14,046,119

 

Mortgage loans

 

6,395,302

 

6,287,820

 

115,351

 

117,166

 

6,510,653

 

6,404,986

 

 

 

(35,356

)

(34,952

)

(35,356

)

(34,952

)

6,475,297

 

6,370,034

 

Consumer loans

 

3,548,728

 

3,473,296

 

222,199

 

262,841

 

3,770,927

 

3,736,137

 

 

 

(208,468

)

(196,015

)

(208,468

)

(196,015

)

3,562,459

 

3,540,122

 

Total

 

23,666,969

 

23,632,642

 

832,430

 

925,399

 

24,499,399

 

24,558,041

 

(253,017

)

(263,719

)

(349,530

)

(338,047

)

(602,547

)

(601,766

)

23,896,852

 

23,956,275

 

 

The variation in impaired portfolio between periods March 2016 and December 2015, is due to the change in definition of the non- complying portfolio established in Circular No. 3,584. The above is because the concepts of non-complying loans and impaired loans are equivalent for loans evaluated as a group.

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, continued:

 

(b)                     Allowances for loan losses:

 

Movements in allowances for loan losses during periods 2016 and 2015 are as follows:

 

 

 

Allowances

 

 

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

206,022

 

322,593

 

528,615

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(2,464

)

(10,820

)

(13,284

)

Mortgage loans

 

 

(482

)

(482

)

Consumer loans

 

 

(52,253

)

(52,253

)

Total charge-offs

 

(2,464

)

(63,555

)

(66,019

)

Sales or transfers of credit

 

(271

)

 

(271

)

Allowances established

 

8,082

 

68,587

 

76,669

 

Balance as of March 31, 2015

 

211,369

 

327,625

 

538,994

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(10,762

)

(33,940

)

(44,702

)

Mortgage loans

 

 

(2,073

)

(2,073

)

Consumer loans

 

 

(143,762

)

(143,762

)

Total charge-offs

 

(10,762

)

(179,775

)

(190,537

)

Sales or transfers of credit

 

(2,419

)

 

(2,419

)

Purchase of loans

 

12,329

 

 

12,329

 

Allowances established

 

53,202

 

190,197

 

243,399

 

Balance as of December 31, 2015

 

263,719

 

338,047

 

601,766

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(4,967

)

(11,136

)

(16,103

)

Mortgage loans

 

 

(579

)

(579

)

Consumer loans

 

 

(50,005

)

(50,005

)

Total charge-offs

 

(4,967

)

(61,720

)

(66,687

)

Sales or transfers of credit

 

(5,228

)

 

(5,228

)

Allowances established

 

 

73,203

 

73,203

 

Allowances released

 

(507

)

 

(507

)

Balance as of March 31, 2016

 

253,017

 

349,530

 

602,547

 

 

In addition to these allowances for loan losses, the Bank also establishes a country risk provisions to hedge foreign transactions and additional provisions agreed upon by the Board of Directors, which are presented within liabilities in “Provisions” (Note 24).

 

33



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, continued:

 

 

Other Disclosures:

 

1.                  As of March 31, 2016 and December 31, 2015, 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 12 (d).

 

2.                  As of March 31, 2016 and December 31, 2015 the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio and it has been transferred all or substantially all risks and benefits related to these financial assets. (See Note No. 12 letter (e)).

 

(c)                      Finance lease contracts:

 

The Bank’s scheduled cash flows to be received from finance leasing contracts have the following maturities:

 

 

 

Total receivable

 

Unearned income

 

Net lease receivable(*)

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

461,742

 

460,004

 

(53,724

)

(54,353

)

408,018

 

405,651

 

Due after 1 year but within 2 years

 

331,615

 

333,374

 

(40,188

)

(39,913

)

291,427

 

293,461

 

Due after 2 years but within 3 years

 

217,804

 

218,308

 

(27,635

)

(27,287

)

190,169

 

191,021

 

Due after 3 years but within 4 years

 

152,642

 

152,329

 

(19,299

)

(19,090

)

133,343

 

133,239

 

Due after 4 years but within 5 years

 

103,494

 

106,806

 

(13,840

)

(13,652

)

89,654

 

93,154

 

Due after 5 years

 

288,812

 

281,489

 

(31,833

)

(30,492

)

256,979

 

250,997

 

Total

 

1,556,109

 

1,552,310

 

(186,519

)

(184,787

)

1,369,590

 

1,367,523

 

 


(*)    The net balance receivable does not include past-due portfolio totaling MCh$6,477 as of March 31, 2016 (MCh$7,533 as of December 31, 2015).

 

The leasing contracts are related to industrial machinery, vehicles and computer equipment. The leasing contracts have an average life of between 3 and 8 years.

 

(d)                       Purchase of credits:

 

During 2015 the Bank acquired loans portfolio whose nominal value amounted to Ch$649,144 million. The major acquisition was the purchase of a local bank portfolio (Banco Penta)

 

During the period between January 1, 2016 and March 31, 2016 it was not made loan portfolio purchases.

 

34



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, continued:

 

 

(e)                        Sale or transfer of credits from the loans to customers:

 

During the period 2015 and 2014 Banco de Chile has carried out transactions of sale or transfer of the loan portfolio, according the following:

 

 

 

As of March 31, 2016

 

 

 

Carrying
amount

 

Allowances

 

Sale price

 

Effect on income 
(loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Sale of outstanding loans

 

13,170

 

(5,228

)

10,252

 

2,310

 

Sale of writte — off loans

 

 

 

 

 

Total

 

13,170

 

(5,228

)

10,252

 

2,310

 

 

 

 

As of March 31, 2015

 

 

 

Carrying 
amount

 

Allowances

 

Sale price

 

Effect on income 
(loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Sale of outstanding loans

 

310

 

(271

)

310

 

271

 

Sale of writte — off loans

 

 

 

 

 

Total

 

310

 

(271

)

310

 

271

 

 

(f)                         Securitization of own assets

 

During the period as of March 31, 2016 and 2015, there is no transactions of securitization of own assets.

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.                    Investment Securities:

 

As of March 31, 2016 and December 31, 2015, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

 

March 2016

 

December 2015

 

 

 

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

 

21,628

 

 

21,628

 

36,258

 

 

36,258

 

Bonds issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

Promissory notes issued by the Chilean Government and Central Bank

 

54,838

 

 

54,838

 

50,250

 

 

50,250

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

87,119

 

 

87,119

 

87,610

 

 

87,610

 

Bonds from domestic banks

 

53,838

 

 

53,838

 

83,960

 

 

83,960

 

Deposits from domestic banks

 

229,236

 

 

229,236

 

450,976

 

 

450,976

 

Bonds from other Chilean companies

 

12,044

 

 

12,044

 

17,766

 

 

17,766

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments

 

183,372

 

 

183,372

 

191,537

 

 

191,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

136,119

 

 

136,119

 

81,644

 

 

81,644

 

Total

 

778,194

 

 

778,194

 

1,000,001

 

 

1,000,001

 

 

36



Table of Contents

 

NOTES TO THE 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 MCh$3,054 as of December 31, 2015, no balance for this concept as of March 31, 2016.  The repurchase agreements have an average maturity of 6 days as of December 31, 2015.

 

In instruments issued abroad are included mainly bank bonds and shares and equity investments instruments.

 

As of March 31, 2016, the portfolio of financial assets available-for-sale includes a net unrealized gain of MCh$40,080, net of tax (net unrealized gain of MCh$39,836 as of December 31, 2015), recorded in other comprehensive income within equity.

 

During 2016 and 2015, there is no evidence of impairment of financial assets available-for-sale.

 

Realized gains and losses are calculated as the proceeds from sales less the cost (specific identification method) of the investments identified as available-for-sale. In addition, any unrealized gain or loss previously recognized in equity for these investments is reversed and recorded in the Consolidated Statements of Comprehensive Income.

 

Gross profits and losses realized on the sale of available-for-sale investments as of March 31, 2016 and 2015 are shown in Note 30 “Net Financial Operating Income”.

 

Gross profits and losses realized and unrealized on the sale of available-for-sale investments for the three-month period ended as of March 31, 2016 and 2015 are as follows:

 

 

 

March
2016

 

March
2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized (losses)/gains during the period

 

(29

)

14,224

 

Realized (losses)/gains (reclassified)

 

349

 

(6,907

)

Subtotal (losses)/gains during the period

 

320

 

7,317

 

Income tax

 

(76

)

(1,582

)

Total unrealized (losses)/gains during the period

 

244

 

5,735

 

 

37



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.                    Investments in Other Companies:

 

(a)                       This item includes investments in other companies for an amount of MCh$28,718 as of March 31, 2016 (MCh$28,126 as of December 31, 2015), which is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

Company

 

Shareholder

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

41,260

 

40,302

 

10,792

 

10,542

 

251

 

406

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

12,984

 

12,758

 

2,597

 

2,552

 

45

 

61

 

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

 

Banco de Chile

 

25.81

 

25.81

 

9,664

 

9,472

 

2,494

 

2,444

 

71

 

118

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

5,578

 

5,419

 

2,127

 

2,066

 

87

 

99

 

Sociedad Imerc OTC S.A.

 

Banco de Chile

 

11.48

 

11.48

 

10,098

 

9,823

 

1,159

 

1,128

 

27

 

(48

)

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

3,353

 

3,252

 

1,118

 

1,084

 

37

 

30

 

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

 

Banco de Chile

 

15.00

 

15.00

 

5,043

 

4,955

 

756

 

743

 

22

 

22

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

2,768

 

2,656

 

742

 

712

 

30

 

(43

)

Subtotal Associates

 

 

 

 

 

 

 

90,748

 

88,637

 

21,785

 

21,271

 

570

 

645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

7,808

 

7,778

 

3,904

 

3,889

 

15

 

(7

)

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,509

 

1,378

 

755

 

689

 

66

 

39

 

Subtotal Joint Ventures

 

 

 

 

 

 

 

9,317

 

9,156

 

4,659

 

4,578

 

81

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

100,065

 

97,793

 

26,444

 

25,849

 

651

 

677

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

16

 

14

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

54

 

57

 

 

 

CCLV Contraparte Central S.A.

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,274

 

2,277

 

16

 

14

 

Total

 

 

 

 

 

 

 

 

 

 

 

28,718

 

28,126

 

667

 

691

 

 


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

 

38



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.       Investments in Other Companies, continued:

 

(b)                       The reconciliation between opening and ending balance of investments in other companies that are not consolidated in 2016 and 2015 are detailed as follows:

 

 

 

March
2016

 

March
2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Initial book value

 

28,126

 

25,312

 

Acquisition of investments

 

 

 

Participation in net income

 

651

 

677

 

Dividends receivable

 

(60

)

(75

)

Dividends received

 

 

72

 

Payment of dividends

 

1

 

(69

)

Total

 

28,718

 

25,917

 

 

(c)                        During the three-month period ended as of March 31, 2016 and December 31, 2015 no impairment has incurred in these investments.

 

39



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.       Intangible Assets:

 

(a)       As of March 31, 2016 and December 31, 2015 intangible assets are detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

Years

 

 

 

Amortization and

 

 

 

 

 

Useful Life

 

Remaining
amortization

 

Gross balance

 

Impairment

 

Net balance

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

4

 

4

 

100,755

 

100,000

 

(74,291

)

(73,281

)

26,464

 

26,719

 

Total

 

 

 

 

 

 

 

 

 

100,755

 

100,000

 

(74,291

)

(73,281

)

26,464

 

26,719

 

 

40



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets, continued:

 

(b)                       Movements in intangible assets during the three-month period ended as of March 31, 2016 and December 31, 2015 are as follows:

 

 

 

March 2016

 

 

 

Software or computer
programs

 

Other
intangibles

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

100,000

 

 

100,000

 

Acquisition

 

1,855

 

 

1,855

 

Disposals/ write-downs

 

(1,100

)

 

(1,100

)

Impairment loss(*)

 

 

 

 

Total

 

100,755

 

 

100,755

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

(73,281

)

 

(73,281

)

Amortization for the period(*)

 

(2,110

)

 

(2,110

)

Disposals/ write-downs

 

1,100

 

 

1,100

 

Total

 

(74,291

)

 

(74,291

)

 

 

 

 

 

 

 

 

Balance as of March 31, 2016

 

26,464

 

 

26,464

 

 

 

 

December 2015

 

 

 

Software or computer
programs

 

Other
intangibles

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

92,225

 

 

92,225

 

Acquisition

 

8,519

 

 

8,519

 

Disposals/ write-downs

 

(685

)

 

(685

)

Impairment loss(*)

 

(59

)

 

(59

)

Total

 

100,000

 

 

100,000

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

(65,632

)

 

(65,632

)

Amortization for the period(*)

 

(8,331

)

 

(8,331

)

Disposals/ write-downs

 

682

 

 

682

 

Total

 

(73,281

)

 

(73,281

)

 

 

 

 

 

 

 

 

Balance as of December  31, 2015

 

26,719

 

 

26,719

 

 


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

 

41



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets, continued:

 

(c)                        As of March 31, 2016 and December 31, 2015, the Bank has the following technological developments:

 

 

 

Amount of Commitment

 

 

 

March

 

December

 

Detail

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

3,838

 

5,779

 

 

42



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment:

 

(a)                       The detail of this item as of March 31, 2016 and December 31, 2015 is as follow:

 

 

 

Gross balance

 

Accumulated depreciation

 

Net Balance

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and Buildings

 

294,528

 

292,166

 

(128,630

)

(126,568

)

165,898

 

165,598

 

Equipment

 

169,442

 

167,874

 

(130,317

)

(127,644

)

39,125

 

40,230

 

Others

 

48,143

 

47,960

 

(38,525

)

(38,117

)

9,618

 

9,843

 

Total

 

512,113

 

508,000

 

(297,472

)

(292,329

)

214,641

 

215,671

 

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(b)                       As of March 31, 2016 and December 31, 2015, this account and its movements are detailed as follows:

 

 

 

March 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

 

Reclasifications

 

 

 

 

 

Additions

 

2,362

 

2,020

 

375

 

4,757

 

Disposals/write-downs

 

 

(448

)

(192

)

(640

)

Transfers

 

 

 

 

 

Impairment loss (*)

 

 

(4

)

 

(4

)

Total

 

294,528

 

169,442

 

48,143

 

512,113

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

(126,568

)

(127,644

)

(38,117

)

(292,329

)

Reclasifications

 

 

 

 

 

Depreciation charges in the period (*)(**)

 

(2,062

)

(3,104

)

(608

)

(5,774

)

Sales and disposals in the period

 

 

448

 

183

 

631

 

Transfers

 

 

(17

)

17

 

 

Total

 

(128,630

)

(130,317

)

(38,525

)

(297,472

)

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2016

 

165,898

 

39,125

 

9,618

 

214,641

 

 

 

 

December 2015

 

 

 

Land and Buildings

 

Equipment

 

Other

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

285,755

 

151,911

 

43,773

 

481,439

 

Reclassifications

 

625

 

 

859

 

1,484

 

Acquisitions

 

7,909

 

18,746

 

4,821

 

31,476

 

Disposals

 

(2,051

)

(2,769

)

(1,381

)

(6,201

)

Transfers

 

 

(11

)

11

 

 

Impairment loss (***)

 

(72

)

(3

)

(123

)

(198

)

Total

 

292,166

 

167,874

 

47,960

 

508,000

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

(120,084

)

(119,842

)

(36,110

)

(276,036

)

Reclassifications

 

(110

)

 

(882

)

(992

)

Depreciation of period (**)

 

(8,117

)

(10,567

)

(2,143

)

(20,827

)

Disposals and sales of period

 

1,743

 

2,764

 

1,019

 

5,526

 

Transfers

 

 

1

 

(1

)

 

Total

 

(126,568

)

(127,644

)

(38,117

)

(292,329

)

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2015

 

165,598

 

40,230

 

9,843

 

215,671

 

 


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

(**)                This amount does not include depreciation charges of the period for investments properties. This amount is included in item “Other Assets” for MCh$92 (MCh$379 as of December 31, 2015).

