Table of Contents

 

 

 

FORM 6-K
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Report of Foreign Private Issuer

 

Pursuant to Rule 13a-16 or 15d-16

of the Securities Exchange Act of 1934

 

For the month of October, 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
REPORT ON FORM 6-K

 

Attached Banco de Chile’s Consolidated Financial Statements with notes as of September 30, 2016.

 



Table of Contents

 

 

BANCO DE CHILE AND SUBSIDIARIES

 

 

CONSOLIDATED INTERMEDIATE

 

FINANCIAL STATEMENTS

 

 

 

For the periods ended as of

September 30, 2016 and 2015 and

December 31, 2015.

 



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

 

4

Interim Condensed Consolidated Statements of Income

 

5

Interim Condensed Consolidated Statements of Comprehensive Income

 

6

Interim Condensed Consolidated Statement of Changes in Equity

 

7

Interim Condensed Consolidated Statements of Cash Flows

 

8

1.

 

Corporate information:

 

9

2.

 

Legal regulations, basis of preparation and other information:

 

9

3.

 

New Accounting Pronouncements:

 

13

4.

 

Changes in Accounting policies and Disclosures:

 

16

5.

 

Relevant Events:

 

17

6.

 

Segment Reporting:

 

20

7.

 

Cash and Cash Equivalents:

 

23

8.

 

Financial Assets Held-for-trading:

 

24

9.

 

Cash collateral on securities borrowed and reverse repurchase agreements:

 

25

10.

 

Derivative Instruments and Accounting Hedges:

 

27

11.

 

Loans and advances to Banks:

 

32

12.

 

Loans to Customers, net:

 

33

13,

 

Investment Securities:

 

40

14.

 

Investments in Other Companies:

 

42

15.

 

Intangible Assets:

 

44

16.

 

Property and equipment:

 

46

17.

 

Current Taxes and Deferred Taxes:

 

49

18.

 

Other Assets:

 

53

19.

 

Current accounts and Other Demand Deposits:

 

54

20.

 

Savings accounts and Time Deposits:

 

54

21.

 

Borrowings from Financial Institutions:

 

55

22.

 

Debt Issued:

 

56

23.

 

Other Financial Obligations:

 

60

24.

 

Provisions:

 

60

25.

 

Other Liabilities:

 

64

26.

 

Contingencies and Commitments:

 

65

27.

 

Equity:

 

70

28.

 

Interest Revenue and Expenses:

 

74

29.

 

Income and Expenses from Fees and Commissions:

 

76

30.

 

Net Financial Operating Income:

 

77

31.

 

Foreign Exchange Transactions, net:

 

77

32.

 

Provisions for Loan Losses:

 

78

33.

 

Personnel Expenses:

 

79

34.

 

Administrative Expenses:

 

80

35.

 

Depreciation, Amortization and Impairment:

 

81

36.

 

Other Operating Income:

 

82

37.

 

Other Operating Expenses:

 

83

38.

 

Related Party Transactions:

 

84

39.

 

Fair Value of Financial Assets and Liabilities:

 

90

40.

 

Maturity of Assets and Liabilities:

 

104

41.

 

Subsequent Events:

 

106

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended September 30, 2016 and December 31, 2015

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

September
2016
MCh$

 

December
2015
MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

1,161,938

 

1,361,222

 

Transactions in the course of collection

 

7

 

485,580

 

526,046

 

Financial assets held-for-trading

 

8

 

1,411,245

 

866,654

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

46,534

 

46,164

 

Derivative instruments

 

10

 

1,055,574

 

1,127,122

 

Loans and advances to banks

 

11

 

1,081,945

 

1,395,195

 

Loans to customers, net

 

12

 

24,414,881

 

23,956,275

 

Financial assets available-for-sale

 

13

 

399,517

 

1,000,001

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

31,815

 

28,126

 

Intangible assets

 

15

 

28,170

 

26,719

 

Property and equipment

 

16

 

217,213

 

215,671

 

Current tax assets

 

17

 

1,939

 

3,279

 

Deferred tax assets

 

17

 

286,758

 

255,972

 

Other assets

 

18

 

395,729

 

484,498

 

TOTAL ASSETS

 

 

 

31,018,838

 

31,292,944

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

7,629,008

 

8,327,048

 

Transactions in the course of payment

 

7

 

297,673

 

241,842

 

Cash collateral on securities lent and repurchase agreements

 

9

 

221,271

 

184,131

 

Savings accounts and time deposits

 

20

 

10,572,835

 

9,907,692

 

Derivative instruments

 

10

 

1,067,561

 

1,127,927

 

Borrowings from financial institutions

 

21

 

1,123,190

 

1,529,627

 

Debt issued

 

22

 

6,165,344

 

6,102,208

 

Other financial obligations

 

23

 

165,436

 

173,081

 

Current tax liabilities

 

17

 

6,437

 

27,993

 

Deferred tax liabilities

 

17

 

27,114

 

32,953

 

Provisions

 

24

 

580,122

 

639,043

 

Other liabilities

 

25

 

309,670

 

259,312

 

TOTAL LIABILITIES

 

 

 

28,165,661

 

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

 

 

 

1,894

 

57,709

 

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,060

 

16,060

 

Income for the period

 

 

 

428,215

 

558,995

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(217,123

)

(324,469

)

Subtotal

 

 

 

2,853,176

 

2,740,084

 

Non-controlling interests

 

 

 

1

 

3

 

TOTAL EQUITY

 

 

 

2,853,177

 

2,740,087

 

TOTAL LIABILITIES AND EQUITY

 

 

 

31,018,838

 

31,292,944

 

 

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 nine-month ended September 30, 2016 and 2015

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

September
2016
MCh$

 

September
2015
MCh$

 

 

 

 

 

 

 

 

 

Interest revenue

 

28

 

1,446,143

 

1,396,266

 

Interest expense

 

28

 

(530,885

)

(489,714

)

Net interest income

 

 

 

915,258

 

906,552

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

327,648

 

320,520

 

Expenses from fees and commissions

 

29

 

(87,501

)

(97,361

)

Net fees and commission income

 

 

 

240,147

 

223,159

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

128,574

 

36,923

 

Foreign exchange transactions, net

 

31

 

7,131

 

44,598

 

Other operating income

 

36

 

23,474

 

20,742

 

Total operating revenues

 

 

 

1,314,584

 

1,231,974

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(222,454

)

(229,051

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

1,092,130

 

1,002,923

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(311,234

)

(278,386

)

Administrative expenses

 

34

 

(237,653

)

(214,171

)

Depreciation and amortization

 

35

 

(24,915

)

(21,999

)

Impairment

 

35

 

(4

)

(144

)

Other operating expenses

 

37

 

(23,614

)

(23,591

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(597,420

)

(538,291

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

494,710

 

464,632

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

3,373

 

2,705

 

Income before income tax

 

 

 

498,083

 

467,337

 

 

 

 

 

 

 

 

 

Income tax

 

17

 

(69,868

)

(48,439

)

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

428,215

 

418,898

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

428,215

 

418,897

 

Non-controlling interests

 

 

 

 

1

 

 

 

 

 

 

Ch$

 

Ch$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

27

 

4.39

 

4.29

 

Diluted net income per share

 

27

 

4.39

 

4.29

 

 

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 COMPREHENSIVE INCOME

For the nine-month ended September 30, 2016 and 2015

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

September
2016
MCh$

 

September
2015
MCh$

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

428,215

 

418,898

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

13

 

(50,830

)

3,527

 

Gains and losses on derivatives held as cash flow hedges

 

10

 

(22,535

)

(5,122

)

Cumulative translation adjustment

 

27

 

(59

)

1

 

Subtotal Other comprehensive income before income taxes

 

 

 

(73,424

)

(1,594

)

 

 

 

 

 

 

 

 

Income tax

 

 

 

17,609

 

359

 

 

 

 

 

 

 

 

 

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

 

 

 

(55,815

)

(1,235

)

 

 

 

 

 

 

 

 

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 FOR THE PERIOD

 

 

 

372,400

 

417,663

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

372,400

 

417,662

 

Non-controlling interests

 

 

 

 

1

 

 

 

 

 

 

Ch$

 

Ch$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

 

 

3.81

 

4.28

 

Diluted net income per share

 

 

 

3.81

 

4.28

 

 

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 CHANGES IN EQUITY

For the nine-month ended September 30, 2016 and 2015

(Free 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 (losses)
for the period

 

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

 

 

 

96,253

 

 

 

 

 

 

 

(96,253

)

 

 

 

 

Income retention (released) according to law

 

27

 

 

 

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

 

 

 

 

 

 

 

 

1

 

 

 

 

1

 

 

1

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(3,970

)

 

 

 

 

(3,970

)

 

(3,970

)

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

 

 

 

 

 

 

2,734

 

 

 

 

 

 

2,734

 

 

2,734

 

Income for the period 2015

 

 

 

 

 

 

 

 

 

 

418,897

 

 

418,897

 

1

 

418,898

 

Equity adjustment investment in other companies

 

 

 

 

(1

)

 

 

 

 

(319

)

 

 

(320

)

 

(320

)

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

(241,823

)

(241,823

)

 

(241,823

)

Balances as of September 30, 2015

 

 

 

2,041,173

 

31,833

 

358,807

 

36,696

 

6,116

 

58

 

16,060

 

418,897

 

(241,823

)

2,667,817

 

2

 

2,667,819

 

Dividends distribution and paid

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

1

 

Defined benefit plans adjustment

 

 

 

 

(24

)

 

 

 

 

 

 

 

(24

)

 

(24

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

1

 

 

 

 

1

 

 

1

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

11,698

 

 

 

 

 

11,698

 

 

11,698

 

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

 

 

 

 

 

 

3,140

 

 

 

 

 

 

3,140

 

 

3,140

 

Income for the period 2015

 

 

 

 

 

 

 

 

 

 

140,098

 

 

140,098

 

 

140,098

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

(82,646

)

(82,646

)

 

(82,646

)

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

 

 

 

96,874

 

 

 

 

 

 

 

(96,874

)

 

 

 

 

Income retention (released) according to law

 

27

 

 

 

95,467

 

 

 

 

 

(95,467

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(366,654

)

324,469

 

(42,185

)

(2

)

(42,187

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(59

)

 

 

 

(59

)

 

(59

)

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(17,127

)

 

 

 

 

(17,127

)

 

(17,127

)

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

 

 

 

 

 

 

(38,629

)

 

 

 

 

 

(38,629

)

 

(38,629

)

Income for the period 2016

 

 

 

 

 

 

 

 

 

 

428,215

 

 

428,215

 

 

428,215

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(217,123

)

(217,123

)

 

(217,123

)

Balances As of September 30, 2016

 

 

 

2,138,047

 

31,809

 

454,274

 

1,207

 

687

 

 

16,060

 

428,215

 

(217,123

)

2,853,176

 

1

 

2,853,177

 

 

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

 

7



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the nine-month ended September 30, 2016 and 2015

(Free translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

September
2016

 

September
2015

 

 

 

Notes

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

428,215

 

418,898

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

24,915

 

21,999

 

Impairment of intangible assets and property and equipment

 

35

 

4

 

144

 

Provision for loan losses

 

32

 

211,572

 

232,686

 

Provision of contingent loans

 

32

 

(8,382

)

5,055

 

Additional provisions

 

32

 

52,075

 

30,921

 

Fair value adjustment of financial assets held-for-trading

 

 

 

(1,995

)

215

 

(Gain) loss attributable to investments in other companies

 

14

 

(2,934

)

(2,337

)

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

 

36

 

(3,698

)

(2,568

)

(Gain) loss on sales of property and equipment

 

36-37

 

(101

)

(124

)

(Increase) decrease in other assets and liabilities

 

 

 

109,553

 

(216,911

)

Charge-offs of assets received in lieu of payment

 

37

 

2,935

 

1,220

 

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

 

 

 

(13,102

)

(873

)

Net changes from foreign exchange transactions of other assets and other liabilities

 

 

 

38,362

 

(519,370

)

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

 

 

 

(119,886

)

178,213

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

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

 

 

 

312,463

 

(406,619

)

(Increase) decrease in loans to customers

 

 

 

(580,338

)

(2,202,521

)

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

 

 

 

(352,907

)

57,098

 

(Increase) decrease in deferred taxes, net

 

17

 

(24,424

)

(37,985

)

Increase (decrease) in current account and other demand deposits

 

 

 

(696,892

)

357,618

 

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

 

 

 

31,169

 

21,018

 

Increase (decrease) in savings accounts and time deposits

 

 

 

661,175

 

601,165

 

Proceeds from sale of assets received in lieu of payment

 

 

 

8,601

 

5,775

 

Total cash flows from operating activities

 

 

 

76,380

 

(1,457,283

)

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

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

 

 

 

425,730

 

98,172

 

Purchases of property and equipment

 

16

 

(19,754

)

(23,098

)

Proceeds from sales of property and equipment

 

 

 

122

 

191

 

Purchases of intangible assets

 

15

 

(7,905

)

(5,751

)

Purchases of investments in other companies

 

14

 

(1,129

)

(314

)

Dividends received from investments in other companies

 

14

 

640

 

632

 

Total cash flows from investing activities

 

 

 

397,704

 

69,832

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Redemption of mortgage finance bonds

 

 

 

(6,330

)

(10,248

)

Proceeds from bond issuances

 

22

 

1,196,672

 

1,839,964

 

Redemption of bond issuances

 

 

 

(1,085,078

)

(788,049

)

Subscription and payment of shares

 

 

 

 

 

Dividends paid

 

27

 

(366,654

)

(367,444

)

Increase (decrease) in borrowings from foreign financial institutions

 

 

 

(406,248

)

469,802

 

Increase (decrease) in other financial obligations

 

 

 

(5,121

)

(31,205

)

Increase (decrease) in borrowings from Central Bank of Chile

 

 

 

(2

)

(2

)

Other borrowings long-term

 

 

 

17,796

 

13,764

 

Payment of other borrowings long-term

 

 

 

(20,035

)

(16,255

)

Total cash flows from financing activities

 

 

 

(675,000

)

1,110,327

 

 

 

 

 

 

 

 

 

TOTAL NET POSITIVE (NEGATIVE) CASH FLOWS FOR THE PERIOD

 

 

 

(200,916

)

(277,124

)

 

 

 

 

 

 

 

 

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

(38,362

)

67,539

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

 

 

2,093,908

 

1,825,578

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

7

 

1,854,630

 

1,615,993

 

 

 

 

 

 

September
2016

 

September
2015

 

 

 

 

 

MCh$

 

MCh$

 

Operational Cash flow interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest received

 

 

 

1,366,028

 

1,255,570

 

Interest paid

 

 

 

(570,656

)

(170,805

)

 

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

 

8



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 


 

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 September 30, 2016 were approved for issuance in accordance with the directors on October 27, 2016.

 

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

 

(a)                       Legal regulations:

 

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

 

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

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

2.                           Legal regulations, 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

 

 

 

 

 

 

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

 

 

 

 

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 the Society, after ending all the administrative processes required by regulators, the dissolution was formally declared on July 5th, 2016. (See Note No.5 (i)).

 

(c)                      Use of estimates and judgments:

 

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 intangible assets and property and equipment (Notes No.15 and No.16);

 

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

 

3.                          Provisions (Note No. 24);

 

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

 

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

 

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

 

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

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)                      Use of estimates and judgments, continued:

 

During year 2016 it was implemented rules changes related to Compendium of Accounting Rules of Superintendency of Banks and Financial Institutions (SBIF), established in Circulars No. 3,573, No. 3,584 and 3,604. The net effect of these changes on results meant a credit for Ch$653 million, according to the following detail:

 

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

 

b)                         New rule to specific provisions for factoring operations, that allows the substitution of the credit quality of the grantor by the bill acceptor, as long as this is classified in a category up to A3 or major. This impacted in a provision release of Ch$2,420 million.

 

c)                          New definition of non-complying, according the Circular No. 3,584 of June 22nd, 2015, which requested calibration of models of group provision (specifically the probability of non-complying and the loss produced by the non-complying). The above implied a charge to income of Ch$13,443 million.

 

d)                         Changes in the percentage of credit equivalent for the free disposition credit lines, which decreased from 50% to 35%. This change implied a credit to income for Ch$9,551 million.

 

During the period of September 30, 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 nine-month ended September 30, 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.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

2.                           Legal regulations, 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 it 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, effective January 1, 2016.

 

This modification implied the reclassification of higher education loans from “Consumer Loans” to “Commercial Loans” by an amount of Ch$42,970 million, as of September 30, 2016.  See Note No. 12 (a.i).

 

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

 

12



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 September 30, 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 its contractual flows.