(***)         This amount does not include charge-offs provision of Property and Equipment of MCh$6 as of December 31, 2015

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(c)                        As of March 31, 2016 and 2015, the Bank has operating lease agreements in which it acts as lessee that cannot be terminated unilaterally; information on future payments is detailed as follows:

 

 

 

 

 

March 2016

 

 

 

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$

 

Lease Agreements

 

7,948

 

2,637

 

5,240

 

20,696

 

41,732

 

26,364

 

39,912

 

136,581

 

 

 

 

 

 

March 2015

 

 

 

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$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

7,539

 

2,491

 

4,892

 

20,243

 

38,975

 

28,110

 

42,311

 

137,022

 

 

As these lease agreements are operating leases under IAS 17 the leased assets are not presented in the Bank’s Interim Condensed Consolidated Statement of Financial Position.

 

The Bank has entered into commercial leases of real estate. These leases have an average life of 10 years. There are no restrictions placed upon the lessee by entering into the lease.

 

(d)                       As of March 31, 2016 and 2015, the Bank does not have any finance lease agreements as lessee and, therefore, there are no property and equipment balances to be reported from such transactions as of March 31, 2016 and as of December 31, 2015.

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current Taxes and Deferred Taxes:

 

(a)                       Current Taxes:

 

As of each period end, the Bank and its subsidiaries have established a First Category Income Tax Provision determined in accordance with current tax laws.  This provision is presented net of recoverable taxes, detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income taxes

 

18,858

 

121,585

 

Tax from previous period

 

117,942

 

 

Tax on non-deductible expenses (35%)

 

550

 

2,805

 

Less:

 

 

 

 

 

Monthly prepaid taxes (PPM)

 

(114,385

)

(94,813

)

Credit for training expenses

 

(1,769

)

(1,931

)

Contributions Real Estate

 

 

(896

)

Others

 

(3,090

)

(2,036

)

Total

 

18,106

 

24,714

 

 

 

 

 

 

 

Tax rate

 

24.0

%

22.5

%

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

4,219

 

3,279

 

Current tax liabilities

 

(22,325

)

(27,993

)

Total tax receivable (payable)

 

(18,106

)

(24,714

)

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current Taxes and Deferred Taxes, continued:

 

(b)       Income Tax:

 

The Bank’s tax expense recorded for the three-month period ended as of March 31, 2016 and 2015 as follows:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

19,816

 

17,198

 

Subtotal

 

19,816

 

17,198

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

1,491

 

5,397

 

Effect of exchange rates on deferred tax

 

(1,517

)

(1,160

)

Subtotal

 

26

 

4,237

 

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

 

550

 

511

 

Others

 

(288

)

(941

)

Net charge to income for income taxes

 

20,052

 

21,005

 

 

47



Table of Contents

 

NOTES TO THE 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 March 31, 2016 and 2015:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

24.00

 

36,619

 

22.50

 

30,987

 

Additions or deductions

 

(0.48

)

(739

)

(0.31

)

(433

)

Subordinated debt

 

(5.30

)

(8,086

)

(5.86

)

(8,074

)

Price-level restatement

 

(4.72

)

(7,201

)

0.02

 

25

 

Non-deductible expenses tax

 

0.36

 

550

 

0.37

 

511

 

Effect in deferred taxes (changes in tax rate)

 

(0.99

)

(1,517

)

(0.84

)

(1,160

)

Other

 

0.28

 

426

 

(0,62

)

(851

)

Effective rate and income tax expense

 

13.15

 

20,052

 

15.26

 

21,005

 

 

The effective rate for income tax for the period ended as of March 31, 2016 is 13.15% (15.26% in March 2015).

 

On December 29, 2015, Law 20,780 published in the Official Journal, amended the income tax and introduces various adjustments in the tax system.

 

On February 8, 2016, it was published Law 20,899, which made changes to the Law 20,780, specifically as it is related to the regime applicable to corporations.

 

Article 8 of Law 20,899, it established that corporations must apply the tax regime of first category with partial deduction of the credit in the final taxes and it has maintained transiently the increased tax rates first category according to the following table:

 

Year

 

Rate

 

2014

 

21.00

%

2015

 

22.50

%

2016

 

24.00

%

2017

 

25.50

%

2018

 

27.00

%

 

 

The effect on income by deferred taxes produced by the tax rate change was a credit in income for an amount of Ch$1,517 million (Ch$1,160 million in 2015)

 

48



Table of Contents

 

NOTES TO THE 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 31, 

 

Effect

 

Balances
as of
March 31,

 

 

 

2015

 

Income

 

Equity

 

 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Debit Differences:

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

178,168

 

(896

)

 

177,272

 

Personnel provisions

 

7,867

 

(3,946

)

 

3,921

 

Staff vacation

 

6,268

 

36

 

 

6,304

 

Accrued interests and indexation adjustments from impaired loans

 

4,024

 

(212

)

 

3,812

 

Staff severance indemnities provisions

 

1,352

 

(69

)

 

 

1,283

 

Provision of credit cards expenses

 

13,628

 

(280

)

 

 

13,348

 

Provision of accrued expenses

 

11,788

 

1,249

 

 

 

13,037

 

Leasing

 

18,239

 

5,079

 

 

23,318

 

Other adjustments

 

14,638

 

944

 

 

15,582

 

Total debit differences

 

255,972

 

1,905

 

 

257,877

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

Depreciation and price-level restatement of property and equipment

 

13,163

 

455

 

 

13,618

 

Adjustment for valuation of financial assets available-for-sale

 

12,582

 

 

76

 

12,658

 

Transitory assets

 

2,640

 

972

 

 

3,612

 

Loans accrued to effective rate

 

2,565

 

(535

)

 

2,030

 

Other adjustments

 

2,003

 

987

 

 

2,990

 

Total credit differences

 

32,953

 

1,879

 

76

 

34,908

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

223,019

 

26

 

(76

)

222,969

 

 

49



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current Taxes and Deferred Taxes, continued

 

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

 

The effects of deferred taxes on assets, liabilities and income accounts are detailed as follows:

 

 

 

Balance as

 

 

 

 

 

Balance as

 

 

 

 

 

Balance as

 

 

 

of

 

 

 

 

 

of

 

 

 

 

 

of

 

 

 

December

 

Effect

 

March 31,

 

Effect

 

December 31,

 

 

 

31, 2014

 

Income

 

Equity

 

2014

 

Income

 

Equity

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

146,562

 

3,204

 

 

149,766

 

28,402

 

 

178,168

 

Personnel provisions

 

9,314

 

(6,250

)

 

3,064

 

4,803

 

 

7,867

 

Staff vacations

 

5,489

 

107

 

 

5,596

 

672

 

 

6,268

 

Accrued interest and indexation adjustments from impaired loans

 

3,738

 

(136

)

 

3,602

 

422

 

 

4,024

 

Staff severance indemnities provision

 

1,460

 

(84

)

 

1,376

 

(33

)

9

 

1,352

 

Provisions of credit card expenses

 

10,637

 

248

 

 

10,885

 

2,743

 

 

13,628

 

Provisions of accrued expenses

 

11,466

 

848

 

101

 

12,415

 

(628

)

1

 

11,788

 

Leasing

 

 

 

 

 

18,239

 

 

18,239

 

Other adjustments

 

14,203

 

(1,099

)

 

13,104

 

1,534

 

 

14,638

 

Total debit differences

 

202,869

 

(3,162

)

101

 

199,808

 

56,154

 

10

 

255,972

 

Credit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment and investment properties

 

14.304

 

(324

)

 

13,980

 

(817

)

 

13,163

 

Adjustment for valuation financial assets available-for-sale

 

9.860

 

 

1,582

 

11,442

 

 

1,140

 

12,582

 

Leasing equipment

 

2.992

 

(109

)

 

2,883

 

(2,883

)

 

 

Transitory assets

 

2.478

 

1,172

 

 

3,650

 

(1,010

)

 

2,640

 

Derivative instruments adjustment

 

13

 

(9

)

 

4

 

(4

)

 

 

Accrued interest to effective rate

 

2,308

 

(242

)

 

2,066

 

499

 

 

2,565

 

Other adjustments

 

3,074

 

587

 

 

3,661

 

(1,658

)

 

2,003

 

Total credit differences

 

35.029

 

1,075

 

1,582

 

37,686

 

(5,873

)

1,140

 

32,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (Liabilities) net

 

167.840

 

(4,237

)

(1,481

)

162,122

 

62,027

 

(1,130

)

223,019

 

 

50



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                    Other Assets:

 

(a)                     Item detail:

 

At the end of each period, other assets are detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing(*)

 

98,887

 

117,332

 

 

 

 

 

 

 

Assets received or awarded as payment(**)

 

 

 

 

 

Assets awarded in judicial sale

 

3,411

 

5,644

 

Assets received in lieu of payment

 

221

 

785

 

Provision for assets received in lieu of payment

 

(93

)

(176

)

Subtotal

 

3,539

 

6,253

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Deposits by derivatives margin

 

184,673

 

226,213

 

Other accounts and notes receivable

 

21,360

 

20,769

 

Investment properties

 

14,949

 

15,041

 

Servipag available funds

 

14,663

 

13,922

 

Documents intermediated(***)

 

13,015

 

30,729

 

Prepaid expenses

 

11,697

 

6,915

 

VAT receivable

 

8,666

 

10,143

 

Recoverable income taxes

 

8,396

 

8,718

 

Commissions receivable

 

6,714

 

7,558

 

Pending transactions

 

2,842

 

3,472

 

Rental guarantees

 

1,755

 

1,743

 

Accounts receivable for sale of assets received in lieu of payment

 

694

 

752

 

Materials and supplies

 

632

 

643

 

Recovered leased assets for sale

 

521

 

625

 

Others

 

13,285

 

13,670

 

Subtotal

 

303,862

 

360,913

 

Total

 

406,288

 

484,498

 

 


(*)

These correspond to property and equipment to be given under a finance lease.

 

 

(**)

Assets received in lieu of payment are assets received as payment of customers’ past-due debts. The assets acquired must at no time exceed, in the aggregate, 20% of the Bank’s effective equity. These assets represent 0.0064% (0.0227% as of December 31, 2015) of the Bank’s effective equity.

 

 

 

The assets awarded at judicial sale are assets that have been acquired as payment of debts previously owed towards the Bank. The assets awarded at judicial sales are not subject to the aforementioned requirement. These properties are non- current assets available-for-sale. For most assets, the sale is expected to be completed within one year from the date on which the asset was received or acquired. If the asset in question is not sold within the year, it must be written off.

 

 

 

The provision for assets received in lieu of payment is recorded as indicated in the Compendium of Accounting Standards, which indicate to recognize a provision for the difference between the initial value plus any additions and its realizable value when the former is greater.

 

 

(***)

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

 

51



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                    Other Assets, continued:

 

(b)                       Movements in the provision for assets received in lieu of payment during the three-month period ended as of March 31, 2016 and 2015 are detailed as follows:

 

 

 

MCh$

 

 

 

 

 

Balance as of January 1, 2015

 

207

 

Provisions used

 

(14

)

Provisions established

 

32

 

Provisions released

 

 

Balance as of March 31, 2015

 

225

 

Provisions used

 

(166

)

Provisions established

 

117

 

Provisions released

 

 

Balance as of December 31, 2015

 

176

 

Provisions used

 

(142

)

Provisions established

 

59

 

Provisions released

 

 

Balance as of March 31, 2016

 

93

 

 

19.                    Current accounts and Other Demand Deposits:

 

At the end of each period, current accounts and other demand deposits are detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

6,387,856

 

6,900,590

 

Other demand deposits

 

1,012,596

 

892,485

 

Other demand deposits and accounts

 

456,400

 

533,973

 

Total

 

7,856,852

 

8,327,048

 

 

20.                    Savings accounts and Time Deposits:

 

At the end of each period, savings accounts and time deposits are detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

10,384,473

 

9,529,974

 

Term savings accounts

 

210,440

 

205,171

 

Other term balances payable

 

135,992

 

172,547

 

Total

 

10,730,905

 

9,907,692

 

 

52



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

 

21.                    Borrowings from Financial Institutions:

 

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

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

260,972

 

283,803

 

The Bank of New York Mellon

 

123,727

 

149,617

 

Canadian Imperial Bank of Commerce

 

114,177

 

166,918

 

HSBC Bank

 

113,971

 

121,027

 

Bank of America

 

106,657

 

150,208

 

Bank of Nova Scotia

 

88,946

 

94,298

 

Toronto Dominion Bank

 

60,154

 

63,788

 

Wells Fargo Bank

 

57,048

 

112,933

 

Standard Chartered Bank

 

54,152

 

56,975

 

Bank of Montreal

 

36,738

 

92,096

 

Sumitomo Mitsui Banking

 

33,395

 

35,421

 

ING Bank

 

30,150

 

31,873

 

Zuercher Kantonalbank

 

14,044

 

22,011

 

Commerzbank A.G.

 

1,672

 

1,446

 

Others

 

357

 

840

 

Borrowings and other obligations

 

 

 

 

 

Wells Fargo Bank

 

100,421

 

106,463

 

Citibank N.A.

 

9,233

 

37,571

 

Others

 

1,545

 

2,333

 

Subtotal

 

1,207,359

 

1,529,621

 

 

 

 

 

 

 

Chilean Central Bank

 

5

 

6

 

 

 

 

 

 

 

Total

 

1,207,364

 

1,529,627

 

 

53



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                    Borrowings from Financial Institutions, continued:

 

(b)                     Chilean Central Bank Obligations

 

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

 

The outstanding amounts owed to the Central Bank of Chile under these credit lines are as follows:

 

 

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Total credit lines for the renegotiation of loans

 

5

 

6

 

Total

 

5

 

6

 

 

22.                    Debt Issued:

 

At the end of each period, debt issued is detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

42,385

 

46,381

 

Bonds

 

5,133,727

 

5,270,214

 

Subordinated bonds

 

781,447

 

785,613

 

Total

 

5,957,559

 

6,102,208

 

 

54



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the period ended as of March 31, 2016, Banco de Chile issued bonds by an amount of MCh$126,570, of which corresponds to Unsubordinated bonds and Commercial papers by an amount of MCh$19,367 million and MCh$107,203 respectively, according to the following details:

 

Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Rate
%

 

Currency

 

Issue date

 

Maturity 
date

 

BCHIAI0213

 

8,497

 

10

 

3.60

 

UF

 

01/29/2016

 

01/29/2026

 

BCHIAM0413

 

10,870

 

10

 

3.60

 

UF

 

02/18/2016

 

02/18/2026

 

Total as of March 31, 2016

 

19,367

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Papers

 

Series

 

MCh$

 

Interest rate
%

 

Currency

 

Issued date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

MERRILL LYNCH

 

14,717

 

0.94

 

USD

 

01/04/2016

 

07/05/2016

 

GOLDMAN SACHS

 

30,879

 

0.70

 

USD

 

01/05/2016

 

04/04/2016

 

GOLDMAN SACHS

 

10,883

 

0.62

 

USD

 

01/14/2016

 

04/13/2016

 

WELLS FARGO BANK

 

10,810

 

0.95

 

USD

 

01/25/2016

 

07/22/2016

 

WELLS FARGO BANK

 

10,723

 

0.75

 

USD

 

01/27/2016

 

05/23/2016

 

MERRILL LYNCH

 

11,362

 

0.95

 

USD

 

01/28/2016

 

07/27/2016

 

MERRILL LYNCH

 

3,551

 

0.75

 

USD

 

01/28/2016

 

05/27/2016

 

JP.MORGAN CHASE

 

3,534

 

0.90

 

USD

 

02/03/2016

 

08/02/2016

 

WELLS FARGO BANK

 

10,744

 

0.68

 

USD

 

02/03/2016

 

05/04/2016

 

Total as of March 31, 2016

 

107,203

 

 

 

 

 

 

 

 

 

 

As of March 31, 2016 the Bank has no issued subordinated bonds.

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the period ended as of December 31, 2015, Banco de Chile issued bonds by an amount of MCh$2,470,407, of which corresponds to Unsubordinated bonds and commercial papers by an amount of MCh$1,342,224 and MCh$1,128,183 respectively, according to the following details:

 

Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Rate
%

 

Currency

 

Issue
date

 

Maturity 
date

 

BCHIAI0213

 

17,132

 

6

 

3.40

 

UF

 

02/17/2015

 

02/17/2021

 

BCHIAM0413

 

40,425

 

8

 

3.60

 

UF

 

02/20/2015

 

02/20/2023

 

BCHIAB1211

 

80,282

 

15

 

3.50

 

UF

 

27/02/2015

 

02/27/2030

 

BCHIAM0413

 

4,881

 

8

 

3.60

 

UF

 

03/13/2015

 

03/13/2023

 

BCHIAM0413

 

5,972

 

8

 

3.60

 

UF

 

03/19/2015

 

03/19/2023

 

BCHIAM0413

 

11,225

 

8

 

3.60

 

UF

 

04/06/2015

 

04/06/2023

 

BCHIAM0413

 

2,673

 

8

 

3.60

 

UF

 

04/07/2015

 

04/07/2023

 

BCHIAZ0613

 

53,874

 

14

 

3.60

 

UF

 

04/17/2015

 

04/17/2029

 

BONO USD

 

30,596

 

6

 

LIBOR 3 M + 0.69

 

USD

 

04/30/2015

 

04/30/2021

 

BCHIAM0413

 

15,242

 

8

 

3.60

 

UF

 

05/08/2015

 

05/08/2023

 

BCHIAP0213

 

29,715

 

9

 

3.60

 

UF

 

05/15/2015

 

05/15/2024

 

BCHIAP0213

 

7,435

 

9

 

3.60

 

UF

 

05/18/2015

 

05/18/2024

 

BCHIAP0213

 

2,658

 

9

 

3.60

 

UF

 

05/22/2015

 

05/22/2024

 

BCHIAP0213

 

13,308

 

9

 

3.60

 

UF

 

05/27/2015

 

05/27/2024

 

BCHIAO0713

 

14,072

 

8

 

3.40

 

UF

 

06/09/2015

 

06/09/2023

 

BCHIAO0713

 

21,146

 

8

 

3.40

 

UF

 

06/10/2015

 

06/10/2023

 

BCHIAO0713

 

4,518

 

8

 

3.40

 

UF

 

06/15/2015

 

06/15/2023

 

BCHIAO0713

 

4,653

 

8

 

3.40

 

UF

 

06/16/2015

 

06/16/2023

 

BCHIAO0713

 

10,639

 

8

 

3.40

 

UF

 

06/18/2015

 

06/18/2023

 

BCHIAO0713

 

9,315

 

8

 

3.40

 

UF

 

06/23/2015

 

06/23/2023

 

BCHIAW0213

 

80,003

 

13

 

3.60

 

UF

 

06/25/2015

 

06/25/2028

 

BCHIAO0713

 

22,367

 

8

 

3.40

 

UF

 

07/03/2015

 

07/03/2023

 

BCHIAO0713

 

3,692

 

8

 

3.40

 

UF

 

07/07/2015

 

07/07/2023

 

BCHIAX0613

 

16,068

 

13

 

3.60

 

UF

 

07/08/2015

 

07/08/2023

 

BCHIAX0613

 

37,494

 

13

 

3.60

 

UF

 

07/09/2015

 

09/09/2028

 

BCHIAO0713

 

4,255

 

8

 

3.40

 

UF

 

07/10/2015

 

07/10/2023

 

BCHIAO0713

 

2,681

 

8

 

3.40

 

UF

 

07/22/2015

 

07/22/2023

 

BCHIAS0513

 

9,550

 

10

 

3.60

 

UF

 

07/28/2015

 

07/28/2025

 

BCHIUY1211

 

80,744

 

14

 

3.50

 

UF

 

08/06/2015

 

08/06/2029

 

BCHIAS0513

 

9,334

 

10

 

3.60

 

UF

 

08/13/2015

 

08/13/2025

 

BCHIAK0613

 

81,154

 

7

 

3.40

 

UF

 

08/14/2015

 

08/14/2022

 

BCHIAS0513

 

3,297

 

10

 

3.60

 

UF

 

08/18/2015

 

08/18/2025

 

BCHIAS0513

 

6,046

 

10

 

3.60

 

UF

 

08/19/2015

 

08/19/2025

 

BCHIUW1011

 

54,750

 

13

 

3.50

 

UF

 

08/24/2015

 

08/24/2028

 

BCHIUW1011

 

55,117

 

13

 

3.50

 

UF

 

08/31/2015

 

08/31/2028

 

BCHIAN0513

 

54,642

 

8

 

3.60

 

UF

 

10/07/2015

 

10/07/2023

 

BCHIAS0513

 

4,127

 

10

 

3.60

 

UF

 

10/14/2015

 

10/14/2025

 

BCHIUX0212

 

80,796

 

13

 

3.50

 

UF

 

10/14/2015

 

10/14/2028

 

BONO HKD

 

53,957

 

10

 

3.05

 

HKD

 

10/20/2015

 

10/20/2025

 

BCHIAQ0213

 

81,748

 

10

 

3.60

 

UF

 

11/06/2015

 

11/06/2025

 

BCHIAT0613

 

82,318

 

11

 

3.50

 

UF

 

11/06/2015

 

11/06/2026

 

BCHIAR0613

 

62,985

 

10

 

3.60

 

UF

 

11/06/2015

 

11/06/2025

 

BONO EUR

 

35,880

 

10

 

1.66

 

EUR

 

11/16/2015

 

11/16/2025

 

BONO USD

 

35,411

 

5

 

LIBOR 3 M + 1.15

 

USD

 

12/16/2015

 

12/16/2020

 

BCHIAS0513

 

4,047

 

10

 

3.60

 

UF

 

12/18/2015

 

12/18/2025

 

Total as of December 31, 2015

 

1,342,224

 

 

 

 

 

 

 

 

 

 

 

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

Commercial Papers

 

Series

 

Amount
MCh$

 

Rate
%

 

Currency

 

Issued
date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

MERRILL LYNCH

 

15,425

 

0.32

 

USD

 

01/05/2015

 

04/06/2015

 

GOLDMAN SACHS

 

15,380

 

0.33

 

USD

 

01/07/2015

 

04/09/2015

 

GOLDMAN SACHS

 

30,638

 

0.33

 

USD

 

01/08/2015

 

04/08/2015

 

WELLS FARGO BANK

 

12,255

 

0.32

 

USD

 

01/08/2015

 

04/08/2015

 

WELLS FARGO BANK

 

3,077

 

0.43

 

USD

 

01/12/2015

 

07/13/2015

 

MERRILL LYNCH

 

9,421

 

0.46

 

USD

 

01/21/2015

 

07/21/2015

 

MERRILL LYNCH

 

9,421

 

0.60

 

USD

 

01/21/2015

 

10/16/2015

 

JP.MORGAN CHASE

 

49,944

 

0.37

 

USD

 

01/22/2015

 

04/22/2015

 

WELLS FARGO BANK

 

16,262

 

0.32

 

USD

 

02/10/2015

 

05/11/2015

 

WELLS FARGO BANK

 

2,502

 

0.47

 

USD

 

02/10/2015

 

08/10/2015

 

JP.MORGAN CHASE

 

48,215

 

0.35

 

USD

 

03/03/2015

 

06/02/2015

 

WELLS FARGO BANK

 

4,393

 

0.82

 

USD

 

03/06/2015

 

03/04/2016

 

MERRILL LYNCH

 

15,690

 

0.42

 

USD

 

03/06/2015

 

08/06/2015

 

JP.MORGAN CHASE

 

31,395

 

0.35

 

USD

 

03/09/2015

 

06/08/2015

 

WELLS FARGO BANK

 

2,569

 

0.48

 

USD

 

03/17/2015

 

09/14/2015

 

MERRILL LYNCH

 

4,975

 

0.42

 

USD

 

03/20/2015

 

08/06/2015

 

MERRILL LYNCH

 

3,122

 

0.48

 

USD

 

03/23/2015

 

09/17/2015

 

JP.MORGAN CHASE

 

31,951

 

0.38

 

USD

 

03/23/2015

 

06/22/2015

 

WELLS FARGO BANK

 

25,079

 

0.35

 

USD

 

03/30/2015

 

06/30/2015

 

JP.MORGAN CHASE

 

37,467

 

0.48

 

USD

 

04/06/2015

 

10/02/2015

 

JP.MORGAN CHASE

 

14,519

 

0.38

 

USD

 

04/06/2015

 

07/06/2015

 

GOLDMAN SACHS

 

42,858

 

0.35

 

USD

 

04/08/2015

 

07/08/2015

 

CITIBANK N.A.

 

15,506

 

0.35

 

USD

 

04/10/2015

 

07/06/2015

 

JP.MORGAN CHASE

 

16,524

 

0.40

 

USD

 

04/17/2015

 

08/17/2015

 

JP.MORGAN CHASE

 

49,536

 

0.40

 

USD

 

04/22/2015

 

08/03/2015

 

WELLS FARGO BANK

 

15,856

 

0.34

 

USD

 

05/11/2015

 

08/10/2015

 

JP.MORGAN CHASE

 

48,721

 

0.40

 

USD

 

06/02/2015

 

09/02/2015

 

JP.MORGAN CHASE

 

31,567

 

0.40

 

USD

 

06/08/2015

 

09/08/2015

 

WELLS FARGO BANK

 

3,796

 

0.52

 

USD

 

06/19/2015

 

12/16/2015

 

JP.MORGAN CHASE

 

32,321

 

0.36

 

USD

 

06/22/2015

 

09/17/2015

 

WELLS FARGO BANK

 

2,620

 

0.27

 

USD

 

06/30/2015

 

09/17/2015

 

WELLS FARGO BANK

 

10,162

 

0.37

 

USD

 

06/30/2015

 

10/02/2015

 

WELLS FARGO BANK

 

12,782

 

0.59

 

USD

 

06/30/2015

 

01/05/2016

 

JP.MORGAN CHASE

 

15,222

 

0.39

 

USD

 

07/06/2015

 

10/05/2015

 

CITIBANK N.A.