 

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

 

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

 

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.

 

13



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.

 

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

 

In short the amendments clarify how:

 

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

 

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

 

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

 

The date of application of this new standard starts in January 1, 2018, earlier 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 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.

 

14



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 host and apply these provisions, as long as the issuing date of the financial statements these changes in liabilities have existed, and that deserve to be disclosed in accordance with the new requirements.

 

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 standard will not impact financial statements of 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 will not impact financial statements of Banco de Chile and its subsidiaries.

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 2 Share-based payments

 

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

 

The amendments address the following areas:

 

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

 

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

 

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

 

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

 

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

 

IFRS 4 Insurance contracts

 

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

 

The amendments introduce the following two approaches to those entities that issue insurance contracts:

 

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

 

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

 

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

 

4.                           Changes in Accounting policies and Disclosures:

 

During the period ended September 30, 2016, changes have occurred in accounting estimates result of instructions issued by the Superintendency of Banks and Financial Institutions. See Note No. 2 c).

 

16



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, 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.

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events, continued:

 

d)             The board meeting held on May 19, 2016, the Board of the subsidiary Banchile Corredores de Bolsa S.A. accepted the resignation of General Manager, Mr. Andrés Bucher Cepeda, presented on May 5, 2016. The Board also agreed to appoint as Interim General Manager to Mr. Andrés Ergas Heller.

 

e)              The board meeting held on May 20, 2016, the Board of Directors of the subsidiary Banchile Asesoría Financiera S.A. accepted the resignation presented by director Mr. Arturo Tagle Quiroz, proceeding to appoint Mr. José Miguel Quintana Malfantia as replacement until the next Ordinary Shareholders Meeting. Additionally, in that board meeting was agreed to appoint Mr. Alfonso Yáñez Fernández as General Manager of Banchile Asesoría Financiera S.A., replacing to Mr. Jorge Muñoz Apara, who submitted his resignation as General Manager on May 5, 2016.

 

f)               The board meeting held on May 23, 2016, the Board of the subsidiary Socofin S.A. accepted the resignation of the Director Arturo Tagle Quiroz, proceeding to appoint as his replacement Mr. Eduardo Ebensperger Orrego.

 

g)              On June 23, 2016, Banco de Chile reported in connection with the capitalization of 30% of the net profit for distributable the year 2015, by issuing bonus shares agreed at an Extraordinary Meeting of Shareholders held on 24 March 2016, the following:

 

·             In the aforementioned Extraordinary Shareholders Meeting, agreed to increase the Bank’s capital in the amount of 96,874,072,595 by issuing 1,495,200,997 bonus shares with no nominal value, payable under the distributable net income for the year 2015 which was not distributed as dividend as agreed at the Ordinary Shareholders’ Meeting held on the same day.

 

The Superintendency of Banks and Financial Institutions (SBIF) approved the amendment of the by-laws, through Resolution No.162 of May 13 this year, which was registered in the Registry of Commerce of Santiago fs. 35.404 No.19,610 of 2016 and published in the Official Journal on May 20, 2016.

 

The issue of bonus shares was registered in the Securities Registry of the aforementioned Superintendency under No. 4/2016, dated June 16, 2016.

 

·             The board of Banco de Chile, in Session No. BCH 2,840, dated June 23, 2016, agreed to set a date for the issuance and distribution of bonus shares on July 7, 2016.

 

·             They will be entitled to receive the new shares at the rate of bonus shares 0.02232718590 per share, shareholders who are registered in the Register of Shareholders of the company at 1st July 2016.

 

·             The respective titles will be properly allocated to each shareholder, and will only be printed for those who henceforth request by written at the Department of Shares of Banco de Chile.

 

18



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events, continued:

 

·             As a result of the issuance of bonus shares, the Bank’s capital is divided into 97,624,347,430 shares with no nominal value, fully subscribed and paid.

 

h)             During this period it took place the process of Collective Bargaining between the subsidiary Socofin and the Socofin Company Union S.A., signing a Collective Bargaining Agreement for four years (2016-2020).

 

i)                 On July 8, 2016 it is reported that Banco de Chile has learned that the Registrar of Companies of Hong Kong said, from 5 July 2016, formally dissolved the company Banchile Trade Services Limited, which was wholly owned by Banco de Chile and developed support activities to foreign trade with Asian markets.

 

j)                On July 14, 2016 it was reported that Banco de Chile signed with Citigroup Inc. an extension to the contract entitled Master Services Agreement held on September 25, 2009. The referred extension lasts six months from July 1, 2016, expiring consequently on January 1, 2017.

 

k)             The board meeting held on July 22, 2016, the Board of the subsidiary Socofin S.A. accepted the resignation of the Director Mauricio Baeza Letelier, proceeding to appoint as his replacement Mr. Héctor Castagnoli Aracena.

 

l)                 During the month of August 2016 it was carried out the processes of collective bargaining between the subsidiary Banchile Administradora General de Fondos and the trade union of Banchile ADM General de Fondos S.A., underwriting with them a collective agreement for a period of three years (2016-2019).

 

m)         During the current exercise was carried out the processes of collective bargaining between the subsidiary Banchile Corredores de Bolsa S.A. and the trade union of Banchile Corredores de Bolsa S.A., underwriting with them a collective agreement for a period of three years (2016-2019).

 

n)             On September 1, 2016, the Extraordinary Shareholders’ Meeting of the subsidiary Socofin S.A. agreed: 1) the increase capital of two billion pesos through the issue of shares for payment; 2) the amendment of Article 5 of the corporate bylaws about share capital; and 3) the incorporation of a transitional article over payment method of capital. The capital increase was fully subscribed and paid by its shareholders on September 29, 2016.

 

o)             The board meeting held on September 26, 2016, the Board of the subsidiary Banchile Corredores de Bolsa S.A. appointed as new General Manager to Mr. Hernán Arellano Salas.

 

19



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.

 


(*) See Note No. 5 (i).

 

20



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 nine-month period ended September 30, 2016 and 2015.

 

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

 

21



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 September 2016 and 2015 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

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

 

649,518

 

623,657

 

254,312

 

264,922

 

13,853

 

21,724

 

(3,203

)

(5,048

)

914,480

 

905,255

 

778

 

1,297

 

915,258

 

906,552

 

Net fees and commissions income (loss)

 

123,635

 

109,284

 

30,588

 

33,617

 

(1,775

)

(1,608

)

101,000

 

94,064

 

253,448

 

235,357

 

(13,301

)

(12,198

)

240,147

 

223,159

 

Other operating income

 

80,866

 

17,691

 

26,632

 

48,744

 

36,124

 

19,882

 

18,231

 

19,071

 

161,853

 

105,388

 

(2,674

)

(3,125

)

159,179

 

102,263

 

Total operating revenue

 

854,019

 

750,632

 

311,532

 

347,283

 

48,202

 

39,998

 

116,028

 

108,087

 

1,329,781

 

1,246,000

 

(15,197

)

(14,026

)

1,314,584

 

1,231,974

 

Credit risk provisions (*)

 

(213,428

)

(179,129

)

(8,936

)

(50,033

)

 

 

(90

)

111

 

(222,454

)

(229,051

)

 

 

(222,454

)

(229,051

)

Depreciation and amortization

 

(18,131

)

(15,832

)

(4,302

)

(4,046

)

(188

)

(196

)

(2,294

)

(1,925

)

(24,915

)

(21,999

)

 

 

(24,915

)

(21,999

)

Other operating expenses

 

(377,998

)

(343,206

)

(114,233

)

(105,123

)

(4,762

)

(4,396

)

(90,709

)

(77,593

)

(587,702

)

(530,318

)

15,197

 

14,026

 

(572,505

)

(516,292

)

Income attributable to associates

 

2,293

 

1,955

 

638

 

386

 

56

 

15

 

386

 

349

 

3,373

 

2,705

 

 

 

3,373

 

2,705

 

Income before income taxes

 

246,755

 

214,420

 

184,699

 

188,467

 

43,308

 

35,421

 

23,321

 

29,029

 

498,083

 

467,337

 

 

 

498,083

 

467,337

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(69,868

)

(48,439

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

428,215

 

418,898

 

 


(*) At 30 September 2016, the retail and wholesale segments include additional provisions assigned according to their risk-weighted assets.

 

The following table presents assets and liabilities of the period ended September 30, 2016 and December 31, 2015 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

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

 

14,973,021

 

14,431,003

 

11,417,546

 

11,866,488

 

3,942,164

 

4,362,051

 

544,953

 

523,080

 

30,877,684

 

31,182,622

 

(147,543

)

(148,929

)

30,730,141

 

31,033,693

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

288,697

 

259,251

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,018,838

 

31,292,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

9,837,215

 

9,726,434

 

9,991,968

 

9,934,304

 

8,049,640

 

8,605,278

 

400,830

 

374,824

 

28,279,653

 

28,640,840

 

(147,543

)

(148,929

)

28,132,110

 

28,491,911

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,551

 

60,946

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,165,661

 

28,552,857

 

 

22



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:

 

 

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash (*)

 

657,509

 

672,253

 

Current account with the Chilean Central Bank (*)

 

57,998

 

111,330

 

Deposits in other domestic banks

 

7,423

 

9,676

 

Deposits abroad

 

439,008

 

567,963

 

Subtotal - Cash and due from banks

 

1,161,938

 

1,361,222

 

 

 

 

 

 

 

Net transactions in the course of collection

 

187,907

 

284,204

 

Highly liquid financial instruments

 

469,012

 

407,111

 

Repurchase agreements

 

35,773

 

41,371

 

Total cash and cash equivalents

 

1,854,630

 

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:

 

 

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

191,521

 

293,908

 

Funds receivable

 

294,059

 

232,138

 

Subtotal transactions in the course of collection

 

485,580

 

526,046

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(297,673

)

(241,842

)

Subtotal transactions in the course of payment

 

(297,673

)

(241,842

)

Net transactions in the course of collection

 

187,907

 

284,204

 

 

23



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:

 

 

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

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

 

 

 

 

 

Central Bank bonds

 

35,243

 

46,068

 

Central Bank promissory notes

 

450,292

 

103,832

 

Other instruments issued by the Chilean Government and Central Bank

 

27,611

 

100,016

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

Bonds from domestic banks

 

 

21

 

Deposits in domestic banks

 

868,808

 

583,217

 

Other instruments issued in Chile

 

7

 

10,420

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

Other instruments issued abroad

 

340

 

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

28,944

 

23,080

 

Funds managed by thirds

 

 

 

Total

 

1,411,245

 

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 Ch$24,356 million as of September 30, 2016 (Ch$9,244 million 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 Ch$148,905 million as of September 30, 2016 (Ch$149,333 million as of December 31, 2015). Agreements to repurchase have an average expiration of 11 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 Ch$20,968 million as of September 30, 2016 (Ch$25,303 million as of December 31, 2015), which are presented as a reduction of the liability line item “Debt issued”.

 

24



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)                       Rights for repurchase contracts: The Bank provides financing to its customers through “Receivables from Repurchase Agreements and Security Borrowing”, in which the financial instrument serves as collateral. As of September 30, 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

 

 

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
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

 

2,001

 

 

 

 

 

 

 

 

 

 

 

 

2,001

 

 

Deposits in domestic banks

 

 

3,461

 

 

 

 

 

 

 

 

 

 

 

 

3,461

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

18,137

 

32,448

 

23,232

 

8,704

 

3,164

 

1,551

 

 

 

 

 

 

 

44,533

 

42,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

20,138

 

35,909

 

23,232

 

8,704

 

3,164

 

1,551

 

 

 

 

 

 

 

46,534

 

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 September 30, 2016 the Bank and its subsidiaries held securities on resell agreements with a fair value of Ch$46,353 million (Ch$46,324 million as of December, 2015).

 

25



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                       Liabilities for repurchase contracts: The Bank obtains financing by selling financial instruments and committing to purchase them at future dates, plus interest at a prefixed rate.  As of September 30, 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

 

 

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
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

 

1,120

 

3,052

 

 

 

 

 

 

 

 

 

 

 

1,120

 

3,052

 

Central Bank promissory notes

 

24,349

 

7,301

 

 

 

 

 

 

 

 

 

 

 

 

24,349

 

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

 

177,212

 

158,156

 

9,650

 

13,680

 

 

 

 

 

 

 

 

 

186,862

 

171,836

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

8,940

 

 

 

 

 

 

 

 

 

 

 

 

8,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

211,621

 

170,451

 

9,650

 

13,680

 

 

 

 

 

 

 

 

 

221,271

 

184,131

 

 

Securities given:

 

The fair value of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of September 30, 2016 is Ch$212,317  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.

 

26



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges:

 

(a)                       As of September 30, 2016 and 2015, the Bank’s portfolio of derivative instruments is detailed as follows:

 

 

 

Notional amount of contract with final expiration date in

 

Fair value

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 year and up to 5
years

 

Over 5 years

 

Asset

 

Liability

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2016

 

2015

 

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$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

 

 

 

 

18,155

 

19,222

 

 

 

4,565

 

4,189

 

Interest rate swap

 

 

 

13,872

 

 

10,517

 

14,947

 

22,283

 

11,332

 

46,342

 

66,504

 

40,559

 

81,271

 

12

 

279

 

9,423

 

10,360

 

Total derivatives held for hedging purposes

 

 

 

13,872

 

 

10,517

 

14,947

 

22,283

 

11,332

 

46,342

 

66,504

 

58,714

 

100,493

 

12

 

279

 

13,988

 

14,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

 

 

65,889

 

103,638

 

137,500

 

201,723

 

449,826

 

441,930

 

190,499

 

318,240

 

313,702

 

306,582

 

97,971

 

203,892

 

25,999

 

3,666

 

Total derivatives held as cash flow hedges

 

 

 

65,889

 

103,638

 

137,500

 

201,723

 

449,826

 

441,930

 

190,499

 

318,240

 

313,702

 

306,582

 

97,971

 

203,892

 

25,999

 

3,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

4,375,175

 

6,361,172

 

4,643,106

 

5,658,682

 

9,279,968

 

6,392,029

 

773,462

 

1,097,148

 

51,077

 

79,217

 

6,573

 

 

199,364

 

180,616

 

180,084

 

207,961

 

Interest rate swap

 

1,156,127

 

1,444,510

 

2,790,873

 

3,626,015

 

8,180,013

 

8,414,998

 

10,271,304

 

9,190,933

 

5,099,320

 

5,063,262

 

6,631,320

 

5,676,905

 

302,475

 

173,365

 

285,497

 

159,668

 

Cross currency swap

 

199,319

 

1,283,607

 

630,089

 

835,357

 

1,723,391

 

1,369,605

 

1,883,573

 

2,370,091

 

1,717,559

 

1,513,471

 

3,007,244

 

2,394,036

 

451,797

 

566,412

 

559,602

 

737,845

 

Call currency options

 

49,959

 

25,127

 

86,624

 

69,802

 

65,753

 

77,364

 

789

 

35

 

 

 

 

 

868

 

1,878

 

1,123

 

3,689

 

Put currency options

 

51,257

 

16,503

 

50,457

 

50,578

 

47,121

 

66,038

 

789

 

35

 

 

 

 

 

3,087

 

680

 

1,268

 

549

 

Total derivatives of negotiation

 

5,831,837

 

9,130,919

 

8,201,149

 

10,240,434

 

19,296,246

 

16,320,034

 

12,929,917

 

12,658,242

 

6,867,956

 

6,655,950

 

9,645,137

 

8,070,941

 

957,591

 

922,951

 

1,027,574

 

1,109,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

5,831,837

 

9,130,919

 

8,280,910

 

10,344,072

 

19,444,263

 

16,536,704

 

13,402,026

 

13,111,504

 

7,104,797

 

7,040,694

 

10,017,553

 

8,478,016

 

1,055,574

 

1,127,122

 

1,067,561

 

1,127,927

 

 

27



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 September 30, 2016 and December 31, 2015:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Hedge element

 

 

 

 

 

Commercial loans

 

18,155

 

19,222

 

Corporate bonds

 

133,573

 

174,054

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

18,155

 

19,222

 

Interest rate swap

 

133,573

 

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.