 

16,030

 

0.36

 

USD

 

07/06/2015

 

10/05/2015

 

GOLDMAN SACHS

 

45,651

 

0.36

 

USD

 

07/08/2015

 

10/08/2015

 

MERRILL LYNCH

 

10,419

 

0.72

 

USD

 

07/21/2015

 

04/15/2016

 

WELLS FARGO BANK

 

3,390

 

0.54

 

USD

 

08/04/2015

 

02/03/2016

 

WELLS FARGO BANK

 

33,904

 

0.31

 

USD

 

08/04/2015

 

09/30/2015

 

MERRILL LYNCH

 

19,664

 

0.36

 

USD

 

08/04/2015

 

11/04/2015

 

MERRILL LYNCH

 

22,323

 

0.36

 

USD

 

08/06/2015

 

11/04/2015

 

WELLS FARGO BANK

 

11,549

 

0.93

 

USD

 

08/06/2015

 

08/04/2016

 

WELLS FARGO BANK

 

6,773

 

0.36

 

USD

 

08/07/2015

 

11/13/2015

 

WELLS FARGO BANK

 

6,740

 

0.93

 

USD

 

08/10/2015

 

08/05/2016

 

WELLS FARGO BANK

 

13,634

 

0.45

 

USD

 

08/11/2015

 

12/08/2015

 

CITIBANK N.A.

 

18,710

 

0.45

 

USD

 

08/18/2015

 

11/16/2015

 

JP.MORGAN CHASE

 

69,151

 

0.51

 

USD

 

09/02/2015

 

12/02/2015

 

JP.MORGAN CHASE

 

34,541

 

0.51

 

USD

 

09/08/2015

 

12/08/2015

 

JP.MORGAN CHASE

 

42,393

 

0.50

 

USD

 

10/02/2015

 

/0105/2016

 

CITIBANK N.A.

 

17,092

 

0.50

 

USD

 

10/05/2015

 

01/08/2016

 

JP.MORGAN CHASE

 

17,092

 

0.50

 

USD

 

10/05/2015

 

01/08/2016

 

 

57



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

Commercial Papers, continued

 

Series

 

Amount
MCh$

 

Rate
%

 

Currency

 

Issued
date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

MERRILL LYNCH

 

10,224

 

0.78

 

USD

 

10/14/2015

 

07/11/2016

 

MERRILL LYNCH

 

13,829

 

0.65

 

USD

 

11/04/2015

 

05/04/2016

 

MERRILL LYNCH

 

26,100

 

0.45

 

USD

 

11/04/2015

 

02/03/2016

 

WELLS FARGO BANK

 

3,554

 

0.82

 

USD

 

12/15/2015

 

06/13/2016

 

MERRILL LYNCH

 

4,249

 

1.10

 

USD

 

12/17/2015

 

12/13/2016

 

Total as of December 31, 2015

 

1,128,183

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015 the Bank has no issued subordinated bonds.

 

The Bank has not had breaches of capital and interest with respect to its debts instruments and has complied with its debt covenants and other compromises related to debt issued during periods 2016 and 2015.

 

58



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

23.                    Other Financial Obligations:

 

At the end of each period, other financial obligations are detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other chilean obligations

 

135,165

 

132,136

 

Public sector obligations

 

40,101

 

40,945

 

Other abroad obligations

 

 

 

Total

 

175,266

 

173,081

 

 

24.                    Provisions:

 

(a)                       At the end of each period, provisions and accrued expenses are detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provision for minimum dividends

 

66,641

 

324,469

 

Provisions for personnel benefits and payroll expenses

 

54,012

 

74,791

 

Provisions for contingent loan risks

 

61,835

 

59,213

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions(*)

 

161,177

 

161,177

 

Country risk provisions

 

4,179

 

4,260

 

Other provisions for contingencies

 

15,231

 

15,133

 

Total

 

363,075

 

639,043

 

 


(*)     As of March 31, 2016 it was not entered additional provision (Ch$30,921 during period 2015). See Note No. 24 (b).

 

59



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(b)                       The following table details the movements in provisions and accrued expenses during the three-month period ended as of March 31, 2016 and December 31, 2015:

 

 

 

Minimum

 

Personnel 
benefits and

 

Contingent

 

Additional 
loan

 

Country risk 
provisions and
 other

 

 

 

 

 

dividends

 

payroll

 

loan Risks

 

provisions

 

contingencies

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2015

 

324,588

 

81,515

 

54,077

 

130,256

 

11,278

 

601,714

 

Provisions established

 

81,701

 

14,805

 

1,120

 

 

1,184

 

98,810

 

Provisions used

 

(324,588

)

(46,461

)

 

 

(246

)

(371,295

)

Provisions released

 

 

 

 

 

 

 

Balances as of March 31, 2015

 

81,701

 

49,859

 

55,197

 

130,256

 

12,216

 

329,229

 

Provisions established

 

242,768

 

45,403

 

4,016

 

30,921

 

7,178

 

330,286

 

Provisions used

 

 

(20,471

)

 

 

(1

)

(20,472

)

Provisions released

 

 

 

 

 

 

 

Balances as of December 31, 2015

 

324,469

 

74,791

 

59,213

 

161,177

 

19,393

 

639,043

 

Provisions established

 

66,641

 

16,693

 

2,622

 

 

273

 

86,229

 

Provisions used

 

(324,469

)

(37,472

)

 

 

(256

)

(362,197

)

Provisions released

 

 

 

 

 

 

 

Balances as of March 31, 2016

 

66,641

 

54,012

 

61,835

 

161,177

 

19,410

 

363,075

 

 

(c)                      Provisions for personnel benefits and payroll:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Vacation accrual

 

25,519

 

25,480

 

Short-term personnel benefits

 

10,641

 

34,307

 

Pension plan- defined benefit plan

 

10,300

 

10,728

 

Other benefits

 

7,552

 

4,276

 

Total

 

54,012

 

74,791

 

 

60



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(d)                     Pension plan — Defined benefit plan:

 

(i)                        Movement in the defined benefit obligations are as follow:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Opening defined benefit obligation

 

10,728

 

11,471

 

Increase in provisions

 

36

 

112

 

Benefit paid

 

(464

)

(337

)

Actuarial gains

 

 

 

Total

 

10,300

 

11,246

 

 

(ii)                     Net benefits expenses:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current service cost

 

(436

)

(376

)

Interest cost of benefits obligations

 

472

 

488

 

Effect of change in actuarial factors

 

 

 

Net benefit expenses

 

36

 

112

 

 

(iii)                  Assumptions used to determine pension obligations:

 

The principal assumptions used in determining pension obligations for the Bank’s plan are shown below:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

%

 

%

 

 

 

 

 

 

 

Discount rate

 

4.60

 

4.60

 

Annual salary increase

 

5.41

 

5.41

 

Payment probability

 

99.99

 

99.99

 

 

The most recent actuarial valuation of the present value of the benefit plan obligation was carried out as of December 31, 2015.

 

61



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(e)                        Movements in provisions for incentive plans:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

34,307

 

29,678

 

Provisions established

 

7,887

 

6,379

 

Provisions used

 

(31,553

)

(28,018

)

Provisions release

 

 

 

Total

 

10,641

 

8,039

 

 

(f)                         Movements in vacations accruals:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

25,480

 

23,727

 

Provisions established

 

1,909

 

1,408

 

Provisions used

 

(1,870

)

(1,362

)

Provisions release

 

 

 

Total

 

25,519

 

23,773

 

 

(g)                        Employee share-based benefits provision:

 

As of March 31, 2016 and 2015, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of March 31, 2016 and December 31, 2015, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$61,835 million (Ch$59,213 million as of December 31, 2015).  See Note No. 26 (d).

 

62



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

25.                    Other Liabilities:

 

At the end of each period, other liabilities are detailed as follows:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable(*)

 

136,649

 

124,848

 

Unearned income

 

6,082

 

6,644

 

Dividends payable

 

1,459

 

1,255

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Cobranding

 

52,705

 

54,006

 

Documents intermediated(**)

 

27,933

 

39,735

 

VAT debit

 

13,275

 

13,235

 

Leasing deferred gains

 

4,777

 

6,040

 

Insurance payments

 

631

 

634

 

Transactions in progress

 

627

 

767

 

Others

 

12,372

 

12,148

 

Total

 

256,510

 

259,312

 

 


(*)             It comprises obligations that do not correspond to transactions in the line of business, such as withholding tax, pension and healthcare contributions, insurance payable, 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.

 

63



Table of Contents

 

NOTES TO THE 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 Interim Condensed Consolidated Statement of Financial Position, they contain credit risks and, therefore, form part of the Bank’s overall risk.

 

The Bank and its subsidiaries record the following balances related to such commitments and responsibilities, which fall within its line of business, in off-balance-sheet accounts:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and surety bonds

 

325,915

 

389,727

 

Confirmed foreign letters of credit

 

64,790

 

33,871

 

Issued letters of credit

 

125,025

 

122,060

 

Bank guarantees

 

2,028,295

 

2,058,813

 

Immediately available credit lines

 

7,217,383

 

7,224,242

 

Other commitments

 

191,432

 

204,862

 

 

 

 

 

 

 

Transactions on behalf of third parties

 

 

 

 

 

Collections

 

165,594

 

217,479

 

Third-party resources managed by the Bank:

 

 

 

 

 

Financial assets managed on behalf of third parties

 

19,697

 

18,563

 

Other Financial assets managed on behalf of third parties

 

 

 

Financial assets acquired on its own behalf

 

162,778

 

151,375

 

Other Financial assets acquired on its own behalf

 

 

 

 

 

 

 

 

 

Fiduciary activities

 

 

 

 

 

Securities held in safe custody in the Bank

 

8,652,502

 

8,248,416

 

Securities held in safe custody in other entities

 

4,937,754

 

5,006,510

 

Total

 

23,891,165

 

23,675,918

 

 

The prior information only includes the most significant balances.

 

64



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(b)                     Lawsuits and legal proceedings:

 

(b.1)          Legal contingencies within the ordinary course of business:

 

At the date of issuance of these consolidated financial statements, there are actions filed against the Bank and its subsidiaries related with the ordinary course operations.  As of March 31, 2016 the Bank has established provisions for this concept in the amount of MCh$14,973 (MCh$14,877 as of December 31, 2015), recorded within “Provisions” in the Interim Condensed Consolidated Statement of Financial Position.

 

Among these actions, there is the following:

 

·                 Collective action filed by the National Consumer Service (Servicio Nacional del Consumidor) in accordance with Law No. 19,496. This action seeks to challenge some clauses of the “Person Products Unified Agreement” (Contrato Unificado de Productos de Personas) regarding fees on credit lines for overdraft and validity of the tacit consent to changes in fees, charges and other conditions in consumer contracts.

 

·                 Collective action filed by the National Corporation of Consumers and Users of Chile (Corporación Nacional de Consumidores y Usuarios de Chile) that challenge some clauses of the “Person Products Unified Agreement” (Contrato Unificado de Productos de Personas) regarding fees on credit lines for overdraft and validity of the tacit consent to changes in fees, charges and other conditions in consumer contracts, along with the outsourcing of certain services related to our clients’ current account data.

 

·                 Collective action filed by the National Organization of Consumers and Users of Chile (“Organización de Consumidores y Usuarios de Chile”) that requests the Court to declare abusive and void certain provisions of the Person Products Unified Agreement regarding the use of self-service channels (internet, ATMs, telephone banking) and Credit Cards. Such provisions refer to the user’s duty to act with diligence and care with respect to passwords as well as the responsibility they have in case of disclosure to third parties, and the use by such third parties of them.

 

The following table presents estimated date of completion of the respective litigation:

 

 

 

As of March 31, 2016

 

 

 

2016

 

2017

 

2018

 

2019

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

14,396

 

110

 

467

 

 

14,973

 

 

(b.2)          Contingencies for significant lawsuits:

 

As of March 31, 2016 and December 31, 2015 there are not any significant lawsuits, where the Bank is involved, that affect or may affect these consolidated financial statements.

 

65



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted:

 

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 that character the Bank has issued bank guarantees totaling UF 2,726,000, maturing January 8, 2017 (UF 2,603,000, maturing on January 8, 2016 as of December 31, 2015).  The subsidiary took a policy with Mapfre Seguros Generales S.A. for the Real State Funds by a guaranteed amount of UF 159,000.

 

As of March 31, 2016 and December 31, 2015 the Bank has not guaranteed mutual funds.

 

In compliance to stablish by the Superintendence of Securities and Insurance in letter f) of Circular 1,894 of September 24, 2008, the entity has constituted guarantees, by management portfolio, in benefit of investor.  Such guarantee corresponds to a bank guarantee for UF250,000, with maturity on January 10, 2017.

 

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 of Article 30 and subsequent Articles of Law 18,045 on Securities Markets, the subsidiary established a guarantee in an insurance policy for UF 20,000, insured by Mapfre Seguros Generales S.A., that matures April 22, 2016, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Guarantees:

 

 

 

 

 

Shares to secure short-sale transactions in:

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

23,018

 

14,628

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

14,222

 

27,981

 

 

 

 

 

 

 

Fixed income securities to ensure system CCLV, Securities Exchange of the Santiago, Stock Exchange

 

2,991

 

2,995

 

 

 

 

 

 

 

Fixed income securities to secure loans of shares, Chilean Electronic Stock Exchange, Stock Exchange

 

806

 

80

 

 

 

 

 

 

 

Total

 

41,037

 

45,684

 

 

66



Table of Contents

 

NOTES TO THE 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 provisions of internal stock market regulations, and for the purpose of securing the broker’s correct performance, the company established a pledge on its share of the Santiago Stock Exchange in favor of that institution, as recorded in Public Deed on September 13, 1990, signed before Santiago public notary Mr. Raul Perry Pefaur, and on its share in the Electronic Stock Exchange of Chile in favor of that institution, as recorded in a contract entered into by both parties on May 16, 1990.

 

Banchile Corredores de Bolsa S.A. keeps an insurance policy current with AIG Chile — Compañía de Seguros Generales S.A. that expires January 2, 2017, and that covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

According to disposition of Chilean Central Bank, it was constituted a bank guarantee corresponding to UF10,500, with purposes to comply with the contract SOMA (Contract for Service System Open Market Operations) of Chilean Central Bank. This bank guarantee is revaluated in UF to fixed term, not endorsable with maturity of July 18, 2016.