 

28



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

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

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 element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

(576

)

 

 

(602

)

(1,153

)

(1,207

)

(1,153

)

(1,207

)

(37,582

)

(39,340

)

(40,464

)

(42,356

)

Corporate Bond HKD

 

(4,087

)

 

 

 

(7,818

)

(12,852

)

(23,773

)

(25,658

)

(67,981

)

(79,631

)

(340,258

)

(368,924

)

(443,917

)

(487,065

)

Corporate Bond PEN

 

(297

)

 

 

 

(297

)

(636

)

(14,840

)

(16,219

)

 

 

 

 

(15,434

)

(16,855

)

Corporate Bond CHF

 

 

(255

)

(1,776

)

(108,678

)

(88,519

)

(166,473

)

(261,299

)

(279,477

)

(120,171

)

(217,702

)

 

 

(471,765

)

(772,585

)

Obligation USD

 

(515

)

(678

)

 

 

(67,070

)

(1,736

)

(145,818

)

(229,377

)

 

 

 

 

(213,403

)

(231,791

)

Corporate Bond JPY

 

 

 

(72,423

)

(314

)

(806

)

(66,316

)

(52,485

)

(1,901

)

(33,224

)

(76,302

)

(32,779

)

(29,853

)

(191,717

)

(174,686

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond EUR

 

 

 

576

 

 

 

602

 

1,153

 

1,207

 

1,153

 

1,207

 

37,582

 

39,340

 

40,464

 

42,356

 

Cross Currency Swap HKD

 

4,087

 

 

 

 

7,818

 

12,852

 

23,773

 

25,658

 

67,981

 

79,631

 

340,258

 

368,924

 

443,917

 

487,065

 

Cross Currency Swap PEN

 

297

 

 

 

 

297

 

636

 

14,840

 

16,219

 

 

 

 

 

15,434

 

16,855

 

Cross Currency Swap CHF

 

 

255

 

1,776

 

108,678

 

88,519

 

166,473

 

261,299

 

279,477

 

120,171

 

217,702

 

 

 

471,765

 

772,585

 

Cross Currency Swap USD

 

515

 

678

 

 

 

67,070

 

1,736

 

145,818

 

229,377

 

 

 

 

 

213,403

 

231,791

 

Cross Currency Swap JPY

 

 

 

72,423

 

314

 

806

 

66,316

 

52,485

 

1,901

 

33,224

 

76,302

 

32,779

 

29,853

 

191,717

 

174,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29



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

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

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 element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows in CLF

 

5,440

 

2,961

 

72,461

 

107,007

 

156,790

 

231,948

 

494,524

 

494,015

 

209,769

 

345,015

 

365,688

 

359,902

 

1,304,672

 

1,540,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

(3,212

)

 

(627

)

 

(5,381

)

(9,062

)

(18,436

)

(17,999

)

(61,020

)

(63,301

)

(293,325

)

(288,281

)

(382,001

)

(378,643

)

Cross Currency Swap PEN

 

(252

)

 

 

 

(252

)

(493

)

(16,257

)

(16,135

)

 

 

 

 

(16,761

)

(16,628

)

Cross Currency Swap JPY

 

 

 

(67,225

)

(1,024

)

(2,317

)

(68,015

)

(52,031

)

(5,660

)

(32,724

)

(79,042

)

(31,026

)

(30,716

)

(185,323

)

(184,457

)

Cross Currency Swap USD

 

(1,976

)

 

 

 

(62,882

)

(3,866

)

(158,973

)

(216,820

)

 

 

 

 

(223,831

)

(220,686

)

Cross Currency Swap CHF

 

 

 

(2,961

)

(4,092

)

(105,983

)

(85,441

)

(149,493

)

(246,755

)

(235,376

)

(113,948

)

(200,642

)

 

 

(450,236

)

(694,455

)

Cross Currency Swap EUR

 

 

 

(517

)

 

(517

)

(1,019

)

(2,072

)

(2,025

)

(2,077

)

(2,030

)

(41,337

)

(40,905

)

(46,520

)

(45,979

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(c)                      Cash flow Hedges, continued:

 

Respect to in assets denominated in Unidad de Fomento (CLF) 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$22,535 million charge to equity (Ch$5,122 million charge to equity as of September 30, 2015) generated from hedging instruments, which has been recorded in equity. The accumulated net effect for deferred taxes as of September 30, 2016 was a charge to equity of Ch$17,127 million (Ch$3,970 million charge to equity as of September 30, 2015).

 

The accumulated amount for this concept net of deferred taxes as of September 30, 2016 correspond to a credit to equity amounted Ch$687 million (credit 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$105,648 million charged to income in 2016 (Ch$153,188 million credit to income as of September 30, 2015).

 

(c.5)              As of September 30, 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 September 30, 2016 and 2015, the Bank has not hedges of net investments in foreign business.

 

31



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.                    Loans and advances to Banks:

 

(a)                      Amounts are detailed as follows:

 

 

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans of liquidity

 

120,000

 

20,000

 

Interbank loans

 

8,291

 

25,258

 

Provisions for loans to domestic banks

 

(61

)

(72

)

Subtotal

 

128,230

 

45,186

 

Foreign Banks

 

 

 

 

 

Interbank loans

 

173,247

 

211,573

 

Credits with third countries

 

75,590

 

91,278

 

Chilean exports trade loans

 

65,172

 

47,355

 

Provisions for loans to foreign banks

 

(516

)

(630

)

Subtotal

 

313,493

 

349,576

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

640,000

 

1,000,000

 

Other Central Bank credits

 

222

 

433

 

Subtotal

 

640,222

 

1,000,433

 

Total

 

1,081,945

 

1,395,195

 

 

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

 

 

 

Bank’s Location

 

 

 

 

 

Chile

 

Abroad

 

Total

 

Detail

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

61

 

755

 

816

 

Charge-offs

 

 

 

 

Provisions established

 

73

 

204

 

277

 

Provisions released

 

 

 

 

Balance as of September 30, 2015

 

134

 

959

 

1,093

 

Charge-offs

 

 

 

 

Provisions established

 

 

 

 

Provisions released

 

(62

)

(329

)

(391

)

Balance as of December 31, 2015

 

72

 

630

 

702

 

Charge-offs

 

 

 

 

Provisions established

 

 

 

 

Provisions released

 

(11

)

(114

)

(125

)

Balance as of September 30, 2016

 

61

 

516

 

577

 

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net:

 

(a.i)               Loans to Customers:

 

As of September 30, 2016 and December 31, 2015, the composition of the portfolio of loans is the following:

 

 

 

As of September 30, 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

 

10,363,075

 

140,795

 

306,986

 

10,810,856

 

(133,315

)

(81,256

)

(214,571

)

10,596,285

 

Foreign trade loans

 

1,288,362

 

58,604

 

46,440

 

1,393,406

 

(71,139

)

(3,077

)

(74,216

)

1,319,190

 

Current account debtors

 

220,178

 

2,193

 

2,225

 

224,596

 

(3,076

)

(4,482

)

(7,558

)

217,038

 

Factoring transactions

 

457,381

 

872

 

819

 

459,072

 

(7,817

)

(1,646

)

(9,463

)

449,609

 

Student loans

 

41,895

 

 

1,075

 

42,970

 

 

(1,296

)

(1,296

)

41,674

 

Commercial lease transactions (1)

 

1,345,316

 

10,038

 

23,172

 

1,378,526

 

(6,743

)

(10,821

)

(17,564

)

1,360,962

 

Other loans and accounts receivable

 

57,934

 

284

 

5,180

 

63,398

 

(921

)

(3,672

)

(4,593

)

58,805

 

Subtotal

 

13,774,141

 

212,786

 

385,897

 

14,372,824

 

(223,011

)

(106,250

)

(329,261

)

14,043,563

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

40,340

 

 

2,950

 

43,290

 

 

(57

)

(57

)

43,233

 

Transferable mortgage loans

 

70,048

 

 

1,965

 

72,013

 

 

(95

)

(95

)

71,918

 

Other residential real estate mortgage loans

 

6,514,354

 

 

119,573

 

6,633,927

 

 

(34,095

)

(34,095

)

6,599,832

 

Credits from ANAP

 

14

 

 

 

14

 

 

 

 

14

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

7,518

 

 

 

7,518

 

 

(59

)

(59

)

7,459

 

Subtotal

 

6,632,274

 

 

124,488

 

6,756,762

 

 

(34,306

)

(34,306

)

6,722,456

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,274,648

 

 

211,851

 

2,486,499

 

 

(184,513

)

(184,513

)

2,301,986

 

Current account debtors

 

313,580

 

 

3,292

 

316,872

 

 

(5,412

)

(5,412

)

311,460

 

Credit card debtors

 

1,048,360

 

 

22,076

 

1,070,436

 

 

(35,458

)

(35,458

)

1,034,978

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

27

 

 

833

 

860

 

 

(422

)

(422

)

438

 

Subtotal

 

3,636,615

 

 

238,052

 

3,874,667

 

 

(225,805

)

(225,805

)

3,648,862

 

Total

 

24,043,030

 

212,786

 

748,437

 

25,004,253

 

(223,011

)

(366,361

)

(589,372

)

24,414,881

 

 


(1)              In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements. As of September 30, 2016 Ch$645,068 million correspond to finance leases for real estate and Ch$733,458 million correspond to finance leases for other assets.

 

33



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
Provisions

 

Group
Provisions

 

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 December 31 2015 Ch$653,225 million correspond to finance leases for real estate and Ch$721,831 million correspond to finance leases for other assets.

 

34



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)

 

Product of new standard (Circular No. 3,584 dated June 22, 2015) which Amended the definition of portfolio in default evaluated in groups, from this year the Bank under this concept includes clients who meet the following:

 

·       The portfolio in default includes all loans and the 100% of the amount of contingent loans, of all the debtors, that at the end of one month have an overdue by more than 90 days on payment of interest or capital of a credit. It will also include debtors who are granted a credit to overrule an operation that had more than 60 days overdue on payment, as also to those debtors who have undergone forced restructuring or partial debt condonation.

 

·       To remove a debtor of the portfolio in default, once were exceeded the circumstances that led to its classification in this portfolio under these norms, must be complied with at least the following copulative conditions:

 

·       No obligation of the debtor with the bank with more than 30 calendar days overdue.

·       No new refinancings granted to pay its obligations.

·       At least one of the payments include amortization of capital.

·       If the debtor has a credit with partial payment periods less than six months, has already made two payments.

·       If the debtor must pay monthly fees for one or more credits, has paid four consecutive dues.

·       The debtor does not appear with unpaid debts direct according to the information recast by SBIF, except for insignificant amounts.

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net, continued:

 

(a.ii)            Impaired Portfolio

 

As of September 30, 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

 

 

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

13,899,643

 

13,871,526

 

473,181

 

545,392

 

14,372,824

 

14,416,918

 

(223,011

)

(263,719

)

(106,250

)

(107,080

)

(329,261

)

(370,799

)

14,043,563

 

14,046,119

 

Mortgage loans

 

6,632,274

 

6,287,820

 

124,488

 

117,166

 

6,756,762

 

6,404,986

 

 

 

(34,306

)

(34,952

)

(34,306

)

(34,952

)

6,722,456

 

6,370,034

 

Consumer loans

 

3,636,615

 

3,473,296

 

238,052

 

262,841

 

3,874,667

 

3,736,137

 

 

 

(225,805

)

(196,015

)

(225,805

)

(196,015

)

3,648,862

 

3,540,122

 

Total

 

24,168,532

 

23,632,642

 

835,721

 

925,399

 

25,004,253

 

24,558,041

 

(223,011

)

(263,719

)

(366,361

)

(338,047

)

(589,372

)

(601,766

)

24,414,881

 

23,956,275

 

 

The variation in impaired portfolio between periods September 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.

 

36



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

(b)       Credit risk provisions:

 

Movements in credit risk provisions 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

 

(11,449

)

(33,099

)

(44,548

)

Mortgage loans

 

 

(2,079

)

(2,079

)

Consumer loans

 

 

(152,184

)

(152,184

)

Total charge-offs

 

(11,449

)

(187,362

)

(198,811

)

Sales or transfers of credit

 

(2,690

)

 

(2,690

)

Purchase of loans

 

12,329

 

 

12,329

 

Allowances established

 

38,245

 

194,164

 

232,409

 

Balance as of September 30, 2015

 

242,457

 

329,395

 

571,852

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(1,778

)

(11,660

)

(13,438

)

Mortgage loans

 

 

(475

)

(475

)

Consumer loans

 

 

(43,833

)

(43,833

)

Total charge-offs

 

(1,778

)

(55,968

)

(57,746

)

Allowances established

 

23,040

 

64,620

 

87,660

 

Balance as of December 31, 2015

 

263,719

 

338,047

 

601,766

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(9,958

)

(33,218

)

(43,176

)

Mortgage loans

 

 

(3,030

)

(3,030

)

Consumer loans

 

 

(152,960

)

(152,960

)

Total charge-offs

 

(9,958

)

(189,208

)

(199,166

)

Sales or transfers of credit

 

(24,925

)

 

(24,925

)

Allowances established

 

 

217,522

 

217,522

 

Allowances released

 

(5,825

)

 

(5,825

)

Balance as of September 30, 2016

 

223,011

 

366,361

 

589,372

 

 

In addition to these credit risk provisions, 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 No. 24).

 

37



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

Other disclosures:

 

1.                  As of September 30, 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 September 30, 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 (*)

 

 

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

465,459

 

460,004

 

(54,392

)

(54,353

)

411,067

 

405,651

 

Due after 1 year but within 2 years

 

335,570

 

333,374

 

(40,668

)

(39,913

)

294,902

 

293,461

 

Due after 2 years but within 3 years

 

225,180

 

218,308

 

(27,050

)

(27,287

)

198,130

 

191,021

 

Due after 3 years but within 4 years

 

150,976

 

152,329

 

(18,569

)

(19,090

)

132,407

 

133,239

 

Due after 4 years but within 5 years

 

101,371

 

106,806

 

(13,300

)

(13,652

)

88,071

 

93,154

 

Due after 5 years

 

278,501

 

281,489

 

(30,627

)

(30,492

)

247,874

 

250,997

 

Total

 

1,557,057

 

1,552,310

 

(184,606

)

(184,787

)

1,372,451

 

1,367,523

 

 


(*)    The net balance receivable does not include past-due portfolio totaling Ch$6,075 million as of September 30, 2016 (Ch$7,533 million 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 2 and 17 years.

 

(d)                       Purchase of credits:

 

During the period ended September 30, 2016 the Bank acquired loan portfolio, whose nominal value amounted to Ch$54,969 million. The transaction related to the purchase of portfolio made to a local bank (CorpBanca and Rabobank).

 

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).

 

38



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 2016 and 2015 Banco de Chile has carried out transactions of sale or transfer of the loan portfolio, according the following:

 

As of September 30, 2016

 

 

 

Carrying
amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Sale of outstanding loans

 

130,045

 

(24,925

)

110,050

 

4,930

 

Sale of writte — off loans

 

 

 

 

 

Total

 

130,045

 

(24,925

)

110,050

 

4,930

 

 

As of September 30, 2015

 

 

 

Carrying
amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Sale of outstanding loans

 

89,085

 

(2,690

)

89,085

 

2,690

 

Sale of writte — off loans

 

 

 

 

 

Total

 

89,085

 

(2,690

)

89,085

 

2,690

 

 

(f)                         Securitization of own assets:

 

During the year 2015 and period as of September 30th 2016, there is no transactions of securitization of own assets.

 

39



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13,       Investment Securities:

 

As of September 30, 2016 and December 31, 2015, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

September 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

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds issued by the Chilean Government and Central Bank

 

20,835

 

 

20,835

 

36,258

 

 

36,258

 

Promissory notes issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

Other instruments

 

46,651

 

 

46,651

 

50,250

 

 

50,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

112,098

 

 

112,098

 

87,610

 

 

87,610

 

Bonds from domestic banks

 

8,011

 

 

8,011

 

83,960

 

 

83,960

 

Deposits from domestic banks

 

51,453

 

 

51,453

 

450,976

 

 

450,976

 

Bonds from other Chilean companies

 

6,835

 

 

6,835

 

17,766

 

 

17,766

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments

 

153,634

 

 

153,634

 

191,537

 

 

191,537

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

 

 

 

81,644

 

 

81,644

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399,517

 

 

399,517

 

1,000,001

 

 

1,000,001

 

 

40



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 Ch$1,122 million as of September 30, 2016 (Ch$3,054 million as of December 31, 2015). The repurchase agreements have an average maturity of 28 days as of September 30, 2016 (6 days in December 2015).

 

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

 

As of September 30, 2016, the portfolio of financial assets available-for-sale includes a net unrealized gain of Ch$1,207 million, net of tax (net unrealized gain of Ch$39,836 million 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 September 30, 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 nine-month period ended as of September 30, 2016 and 2015 are as follows:

 

 

 

September
2016

 

September
2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized (losses)/gains during the period

 

12,656

 

12,626

 

Realized losses/gains (reclassified)

 

(63,486

)

(9,099

)

Subtotal

 

(50,830

)

3,527

 

Income tax

 

12,201

 

(793

)

Total unrealized (losses)/gains during the period

 

(38,629

)

2,734

 

 

41



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 Ch$31,815 million as of September 30, 2016 (Ch$28,126 million as of December 31, 2015), which is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

September

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

Company

 

Shareholder

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A. (*)

 

Banco de Chile

 

26.16

 

26.16

 

48,116

 

40,302

 

12,586

 

10,542

 

955

 

1,176

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

13,698

 

12,758

 

2,740

 

2,552

 

188

 

211

 

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

 

Banco de Chile

 

25.81

 

25.81

 

10,601

 

9,472

 

2,736

 

2,444

 

416

 

327

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

6,319

 

5,419

 

2,410

 

2,066

 

343

 

239

 

Sociedad Imerc OTC S.A. (**)

 

Banco de Chile

 

12.33

 

11.48

 

10,662

 

9,823

 

1,306

 

1,128

 

96

 

(166

)

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

3,673

 

3,252

 

1,224

 

1,084

 

133

 

157

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

3,230

 

2,656

 

866

 

712

 

156

 

29

 

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

 

Banco de Chile

 

15.00

 

15.00

 

5,409

 

4,955

 

811

 

743

 

80

 

77

 

Subtotal Associates

 

 

 

 

 

 

 

101,708

 

88,637

 

24,679

 

21,271

 

2,367

 

2,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

8,414

 

7,778

 

4,207

 

3,889

 

318

 

123

 

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,311

 

1,378

 

656

 

689

 

249

 

164

 

Subtotal Joint Ventures

 

 

 

 

 

 

 

9,725

 

9,156

 

4,863

 

4,578

 

567

 

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

111,433

 

97,793

 

29,542

 

25,849

 

2,934

 

2,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

393

 

325

 

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

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

46

 

43

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

53

 

57

 

 

 

CCLV Contraparte Central S.A.

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,273

 

2,277

 

439

 

368

 

Total

 

 

 

 

 

 

 

 

 

 

 

31,815

 

28,126

 

3,373

 

2,705

 

 


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

 

(*) During the period 2016 Transbank S.A. carried out a capital increase for an amount equivalent to MCh $ 9,041 through the capitalization of profits, greater value in the placement of shares and issue of shares for payment. Banco de Chile made the subscription and payment of shares for a total amount of MCh $ 1,046 (amount does not include adjustment of MCh $ 9). The shareholding of Banco de Chile in Transbank S.A. was not changed by this capital increase.

 

(**) During the month of July 2016, Banco de Chile increased its stake in share capital of the Company Servicio de Infraestructura de Mercado OTC.S.A. through the acquisition of 82 shares.

 

42



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:

 

 

 

September
2016

 

September
2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Initial book value

 

28,126

 

25,312

 

Acquisition of investments

 

1,129

 

314

 

Participation in net income

 

2,934

 

2,337

 

Dividends receivable

 

(272

)

(221

)

Dividends received

 

(640

)

(632

)

Payment of dividends

 

538

 

460

 

Total

 

31,815

 

27,570

 

 

(c)                        During the nine-month period ended as of September 30, 2016 and December 31, 2015 no impairment has incurred in these investments.

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.       Intangible Assets:

 

(a)       As of September 30, 2016 and December 31, 2015 intangible assets are detailed as follows:

 

 

 

Years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Useful Life

 

Remaining
amortization

 

Gross balance

 

Accumulated
Amortization

 

Net balance

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

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

 

5

 

4

 

106,805

 

100,000

 

(78,635

)

(73,281

)

28,170

 

26,719

 

Total

 

 

 

 

 

 

 

 

 

106,805

 

100,000

 

(78,635

)

(73,281

)

28,170

 

26,719

 

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets, continued:

 

(b)                       Movements in intangible assets during the nine-month period ended as of September 30, 2016 and December 31, 2015 are as follows:

 

 

 

September 2016

 

 

 

Software or computer
programs

 

Total

 

 

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

Balance as of January 1, 2016

 

100,000

 

100,000

 

Acquisition

 

7,905

 

7,905

 

Disposals/ write-downs

 

(1,100

)

(1,100

)

Impairment loss

 

 

 

Total

 

106,805

 

106,805

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

Balance as of January 1, 2016

 

(73,281

)

(73,281

)

Amortization for the period (*)

 

(6,454

)

(6,454

)

Disposals/ write-downs

 

1,100

 

1,100

 

Total

 

(78,635

)

(78,635

)

 

 

 

 

 

 

Balance as of September 30, 2016

 

28,170

 

28,170

 

 

 

 

December 2015

 

 

 

Software or computer
programs

 

Total

 

 

 

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 year (*)

 

(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.

 

(c)                        As of September 30, 2016 and December 31, 2015, the Bank has the following technological developments:

 

 

 

Amount of Commitment

 

 

 

September

 

December

 

 

 

2016

 

2015

 

Detail

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

3,680

 

5,779

 

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment:

 

(a)                       The detail of this item as of September 30, 2016 and December 31, 2015 is as follow:

 

 

 

Gross balance

 

Accumulated depreciation

 

Net Balance

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and Buildings

 

299,204

 

292,166

 

(132,866

)

(126,568

)

166,338

 

165,598

 

Equipment

 

177,841

 

167,874

 

(137,113

)

(127,644

)

40,728

 

40,230

 

Others

 

49,431

 

47,960

 

(39,284

)

(38,117

)

10,147

 

9,843

 

Total

 

526,476

 

508,000

 

(309,263

)

(292,329

)

217,213

 

215,671

 

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(b)                       As of September 30, 2016 and December 31, 2015, this account and its movements are detailed as follows:

 

 

 

September 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

 

Reclassifications

 

 

 

 

 

Additions

 

7,101

 

10,454

 

2,199

 

19,754

 

Disposals/write-downs

 

(63

)

(483

)

(728

)

(1,274

)

Transfers

 

 

 

 

 

Impairment loss (*)

 

 

(4

)

 

(4

)

Total

 

299,204

 

177,841

 

49,431

 

526,476

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2016

 

(126,568

)

(127,644

)

(38,117

)

(292,329

)

Reclassifications

 

 

(4

)

4

 

 

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

 

(6,361

)

(9,935

)

(1,890

)

(18,186

)

Sales and disposals in the period

 

63

 

484

 

705

 

1,252

 

Transfers

 

 

(14

)

14

 

 

Total

 

(132,866

)

(137,113

)

(39,284

)

(309,263

)

 

 

 

 

 

 

 

 

 

 

Balance as of September 30, 2016

 

166,338

 

40,728

 

10,147

 

217,213

 

 

 

 

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 for the year (**)

 

(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 Ch$275 million (Ch$379 million as of December 31, 2015).

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

 

47



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(c)                        As of September 30, 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:

 

 

 

 

 

September 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

 

24,937

 

2,514

 

5,017

 

17,405

 

37,718

 

26,700

 

41,183

 

130,537

 

 

 

 

 

 

September 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

 

23,046

 

2,325

 

4,619

 

16,766

 

31,949

 

23,798

 

42,404

 

121,861

 

 

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 September 30, 2016 and December 31, 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 September 30, 2016 and as of December 31, 2015.

 

48



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income taxes

 

85,486

 

121,585

 

Tax on non-deductible expenses (35%)

 

2,621

 

2,805

 

Less:

 

 

 

 

 

Monthly prepaid taxes (PPM)

 

(83,017

)

(94,813

)

Credit for training expenses

 

(82

)

(1,931

)

Contributions Real Estate

 

 

(896

)

Others

 

(510

)

(2,036

)

Total

 

4,498

 

24,714

 

 

 

 

 

 

 

Tax rate

 

24.0

%

22.5

%

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

1,939

 

3,279

 

Current tax liabilities

 

(6,437

)

(27,993

)

Total tax receivable (payable)

 

(4,498

)

(24,714

)

 

(b)                       Income Tax:

 

The Bank’s tax expense recorded for the nine-month period ended as of September 30, 2016 and 2015 as follows:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

90,894

 

86,826

 

Tax from previous period

 

1,051

 

(1,854

)

Subtotal

 

91,945

 

84,972

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

(17,142

)

(27,818

)

Effect of exchange rates on deferred tax

 

(7,282

)

(10,167

)

Subtotal

 

(24,424

)

(37,985

)

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

 

2,621

 

2,225

 

Others

 

(274

)

(773

)

Net charge to income for income taxes

 

69,868

 

48,439

 

 

49



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 September 30, 2016 and 2015:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

24.00

 

119,540

 

22.50

 

105,151

 

Additions or deductions

 

(0.28

)

(1,410

)

(0.04

)

(209

)

Subordinated debt (*)

 

(5.21

)

(25,943

)

(5.05

)

(23,578

)

Price-level restatement

 

(4.24

)

(21,109

)

(4.39

)

(20,524

)

Tax from previous period

 

0.21

 

1,051

 

(0.40

)

(1,854

)

Non-deductible expenses tax

 

0.53

 

2,621

 

0.48

 

2,225

 

Effect in deferred taxes (changes in tax rate)

 

(1.46

)

(7,282

)

(2.18

)

(10,167

)

Other

 

0.48

 

2,400

 

(0.56

)

(2,605

)

Effective rate and income tax expense

 

14.03

 

69,868

 

10.36

 

48,439

 

 


(*) The tax benefit associated with the dividend payment made to SAOS, as payment of the subordinated debt held with the Central Bank, should disappear as the liability of SM-Chile with the Central Bank is completely paid off.

 

The effective rate for income tax for the period ended as of September 30, 2016 is 14.03% (10.36% in September 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. For this scheme, the law 20,780 establishes a gradual increase of tax rates first category according to the following table:

 

Year

 

Rate

 

2014

 

21.0

%

2015

 

22.5

%

2016

 

24.0

%

2017

 

25.5

%

2018

 

27.0

%

 

The effect on income by deferred taxes produced by the tax rate change was a credit in income for an amount of Ch$7,282 million (Ch$10,167 million in 2015).

 

50



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 

 

Effect on

 

Balances
as of
September

 

 

 

31, 2015

 

Income

 

Equity

 

30, 2016

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit Differences:

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

178,168

 

15,477

 

 

193,645

 

Personnel provisions

 

7,867

 

(411

)

 

7,456

 

Staff vacation

 

6,268

 

498

 

 

6,766

 

Accrued interests and indexation adjustments from impaired loans

 

4,024

 

(437

)

 

3,587

 

Staff severance indemnities provisions

 

1,352

 

1,113

 

 

2,465

 

Provision of credit cards expenses

 

13,628

 

(1,215

)

 

12,413

 

Provision of accrued expenses

 

11,788

 

4,226

 

 

16,014

 

Leasing

 

18,239

 

11,120

 

 

29,359

 

Other adjustments

 

14,638

 

415

 

 

15,053

 

Total debit differences

 

255,972

 

30,786

 

 

286,758

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

Depreciation and price-level restatement of property and equipment

 

13,163

 

1,053

 

 

14,216

 

Adjustment for valuation of financial assets available-for-sale

 

12,582

 

 

(12,201

)

381

 

Transitory assets

 

2,640

 

2,905

 

 

5,545

 

Loans accrued to effective rate

 

2,565

 

(299

)

 

2,266

 

Other adjustments

 

2,003

 

2,703

 

 

4,706

 

Total credit differences

 

32,953

 

6,362

 

(12,201

)

27,114

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

223,019

 

24,424

 

12,201

 

259,644

 

 

51



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 
of
December

 

Effect on

 

Balance as 
of
September

 

Effect on

 

Balance as 
of
December 

 

 

 

31, 2014

 

Income

 

Equity

 

30, 2015

 

Income

 

Equity

 

31, 2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

146,562

 

18,075

 

 

164,637

 

13,531

 

 

178,168

 

Personnel provisions

 

9,314

 

(3,298

)

 

6,016

 

1,851

 

 

7,867

 

Staff vacations

 

5,489

 

485

 

 

5,974

 

294

 

 

6,268

 

Accrued interest and indexation adjustments from impaired loans

 

3,738

 

434

 

 

4,172

 

(148

)

 

4,024

 

Staff severance indemnities provision

 

1,460

 

(152

)

 

1,308

 

35

 

9

 

1,352

 

Provisions of credit card expenses

 

10,637

 

2,396

 

 

13,033

 

595

 

 

13,628

 

Provisions of accrued expenses

 

11,466

 

2,838

 

101

 

14,405

 

(2,617

)

 

11,788

 

Leasing

 

 

12,518

 

 

12,518

 

5,721

 

 

18,239

 

Other adjustments

 

14,203

 

2,258

 

 

16,461

 

(1,823

)

 

14,638

 

Total debit differences

 

202,869

 

35,554

 

101

 

238,524

 

17,439

 

9

 

255,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment and investment properties

 

14,304

 

(1,013

)

 

13,291

 

(128

)

 

13,163

 

Adjustment for valuation financial assets available-for-sale

 

9,860

 

 

793

 

10,653

 

 

1,929

 

12,582

 

Leasing equipment

 

2,992

 

(2,992

)

 

 

 

 

 

Transitory assets

 

2,478

 

1,235

 

 

3,713

 

(1,073

)

 

2,640

 

Derivative instruments adjustment

 

13

 

(13

)

 

 

 

 

 

Accrued interest to effective rate

 

2,308

 

83

 

 

2,391

 

174

 

 

2,565

 

Other adjustments

 

3,074

 

269

 

 

3,343

 

(1,340

)

 

2,003

 

Total credit differences

 

35,029

 

(2,431

)

793

 

33,391

 

(2,367

)

1,929

 

32,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (Liabilities) net

 

167,840

 

37,985

 

(692

)

205,133

 

19,806

 

(1,920

)

223,019

 

 

52



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing (*)

 

86,888

 

117,332

 

 

 

 

 

 

 

Assets received or awarded as payment (**)

 

 

 

 

 

Assets awarded in judicial sale

 

4,301

 

5,644

 

Assets received in lieu of payment

 

678

 

785

 

Provision for assets received in lieu of payment

 

(192

)

(176

)

Subtotal

 

4,787

 

6,253

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Deposits by derivatives margin

 

154,684

 

226,213

 

Other accounts and notes receivable

 

38,231

 

21,644

 

Documents intermediated (***)

 

26,127

 

30,729

 

Prepaid expenses

 

15,893

 

6,915

 

Investment properties

 

14,766

 

15,041

 

Servipag available funds

 

12,243

 

13,922

 

VAT receivable

 

10,476

 

10,143

 

Recoverable income taxes

 

7,566

 

8,718

 

Commissions receivable

 

6,487

 

7,558

 

Pending transactions

 

2,144

 

3,472

 

Rental guarantees

 

1,813

 

1,743

 

Materials and supplies

 

781

 

643

 

Recovered leased assets for sale

 

707

 

625

 

Accounts receivable for sale of assets received in lieu of payment

 

21

 

752

 

Others

 

12,115

 

12,795

 

Subtotal

 

304,054

 

360,913

 

Total

 

395,729

 

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 0.0183% (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.

 

53



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 nine-month period ended as of September 30, 2016 and 2015 are detailed as follows:

 

Provision for assets

 

MCh$

 

 

 

 

 

Balance as of January 1, 2015

 

207

 

Provisions used

 

(60

)

Provisions established

 

75

 

Provisions released

 

 

Balance as of September 30, 2015

 

222

 

Provisions used

 

(128

)

Provisions established

 

82

 

Provisions released

 

 

Balance as of December 31, 2015

 

176

 

Provisions used

 

(483

)

Provisions established

 

499

 

Provisions released

 

 

Balance as of September 30, 2016

 

192

 

 

19.                    Current accounts and Other Demand Deposits:

 

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

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

6,339,999

 

6,900,590

 

Other demand deposits

 

799,824

 

892,485

 

Other demand deposits and accounts

 

489,185

 

533,973

 

Total

 

7,629,008

 

8,327,048

 

 

20.                    Savings accounts and Time Deposits:

 

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

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

10,254,302

 

9,529,974

 

Term savings accounts

 

215,042

 

205,171

 

Other term balances payable

 

103,491

 

172,547

 

Total

 

10,572,835

 

9,907,692

 

 

54



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

268,516

 

283,803

 

Bank of America

 

152,516

 

150,208

 

The Bank of New York Mellon

 

138,206

 

149,617

 

HSBC Bank

 

112,209

 

121,027

 

Wells Fargo Bank

 

98,943

 

112,933

 

Sumitomo Mitsui Banking

 

65,761

 

35,421

 

Mizhuo Bank Ltda

 

59,161

 

 

Standard Chartered Bank

 

34,553

 

56,975

 

ING Bank

 

29,882

 

31,873

 

Bank of Nova Scotia

 

26,325

 

94,298

 

Zuercher Kantonalbank

 

13,830

 

22,011

 

Toronto Dominion Bank

 

9,863

 

63,788

 

Commerzbank A.G.