 

It was constituted a bank guarantee No. 379031-1 corresponds to UF215,000, in benefits of investors with contracts of portfolio management.  This bank guarantee is revaluated in UF to fixed term, not endorsable with maturity of January 10, 2017.

 

It was constituted a cash guarantee for an amount of US$122,494.32, whose purpose is to comply obligations with Pershing, by operations made through this broker.

 

iii.                      In subsidiary Banchile Corredores de Seguros Ltda,

 

According to established in article No. 58, letter D of D.F.L. 251, as of March 31, 2016 the entity maintains two insurance policies that protect it in the face of possible damages that it could affect it, due to infractions of the law, regulations and complementary rules that regulate insurance brokers, and when the non-compliance is from acts, mistakes or omissions of the brokers, its represents, agent or dependent that participate in the intermediation for Banchile Corredores de Bolsa S.A.

 

The policies contracted are the following:

 

Matter insured

 

Amount Insured (UF)

 

Responsibility for errors and omissions policy

 

60,000

 

Civil responsibility policy

 

500

 

 

67



Table of Contents

 

NOTES TO THE 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:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Free credit lines available

 

40,360

 

36,743

 

Bank guarantees

 

17,864

 

18,474

 

Guarantees and surety bonds

 

2,889

 

3,314

 

Letters of credit

 

479

 

393

 

Other commitments

 

243

 

289

 

Total

 

61,835

 

59,213

 

 

(e)                       In the Eleventh Civil Court of Santiago, Banchile Corredores de Bolsa S.A. filed a reclamation against the Resolución Exenta No. 270 of October 30, 2014 of the Superintendency of Securities and Insurance (“SVS”), whereby that Superintendency imposed a fine on Banchile Corredores de Bolsa S.A. (“Banchile Corredores”) for an amount of UF 50,000 for the alleged infringement of Article 53 second paragraph of Law 18,045 (“Ley de Mercado de Valores”), for certain specific transactions related to Sociedad Química y Minera de Chile S.A.’s shares (SQM-A). Through the claim, Banchile Corredores seeks to void the fine. As a requirement to file the claim, Banchile posted a bond equal to 25% of the amount of the fine. That complaint was accumulated to, Case No. 25,795-2014, the 22nd Civil Court of Santiago, in which the evidence period has already started in compliance with a decision from said court. However, as to this date there are pending remedies and appeals presented by the parties against the aforementioned decision.

 

According to the current policies, the company has not established provisions because this judicial process has not been ruled yet and also because our legal advisors have estimated that there are grounds to get a favorable judgment for Banchile Corredores.

 

68



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity:

 

(a)  Capital

 

(i)        Authorized, subscribed and paid shares:

 

As of March 31, 2016, the paid-in capital of Banco de Chile is represented by 96,129,146,433 registered shares (96,129,146,433 shares as of December 31, 2015), with no par value, fully paid and distributed.

 

(ii) Shares:

 

(ii.1)                       On March 24, 2016 the Extraordinary Shareholders approved the capitalization of 30% of the distributable net income obtained during the fiscal year ending as of December 31, 2015.  At the end of this present financial statements it has not issued fully-paid in shares.

 

(ii.2)                         The following table shows the share movements from December 31, 2014 to March 31, 2016:

 

 

 

Total Ordinary
Shares

 

 

 

 

 

As of December 31, 2014

 

94,655,367,544

 

 

 

 

 

Total shares as of March 31, 2015

 

94,655,367,544

 

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

 

1,473,778,889

 

Total shares as of December 31, 2015

 

96,129,146,433

 

Total shares as March 31, 2016

 

96,129,146,433

 

 


(*) Capitalization on July 23, 2015

 

69



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity, continued:

 

(b)                     Distributable income:

 

For purposes of Law No. 19,396 (in particular Articles 24, 25 and 28 of such law) and the Central Bank Contract —between Banco de Chile and Sociedad Matriz del Banco de Chile S.A.- Banco de Chile’s distributable net income will be determined by subtracting or adding to net income the correction of the value of the paid-in capital and reserves according to the variation of the Consumer Price Index between November of the fiscal year prior to the one in which the calculation is made and November of the fiscal year in which the calculation is made.  Provisional Article four shall be in force until the obligation of Law No. 19,396 owed by Sociedad Matriz del Banco de Chile S.A., directly or through its subsidiary SAOS has been fully paid.  The above described agreementAgreement was subject to the consideration of the Council of the Central Bank of Chile, and such entity approved, in ordinary meeting that took place on December 3, 2009.

 

The distributable income for the three-month period ended as of March 31, 2016 ascend to Ch$111,068 million (Ch$463,528 million as of December 31, 2015).

 

As stated, the retention of earnings for the year ended as of December 31, 2015,  made in March of 2016, ascend to Ch$95,467 million (Ch$127,383 million of income for the year ended as of December 31, 2014, retained in March of 2015).

 

(c)                       Approval and payment of dividends:

 

At the Ordinary Shareholders’ Meeting held on March 24, 2016, the Bank’s shareholders agreed to distribute and pay dividend No. 204 amounting to Ch$3.37534954173 per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2015.  The dividend of period 2016 amounted Ch$366,654 million.

 

At the Ordinary Shareholders’ Meeting held on March 26, 2015, the Bank’s shareholders agreed to distribute and pay dividend No. 203 amounting to Ch$3.42915880220 per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2014.  The dividend of period 2015 amounted Ch$367,444 million.

 

(d)                      Provision for minimum dividends:

 

According to established in Note No. 5 Relevant events, the Board of Directors established that since January 1, 2016, a minimum dividend, where the Bank has to record a provision of 60% of distributable net income.  Accordingly, the Bank recorded a liability under the line item “Provisions” for an amount of MCh$66,641 (MCh$324,469 as of December 31, 2015, corresponding to 70%) against “Retained earnings”.

 

70



Table of Contents

 

NOTES TO THE 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 shareholders in a period by the weighted average number of shares outstanding during the period, excluding the average number of own shares maintained at the long-period.

 

(ii)                     Diluted earnings per share:

 

Diluted earnings per share are determined in the same way as Basic Earnings, but the weighted average number of outstanding shares is adjusted to take into account the potential diluting effect of stock options, warrants, and convertible debt.

 

The following table shows the income and share data used in the calculation of EPS:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net profits attributable to ordinary equity holders of the bank (in millions)

 

132.527

 

116.715

 

Weighted average number of ordinary shares

 

96,129,146,433

 

96,129,146,433

 

Earning per shares (in Chilean pesos)(*)

 

1.38

 

1.21

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net profits attributable to ordinary equity holders of the bank (in millions)

 

132,527

 

116,715

 

Weighted average number of ordinary shares

 

96,129,146,433

 

96,129,146,433

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

96,129,146,433

 

96,129,146,433

 

Diluted earnings per share (in Chilean pesos)(*)

 

1.38

 

1.21

 

 


(*)             As of March 31, 2015 earning per shares considers the effect of fully paid-in shares, no par value, issued in 2015.

 

As of March 31, 2016 and 2015, the Bank did not have any instruments that could lead to a dilution of its ordinary shares.

 

71



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity, continued:

 

(f)                       Other comprehensive income:

 

The cumulative translation adjustment is generated from the Bank’s translation of its investments in foreign companies, as it records the effects of foreign currency translation for these items in equity. During the period 2016 there were made a charge to equity to Ch$1 million of cumulative translation adjustment (there was not cumulative translation adjustment in 2015).

 

The fair market value adjustment for available-for-sale instruments is generated by fluctuations in the fair value of that portfolio, with a charge or credit to equity, net of deferred taxes.  During the period of 2016 it was made a net debit to equity for an amount of Ch$244 million (net debit to equity for Ch$5,735 million as of March 31, 2015).

 

Cash flow hedge adjustment it consists in the portion of income of hedge instruments registered in equity produced in a cash flow hedge.  During the period of 2016 it was made a net credit to equity for an amount of Ch$3,034 million (charge to equity for Ch$4,165 million as of March 31, 2015).

 

72



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.       Interest Revenue and Expenses:

 

(a)                     On the Interim Condensed Consolidated Financial Statement closing date, the composition of income from interest and adjustments, not including the net loss from hedge accounting, is as follows:

 

 

 

March
2016

 

March
2015

 

 

 

 

 

 

 

Prepaid

 

 

 

 

 

 

 

Prepaid

 

 

 

 

 

Interest

 

Adjustment

 

fees

 

Total

 

Interest

 

Adjustment

 

fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

174,823

 

35,640

 

551

 

211,014

 

160,618

 

(1,130

)

879

 

160,367

 

Consumer loans

 

147,704

 

379

 

2,198

 

150,281

 

138,097

 

(10

)

1,927

 

140,014

 

Residential mortgage loans

 

63,438

 

45,730

 

1,057

 

110,225

 

55,730

 

(1,027

)

1,100

 

55,803

 

Financial investment

 

7,773

 

1,856

 

 

9,629

 

14,524

 

(532

)

 

13,992

 

Repurchase agreements

 

425

 

 

 

425

 

258

 

 

 

258

 

Loans and advances to banks

 

7,878

 

 

 

7,878

 

4,783

 

 

 

4,783

 

Other interest revenue

 

365

 

419

 

 

784

 

178

 

(137

)

 

41

 

Total

 

402,406

 

84,024

 

3,806

 

490,236

 

374,188

 

(2,836

)

3,906

 

375,258

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio as of March 31, 2016 was Ch$1,852 million (Ch$2,055 million in March 2015).

 

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

 

 

 

March
2016

 

March
2015

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

7,455

 

3,146

 

10,601

 

9,771

 

1,973

 

11,744

 

Residential mortgage loans

 

2,253

 

2,102

 

4,355

 

1,717

 

1,315

 

3,032

 

Consumer loans

 

67

 

9

 

76

 

176

 

 

176

 

Total

 

9,775

 

5,257

 

15,032

 

11,664

 

3,288

 

14,952

 

 

73



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.       Interest Revenue and Expenses, continued:

 

(c)                        At the each period end, interest and adjustment expenses (not including hedge gain) are detailed as follows:

 

 

 

March
2016

 

March
2015

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

77,988

 

14,077

 

92,065

 

66,033

 

(1,165

)

64,868

 

Debt issued

 

44,440

 

31,118

 

75,558

 

38,500

 

(146

)

38,354

 

Other financial obligations

 

414

 

79

 

493

 

434

 

102

 

536

 

Repurchase agreements

 

1,259

 

 

1,259

 

1,645

 

 

1,645

 

Borrowings from financial institutions

 

3,322

 

 

3,322

 

2,057

 

 

2,057

 

Demand deposits

 

168

 

1,704

 

1,872

 

162

 

(577

)

(415

)

Other interest expenses

 

 

157

 

157

 

 

4

 

4

 

Total

 

127,591

 

47,135

 

174,726

 

108,831

 

(1,782

)

107,049

 

 

(d)                       As of March 31, 2016 and 2015, the Bank uses cross currency and interest rate swaps to hedge its position on the fair value of corporate bonds and commercial loans and cross currency swaps to hedge its obligations with foreign banks and bonds issued abroad.

 

 

 

March
2016

 

March
2015

 

 

 

Income
(loss)

 

Expense

 

Total

 

Income
(loss)

 

Expense

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from fair value accounting hedges

 

 

 

 

 

 

 

Loss from fair value accounting hedges

 

(5,658

)

 

(5,658

)

(753

)

 

(753

)

Gain from cash flow accounting hedges

 

109,643

 

112,592

 

222,235

 

6,385

 

6,205

 

12,590

 

Loss from cash flow accounting hedges

 

(128,777

)

(106,424

)

(235,201

)

(14,780

)

(1,051

)

(15,831

)

Net gain on hedge items

 

4,285

 

 

4,285

 

(492

)

 

(492

)

Total

 

(20,507

)

6,168

 

(14,339

)

(9,640

)

5,154

 

(4,486

)

 

(e)                        At the each period end, the detail of income from suspended interest is as follows:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

490,236

 

375,258

 

Interest expense

 

(174,726

)

(107,049

)

Subtotal interest income

 

315,510

 

268,209

 

 

 

 

 

 

 

Net gain (loss) from accounting hedges

 

(14,339

)

(4,486

)

 

 

 

 

 

 

Total net interest income

 

301,171

 

263,723

 

 

74



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

29.       Income and Expenses from Fees and Commissions:

 

At the each period end, the income and expenses for fees and commissions shown in the Interim Consolidated Statements of Comprehensive Income refer to the following items:

 

 

 

March
2016

 

March
2015

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

35,769

 

28,968

 

Investments in mutual funds and others

 

19,071

 

18,091

 

Collections and payments

 

12,148

 

12,622

 

Portfolio management

 

10,444

 

9,680

 

Fees for insurance transactions

 

6,398

 

5,167

 

Guarantees and letters of credit

 

5,161

 

5,001

 

Use of distribution channel

 

4,700

 

5,610

 

Trading and securities management

 

3,553

 

4,529

 

Usage Banchile’s brand

 

3,509

 

3,354

 

Lines of credit and overdrafts

 

1,697

 

4,585

 

Financial advisory services

 

231

 

1,833

 

Other fees earned

 

4,955

 

2,932

 

Total income from fees and commissions

 

107,636

 

102,372

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Fees for credit card transactions

 

(25,366

)

(23,136

)

Fees on interbank transactions

 

(2,178

)

(3,355

)

Fees for collections and payments

 

(1,551

)

(1,661

)

Fees for securities transactions

 

(766

)

(680

)

Sale of mutual fund

 

(148

)

(317

)

Sales force fees

 

(113

)

(952

)

Other fees

 

(104

)

(170

)

Total expenses from fees and commissions

 

(30,226

)

(30,271

)

 

30.       Net Financial Operating Income:

 

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

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Trading derivative

 

17,622

 

8,182

 

Financial assets held-for-trading

 

17,334

 

5,242

 

Sale of loan portfolios

 

2,310

 

271

 

Sale of available-for-sale instruments

 

247

 

7,508

 

Net income on other transactions

 

171

 

802

 

Total

 

37,684

 

22,005

 

 

75



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

31.       Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Gain from accounting hedges

 

(53,003

)

50,079

 

Translation difference, net

 

(6,090

)

4,805

 

Indexed foreign currency, net

 

47,101

 

(39,381

)

Total

 

(11,992

)

15,503

 

 

76



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.       Provisions for Loan Losses:

 

The movement during the three-month period ended as of March 2016 and March 2015 is the following:

 

 

 

 

 

 

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advance
to banks

 

Commercial Loans

 

Mortgage Loans

 

Consumer Loans

 

Subtotal

 

Contingent Loans

 

Total

 

 

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Provisions established::

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

 

(112

)

 

(8,082

)

 

 

 

 

 

(8,082

)

 

 

 

(8,194

)

- Group provisions

 

 

 

(9,762

)

(10,358

)

(983

)

(2,693

)

(62,458

)

(55,536

)

(73,203

)

(68,587

)

(3,978

)

(1,264

)

(77,181

)

(69,851

)

Provisions established, net

 

 

(112

)

(9,762

)

(18,440

)

(983

)

(2,693

)

(62,458

)

(55,536

)

(73,203

)

(76,669

)

(3,978

)

(1,264

)

(77,181

)

(78,045

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released::

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

106

 

 

507

 

 

 

 

 

 

507

 

 

1,356

 

144

 

1,969

 

144

 

- Group provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions realeased, net

 

106

 

 

507

 

 

 

 

 

 

507

 

 

1,356

 

144

 

1,969

 

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

106

 

(112

)

(9,255

)

(18,440

)

(983

)

(2,693

)

(62,458

)

(55,536

)

(72,696

)

(76,669

)

(2,622

)

(1,120

)

(75,212

)

(77,901

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

2,610

 

4,719

 

517

 

364

 

7,255

 

7,386

 

10,382

 

12,469

 

 

 

10,382

 

12,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses, net

 

106

 

(112

)

(6,645

)

(13,721

)

(466

)

(2,329

)

(55,203

)

(48,150

)

(62,314

)

(64,200

)

(2,622

)

(1,120

)

(64,830

)

(65,432

)

 

According to the management, the provisions constituted by credit risk, cover all the possible losses that could arise from the non-recovery of assets.