 

2,743

 

1,446

 

Canadian Imperial Bank of Commerce

 

 

166,918

 

Bank of Montreal

 

 

92,096

 

Others

 

1,009

 

840

 

Borrowings and other obligations

 

 

 

 

 

Wells Fargo Bank

 

98,889

 

106,463

 

Deutsche Bank AG

 

5,036

 

 

Citibank N.A.

 

3,028

 

37,571

 

Others

 

2,716

 

2,333

 

Subtotal foreign trade financing

 

1,123,186

 

1,529,621

 

 

 

 

 

 

 

Chilean Central Bank

 

4

 

6

 

 

 

 

 

 

 

Total

 

1,123,190

 

1,529,627

 

 

(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:

 

 

 

September
2016

 

December
2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Total credit lines for the renegotiation of loans

 

4

 

6

 

Total

 

4

 

6

 

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.       Debt Issued:

 

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

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

36,103

 

46,381

 

Bonds

 

5,405,951

 

5,270,214

 

Subordinated bonds

 

723,290

 

785,613

 

Total

 

6,165,344

 

6,102,208

 

 

During the period ended as of September 30, 2016, Banco de Chile issued bonds by an amount of Ch$1,196,672 million, of which corresponds to Unsubordinated bonds, Commercial papers and Subordinated Bonds by an amount of Ch$646,290 million, Ch$468,177 million and Ch$82,205 million respectively, according to the following details:

 

Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Rate
%

 

Currency

 

Issue date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIAR0613

 

8,497

 

10

 

 

3.60

 

 

UF

 

 

29/01/2016

 

29/01/2026

 

BCHIAR0613

 

10,869

 

10

 

 

3.60

 

 

UF

 

 

18/02/2016

 

18/02/2026

 

BCHIBJ0915

 

53,553

 

10

 

 

2.90

 

 

UF

 

 

25/05/2016

 

25/05/2026

 

BCHIBF0915

 

79,626

 

8

 

 

2.70

 

 

UF

 

 

25/05/2016

 

25/05/2024

 

BCHIBK0915

 

53,485

 

11

 

 

2.90

 

 

UF

 

 

25/05/2016

 

25/05/2027

 

BCHIBL1115

 

79,806

 

11

 

 

2.90

 

 

UF

 

 

25/05/2016

 

25/05/2027

 

BCHIBA0815

 

53,480

 

5

 

 

2.50

 

 

UF

 

 

29/06/2016

 

29/06/2021

 

BCHIBI1115

 

80,405

 

10

 

 

2.90

 

 

UF

 

 

29/06/2016

 

29/06/2026

 

BCHIBB0815

 

6,706

 

6

 

 

2.50

 

 

UF

 

 

05/07/2016

 

05/07/2022

 

BCHIBB0815

 

46,950

 

6

 

 

2.50

 

 

UF

 

 

06/07/2016

 

06/07/2022

 

BONO USD

 

19,705

 

5

 

 

1.97

 

 

USD

 

 

05/08/2016

 

05/08/2021

 

BONO USD

 

68,060

 

5

 

 

1.96

 

 

USD

 

 

01/09/2016

 

01/09/2021

 

BCHIBM0815

 

85,148

 

12

 

 

2.90

 

 

UF

 

 

28/09/2016

 

28/09/2028

 

Total as of September 30, 2016

 

646,290

 

 

 

 

 

 

 

 

 

 

 

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.       Debt Issued, continued:

 

Commercial Papers

 

Counterparty

 

Amount
MCh$

 

Interest rate
%

 

Currency

 

Issued date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrill Lynch

 

14,717

 

0.94

 

USD

 

04/01/2016

 

05/07/2016

 

JP. Morgan Chase

 

30,879

 

0.70

 

USD

 

05/01/2016

 

04/04/2016

 

Wells Fargo Bank

 

10,883

 

0.62

 

USD

 

14/01/2016

 

13/04/2016

 

Citibank N.A.

 

10,810

 

0.95

 

USD

 

25/01/2016

 

22/07/2016

 

Citibank N.A.

 

10,723

 

0.75

 

USD

 

27/01/2016

 

23/05/2016

 

Citibank N.A.

 

11,362

 

0.95

 

USD

 

28/01/2016

 

27/07/2016

 

Citibank N.A.

 

3,551

 

0.75

 

USD

 

28/01/2016

 

27/05/2016

 

Merrill Lynch

 

3,535

 

0.90

 

USD

 

03/02/2016

 

02/08/2016

 

Merrill Lynch

 

10,745

 

0.68

 

USD

 

03/02/2016

 

04/05/2016

 

JP. Morgan Chase

 

19,943

 

0.65

 

USD

 

04/04/2016

 

01/07/2016

 

Merrill Lynch

 

4,690

 

1.25

 

USD

 

04/05/2016

 

28/04/2017

 

Merrill Lynch

 

13,296

 

0.95

 

USD

 

06/05/2016

 

03/11/2016

 

Citibank N.A.

 

12,217

 

0.77

 

USD

 

10/05/2016

 

08/09/2016

 

Wells Fargo Bank

 

10,181

 

1.07

 

USD

 

10/05/2016

 

10/02/2017

 

Merrill Lynch

 

10,203

 

0.56

 

USD

 

11/05/2016

 

12/07/2016

 

Citibank N.A.

 

41,097

 

0.59

 

USD

 

12/05/2016

 

11/07/2016

 

Citibank N.A.

 

10,274

 

0.98

 

USD

 

12/05/2016

 

09/11/2016

 

Citibank N.A.

 

18,155

 

0.79

 

USD

 

16/05/2016

 

16/09/2016

 

Citibank N.A.

 

27,614

 

0.59

 

USD

 

18/05/2016

 

18/07/2016

 

Citibank N.A.

 

1,990

 

0.98

 

USD

 

15/06/2016

 

15/11/2016

 

Wells Fargo Bank

 

11,461

 

1.25

 

USD

 

22/06/2016

 

21/06/2017

 

JP. Morgan Chase

 

10,314

 

0.70

 

USD

 

01/07/2016

 

03/10/2016

 

Merrill Lynch

 

13,266

 

0.71

 

USD

 

05/07/2016

 

04/10/2016

 

Citibank N.A.

 

33,133

 

1.04

 

USD

 

06/07/2016

 

05/01/2017

 

Wells Fargo Bank

 

3,330

 

1.02

 

USD

 

07/07/2016

 

28/12/2016

 

Merrill Lynch

 

6,660

 

1.00

 

USD

 

07/07/2016

 

09/01/2017

 

Citibank N.A.

 

3,305

 

0.74

 

USD

 

11/07/2016

 

19/10/2016

 

Merrill Lynch

 

3,282

 

1.02

 

USD

 

13/07/2016

 

09/01/2017

 

Wells Fargo Bank

 

1,969

 

0.84

 

USD

 

13/07/2016

 

10/11/2016

 

Wells Fargo Bank

 

32,548

 

1.05

 

USD

 

14/07/2016

 

10/01/2017

 

Merrill Lynch

 

9,764

 

1.05

 

USD

 

14/07/2016

 

11/01/2017

 

Merrill Lynch

 

3,906

 

1.30

 

USD

 

14/07/2016

 

12/07/2017

 

JP. Morgan Chase

 

12,368

 

0.78

 

USD

 

14/07/2016

 

14/10/2016

 

Citibank N.A.

 

25,896

 

0.83

 

USD

 

15/07/2016

 

13/12/2016

 

Citibank N.A.

 

13,410

 

0.87

 

USD

 

09/09/2016

 

06/12/2016

 

Citibank N.A.

 

6,700

 

0.85

 

USD

 

12/09/2016

 

06/12/2016

 

Total as of September 30, 2016

 

468,177

 

 

 

 

 

 

 

 

 

 

Subordinated bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Interest rate
%

 

Currency

 

Issue date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UCHIG1111

 

30,797

 

25

 

3.75

 

UF

 

18/08/2016

 

18/08/2041

 

UCHIG1111

 

9,257

 

25

 

3.75

 

UF

 

01/09/2016

 

01/09/2041

 

UCHIG1111

 

42,151

 

25

 

3.75

 

UF

 

02/09/2016

 

02/09/2041

 

Total as of September 30, 2016

 

82,205

 

 

 

 

 

 

 

 

 

 

 

 

57



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 Ch$2,470,407 million, of which corresponds to Unsubordinated bonds and commercial papers by an amount of Ch$1,342,224 million and Ch$1,128,183 million 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

 

17/02/2015

 

17/02/2021

 

BCHIAM0413

 

40,425

 

8

 

3.60

 

UF

 

20/02/2015

 

20/02/2023

 

BCHIAB1211

 

80,282

 

15

 

3.50

 

UF

 

27/02/2015

 

27/02/2030

 

BCHIAM0413

 

4,881

 

8

 

3.60

 

UF

 

13/03/2015

 

13/03/2023

 

BCHIAM0413

 

5,972

 

8

 

3.60

 

UF

 

19/03/2015

 

19/03/2023

 

BCHIAM0413

 

11,225

 

8

 

3.60

 

UF

 

06/04/2015

 

06/04/2023

 

BCHIAM0413

 

2,673

 

8

 

3.60

 

UF

 

07/04/2015

 

07/04/2023

 

BCHIAZ0613

 

53,874

 

14

 

3.60

 

UF

 

17/04/2015

 

17/04/2029

 

BONO USD

 

30,596

 

6

 

LIBOR 3 M + 0.69

 

USD

 

30/04/2015

 

30/04/2021

 

BCHIAM0413

 

15,242

 

8

 

3.60

 

UF

 

08/05/2015

 

08/05/2023

 

BCHIAP0213

 

29,715

 

9

 

3.60

 

UF

 

15/05/2015

 

15/05/2024

 

BCHIAP0213

 

7,435

 

9

 

3.60

 

UF

 

18/05/2015

 

18/05/2024

 

BCHIAP0213

 

2,658

 

9

 

3.60

 

UF

 

22/05/2015

 

22/05/2024

 

BCHIAP0213

 

13,308

 

9

 

3.60

 

UF

 

27/05/2015

 

27/05/2024

 

BCHIAO0713

 

14,072

 

8

 

3.40

 

UF

 

09/06/2015

 

09/06/2023

 

BCHIAO0713

 

21,146

 

8

 

3.40

 

UF

 

10/06/2015

 

10/06/2023

 

BCHIAO0713

 

4,518

 

8

 

3.40

 

UF

 

15/06/2015

 

15/06/2023

 

BCHIAO0713

 

4,653

 

8

 

3.40

 

UF

 

16/06/2015

 

16/06/2023

 

BCHIAO0713

 

10,639

 

8

 

3.40

 

UF

 

18/06/2015

 

18/06/2023

 

BCHIAO0713

 

9,315

 

8

 

3.40

 

UF

 

23/06/2015

 

23/06/2023

 

BCHIAW0213

 

80,003

 

13

 

3.60

 

UF

 

25/06/2015

 

25/06/2028

 

BCHIAO0713

 

22,367

 

8

 

3.40

 

UF

 

03/07/2015

 

03/07/2023

 

BCHIAO0713

 

3,692

 

8

 

3.40

 

UF

 

07/07/2015

 

07/07/2023

 

BCHIAX0613

 

16,068

 

13

 

3.60

 

UF

 

08/07/2015

 

08/07/2028

 

BCHIAX0613

 

37,494

 

13

 

3.60

 

UF

 

09/07/2015

 

09/07/2028

 

BCHIAO0713

 

4,255

 

8

 

3.40

 

UF

 

10/07/2015

 

10/07/2023

 

BCHIAO0713

 

2,681

 

8

 

3.40

 

UF

 

22/07/2015

 

22/07/2023

 

BCHIAS0513

 

9,550

 

10

 

3.60

 

UF

 

28/07/2015

 

28/07/2025

 

BCHIUY1211

 

80,744

 

14

 

3.50

 

UF

 

06/08/2015

 

06/08/2029

 

BCHIAS0513

 

9,334

 

10

 

3.60

 

UF

 

13/08/2015

 

13/08/2025

 

BCHIAK0613

 

81,154

 

7

 

3.40

 

UF

 

14/08/2015

 

14/08/2022

 

BCHIAS0513

 

3,297

 

10

 

3.60

 

UF

 

18/08/2015

 

18/08/2025

 

BCHIAS0513

 

6,046

 

10

 

3.60

 

UF

 

19/08/2015

 

19/08/2025

 

BCHIUW1011

 

54,750

 

13

 

3.50

 

UF

 

24/08/2015

 

24/08/2028

 

BCHIUW1011

 

55,117

 

13

 

3.50

 

UF

 

31/08/2015

 

31/08/2028

 

BCHIAN0513

 

54,642

 

8

 

3.60

 

UF

 

07/10/2015

 

07/10/2023

 

BCHIAS0513

 

4,127

 

10

 

3.60

 

UF

 

14/10/2015

 

14/10/2025

 

BCHIUX0212

 

80,796

 

13

 

3.50

 

UF

 

14/10/2015

 

14/10/2028

 

BONO HKD

 

53,957

 

10

 

3.05

 

HKD

 

20/10/2015

 

20/10/2025

 

BCHIAQ0213

 

81,748

 

10

 

3.60

 

UF

 

06/11/2015

 

06/11/2025

 

BCHIAT0613

 

82,318

 

11

 

3.50

 

UF

 

06/11/2015

 

06/11/2026

 

BCHIAR0613

 

62,985

 

10

 

3.60

 

UF

 

06/11/2015

 

06/11/2025

 

BONO EUR

 

35,880

 

10

 

1.66

 

EUR

 

16/11/2015

 

16/11/2025

 

BONO USD

 

35,411

 

5

 

LIBOR 3 M + 1.15

 

USD

 

16/12/2015

 

16/12/2020

 

BCHIAS0513

 

4,047

 

10

 

3.60

 

UF

 

18/12/2015

 

18/12/2025

 

Total as of December 31, 2015

 

1,342,224

 

 

 

 

 

 

 

 

 

 

 

 

58



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.       Debt Issued, continued:

 

Commercial Papers

 

Counterparty

 

Amount
MCh$

 

Rate
%

 

Currency

 

Issued
date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrill Lynch

 

15,425

 

0.32

 

USD

 

05/01/2015

 

06/04/2015

 

Goldman Sachs

 

15,380

 

0.33

 

USD

 

07/01/2015

 

10/04/2015

 

Goldman Sachs

 

30,638

 

0.33

 

USD

 

08/01/2015

 

08/04/2015

 

Wells Fargo Bank

 

12,255

 

0.32

 

USD

 

08/01/2015

 

08/04/2015

 

Wells Fargo Bank

 

3,077

 

0.43

 

USD

 

12/01/2015

 

13/07/2015

 

Merrill Lynch

 

9,421

 

0.46

 

USD

 

21/01/2015

 

21/07/2015

 

Merrill Lynch

 

9,421

 

0.60

 

USD

 

21/01/2015

 

16/10/2015

 

JP. Morgan Chase

 

49,944

 

0.37

 

USD

 

22/01/2015

 

22/04/2015

 

Wells Fargo Bank

 

16,262

 

0.32

 

USD

 

10/02/2015

 

11/05/2015

 

Wells Fargo Bank

 

2,502

 

0.47

 

USD

 

10/02/2015

 

10/08/2015

 

JP. Morgan Chase

 

48,215

 

0.35

 

USD

 

03/03/2015

 

02/06/2015

 

Wells Fargo Bank

 

4,393

 

0.82

 

USD

 

06/03/2015

 

04/03/2016

 

Merrill Lynch

 

15,690

 

0.42

 

USD

 

06/03/2015

 

06/08/2015

 

JP. Morgan Chase

 

31,395

 

0.35

 

USD

 

09/03/2015

 

08/06/2015

 

Wells Fargo Bank

 

2,569

 

0.48

 

USD

 

17/03/2015

 

14/09/2015

 

Merrill Lynch

 

4,975

 

0.42

 

USD

 

20/03/2015

 

06/08/2015

 

Merrill Lynch

 

3,122

 

0.48

 

USD

 

23/03/2015

 

17/09/2015

 

JP. Morgan Chase

 

31,951

 

0.38

 

USD

 

23/03/2015

 

22/06/2015

 

Wells Fargo Bank

 

25,079

 

0.35

 

USD

 

30/03/2015

 

30/06/2015

 

JP. Morgan Chase

 

37,467

 

0.48

 

USD

 

06/04/2015

 

02/10/2015

 

JP. Morgan Chase

 

14,519

 

0.38

 

USD

 

06/04/2015

 

06/07/2015

 

Goldman Sachs

 

42,858

 

0.35

 

USD

 

08/04/2015

 

08/07/2015

 

Citibank N.A.