 

77



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

33.                    Personnel Expenses:

 

At the each period end personnel expenses are detailed as follows:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

56,670

 

53,055

 

Bonuses and incentives

 

12,288

 

9,198

 

Variable Compensation

 

10,999

 

8,374

 

Lunch and health benefits

 

6,712

 

6,278

 

Gratifications

 

6,005

 

5,852

 

Staff severance indemnities

 

5,880

 

5,023

 

Training expenses

 

729

 

560

 

Other personnel expenses

 

6,015

 

5,217

 

Total

 

105,298

 

93,557

 

 

78



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

34.                    Administrative Expenses:

 

At the each period end, administrative expenses are detailed as follows:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information Technology and communications

 

15,885

 

14,854

 

Maintenance and repair of property and equipment

 

8,446

 

7,919

 

Office rental

 

6,261

 

5,967

 

Securities and valuables transport services

 

3,428

 

2,583

 

External advisory services

 

2,155

 

1,821

 

Office supplies

 

1,733

 

1,702

 

Rent ATM area

 

1,687

 

1,572

 

Lighting, heating and other utilities

 

1,485

 

1,373

 

P.O. box mail and postage

 

1,472

 

958

 

Insurance premiums

 

1,191

 

868

 

Legal and notary

 

955

 

997

 

Representation and transferring of personnel

 

940

 

1,055

 

External service of financial information

 

775

 

694

 

File custody external services

 

594

 

619

 

Donations

 

496

 

413

 

Other general administrative expenses

 

4,940

 

3,675

 

Subtotal

 

52,443

 

47,070

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

4,343

 

4,681

 

Data processing

 

2,502

 

2,094

 

External technological developments expenses

 

1,953

 

2,050

 

Certification and testing technology

 

1,429

 

1,171

 

Other

 

827

 

1,019

 

Subtotal

 

11,054

 

11,015

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

612

 

530

 

Other Board expenses

 

126

 

141

 

Subtotal

 

738

 

671

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

8,576

 

6,578

 

Subtotal

 

8,576

 

6,578

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

2,195

 

1,996

 

Real estate contributions

 

655

 

629

 

Patents

 

332

 

332

 

Other taxes

 

227

 

98

 

Subtotal

 

3,409

 

3,055

 

Total

 

76,220

 

68,389

 

 

79



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

35.                    Depreciation, Amortization and Impairment:

 

(a)                       At the each period end, the amounts charged to income for depreciation and amortization are detailed as follows:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

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

 

5,866

 

5,202

 

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

 

2,110

 

2,184

 

Total

 

7,976

 

7,386

 

 

(b)                       As of March 31, 2016 and 2015 the composition of impairment expenses is the following:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of Financial Instruments

 

 

 

Impairment of Properties and Equipment (Note No. 16(b))

 

4

 

 

Impairment of Intangible Assets (Note No. 15(b))

 

 

 

Total

 

4

 

 

 

80



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

36.                    Other Operating Income:

 

At the each period end, the Bank and its subsidiaries present the following under other operating income:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

2,379

 

764

 

Other income

 

9

 

 

Subtotal

 

2,388

 

764

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

81

 

 

Other provisions for contingencies

 

 

44

 

Subtotal

 

81

 

44

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Rental income

 

2,114

 

2,058

 

Recovery from external branches

 

742

 

676

 

Expense recovery

 

380

 

2,253

 

Income from differences sale leased assets

 

122

 

127

 

Fiduciary and trustee commissions

 

75

 

62

 

Gain on sale of property and equipment

 

32

 

28

 

Revaluation of prepaid monthly payments

 

26

 

24

 

Credit card income

 

 

1,064

 

Income from sale of leased assets

 

 

112

 

Others

 

619

 

935

 

Subtotal

 

4,110

 

7,339

 

Total

 

6,579

 

8,147

 

 

81



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

37.                    Other Operating Expenses:

 

At the each period end, the Bank and its subsidiaries incurred the following other operating expenses:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Charge-off assets received in lieu of payment

 

1,699

 

437

 

Provisions for assets received in lieu of payment

 

174

 

68

 

Expenses to maintain assets received in lieu of payment

 

81

 

72

 

Subtotal

 

1,954

 

577

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

982

 

Other provisions for contingencies

 

98

 

 

Subtotal

 

98

 

982

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Write-offs for operating risks

 

675

 

1,510

 

Provisions and charge-offs of other assets

 

502

 

4,806

 

Credit cards administration

 

445

 

157

 

Operations expenses and charge-offs leasing

 

211

 

644

 

Provision for leased assets recoveries

 

170

 

143

 

Fees for appraisals

 

159

 

182

 

Contribution to other organisms

 

76

 

74

 

Credit life insurance

 

55

 

48

 

Civil lawsuits

 

8

 

117

 

Loss in sale of property and equipment

 

 

 

Others

 

259

 

446

 

Subtotal

 

2,560

 

8,127

 

 

 

 

 

 

 

Total

 

4,612

 

9,686

 

 

82



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions:

 

The related parties of companies and their subsidiaries include entities of the company’s corporate group; corporations which are the company’s parent company, associated companies, subsidiaries and associates; directors, managers, administrators, main executives or receivers of the company on their own behalf or in representation of persons other than the company, and their respective spouses or family members up to the second degree of consanguinity or affinity, as well as any entity directly or indirectly controlled through any of them, the partnerships or companies in which the aforementioned persons are owners, directly or through other individuals or corporations, of 10% or more of their capital or directors, managers, administrators or main executives; any person that on their own or with others with whom they have a joint action agreement can designate at least one member of the company’s management or controls 10% or more of the capital or of the voting capital, if dealing with a public corporation; those that establish the company’s bylaws, or with a sound basis identify the directors’ committee; and those who have held the position of director, manager, administrator, main executive or receiver within the last eighteen months.

 

The Law of Corporations, article 147, states that a public corporation can only enter into transactions with related parties when the objective is to contribute to the company’s interests, and when the price, terms and conditions are commensurate to those prevailing in the market at the time of their approval and comply with the requirements and procedures stated in the same standard.

 

Moreover, article 84 of the General Banking Law establishes limits for loans granted to related parties and prohibits the granting of loans to the Bank’s directors, managers and general representatives.

 

83



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(a)                       Loans to related parties:

 

The following table details loans accounts receivable, contingent loans and assets related to trading and investments securities, corresponding to related entities.

 

 

 

Production
Companies(*)

 

Investment Companies(**)

 

Individuals(***)

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

276,471

 

289,803

 

29,811

 

40,916

 

7,718

 

7,570

 

314,000

 

338,289

 

Residential mortgage loans

 

 

 

 

 

26,988

 

27,678

 

26,988

 

27,678

 

Consumer loans

 

20

 

 

 

 

5,518

 

5,682

 

5,538

 

5,682

 

Gross loans

 

276,491

 

289,803

 

29,811

 

40,916

 

40,224

 

40,930

 

346,526

 

371,649

 

Provision for loan losses

 

(904

)

(921

)

(38

)

(79

)

(162

)

(248

)

(1,104

)

(1,248

)

Net loans

 

275,587

 

288,882

 

29,773

 

40,837

 

40,062

 

40,682

 

345,422

 

370,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

10,860

 

11,501

 

44

 

46

 

 

 

10,904

 

11,547

 

Letters of credits

 

5,579

 

487

 

 

 

 

 

5,579

 

487

 

Foreign letters of credits

 

94

 

 

 

 

 

 

94

 

 

 

Banks guarantees

 

60,678

 

63,247

 

371

 

2,473

 

 

 

61,049

 

65,720

 

Immediately available credit lines

 

62,918

 

60,002

 

23,649

 

24,470

 

15,415

 

15,319

 

101,982

 

99,791

 

Total off balance sheet account

 

140,129

 

135,237

 

24,064

 

26,989

 

15,415

 

15,319

 

179,608

 

177,545

 

Provision for contingencies loans

 

(102

)

(117

)

 

(1

)

 

 

(102

)

(118

)

Off balance sheet account, net

 

140,027

 

135,120

 

24,064

 

26,988

 

15,415

 

15,319

 

179,506

 

177,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

90,258

 

88,140

 

7,337

 

7,619

 

41,001

 

39,657

 

138,596

 

135,416

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

 

 

 

 

3

 

3

 

3

 

3

 

Others(****)

 

85,217

 

84,913

 

18,592

 

11,873

 

1,637

 

1,704

 

105,446

 

98,490

 

Total collateral

 

175,475

 

173,053

 

25,929

 

19,492

 

42,641

 

41,364

 

244,045

 

233,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For trading purposes

 

 

 

 

 

 

 

 

 

For investing purposes

 

7,581

 

7,454

 

20,597

 

 

 

 

28,178

 

7,454

 

Total acquired instruments

 

7,581

 

7,454

 

20,597

 

 

 

 

28,178

 

7,454

 

 

84



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 


(a)                       Loans with related parties, continued:

 

(*)                    Production companies are legal entities which comply with the following conditions:

 

i)                            They engage in productive activities and generate a separable flow of income.

 

ii)                         Less than 50% of their assets are trading securities or investments.

 

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

 

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

 

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

 

(b)         Other assets and liabilities with related parties:

 

 

 

March

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

410

 

222

 

Derivative instruments

 

159,990

 

86,591

 

Other assets

 

42,924

 

32,028

 

Total

 

202,824

 

118,841

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

122,141

 

139,313

 

Savings accounts and time deposits

 

451,766

 

300,868

 

Derivative instruments

 

201,089

 

125,056

 

Borrowings from financial institutions

 

270,205

 

321,374

 

Other liabilities

 

9,433

 

11,617

 

Total

 

1,054,684

 

898,228

 

 

85



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

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

 

 

 

March

 

March

 

 

 

2016

 

2016

 

Type of income or expense recognized

 

Income

 

Expense

 

Income

 

Expense

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

4,697

 

3,540

 

3,591

 

2,872

 

Fees and commission income

 

11,124

 

8,043

 

13,668

 

6,779

 

Financial operating (**)

 

155,579

 

166,977

 

37,074

 

43,261

 

Released or established of provision for credit risk

 

127

 

 

 

26

 

Operating expenses

 

 

38,076

 

 

37,620

 

Other income and expenses

 

123

 

5

 

122

 

5

 

 


(*)              This detail do not correspond a Statement of Comprehensive Income for related party transactions, so assets with these parties are not necessarily equal to liabilities and each item reflects total income and expense and does not correspond to exact transactions.

 

(**)  The increase is explained by derivatives operations that are affected by the clearing through Comder Contraparte Central S.A (related entity), which began to work in July 2015, this process that has implied that a portion of derivative contracts that are closed with a local banking counterparty (not related) have been novated to that entity, with the purpose of make a centralized clearing of them.

 

(d)                       Related party contracts:

 

There are no contracts entered as of March 31, 2016 and 2015 which does not represent a customary transaction within the Bank’s line of business with general customers and which accounts for amounts greater than UF 1,000.

 

86



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(e)                      Payments to key management personnel:

 

 

 

March

 

March

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

962

 

908

 

Short-term benefits

 

4,633

 

3,721

 

Contract termination indemnity

 

60

 

 

Paid based on shares

 

 

 

Total

 

5,655

 

4,629

 

 

Composition of key personnel:

 

 

 

N° of executives

 

 

 

March

 

March

 

 

 

2016

 

2016

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

CEOs of subsidiaries

 

7

 

7

 

Division Managers

 

11

 

11

 

Total

 

19

 

19

 

 

87



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(f)                       Directors’ expenses and remunerations:

 

 

 

Remunerations

 

Fees for attending
Board meetings

 

Fees for attending
Committees and
Subsidiary Board
meetings (1)

 

Consulting

 

Total

 

 

 

March
2016

 

March
2015

 

March
2016

 

March
2015

 

March
2016

 

March
2015

 

March
2016

 

March
2015

 

March
2016

 

March
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Name of Directors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

134

(*)

97

(*)

12

 

11

 

93

 

79

 

 

 

239

 

187

 

Andrónico Luksic Craig

 

42

 

41

 

3

 

1

 

 

 

 

 

45

 

42

 

Jorge Awad Mehech

 

14

 

13

 

6

 

6

 

23

 

24

 

 

 

43

 

43

 

Gonzalo Menéndez Duque

 

14

 

13

 

6

 

6

 

35

 

32

 

6

 

6

 

61

 

57

 

Jaime Estévez Valencia

 

14

 

13

 

6

 

6

 

37

 

25

 

 

 

57

 

44

 

Rodrigo Manubens Moltedo

 

14

 

13

 

5

 

6

 

10

 

11

 

 

 

29

 

30

 

Jorge Ergas Heymann

 

14

 

13

 

2

 

4

 

12

 

10

 

 

 

28

 

27

 

Francisco Pérez Mackenna

 

14

 

13

 

6

 

4

 

20

 

15

 

 

 

40

 

32

 

Thomas Fürst Freiwirth

 

14

 

13

 

3

 

4

 

8

 

8

 

 

 

25

 

25

 

Jean-Paul Luksic Fontbona

 

14

 

13

 

3

 

2

 

 

 

 

 

17

 

15

 

Other directors of subsidiaries

 

 

 

 

 

34

 

38

 

 

 

34

 

38

 

Total

 

288

 

242

 

52

 

50

 

272

 

242

 

6

 

6

 

618

 

540

 

 


(1)             It includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda, of MCh$5 (MCh$4 as of March 31, 2015).

 

(*)             It includes a provision of MCh$92 (MCh$57 as of March 31, 2015) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to MCh$104 (MCh$97 as of March 31, 2015).

 

Travel and other related expenses amount to MCh$16 (MCh$34 as of March 31, 2015).

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities:

 

Banco de Chile and its subsidiaries have defined a corporate framework for the Fair Value measurement and control to accomplish the Fair Value process according to local regulations, market standards and best practices in the industry. This framework is conained in Banco de Chile’s Fair Value Policy.

 

One of the most important definitions in this framework is the Product Control Unit (PCU), hereinafter PCU, function. This area is independent from both the principal management and the business unit, and reports to the CFO of Banco de Chile. This area is responsible for the independent verification of Profit and Losses, and Fair Value measurement and control for all Treasury transactions; Trading, Funding and gapping and Investments deals.

 

To accomplish the measurements and controls, Banco de Chile and its subsidiaries, take into account at least the following aspects:

 

(i)                       Industry standards of fair value measurements

 

In the fair value calculation process, standard methodologies are used; closing prices, discounted cash flows and option models. In the options case, Black-Scholes model is used. The input parameters are rates, prices and volatility levels for each term and market factor that trade in the local and international markets.

 

(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 such as Bloomberg, Bolsa de Comercio de Santiago, LVA and Risk America terminals. This quote represents the price at which instruments are frequently bought and sold in financial markets.

 

(iii)                 Valuation techniques

 

If there is no market quotes in active markets for the financial instrument, valuation techniques will be used to determine the fair value.

 

Due to the fact that fair value models require a set of market parameters as inputs, it is part of the fair value process to maximize the utilization based on observable quoted prices or derived from similar instruments in active markets. Nevertheless there are some cases for which neither quoted prices nor derived prices are available; in these cases external data from specialized providers, price for similar transactions and historical information it is used for validate the parameters that will be used as inputs.

 

89



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(iv)                Fair value adjustments

 

Part of the fair value process consists of adjustment, to take into account bid/offer spreads.  This adjustment is calculated and analyzed by the PCU and Risk Market areas.

 

The bid/offer spread adjustment reflects the expected impact on fair value due to close long or short positions in a specific market factor and term, valuated at midpoint. For example, long positions in an asset will be impacted in order to reflect the fact that when selling the position it will be quoted at bid instead at midpoint. For the bid/offer spread adjustment, market quotes or indicative prices for each position, instrument, currency and term are used, Bid, mid and offer market quotes are considered.

 

(v)                   Fair value control

 

To ensure that the market input parameters that Banco de Chile is using for fair value calculations represent the state of the market and the best estimate of fair value, the PCU unit runs on a daily basis an independent verification of prices and rates. This process aims to set a preventive control on the official market parameters provided by the respective business area. A comparative control based on Mark-to-Market differences, using one set of inputs prepared by the business area and  one set prepared by the PCU, is conducted before fair value calculations. The output of this process is a set of differences in fair value by currency, product and portfolio. These differences are compared with specific ranges by grouping level; currency, product and portfolio.

 

In the event that significant differences are detected, these differences are measured and scaled according to the amount of materiality for each grouping level, ranging from a single report to the trader to a report presented to the Board. These ranges of materiality control are approved by the Assets and Liabilities Committee (ALCO).

 

Complementary and in parallel, the PCU generates daily reports of P&L and risk market exposure. These two kinds of reports allows for adequate control and consistency in the parameters used in valuations and backwards looking revisions.

 

90



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(vi)                Judgmental analysis and information to Senior Management

 

In particular, in cases where there are no market quotations for the instrument, similar transaction prices, nor indicative parameters, a reasoned analysis and specific controls should be made to estimate the fair value of the operation or transaction. Within the Banco de Chile’s framework for fair value, described in the Fair Value Policy approved by the Board of Banco de Chile, the approval level required to operate this kinds of instruments, there is no market information or cannot be inferred from prices or rates, is established.

 

(a)                    Fair value hierarchy

 

Banco de Chile and subsidiaries, classify all the financial instruments among the following levels:

 

Level 1:                    Observable, quoted price in an active markets for the same instrument or specific type of transaction to be evaluated (return internal rates, quote value, price).

 

In this level, the following instruments are considered: currency futures, Chilean Central Bank and Treasury securities, mutual fund investments and equity.

 

For the Chilean Central Bank and Treasury securities, all instruments that belong to one of the following benchmark groups will be considered as Level 1: Pesos-02, Pesos-05, Pesos-07, Pesos-10, UF-02, UF-05, UF-07, UF-10, UF-20, UF-30. A benchmark group is composed by a number of instruments that have similar duration and share the same quoted price within the group. This condition allows for a greater depth of market, assuring daily observable quotes.

 

For currency futures as well as mutual funds and equity, to determine fair value, the multiplication of closing prices by the number of instruments is used. For Chilean Central Bank and Treasury securities the internal rate of return is used to discount every cash flow and obtain the fair value of each instrument. For mutual funds and equity, the current price multiplied by the quantity of instruments is used to calculate the fair value.

 

The preceding described methodology corresponds to the one utilized for the Bolsa de Comercio de Santiago (Santiago’s main Exchange) and is recognized as the standard in the market.

 

91



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)                    Fair value hierarchy, continued

 

Level 2:                    Valuation techniques whose inputs are those other than quoted prices included within Level 1 and that are observable for assets or liabilities, either directly or indirectly. For instruments in this level, the valuation is performed based on an inference from observable market parameters; such quoted prices for similar instruments in active markets. In this level the following inputs are included:

 

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 other than quoted prices that are observable for the asset or liability.

d)             Inputs that are derived principally from or corroborated by observable market data.

 

This level is composed mostly of currency and rate derivatives, bank’s debt securities, debt of Chilean and foreign companies, mortgage claims, money market instruments and less liquid Chilean Central Bank and Treasury securities.

 

For derivatives the fair value process depends upon whether this value is impacted by volatility as a relevant market factor; if that is the case, the Black-Scholes-Merton type of formula is used. For the rest of the derivatives, namely swaps and forwards, net present value through discounted cash flows is used. For securities classified as level 2, the obtained internal rate of return is used to discount every cash flow and obtain the fair value of each instrument, for each currency.

 

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 foreign exchange rates and interest rate curves.

 

92



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)                    Fair value hierarchy, 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

 

 

 

Zero Coupon rates are calculated by using the bootstrapping method over swap rates.

 

Offshore rates and spreads are obtained from third party price providers that are widely used in the Chilean market.

 

Forward Points, Inflation forecast and local swap rates are provided by market brokers that are widely used in the Chilean market.

FX Options

 

Black-Scholes Option Pricing Model

 

Prices for volatility surface estimates are obtained from market brokers that are widely used in the Chilean market.

 

93



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)                    Fair value hierarchy, continued

 

Level 3:                    These are financial instruments whose fair value is determined using unobservable inputs. 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 is using significant unobservable data entry.

 

Instruments classified as level 3 correspond to Corporate Debt issued mainly 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

 

Discounted cash flows model

 

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

 

 

 

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.

 

94



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 

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

 

(b)                    Level hierarchy classification and figures

 

The following table shows the figures by hierarchy, for instruments registered at fair value.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

161,947

 

122,920

 

309,435

 

126,996

 

 

 

471,382

 

249,916

 

Other instruments issued in Chile

 

912

 

10,420

 

692,233

 

565,210

 

13

 

18,028

 

693,158

 

593,658

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments

 

65,582

 

23,080

 

 

 

 

 

65,582

 

23,080

 

Subtotal

 

228,441

 

156,420

 

1,001,668

 

692,206

 

13

 

18,028

 

1,230,122

 

866,654

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

240,954

 

180,616

 

 

 

240,954

 

180,616

 

Swaps

 

 

 

708,359

 

739,777

 

 

 

708,359

 

739,777

 

Call Options

 

 

 

752

 

1,878

 

 

 

752

 

1,878

 

Put Options

 

 

 

4,696

 

680

 

 

 

4,696

 

680

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

954,761

 

922,951

 

 

 

954,761

 

922,951

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

 

279

 

 

 

 

279

 

Cash flow hedge (Swap)

 

 

 

147,411

 

203,892

 

 

 

147,411

 

203,892

 

Subtotal

 

 

 

147,411

 

204,171

 

 

 

147,411

 

204,171

 

Financial assets available-for-sale (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

15,138

 

15,321

 

61,328

 

71,187

 

 

 

76,466

 

86,508

 

Other instruments issued in Chile

 

 

 

473,058

 

735,724

 

92,551

 

96,125

 

565,609

 

831,849

 

Instruments issued abroad

 

74,640

 

81,644

 

61,479

 

 

 

 

136,119

 

81,644

 

Subtotal

 

89,778

 

96,965

 

595,865

 

806,911

 

92,551

 

96,125

 

778,194

 

1,000,001

 

Total

 

318,219

 

253,385

 

2,699,705

 

2,626,239

 

92,564

 

114,153

 

3,110,488

 

2,993,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

270,669

 

207,961

 

 

 

270,669

 

207,961

 

Swaps

 

 

 

825,352

 

897,513

 

 

 

825,352

 

897,513

 

Call Options

 

 

 

1,329

 

3,689

 

 

 

1,329

 

3,689

 

Put Options

 

 

 

1,375

 

549

 

 

 

1,375

 

549

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

1,098,725

 

1,109,712

 

 

 

1,098,725

 

1,109,712

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

17,677

 

14,549

 

 

 

17,677

 

14,549

 

Cash flow hedge (Swap)

 

 

 

13,256

 

3,666

 

 

 

13,256

 

3,666

 

Subtotal

 

 

 

30,933

 

18,215

 

 

 

30,933

 

18,215

 

Total

 

 

 

1,129,658

 

1,127,927

 

 

 

1,129,658

 

1,127,927

 

 


(1)       As of March 31, 2016 a 90% of instruments of level 3 have denomination “Investment Grade”.  Also, 100% of total of these financial instruments correspond to domestic issuers.

 

95



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)        Level 3 reconciliation

 

The following table shows the reconciliation between stock at the beginning and the end of balance periods for instruments classified in Level 3:

 

 

 

As of March 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
March 31, 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

18,028

 

27

 

 

 

(18,042

)

 

 

13

 

Subtotal

 

18,028

 

27

 

 

 

(18,042

)

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

96,125

 

(3,258

)

(261

)

4,802

 

(3,529

)

 

(1,328

)

92,551

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

96,125

 

(3,258

)

(261

)

4,802

 

(3,529

)

 

(1,328

)

92,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

114,153

 

(3,231

)

(261

)

4,802

 

(21,571

)

 

(1,328

)

92,564

 

 

 

 

As of December 31, 2015

 

 

 

Balance as of
January 1, 2015

 

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, 2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

1,401

 

(26

)

 

18,055

 

(51

)

 

(1,351

)

18,028

 

Subtotal

 

1,401

 

(26

)

 

18,055

 

(51

)

 

(1,351

)

18,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

179,378

 

11,230

 

(775

)

213

 

(101,213

)

13,336

 

(6,044

)

96,125

 

Instruments issued abroad

 

1,938

 

103

 

56

 

 

(2,097

)

 

 

 

Subtotal

 

181,316

 

11,333

 

(719

)

213

 

(103,310

)

13,336

 

(6,044

)

96,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

182,717

 

11,307

 

(719

)

18,268

 

(103,361

)

13,336

 

(7,395

)

114,153

 

 


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

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

 

96



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(d)                      Sensitivity of level 3 instruments to changes in key assumptions of the input parameters for the valuation model.

 

The following table shows the impact on the fair value of Level 3 financial instruments using alternative assumptions that are reasonably possible. It is believed that the positive and negative impacts are similar:

 

 

 

As of March 31, 2016

 

As of December 31, 2015

 

 

 

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

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

13

 

 

18,028

 

(445

)

Total

 

13

 

 

18,028

 

(445

)

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

92,551

 

(1,844

)

96,125

 

(1,969

)

Instruments issued abroad

 

 

 

 

 

Total

 

92,551

 

(1,844

)

96,125

 

(1,969

)

Total

 

92,564

 

(1,844

)

114,153

 

(2,414

)

 

With the purpose 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 financial assets presented table above, which corresponds to bank bonds and corporate bonds, input prices, prices based on broker quotes or runs were used, considering that these instruments do not have current prices or observable.  Prices are generally calculated as a base rate plus a spread. For local bonds, this was determined by applying only a 10% impact on the price, while for offshore bonds this was determined by applying only a 10% impact on the spread because the base rate is hedged with instruments on interest rate swaps so-called hedge accounting.  The impact of 10% is considered a reasonable move considering the market performance of these instruments and comparing it against the adjustment bid/offer that is provided for by these instruments.