 

15,506

 

0.35

 

USD

 

10/04/2015

 

06/07/2015

 

JP. Morgan Chase

 

16,524

 

0.40

 

USD

 

17/04/2015

 

17/08/2015

 

JP. Morgan Chase

 

49,536

 

0.40

 

USD

 

22/04/2015

 

03/08/2015

 

Wells Fargo Bank

 

15,856

 

0.34

 

USD

 

11/05/2015

 

10/08/2015

 

JP. Morgan Chase

 

48,721

 

0.40

 

USD

 

02/06/2015

 

02/09/2015

 

JP. Morgan Chase

 

31,567

 

0.40

 

USD

 

08/06/2015

 

08/09/2015

 

Wells Fargo Bank

 

3,796

 

0.52

 

USD

 

19/06/2015

 

16/12/2015

 

JP. Morgan Chase

 

32,321

 

0.36

 

USD

 

22/06/2015

 

17/09/2015

 

Wells Fargo Bank

 

2,620

 

0.27

 

USD

 

30/06/2015

 

17/09/2015

 

Wells Fargo Bank

 

10,162

 

0.37

 

USD

 

30/06/2015

 

02/10/2015

 

Wells Fargo Bank

 

12,782

 

0.59

 

USD

 

30/06/2015

 

04/01/2016

 

JP. Morgan Chase

 

15,222

 

0.39

 

USD

 

06/07/2015

 

05/10/2015

 

Citibank N.A.

 

16,030

 

0.36

 

USD

 

06/07/2015

 

05/10/2015

 

Goldman Sachs

 

45,651

 

0.36

 

USD

 

08/07/2015

 

08/10/2015

 

Merrill Lynch

 

10,419

 

0.72

 

USD

 

21/07/2015

 

15/04/2016

 

Wells Fargo Bank

 

3,390

 

0.54

 

USD

 

04/08/2015

 

03/02/2016

 

Wells Fargo Bank

 

33,904

 

0.31

 

USD

 

04/08/2015

 

30/09/2015

 

Merrill Lynch

 

19,664

 

0.36

 

USD

 

04/08/2015

 

04/11/2015

 

Merrill Lynch

 

22,323

 

0.36

 

USD

 

06/08/2015

 

04/11/2015

 

Wells Fargo Bank

 

11,549

 

0.93

 

USD

 

06/08/2015

 

04/08/2016

 

Wells Fargo Bank

 

6,773

 

0.36

 

USD

 

07/08/2015

 

13/11/2015

 

Wells Fargo Bank

 

6,740

 

0.93

 

USD

 

10/08/2015

 

05/08/2016

 

Wells Fargo Bank

 

13,634

 

0.45

 

USD

 

11/08/2015

 

08/12/2015

 

Citibank N.A.

 

18,710

 

0.45

 

USD

 

18/08/2015

 

16/11/2015

 

JP. Morgan Chase

 

69,151

 

0.51

 

USD

 

02/09/2015

 

02/12/2015

 

 

59



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

Commercial Papers, continued:

 

Counterparty

 

Amount
MCh$

 

Rate
%

 

Currency

 

Issued
date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

JP. Morgan Chase

 

34,541

 

0.51

 

USD

 

08/09/2015

 

08/12/2015

 

JP. Morgan Chase

 

42,393

 

0.50

 

USD

 

02/10/2015

 

05/01/2016

 

Citibank N.A.

 

17,092

 

0.50

 

USD

 

05/10/2015

 

08/01/2016

 

JP. Morgan Chase

 

17,092

 

0.50

 

USD

 

05/10/2015

 

08/01/2016

 

Merrill Lynch

 

10,224

 

0.78

 

USD

 

14/10/2015

 

11/07/2016

 

Merrill Lynch

 

13,829

 

0.65

 

USD

 

04/11/2015

 

04/05/2016

 

Merrill Lynch

 

26,100

 

0.45

 

USD

 

04/11/2015

 

03/02/2016

 

Wells Fargo Bank

 

3,554

 

0.82

 

USD

 

15/12/2015

 

13/06/2016

 

Merrill Lynch

 

4,249

 

1.10

 

USD

 

17/12/2015

 

13/12/2016

 

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,

 

23.                    Other Financial Obligations:

 

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

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other Chilean obligations

 

127,014

 

132,136

 

Public sector obligations

 

38,422

 

40,945

 

Total

 

165,436

 

173,081

 

 

24.                    Provisions:

 

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

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provision for minimum dividends

 

217,123

 

324,469

 

Provisions for personnel benefits and payroll expenses

 

71,044

 

74,791

 

Provisions for contingent loan risks

 

50,831

 

59,213

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions (*)

 

213,252

 

161,177

 

Country risk provisions

 

5,944

 

4,260

 

Other provisions for contingencies

 

21,928

 

15,133

 

Total

 

580,122

 

639,043

 

 


(*)     On September 30th, 2016 additional provision has been made for Ch$52,075 millon (Ch$30,921 million during period 2015). See Note No. 24 (b).

 

60



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 nine-month period ended as of September 30, 2016 and December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

Country risk

 

 

 

 

 

 

 

Personnel

 

 

 

Additional

 

provisions and

 

 

 

 

 

Minimum

 

benefits and

 

Contingent

 

loan

 

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

 

241,823

 

42,012

 

5,055

 

30,921

 

7,488

 

327,299

 

Provisions used

 

(324,588

)

(58,713

)

 

 

(247

)

(383,548

)

Provisions released

 

 

 

 

 

 

 

Balances as of September 30, 2015

 

241,823

 

64,814

 

59,132

 

161,177

 

18,519

 

545,465

 

Provisions established

 

82,646

 

18,196

 

81

 

 

874

 

101,797

 

Provisions used

 

 

(8,219

)

 

 

 

(8,219

)

Provisions released

 

 

 

 

 

 

 

Balances as of December 31, 2015

 

324,469

 

74,791

 

59,213

 

161,177

 

19,393

 

639,043

 

Provisions established

 

217,123

 

47,564

 

 

52,075

 

8,735

 

325,497

 

Provisions used

 

(324,469

)

(51,311

)

 

 

(256

)

(376,036

)

Provisions released

 

 

 

(8,382

)

 

 

(8,382

)

Balances as of September 30, 2016

 

217,123

 

71,044

 

50,831

 

213,252

 

27,872

 

580,122

 

 

(c)       Provisions for personnel benefits and payroll:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Short-term personnel benefits

 

28,676

 

34,307

 

Vacation accrual

 

26,291

 

25,480

 

Pension plan- defined benefit plan

 

9,225

 

10,728

 

Other benefits

 

6,852

 

4,276

 

Total

 

71,044

 

74,791

 

 

61



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:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Opening defined benefit obligation

 

10,728

 

11,471

 

Increase in provisions

 

285

 

496

 

Benefit paid

 

(1,788

)

(1,395

)

Actuarial gains

 

 

 

Total

 

9,225

 

10,572

 

 

(ii)       Net benefits expenses:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current service cost

 

(126

)

54

 

Interest cost of benefits obligations

 

411

 

442

 

Effect of change in actuarial factors

 

 

 

Net benefit expenses

 

285

 

496

 

 

(iii)      Assumptions used to determine pension obligations:

 

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

 

 

 

September

 

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.

 

62



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.       Provisions, continued:

 

(e)                        Movements in provisions for incentive plans:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

34,307

 

29,678

 

Provisions established

 

27,669

 

24,063

 

Provisions used

 

(33,300

)

(30,162

)

Provisions release

 

 

 

Total

 

28,676

 

23,579

 

 

(f)                         Movements in vacations accruals:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

25,480

 

23,727

 

Provisions established

 

5,100

 

4,318

 

Provisions used

 

(4,289

)

(3,337

)

Provisions release

 

 

 

Total

 

26,291

 

24,708

 

 

(g)                      Employee share-based benefits provision:

 

As of September 30, 2016 and 2015, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of September 30, 2016 and December 31, 2015, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$50,831 million (Ch$59,213 million as of December 31, 2015).  See Note No. 26 (d).

 

63



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable (*)

 

153,173

 

121,419

 

Unearned income

 

5,989

 

6,644

 

Dividends payable

 

1,447

 

1,255

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Cobranding

 

47,748

 

54,006

 

Documents intermediated (**)

 

42,379

 

39,735

 

Securities unliquidated

 

27,778

 

3,429

 

VAT debit

 

12,445

 

13,235

 

Leasing deferred gains

 

5,801

 

6,040

 

Transactions in progress

 

515

 

767

 

Insurance payments

 

232

 

634

 

Others

 

12,163

 

12,148

 

Total

 

309,670

 

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.

 

64



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and surety bonds

 

321,840

 

389,727

 

Confirmed foreign letters of credit

 

47,229

 

33,871

 

Issued letters of credit

 

155,395

 

122,060

 

Bank guarantees

 

2,201,268

 

2,058,813

 

Immediately available credit lines

 

7,388,184

 

7,224,242

 

Other commitments

 

374,905

 

204,862

 

 

 

 

 

 

 

Transactions on behalf of third parties

 

 

 

 

 

Collections

 

129,769

 

217,479

 

Third-party resources managed by the Bank:

 

 

 

 

 

Financial assets managed on behalf of third parties

 

11,845

 

18,563

 

Other Financial assets managed on behalf of third parties

 

 

 

Financial assets acquired on its own behalf

 

186,194

 

151,375

 

Other Financial assets acquired on its own behalf

 

 

 

 

 

 

 

 

 

Fiduciary activities

 

 

 

 

 

Securities held in safe custody in the Bank

 

9,324,976

 

8,248,416

 

Securities held in safe custody in other entities

 

5,574,414

 

5,006,510

 

Total

 

25,716,019

 

23,675,918

 

 

The prior information only includes the most significant balances.

 

65



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 September 30, 2016 the Bank has established provisions for this concept in the amount of Ch$21,666 million (Ch$14,877 million 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 September 30, 2016

 

 

 

2016

 

2017

 

2018

 

2019

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

21,269

 

6

 

391

 

 

21,666

 

 

(b.2)          Contingencies for significant lawsuits:

 

As of September 30, 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.

 

66



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 2,642,000, maturing January 10, 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 273,000.

 

As of September 30, 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 UF 250,000, 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 HDI Seguros de Garantía y Créditos S.A., that matures April 22, 2018, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Guarantees:

 

 

 

 

 

Shares to secure short-sale transactions in:

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

15,949

 

14,628

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

13,630

 

27,981

 

 

 

 

 

 

 

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

 

2,965

 

2,995

 

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

 

 

80

 

Shares delivered to ensure equity loan, Chilean Electronic Stock Exchange, Stock Exchange

 

 

 

 

 

 

 

 

 

Total

 

32,544

 

45,684

 

 

67



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 UF 10,500, 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 20, 2017.

 

It was constituted a bank guarantee No. 379031-1 corresponds to UF 215,000, 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 September 30, 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.

 

The policies contracted are the following:

 

Matter insured

 

Amount Insured (UF)

 

 

 

 

 

Responsibility for errors and omissions policy

 

60,000

 

Civil responsibility policy

 

500

 

 

68



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Free credit lines available (*)

 

28,070

 

36,743

 

Bank guarantees

 

18,402

 

18,474

 

Guarantees and surety bonds

 

3,086

 

3,314

 

Letters of credit

 

905

 

393

 

Other commitments

 

368

 

289

 

Total

 

50,831

 

59,213

 

 


(*) See Note No.2 c).

 

(e)                   Before the Eleventh Civil Court of Santiago, Banchile Corredores de Bolsa S.A., claimed against  Exempt Resolution No. 270 of October 30, 2014 of the Superintendency of Securities and Insurance (SVS), under which the SVS fined the Company to pay a fine of 50,000 UF, considering that it would have violated paragraph 2 of Article 53 of the Securities Act by acting as an intermediary in a share purchase operations SQM-A. To make such a claim Banchile appropriated 25% of the amount of the fine. Under the claim is intended to annul the fine. That complaint was accumulated trial Case No. 25.795-2014, of the 22nd Civil Court of Santiago, issued the order test. To date the replacement resources submitted have not been resolved by the parties on the resolution that received the case to trial. The procedure is suspended by the application for joinder filed by another claimant.

 

According to the provisioning policy, the company has not made provisions because this trial has not yet been ruled as also considering that the legal position of the same advisers estimate that there are solid grounds for that hosting the claim.

 

69



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity:

 

(a)  Capital:

 

(i)        Authorized, subscribed and paid shares:

 

As of September 30, 2016, the paid-in capital of Banco de Chile is represented by 97,624,347,430 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 June 23, 2016, Banco de Chile informs regarding the capitalization of 30% of the distributable net income obtained during the fiscal year ending the 31st of December, 2015, through the issuance of fully paid-in shares, agreed in the Extraordinary Shareholders Meeting held on the 24th of March, 2016, where it was agreed to increase the Bank´s capital in the amount of $96,874,072,595 through the issuance of 1,495,200,997 fully paid-in shares, of no par value, payable under the distributable net income for the year 2015 that was not distributed as dividends as agreed at the Ordinary Shareholders Meeting held on the same day.

 

The issuance of fully in paid shares was registered in the Superintendency of Banks and Financial Institutions of Chile (SBIF) with the No.4/2016, on June 16, 2016.

 

The Board of Directors of Banco de Chile, at the meeting No.2,840, dated June 23, 2016, set July 7, 2016, as the date for issuance and distribution of the fully paid in shares.

 

(ii.2)                       The following table shows the share movements from December 31, 2014 to September 30, 2016:

 

 

 

Total

 

 

 

Ordinary Shares

 

 

 

 

 

As of December 31, 2014

 

94,655,367,544

 

 

 

 

 

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

 

1,473,778,889

 

Total shares as of September 30, 2015

 

96,129,146,433

 

 

 

 

 

Total shares as of December 31, 2015

 

96,129,146,433

 

 

 

 

 

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

 

1,495,200,997

 

 

 

 

 

Total shares as September 30, 2016

 

97,624,347,430

 

 


(*)   Capitalization on July 23, 2015.

(**) See Note No.5 g) (a).

 

70



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 nine-month period ended as of September 30, 2016 ascend to Ch$361,872 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 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 Ch$217,123 million (Ch$324,469 million as of December 31, 2015, corresponding to 70%) against “Retained earnings”.

 

71



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:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

Basic earnings per share:

 

 

 

 

 

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

 

428,215

 

418,897

 

Weighted average number of ordinary shares

 

97,624,347,430

 

97,624,347,430

 

Earning per shares (in Chilean pesos) (*)

 

4.39

 

4.29

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

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

 

428,215

 

418,897

 

Weighted average number of ordinary shares

 

97,624,347,430

 

97,624,347,430

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

97,624,347,430

 

97,624,347,430

 

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

 

4.39

 

4.29

 

 


(*)             As of September 30, 2015 earning per shares considers the effect of fully paid-in shares, no par value, issued in 2016.

 

As of September 30, 2016 and 2015, the Bank did not have any instruments that could lead to a dilution of its ordinary shares.

 

72



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$59 million of cumulative translation adjustment (credit to equity for Ch$1 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$38,629 million (net credit to equity for Ch$2,734 million as of September 30, 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 debit to equity for an amount of Ch$17,127 million (charge to equity for Ch$3,970 million as of September 30, 2015).

 

73



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:

 

 

 

September
2016

 

September
2015

 

 

 

Interest

 

Adjustment

 

Prepaid 
fees

 

Total

 

Interest

 

Adjustment

 

Prepaid 
fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

529,760

 

118,537

 

1,893

 

650,190

 

487,379

 

133,964

 

2,810

 

624,153

 

Consumer loans

 

448,396

 

1,225

 

7,018

 

456,639

 

416,631

 

2,386

 

7,032

 

426,049

 

Residential mortgage loans

 

194,674

 

149,560

 

2,992

 

347,226

 

172,648

 

162,693

 

3,528

 

338,869

 

Financial investment

 

20,168

 

4,981

 

 

25,149

 

36,664

 

12,076

 

 

48,740

 

Repurchase agreements

 

1,161

 

 

 

1,161

 

996

 

 

 

996

 

Loans and advances to banks

 

24,793

 

 

 

24,793

 

21,146

 

 

 

21,146

 

Other interest revenue

 

1,122

 

1,511

 

 

2,633

 

491

 

1,787

 

 

2,278

 

Total

 

1,220,074

 

275,814

 

11,903

 

1,507,791

 

1,135,955

 

312,906

 

13,370

 

1,462,231

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio as of September 30, 2016 was Ch$3,812 million (Ch$6,973 million in September 2015).

 

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

 

 

 

September
2016

 

September
2015

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

8,019

 

1,263

 

9,282

 

9,581

 

3,024

 

12,605

 

Residential mortgage loans

 

2,456

 

2,056

 

4,512

 

1,944

 

2,014

 

3,958

 

Consumer loans

 

70

 

14

 

84

 

272

 

4

 

276

 

Total

 

10,545

 

3,333

 

13,878

 

11,797

 

5,042

 

16,839

 

 

74



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:

 

 

 

September
2016

 

September
2015

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

238,660

 

47,137

 

285,797

 

200,785

 

47,430

 

248,215

 

Debt issued

 

139,836

 

102,205

 

242,041

 

124,357

 

112,204

 

236,561

 

Other financial obligations

 

1,230

 

243

 

1,473

 

1,313

 

373

 

1,686

 

Repurchase agreements

 

4,543

 

 

4,543

 

5,321

 

266

 

5,587

 

Borrowings from financial institutions

 

10,012

 

 

10,012

 

7,108

 

 

7,108

 

Demand deposits

 

470

 

4,930

 

5,400

 

533

 

4,304

 

4,837

 

Other interest expenses

 

 

413

 

413

 

 

665

 

665

 

Total

 

394,751

 

154,928

 

549,679

 

339,417

 

165,242

 

504,659

 

 

(d)                       As of September 30, 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.

 

 

 

September
2016

 

September
2015

 

 

 

Income

 

Expense

 

Total

 

Income

 

Expense

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from fair value accounting hedges

 

54

 

 

54

 

 

 

 

Loss from fair value accounting hedges

 

(6,937

)

 

(6,937

)

(2,852

)

 

(2,852

)

Gain from cash flow accounting hedges

 

266,092

 

285,867

 

551,959

 

20,390

 

25,790

 

46,180

 

Loss from cash flow accounting hedges

 

(322,009

)

(267,073

)

(589,082

)

(82,074

)

(10,845

)

(92,919

)

Net gain on hedge items

 

1,152

 

 

1,152

 

(1,429

)

 

(1,429

)

Total

 

(61,648

)

18,794

 

(42,854

)

(65,965

)

14,945

 

(51,020

)

 

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

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

1,507,791

 

1,462,231

 

Interest expense

 

(549,679

)

(504,659

)

 

 

 

 

 

 

Subtotal interest income

 

958,112

 

957,572

 

 

 

 

 

 

 

Net gain (loss) from accounting hedges

 

(42,854

)

(51,020

)

 

 

 

 

 

 

Total net interest income

 

915,258

 

906,552

 

 

75



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:

 

 

 

September
2016

 

September
2015

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

106,657

 

95,615

 

Investments in mutual funds and others

 

59,373

 

56,971

 

Collections and payments

 

36,646

 

39,048

 

Portfolio management

 

31,400

 

29,135

 

Fees for insurance transactions

 

20,754

 

16,294

 

Guarantees and letters of credit

 

15,643

 

15,108

 

Use of distribution channel

 

13,998

 

15,337

 

Usage Banchile’s brand

 

10,625

 

10,175

 

Trading and securities management

 

10,362

 

11,376

 

Lines of credit and overdrafts

 

4,505

 

11,616

 

Financial advisory services

 

3,499

 

5,968

 

Other fees earned

 

14,186

 

13,877

 

Total income from fees and commissions

 

327,648

 

320,520

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Credit card transactions

 

(72,118

)

(75,506

)

Interbank transactions

 

(7,282

)

(10,270

)

Collections and payments

 

(4,759

)

(4,905

)

Securities transactions

 

(2,540

)

(2,362

)

Sales force fees

 

(442

)

(949

)

Other fees

 

(360

)

(3,369

)

Total expenses from fees and commissions

 

(87,501

)

(97,361

)

 

76



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

30.       Net Financial Operating Income:

 

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

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Sale of available-for-sale instruments

 

65,226

 

9,509

 

Financial assets held-for-trading

 

46,461

 

14,124

 

Trading derivative

 

10,910

 

8,599

 

Sale of loan portfolios

 

4,930

 

2,690

 

Net income on other transactions

 

1,047

 

2,001

 

Total

 

128,574

 

36,923

 

 

31.       Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Indexed foreign currency, net

 

83,056

 

(174,869

)

Translation difference, net

 

(7,400

)

19,540

 

Gain from accounting hedges

 

(68,525

)

199,927

 

Total

 

7,131

 

44,598

 

 

77



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.       Provisions for Loan Losses:

 

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

 

 

 

Loans and advance 

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to banks

 

Commercial Loans

 

Mortgage Loans

 

Consumer Loans

 

Subtotal

 

Contingent Loans

 

Total

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

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

 

 

(277

)

 

(38,245

)

 

 

 

 

 

(38,245

)

 

(3,366

)

 

(41,888

)

- Group provisions

 

 

 

(32,388

)

(31,680

)

(2,384

)

(6,186

)

(182,750

)

(156,298

)

(217,522

)

(194,164

)

 

(1,689

)

(217,522

)

(195,853

)

Provisions established, net

 

 

(277

)

(32,388

)

(69,925

)

(2,384

)

(6,186

)

(182,750

)

(156,298

)

(217,522

)

(232,409

)

 

(5,055

)

(217,522

)

(237,741

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Individual provisions

 

125

 

 

5,825

 

 

 

 

 

 

5,825

 

 

2,030

 

 

7,980

 

 

- Group provisions

 

 

 

 

 

 

 

 

 

 

 

6,352

 

 

6,352

 

 

Provisions realeased, net

 

125

 

 

5,825

 

 

 

 

 

 

5,825

 

 

8,382

 

 

14,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

125

 

(277

)

(26,563

)

(69,925

)

(2,384

)

(6,186

)

(182,750

)

(156,298

)

(211,697

)

(232,409

)

8,382

 

(5,055

)

(203,190

)

(237,741

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

(52,075

)

(30,921

)

 

 

 

 

(52,075

)

(30,921

)

 

 

(52,075

)

(30,921

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

8,359

 

13,927

 

1,514

 

1,358

 

22,938

 

24,326

 

32,811

 

39,611

 

 

 

32,811

 

39,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses, net

 

125

 

(277

)

(70,279

)

(86,919

)

(870

)

(4,828

)

(159,812

)

(131,972

)

(230,961

)

(223,719

)

8,382

 

(5,055

)

(222,454

)

(229,051

)

 

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

 

78



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

33.                    Personnel Expenses:

 

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

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

171,216

 

160,801

 

Bonuses and incentives

 

38,319

 

28,751

 

Variable compensation

 

29,424

 

25,912

 

Lunch and health benefits

 

21,079

 

18,926

 

Gratifications

 

18,624

 

17,686

 

Staff severance indemnities

 

12,676

 

9,591

 

Training expenses

 

2,137

 

1,960

 

Other personnel expenses

 

17,759

 

14,759

 

Total

 

311,234

 

278,386

 

 

79



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

34.                    Administrative Expenses:

 

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

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information technology and communications

 

50,677

 

43,318

 

Maintenance and repair of property and equipment

 

26,758

 

23,468

 

Office rental and equipment

 

19,201

 

18,183

 

Securities and valuables transport services

 

9,802

 

8,542

 

External advisory services and professional fees and services

 

6,927

 

6,193

 

Office supplies

 

6,478

 

5,344

 

Rent ATM area

 

5,736

 

4,863

 

P,O, box mail , postage and home delivery services

 

4,908

 

3,559

 

Energy, heating and other utilities

 

4,316

 

3,914

 

Insurance premiums

 

3,674

 

3,098

 

Representation and transferring of personnel

 

3,248

 

3,647

 

Legal and notary

 

2,638

 

3,331

 

External service of financial information

 

2,444

 

2,132

 

Outsourcing of custody and filing

 

2,109

 

2,002

 

Donations

 

1,487

 

1,583

 

Other general administrative expenses

 

15,520

 

13,167

 

Subtotal

 

165,923

 

146,344

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

12,188

 

14,970

 

Data processing

 

8,047

 

7,439

 

External technological developments expenses

 

6,057

 

5,471

 

Certification and testing technology

 

4,410

 

3,782

 

Other

 

2,476

 

2,568

 

Subtotal

 

33,178

 

34,230

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

1,867

 

1,710

 

Other Board expenses

 

496

 

386

 

Subtotal

 

2,363

 

2,096

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

25,591

 

22,214

 

Subtotal

 

25,591

 

22,214

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

6,624

 

6,033

 

Real estate contributions

 

2,051

 

1,884

 

Patents

 

972

 

984

 

Other taxes

 

951

 

386

 

Subtotal

 

10,598

 

9,287

 

Total

 

237,653

 

214,171

 

 

80



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:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

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

 

18,461

 

15,698

 

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

 

6,454

 

6,301

 

Total

 

24,915

 

21,999

 

 

(b)                       As of September 30, 2016 and 2015 the composition of impairment expenses is the following:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of financial instruments

 

 

 

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

 

4

 

85

 

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

 

 

59

 

Total

 

4

 

144

 

 

81



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:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

3,698

 

2,568

 

Other income

 

33

 

15

 

Subtotal

 

3,731

 

2,583

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

 

Other provisions for contingencies

 

84

 

290

 

Subtotal

 

84

 

290

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Rental income

 

6,485

 

6,289

 

Credit card income

 

4,898

 

1,987

 

Expense recovery

 

2,378

 

3,138

 

Recovery from external branches

 

2,187

 

2,113

 

Revaluation of prepaid monthly payments

 

666

 

1,023

 

Income from differences sale leased assets

 

289

 

737

 

Fiduciary and trustee commissions

 

184

 

155

 

Income from sale of leased assets

 

110

 

465

 

Gain on sale of property and equipment

 

101

 

124

 

Others

 

2,361

 

1,838

 

Subtotal

 

19,659

 

17,869

 

 

 

 

 

 

 

Total

 

23,474

 

20,742

 

 

82



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:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Charge-off assets received in lieu of payment

 

2,935

 

1,220

 

Provisions for assets received in lieu of payment

 

695

 

231

 

Expenses to maintain assets received in lieu of payment

 

331

 

307

 

Subtotal

 

3,961

 

1,758

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

1,684

 

6,524

 

Other provisions for contingencies

 

6,879

 

1,007

 

Subtotal

 

8,563

 

7,531

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Credit cards administration

 

3,160

 

2,483

 

Write-offs for operating risks

 

2,375

 

3,319

 

Provisions and charge-offs of other assets

 

2,305

 

4,368

 

Provision for leased assets recoveries

 

782

 

618

 

Operations expenses and charge-offs leasing

 

637

 

986

 

Contribution to other organisms

 

195

 

181

 

Credit life insurance

 

187

 

136

 

Civil lawsuits

 

90

 

412

 

Others

 

1,359

 

1,799

 

Subtotal

 

11,090

 

14,302

 

 

 

 

 

 

 

Total

 

23,614

 

23,591

 

 

83



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions:

 

It is considered as related to the Bank and its subsidiaries, the natural or legal persons who are related by ownership or management of the Bank, directly or through third parties.

 

According to the above, the Bank has considered related natural or legal persons parties that have a direct participation or through third parties on bank ownership, where such participation exceeds (1% or 5%) of the shares, and people who, regardless of ownership, have authority and responsibility for planning, management and control of the activities of the entity or its subsidiaries. They are also considered related, the companies in which the parties related by ownership or management of the bank have a share which reaches or exceeds 5% or has the position of director, general manager or equivalent.

 

The article 89 of the Law on Corporations, which also applies to banks, provides that any transaction with a related party must take place in conditions of equity similar to those normally prevailing in the market.

 

The article 147 of the Corporations Law, provides that a public company may only enter into transactions with related when they have to contribute to the social interest, they adjust in price, terms and conditions to those prevailing in the market at the time of their approval and comply with the requirements and procedure pointing the same norm.

 

Moreover, Article 84 of the General Banking Law establishes limits for credits granted to related parties and the prohibition on granting loans to directors, managers or general representatives of the bank.

 

84



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

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

279,729

 

289,803

 

20,467

 

40,916

 

8,218

 

7,570

 

308,414

 

338,289

 

Residential mortgage loans

 

 

 

 

 

30,620

 

27,678

 

30,620

 

27,678

 

Consumer loans

 

14

 

 

 

 

5,751

 

5,682

 

5,765

 

5,682

 

Gross loans

 

279,743

 

289,803

 

20,467

 

40,916

 

44,589

 

40,930

 

344,799

 

371,649

 

Provision for loan losses

 

(963

)

(921

)

(30

)

(79

)

(243

)

(248

)

(1,236

)

(1,248

)

Net loans

 

278,780

 

288,882

 

20,437

 

40,837

 

44,346

 

40,682

 

343,563

 

370,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

13,334

 

11,501

 

43

 

46

 

 

 

13,377

 

11,547

 

Letters of credits

 

176

 

487

 

 

 

 

 

176

 

487

 

Foreign letters of credits

 

 

 

 

 

 

 

 

 

Banks guarantees

 

66,404

 

63,247

 

490

 

2,473

 

 

 

66,894

 

65,720

 

Immediately available credit lines

 

65,859

 

60,002

 

3,743

 

24,470

 

15,884

 

15,319

 

85,486

 

99,791

 

Total off balance sheet account

 

145,773

 

135,237

 

4,276

 

26,989

 

15,884

 

15,319

 

165,933

 

177,545

 

Provision for contingencies loans

 

(115

)

(117

)

 

(1

)

 

 

(115

)

(118

)

Off balance sheet account, net

 

145,658

 

135,120

 

4,276

 

26,988

 

15.884

 

15,319

 

165,818

 

177,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

83,791

 

88,140

 

7,139

 

7,619

 

47,099

 

39,657

 

138,029

 

135,416

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

2,900

 

 

 

 

3

 

3

 

2,903

 

3

 

Others(****)

 

74,365

 

84,913

 

8,997

 

11,873

 

1,714

 

1,704

 

85,076

 

98,490

 

Total collateral

 

161,056

 

173,053

 

16,136

 

19,492

 

48,816

 

41,364

 

226,008

 

233,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For trading purposes

 

 

 

 

 

 

 

 

 

For investing purposes

 

7,629

 

7,454

 

 

 

 

 

7,629

 

7,454

 

Total acquired instruments

 

7,629

 

7,454

 

 

 

 

 

7,629

 

7,454

 

 

85



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:

 

 

 

September

 

December

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

31,677

 

222

 

Transactions in the course of collection

 

9,487

 

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

 

 

Derivative instruments

 

164,480

 

112,370

 

Other assets

 

51,181

 

32,028

 

Total

 

256,825

 

144,620

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

145,843

 

139,313

 

Transactions in the course of payment

 

12,489

 

 

Cash collateral on securities lent and repurchase agreements

 

12,402

 

 

Savings accounts and time deposits

 

346,038

 

300,868

 

Derivative instruments

 

158,547

 

101,433

 

Borrowings from financial institutions

 

271,544

 

321,374

 

Other liabilities

 

78,415

 

11,617

 

Total

 

1,025,278

 

874,605

 

 

86



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

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

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

Income

 

Expense

 

Income

 

Expense

 

Type of income or expense recognized

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

14,082

 

10,117

 

17,490

 

10,667

 

Fees and commission income

 

47,936

 

32,862

 

38,723

 

31,905

 

Financial operating (**)

 

389,094

 

395,587

 

165,928

 

138,951

 

Released or established of provision for credit risk

 

368

 

 

 

3

 

Operating expenses

 

 

64,510

 

 

60,775

 

Other income and expenses

 

347

 

27

 

363

 

19

 

 


(*)             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.