 

97



Table of Contents

 

NOTES TO THE 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 Bank’s main financial assets and liabilities that are not recorded at fair value in the Statement of Financial Position. The values shown in this note do 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

 

 

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

936,459

 

1,361,222

 

936,459

 

1,361,222

 

Transactions in the course of collection

 

627,906

 

526,046

 

627,906

 

526,046

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

37,358

 

46,164

 

37,358

 

46,164

 

Subtotal

 

1,601,723

 

1,933,432

 

1,601,723

 

1,933,432

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

17,595

 

45,186

 

17,595

 

45,186

 

Central Bank of Chile

 

1,250,842

 

1,000,433

 

1,250,842

 

1,000,433

 

Foreign banks

 

290,119

 

349,576

 

290,119

 

349,576

 

Subtotal

 

1,558,556

 

1,395,195

 

1,558,556

 

1,395,195

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

13,859,096

 

14,046,119

 

13,696,011

 

13,859,949

 

Residential mortgage loans

 

6,475,297

 

6,370,034

 

6,793,873

 

6,625,557

 

Consumer loans

 

3,562,459

 

3,540,122

 

3,538,204

 

3,525,034

 

Subtotal

 

23,896,852

 

23,956,275

 

24,028,088

 

24,010,540

 

Total

 

27,057,131

 

27,284,902

 

27,188,367

 

27,339,167

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,856,852

 

8,327,048

 

7,856,852

 

8,327,048

 

Transactions in the course of payment

 

421,078

 

241,842

 

421,078

 

241,842

 

Cash collateral on securities lent and repurchase agreements

 

189,331

 

184,131

 

189,331

 

184,131

 

Savings accounts and time deposits

 

10,730,905

 

9,907,692

 

10,740,701

 

9,902,468

 

Borrowings from financial institutions

 

1,207,364

 

1,529,627

 

1,202,181

 

1,522,667

 

Other financial obligations

 

175,266

 

173,081

 

175,266

 

173,081

 

Subtotal

 

20,580,796

 

20,363,421

 

20,585,409

 

20,351,237

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

36,392

 

39,568

 

38,656

 

41,849

 

Letters of credit for general purposes

 

5,993

 

6,813

 

6,366

 

7,206

 

Bonds

 

5,133,727

 

5,270,214

 

5,236,474

 

5,302,742

 

Subordinate bonds

 

781,447

 

785,613

 

792,319

 

788,883

 

Subtotal

 

5,957,559

 

6,102,208

 

6,073,815

 

6,140,680

 

Total

 

26,538,355

 

26,465,629

 

26,659,224

 

26,491,917

 

 

98



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(e)                      Other assets and liabilities, continued:

 

Other financial instruments not measured at fair value in our statement of financial position, but for which the fair value is disclosed, are not managed on a fair value basis. These instruments include assets and liabilities such as loans and deposits to customers, bank borrowings, debt issued, and other financial assets and obligations with diverse maturities and features. Fair values of these assets/liabilities are estimated by applying the traditional Discounted Cash Flows model and using diverse valuation inputs such as yield curves, credit risk spreads, etc. Also, since some of these assets/liabilities are not traded in the market, judgmental analysis is required in determining the adequacy of the inputs and fair values.

 

The following table shows the fair value of financial assets and liabilities not measured at fair value, as of March 31, 2016 and December 31, 2015:

 

99



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(f)               Levels of other assets and liabilities:

 

 

 

Level 1
Estimated Fair Value

 

Level 2
Estimated Fair Value

 

Level 3
Estimated Fair Value

 

Total
Estimated Fair Value

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

936,459

 

1,361,222

 

 

 

 

 

936,459

 

1,361,222

 

Transactions in the course of collection

 

627,906

 

526,046

 

 

 

 

 

627,906

 

526,046

 

Receivables from repurchase agreements and security borrowing

 

37,358

 

46,164

 

 

 

 

 

37,358

 

46,164

 

Subtotal

 

1,601,723

 

1,933,432

 

 

 

 

 

1,601,723

 

1,933,432

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic banks

 

17,595

 

45,186

 

 

 

 

 

17,595

 

45,186

 

Central bank

 

1,250,842

 

1,000,433

 

 

 

 

 

1,250,842

 

1,000,433

 

Foreign banks

 

290,119

 

349,576

 

 

 

 

 

290,119

 

349,576

 

Subtotal

 

1,558,556

 

1,395,195

 

 

 

 

 

1,558,556

 

1,395,195

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

13,696,011

 

13,859,949

 

13,696,011

 

13,859,949

 

Residential mortgage loans

 

 

 

 

 

6,793,873

 

6,625,557

 

6,793,873

 

6,625,557

 

Consumer loans

 

 

 

 

 

3,538,204

 

3,525,034

 

3,538,204

 

3,525,034

 

Subtotal

 

 

 

 

 

24,028,088

 

24,010,540

 

24,028,088

 

24,010,540

 

Total

 

3,160,279

 

3,328,627

 

 

 

24,028,088

 

24,010,540

 

27,188,367

 

27,339,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,856,852

 

8,327,048

 

 

 

 

 

7,856,852

 

8,327,048

 

Transactions in the course of payment

 

421,078

 

241,842

 

 

 

 

 

421,078

 

241,842

 

Payables from repurchase agreements and security lending

 

189,331

 

184,131

 

 

 

 

 

189,331

 

184,131

 

Savings accounts and time deposits

 

 

 

 

 

10,740,701

 

9,902,468

 

10,740,701

 

9,902,468

 

Borrowings from financial institutions

 

 

 

 

 

1,202,181

 

1,522,667

 

1,202,181

 

1,522,667

 

Other financial obligations

 

175,266

 

173,081

 

 

 

 

 

175,266

 

173,081

 

Subtotal

 

8,642,527

 

8,926,102

 

 

 

11,942,882

 

11,425,135

 

20,585,409

 

20,351,237

 

Debt Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

 

 

38,656

 

41,849

 

 

 

38,656

 

41,849

 

Letters of credit for general purposes

 

 

 

6,366

 

7,206

 

 

 

6,366

 

7,206

 

Bonds

 

 

 

5,236,474

 

5,302,742

 

 

 

5,236,474

 

5,302,742

 

Subordinate bonds

 

 

 

 

 

792,319

 

788,883

 

792,319

 

788,883

 

Subtotal

 

 

 

5,281,496

 

5,351,797

 

792,319

 

788,883

 

6,073,815

 

6,140,680

 

Total

 

8,642,527

 

8,926,102

 

5,281,496

 

5,351,797

 

12,735,201

 

12,214,018

 

26,659,224

 

26,491,917

 

 

100



Table of Contents

 

NOTES TO THE 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 Financial Assets/Liabilities: For assets and liabilities with no specific maturity (on demand) or terms of less than three months we use the carrying or book values as proxies of their fair value, since their tenors are not believed to significantly affect their valuation. As a result, these assets/liabilities are categorized in Level 1. This assumption is applied to the following assets/liabilities:

 

·                  Cash and due from banks

 

·                  Current accounts and other demand deposits

·                  Transactions in the course of collection

 

·                  Transactions in the course of payments

·                  Cash collateral on securities borrowed and reverse repurchase agreements

 

·                  Cash collateral on securities lent and repurchase agreements

·                  Loans and advance to banks

 

·                  Other financial obligations

 

·                  Loans to Customers: Fair value is determined by using the DCF model and internally generated discount rates, based on internal transfer rates derived from our internal transfer price policy. After we calculate the present value, 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 DCF 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. 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 DCF model is used to obtain the present value of committed cash flows by applying a bucket approach and average adjusted discount rates that are 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 assets/liabilities in Level 3.

 

101



Table of Contents

 

NOTES TO THE 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 to 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. The Bank has negotiated with these counterparties an additional annex (CSA Credit Support Annex), including other credit mitigating, such as margins about a certain threshold, early termination (optional or mandatory), coupon adjustment transaction over a certain threshold amount, etc.

 

Below are detail 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

 

 

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

March
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial assets

 

1,102,172

 

1,127,122

 

(216,569

)

(258,213

)

(370,136

)

(244,064

)

(110,926

)

(148,023

)

404,541

 

476,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

1,129,658

 

1,127,927

 

(216,569

)

(258,213

)

(370,136

)

(244,064

)

(151,138

)

(190,563

)

391,815

 

435,087

 

 

102



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.       Maturity of Assets and Liabilities:

 

The table below shows details of loans and other financial assets and liabilities grouped in accordance with their remaining maturity, including accrued interest as of March 31, 2016 and December 31, 2015, respectively.  Trading and available-for-sale instruments are included at their fair value:

 

 

 

As of March 31, 2016

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

936,459

 

 

 

 

 

 

936,459

 

Transactions in the course of collection

 

627,906

 

 

 

 

 

 

627,906

 

Financial Assets held-for-trading

 

1,230,122

 

 

 

 

 

 

1,230,122

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

17,502

 

14,749

 

5,107

 

 

 

 

37,358

 

Derivative instruments

 

92,976

 

62,443

 

177,144

 

275,846

 

155,633

 

338,130

 

1,102,172

 

Loans and advances to banks(*)

 

1,314,882

 

154,044

 

70,179

 

20,047

 

 

 

1,559,152

 

Loans to customers(*)

 

2,443,094

 

3,404,853

 

4,267,221

 

4,819,485

 

2,881,952

 

6,682,794

 

24,499,399

 

Financial assets available-for-sale

 

83,363

 

27,216

 

202,677

 

88,558

 

114,962

 

261,418

 

778,194

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

6,746,304

 

3,663,305

 

4,722,328

 

5,203,936

 

3,152,547

 

7,282,342

 

30,770,762

 

 

 

 

As of December 31, 2015

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5 years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,361,222

 

 

 

 

 

 

1,361,222

 

Transactions in the course of collection

 

526,046

 

 

 

 

 

 

526,046

 

Financial Assets held-for-trading

 

866,654

 

 

 

 

 

 

866,654

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

35,909

 

8,704

 

1,551

 

 

 

 

46,164

 

Derivative instruments

 

74,809

 

75,895

 

160,886

 

323,580

 

171,498

 

320,454

 

1,127,122

 

Loans and advances to banks(*)

 

1,063,248

 

78,056

 

224,943

 

29,650

 

 

 

1,395,897

 

Loans to customers(*)

 

2,670,006

 

2,935,330

 

4,586,126

 

4,873,871

 

2,843,390

 

6,649,318

 

24,558,041

 

Financial assets available-for-sale

 

124,174

 

73,409

 

343,350

 

76,834

 

121,680

 

260,554

 

1,000,001

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

6,722,068

 

3,171,394

 

5,316,856

 

5,303,935

 

3,136,568

 

7,230,326

 

30,881,147

 

 


(*)              The respective provisions, which amount to MCh$602,547 (MCh$601,766 as of December 31, 2015) for loans to customers and MCh$596 (MCh$702 as of December 31, 2015) for borrowings from financial institutions, have not been deducted from these balance.

 

103



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.       Maturity of Assets and Liabilities, continued:

 

 

 

As of March 31, 2016

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,856,852

 

 

 

 

 

 

7,856,852

 

Transactions in the course of payment

 

421,078

 

 

 

 

 

 

421,078

 

Cash collateral on securities lent and repurchase agreements

 

182,234

 

7,097

 

 

 

 

 

189,331

 

Savings accounts and time deposits(**)

 

4,654,783

 

2,330,147

 

3,084,212

 

450,392

 

732

 

199

 

10,520,465

 

Derivative instruments

 

110,101

 

126,824

 

161,330

 

235,491

 

146,764

 

349,148

 

1,129,658

 

Borrowings from financial institutions

 

170,306

 

324,479

 

564,632

 

147,947

 

 

 

1,207,364

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

2,676

 

3,263

 

7,256

 

14,089

 

8,557

 

6,544

 

42,385

 

Bonds

 

211,435

 

222,600

 

177,740

 

924,234

 

873,297

 

2,724,421

 

5,133,727

 

Subordinate bonds

 

9,984

 

150,957

 

18,668

 

54,217

 

44,575

 

503,046

 

781,447

 

Other financial obligations

 

135,918

 

1,584

 

10,827

 

19,619

 

6,375

 

943

 

175,266

 

Total liabilities

 

13,755,367

 

3,166,951

 

4,024,665

 

1,845,989

 

1,080,300

 

3,584,301

 

27,457,573

 

 

 

 

As of December 31, 2015

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

8,327,048

 

 

 

 

 

 

8,327,048

 

Transactions in the course of payment

 

241,842

 

 

 

 

 

 

241,842

 

Cash collateral on securities lent and repurchase agreements

 

170,451

 

13,680

 

 

 

 

 

184,131

 

Savings accounts and time deposits(**)

 

4,575,625

 

1,687,604

 

2,975,070

 

463,454

 

557

 

211

 

9,702,521

 

Derivative instruments

 

84,043

 

97,292

 

193,171

 

289,987

 

135,760

 

327,674

 

1,127,927

 

Borrowings from financial institutions

 

340,856

 

126,034

 

905,878

 

156,859

 

 

 

1,529,627

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

3,226

 

3,220

 

8,157

 

15,035

 

9,452

 

7,291

 

46,381

 

Bonds

 

370,502

 

141,996

 

254,426

 

791,009

 

1,008,830

 

2,703,451

 

5,270,214

 

Subordinate bonds

 

2,564

 

1,756

 

181,592

 

52,627

 

46,038

 

501,036

 

785,613

 

Other financial obligations

 

132,762

 

2,108

 

9,982

 

19,237

 

7,928

 

1,064

 

173,081

 

Total liabilities

 

14,248,919

 

2,073,690

 

4,528,276

 

1,788,208

 

1,208,565

 

3,540,727

 

27,388,385

 

 


(***)   Excluding term saving accounts, which amount to MCh$210,440 (MCh$205,171 as of December 31, 2015).

 

104



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.       Subsequent Events:

 

In Management’s opinion, there are no other significant subsequent events that affect or could affect the Interim Condensed Consolidated Financial Statements of the Bank and its subsidiaries between March 31, 2016 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

Héctor Hernández G,

General Accounting Manager

Arturo Tagle Q,

Chief Executive Officer

 

105



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: April 29, 2016

 

 

 

 

 

 

Banco de Chile

 

 

 

 

 

 

 

 

/S/ Arturo Tagle Q.

 

By:

Arturo Tagle Q.
CEO