 

87



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(d)                      Payments to key management personnel:

 

 

 

September

 

September

 

 

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

2,921

 

2,685

 

Short-term benefits

 

4,422

 

3,420

 

Severance pay

 

2,434

 

 

Paid based on shares

 

 

 

Total

 

9,777

 

6,105

 

 

Composition of key personnel:

 

 

 

NO. of executives

 

 

 

September

 

September

 

 

 

2016

 

2015

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

CEOs of subsidiaries

 

7

 

7

 

Division Managers

 

14

 

11

 

Total

 

22

 

19

 

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

(e)                      Directors’ expenses and remunerations:

 

 

 

Remunerations

 

Fees for attending
Board meetings

 

Fees for attending
Committees and
Subsidiary Board
meetings (1)

 

Consulting

 

Total

 

 

 

September
2016

 

September
2015

 

September
2016

 

September
2015

 

September
2016

 

September
2015

 

September
2016

 

September
2015

 

September
2016

 

September
2015

 

Name of Directors

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

406

(*)

295

(*)

37

 

36

 

298

 

266

 

 

 

741

 

597

 

Andrónico Luksic Craig

 

126

 

121

 

7

 

9

 

 

 

 

 

133

 

130

 

Jorge Awad Mehech

 

42

 

40

 

20

 

18

 

74

 

76

 

 

 

136

 

134

 

Gonzalo Menéndez Duque

 

42

 

40

 

19

 

17

 

89

 

94

 

20

 

19

 

170

 

170

 

Jaime Estévez Valencia

 

42

 

40

 

20

 

19

 

109

 

91

 

 

 

171

 

150

 

Rodrigo Manubens Moltedo

 

42

 

40

 

18

 

19

 

34

 

41

 

 

 

94

 

100

 

Jorge Ergas Heymann

 

42

 

40

 

12

 

13

 

43

 

32

 

 

 

97

 

85

 

Francisco Pérez Mackenna

 

42

 

40

 

14

 

17

 

47

 

54

 

 

 

103

 

111

 

Thomas Fürst Freiwirth

 

42

 

40

 

15

 

16

 

30

 

33

 

 

 

87

 

89

 

Jean-Paul Luksic Fontbona

 

42

 

40

 

5

 

9

 

 

 

 

 

47

 

49

 

Other directors of subsidiaries

 

 

 

 

 

108

 

114

 

 

 

108

 

114

 

Total

 

868

 

736

 

167

 

173

 

832

 

801

 

20

 

19

 

1,887

 

1,729

 

 


(1)             It includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda, of Ch$12 million (Ch$12 million as of September 30, 2015).

 

(*)             It includes a provision of Ch$279 million (Ch$174 million as of September 30, 2015) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to Ch$387 million (Ch$304 million as of September 30, 2015).

 

Travel and other related expenses amount to Ch$74 million (Ch$63 million as of September 30, 2015).

 

89



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 valorization and control related with the process to the fair value measurement.

 

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.

 

90



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.

 

91



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 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.

 

92



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities, 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.

 

93



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

Valuation Techniques and Inputs:

 

Type of
Financial
Instrument

 

Valuation
Method

 

Description: Inputs and Sources

Local Bank and
Corporate Bonds

 

Discounted cash
flows model

 

Prices are provided by third party price providers that are widely used in the Chilean market.

Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

The model is based on daily prices and risk/maturity similarities between
Instruments.

 

 

 

 

 

Offshore Bank and
Corporate Bonds

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

Model is based on daily prices.

 

 

 

 

 

Local Central Bank
and Treasury Bonds

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

Model is based on daily prices.

 

 

 

 

 

Mortgage
Notes

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

The model takes into consideration daily prices and risk/maturity similarities between instruments.

 

 

 

 

 

Time
Deposits

 

 

 

Prices are provided by third party price providers that are widely used in the Chilean market.

Model is based on daily prices and considers risk/maturity similarities between instruments.

 

 

 

 

 

Cross Currency Swaps,
Interest Rate Swaps,
FX Forwards, Inflation
Forwards

 

 

 

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.

 

94



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

Level 3:                    These are financial instruments whose fair value is determined using 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.

 

95



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)       Level chart:

 

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

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
2016

 

December
2015

 

September
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

 

32,628

 

122,920

 

480,518

 

126,996

 

 

 

513,146

 

249,916

 

Other instruments issued in Chile

 

7

 

10,420

 

868,795

 

565,210

 

13

 

18,028

 

868,815

 

593,658

 

Instruments issued abroad

 

340

 

 

 

 

 

 

340

 

 

Mutual fund investments

 

28,944

 

23,080

 

 

 

 

 

28,944

 

23,080

 

Subtotal

 

61,919

 

156,420

 

1,349,313

 

692,206

 

13

 

18,028

 

1,411,245

 

866,654

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

199,364

 

180,616

 

 

 

199,364

 

180,616

 

Swaps

 

 

 

754,272

 

739,777

 

 

 

754,272

 

739,777

 

Call Options

 

 

 

868

 

1,878

 

 

 

868

 

1,878

 

Put Options

 

 

 

3,087

 

680

 

 

 

3,087

 

680

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

957,591

 

922,951

 

 

 

957,591

 

922,951

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

12

 

279

 

 

 

12

 

279

 

Cash flow hedge (Swap)

 

 

 

97,971

 

203,892

 

 

 

97,971

 

203,892

 

Subtotal

 

 

 

97,983

 

204,171

 

 

 

97,983

 

204,171

 

Financial assets available-for-sale (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

 

15,321

 

67,486

 

71,187

 

 

 

67,486

 

86,508

 

Other instruments issued in Chile

 

 

 

255,588

 

735,724

 

76,443

 

96,125

 

332,031

 

831,849

 

Instruments issued abroad

 

 

81,644

 

 

 

 

 

 

81,644

 

Subtotal

 

 

96,965

 

323,074

 

806,911

 

76,443

 

96,125

 

399,517

 

1,000,001

 

Total

 

61,919

 

253,385

 

2,727,961

 

2,626,239

 

76,456

 

114,153

 

2,866,336

 

2,993,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

180,084

 

207,961

 

 

 

180,084

 

207,961

 

Swaps

 

 

 

845,099

 

897,513

 

 

 

845,099

 

897,513

 

Call Options

 

 

 

1,123

 

3,689

 

 

 

1,123

 

3,689

 

Put Options

 

 

 

1,268

 

549

 

 

 

1,268

 

549

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

1,027,574

 

1,109,712

 

 

 

1,027,574

 

1,109,712

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

13,988

 

14,549

 

 

 

13,988

 

14,549

 

Cash flow hedge (Swap)

 

 

 

25,999

 

3,666

 

 

 

25,999

 

3,666

 

Subtotal

 

 

 

39,987

 

18,215

 

 

 

39,987

 

18,215

 

Total

 

 

 

1,067,561

 

1,127,927

 

 

 

1,067,561

 

1,127,927

 

 


(1)                         As of September 30, 2016 a 88% of instruments of level 3 have denomination “Investment Grade”. Also, 100% of total of these financial instruments correspond to domestic issuers.

 

96



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 September 30, 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 
September 30, 
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

 

(5,360

)

985

 

4,802

 

(17,405

)

 

(2,704

)

76,443

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Subtotal

 

96,125

 

(5,360

)

985

 

4,802

 

(17,405

)

 

(2,704

)

76,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

114,153

 

(5,333

)

985

 

4,802

 

(35,447

)

 

(2,704

)

76,456

 

 

 

 

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”.

 

97



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 September 30, 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

 

76,443

 

(1,326

)

96,125

 

(1,969

)

Instruments issued abroad

 

 

 

 

 

Total

 

76,443

 

(1,326

)

96,125

 

(1,969

)

 

 

 

 

 

 

 

 

 

 

Total

 

76,456

 

(1,326

)

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.

 

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:

 

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

 

 

 

September

 

December

 

September

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,161,938

 

1,361,222

 

1,161,938

 

1,361,222

 

Transactions in the course of collection

 

485,580

 

526,046

 

485,580

 

526,046

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

46,534

 

46,164

 

46,534

 

46,164

 

Subtotal

 

1,694,052

 

1,933,432

 

1,694,052

 

1,933,432

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

128,230

 

45,186

 

128,230

 

45,186

 

Central Bank of Chile

 

640,222

 

1,000,433

 

640,222

 

1,000,433

 

Foreign banks

 

313,493

 

349,576

 

313,493

 

349,576

 

Subtotal

 

1,081,945

 

1,395,195

 

1,081,945

 

1,395,195

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

14,043,563

 

14,046,119

 

13,861,298

 

13,859,949

 

Residential mortgage loans

 

6,722,456

 

6,370,034

 

7,148,720

 

6,625,557

 

Consumer loans

 

3,648,862

 

3,540,122

 

3,613,823

 

3,525,034

 

Subtotal

 

24,414,881

 

23,956,275

 

24,623,841

 

24,010,540

 

Total

 

27,190,878

 

27,284,902

 

27,399,838

 

27,339,167

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,629,008

 

8,327,048

 

7,629,008

 

8,327,048

 

Transactions in the course of payment

 

297,673

 

241,842

 

297,673

 

241,842

 

Cash collateral on securities lent and repurchase agreements

 

221,271

 

184,131

 

221,271

 

184,131

 

Savings accounts and time deposits

 

10,572,835

 

9,907,692

 

10,584,567

 

9,902,468

 

Borrowings from financial institutions

 

1,123,190

 

1,529,627

 

1,118,086

 

1,522,667

 

Other financial obligations

 

165,436

 

173,081

 

165,436

 

173,081

 

Subtotal

 

20,009,413

 

20,363,421

 

20,016,041

 

20,351,237

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

31,496

 

39,568

 

33,808

 

41,849

 

Letters of credit for general purposes

 

4,607

 

6,813

 

4,945

 

7,206

 

Bonds

 

5,405,951

 

5,270,214

 

5,653,672

 

5,302,742

 

Subordinate bonds

 

723,290

 

785,613

 

737,540

 

788,883

 

Subtotal

 

6,165,344

 

6,102,208

 

6,429,965

 

6,140,680

 

Total

 

26,174,757

 

26,465,629

 

26,446,006

 

26,491,917

 

 

99



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.

 

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:

 

The following chart shows fair value of financial assests and liabilitites not valued at their fair value, as of September 30th 2016 and December 2015:

 

 

 

Level 1
Estimated Fair Value

 

Level 2
Estimated Fair Value

 

Level 3
Estimated Fair Value

 

Total
Estimated Fair Value

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,161,938

 

1,361,222

 

 

 

 

 

1,161,938

 

1,361,222

 

Transactions in the course of collection

 

485,580

 

526,046

 

 

 

 

 

485,580

 

526,046

 

Receivables from repurchase agreements and security borrowing

 

46,534

 

46,164

 

 

 

 

 

46,534

 

46,164

 

Subtotal

 

1,694,052

 

1,933,432

 

 

 

 

 

1,694,052

 

1,933,432

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic banks

 

128,230

 

45,186

 

 

 

 

 

128,230

 

45,186

 

Central bank

 

640,222

 

1,000,433

 

 

 

 

 

640,222

 

1,000,433

 

Foreign banks

 

313,493

 

349,576

 

 

 

 

 

313,493

 

349,576

 

Subtotal

 

1,081,945

 

1,395,195

 

 

 

 

 

1,081,945

 

1,395,195

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

13,861,298

 

13,859,949

 

13,861,298

 

13,859,949

 

Residential mortgage loans

 

 

 

 

 

7,148,720

 

6,625,557

 

7,148,720

 

6,625,557

 

Consumer loans

 

 

 

 

 

3,613,823

 

3,525,034

 

3,613,823

 

3,525,034

 

Subtotal

 

 

 

 

 

24,623,841

 

24,010,540

 

24,623,841

 

24,010,540

 

Total

 

2,775,997

 

3,328,627

 

 

 

24,623,841

 

24,010,540

 

27,399,838

 

27,339,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,629,008

 

8,327,048

 

 

 

 

 

7,629,008

 

8,327,048

 

Transactions in the course of payment

 

297,673

 

241,842

 

 

 

 

 

297,673

 

241,842

 

Payables from repurchase agreements and security lending

 

221,271

 

184,131

 

 

 

 

 

221,271

 

184,131

 

Savings accounts and time deposits

 

 

 

 

 

10,584,567

 

9,902,468

 

10,584,567

 

9,902,468

 

Borrowings from financial institutions

 

 

 

 

 

1,118,086

 

1,522,667

 

1,118,086

 

1,522,667

 

Other financial obligations

 

165,436

 

173,081

 

 

 

 

 

165,436

 

173,081

 

Subtotal

 

8,313,388

 

8,926,102

 

 

 

11,702,653

 

11,425,135

 

20,016,041

 

20,351,237

 

Debt Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

 

 

33,808

 

41,849

 

 

 

33,808

 

41,849

 

Letters of credit for general purposes

 

 

 

4,945

 

7,206

 

 

 

4,945

 

7,206

 

Bonds

 

 

 

5,653,672

 

5,302,742

 

 

 

5,653,672

 

5,302,742

 

Subordinate bonds

 

 

 

 

 

737,540

 

788,883

 

737,540

 

788,883

 

Subtotal

 

 

 

5,692,425

 

5,351,797

 

737,540

 

788,883

 

6,429,965

 

6,140,680

 

Total

 

8,313,388

 

8,926,102

 

5,692,425

 

5,351,797

 

12,440,193

 

12,214,018

 

26,446,006

 

26,491,917

 

 

101



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.

 

102



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

 

 

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

September

 

December

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial assets

 

1,055,574

 

1,127,122

 

(341,956

)

(258,213

)

(301,429

)

(244,064

)

(87,306

)

(148,023

)

324,883

 

476,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

1,067,561

 

1,127,927

 

(341,956

)

(258,213

)

(301,429

)

(244,064

)

(151,480

)

(190,563

)

272,696

 

435,087

 

 

103



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 September 30, 2016 and December 31, 2015, respectively.  Trading and available-for-sale instruments are included at their fair value:

 

 

 

As of September 30, 2016

 

Assets

 

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$

 

Cash and due from banks

 

1,161,938

 

 

 

 

 

 

1,161,938

 

Transactions in the course of collection

 

485,580

 

 

 

 

 

 

485,580

 

Financial Assets held-for-trading

 

1,411,245

 

 

 

 

 

 

1,411,245

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

20,138

 

23,232

 

3,164

 

 

 

 

46,534

 

Derivative instruments

 

49,057

 

66,930

 

218,685

 

195,881

 

158,733

 

366,288

 

1,055,574

 

Loans and advances to banks (*)

 

801,055

 

164,733

 

97,000

 

19,734

 

 

 

1,082,522

 

Loans to customers (*)

 

2,938,753

 

3,134,584

 

4,284,773

 

4,872,532

 

2,961,510

 

6,812,101

 

25,004,253

 

Financial assets available-for-sale

 

7,034

 

43,450

 

42,149

 

73,839

 

69,064

 

163,981

 

399,517

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

6,874,800

 

3,432,929

 

4,645,771

 

5,161,986

 

3,189,307

 

7,342,370

 

30,647,163

 

 

 

 

As of December 31, 2015

 

Assets

 

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$

 

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 Ch$589,372 million (Ch$601,766 million as of December 31, 2015) for loans to customers and Ch$577 million (Ch$702 million as of December 31, 2015) for borrowings from financial institutions, have not been deducted from these balance.

 

104



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.                    Maturity of Assets and Liabilities, continued:

 

 

 

As of September 30, 2016

 

Liabilities

 

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$

 

Current accounts and other demand deposits

 

7,629,008

 

 

 

 

 

 

7,629,008

 

Transactions in the course of payment

 

297,673

 

 

 

 

 

 

297,673

 

Cash collateral on securities lent and repurchase agreements

 

211,621

 

9,650

 

 

 

 

 

221,271

 

Savings accounts and time deposits (**)

 

4,786,313

 

1,959,763

 

3,278,174

 

332,841

 

505

 

197

 

10,357,793

 

Derivative instruments

 

35,839

 

74,945

 

193,742

 

191,984

 

164,027

 

407,024

 

1,067,561

 

Borrowings from financial institutions

 

151,133

 

284,881

 

535,147

 

152,029

 

 

 

1,123,190

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

2,572

 

3,091

 

6,036

 

12,356

 

7,067

 

4,981

 

36,103

 

Bonds

 

74,190

 

303,836

 

402,868

 

785,358

 

959,572

 

2,880,127

 

5,405,951

 

Subordinate bonds

 

10,069

 

25,982

 

18,650

 

54,145

 

42,057

 

572,387

 

723,290

 

Other financial obligations

 

127,991

 

4,556

 

8,081

 

20,547

 

3,567

 

694

 

165,436

 

Total liabilities

 

13,326,409

 

2,666,704

 

4,442,698

 

1,549,260

 

1,176,795

 

3,865,410

 

27,027,276

 

 

 

 

As of December 31, 2015

 

Liabilities

 

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$

 

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 Ch$215,042 million (Ch$205,171 million as of December 31, 2015).

 

105



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 September 30, 2016 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

 

Héctor Hernández G,

 

Eduardo Ebensperger O,

General Accounting Manager

 

Chief Executive Officer

 

106



Table of Contents

 

SIGNATURE

 

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

 

 

Date: October 27, 2016

 

 

 

 

Banco de Chile

 

 

 

 

 

/S/ Eduardo Ebensperger O.

 

By:

Eduardo Ebensperger O.

 

 

CEO