Table of Contents

 

 

 

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Report of Foreign Private Issuer

 

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

 

For the month of April, 2015

 

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 March 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 for the Period

III.           Interim Condensed Consolidated Statements of Other Comprehensive Income for the Period

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

MXN

=

Mexican pesos

HKD

=

Hong Kong dollars

PEN

=

Peruvian nuevo sol

CHF

=

Swiss franc

 

 

 

IFRS

=

International Financial Reporting Standards

IAS

=

International Accounting Standards

RAN

=

Compilation of Norms of the Chilean Superintendency of Banks

IFRIC

=

International Financial Reporting Interpretations Committee

SIC

=

Standards Interpretation Committee

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

INDEX

 

 

Page

Interim Condensed Consolidated Statement of Financial Position

3

Interim Condensed Consolidated Statements of Comprehensive Income

4

nterim Condensed Consolidated Statement of Changes in Equity

6

Interim Condensed Consolidated Statements of Cash Flows

7

1.

Corporate information:

8

2.

Legal provisions, basis of preparation and other information:

9

3.

New Accounting Pronouncements:

10

4.

Changes in Accounting Policies and Disclosures:

15

5.

Relevant Events:

16

6.

Segment Reporting:

17

7.

Cash and Cash Equivalents:

20

8.

Financial Assets Held-for-trading:

21

9.

Cash collateral on securities borrowed and reverse repurchase agreements:

22

10.

Derivative Instruments and Accounting Hedges:

24

11.

Loans and advances to Banks:

30

12.

Loans to Customers, net:

31

13.

Investment Securities:

37

14.

Investments in Other Companies:

39

15.

Intangible Assets:

41

16.

Property and equipment:

44

17.

Current Taxes and Deferred Taxes:

47

18.

Other Assets:

52

19.

Current accounts and Other Demand Deposits:

53

20.

Savings accounts and Time Deposits:

53

21.

Borrowings from Financial Institutions:

54

22.

Debt Issued:

55

23.

Other Financial Obligations:

59

24.

Provisions:

59

25.

Other Liabilities:

63

26.

Contingencies and Commitments:

64

27.

Equity:

70

28.

Interest Revenue and Expenses:

74

29.

Income and Expenses from Fees and Commissions:

76

30.

Net Financial Operating Income:

76

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 March 31, 2015 and December 31, 2014

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2015

 

December
2014

 

 

 

 

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

836,428

 

915,133

 

Transactions in the course of collection

 

7

 

558,183

 

400,081

 

Financial assets held-for-trading

 

8

 

513,743

 

548,471

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

30,992

 

27,661

 

Derivative instruments

 

10

 

959,203

 

832,193

 

Loans and advances to banks

 

11

 

1,471,506

 

1,155,365

 

Loans to customers, net

 

12

 

21,343,909

 

21,348,033

 

Financial assets available-for-sale

 

13

 

1,566,813

 

1,600,189

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

25,917

 

25,312

 

Intangible assets

 

15

 

26,815

 

26,593

 

Property and equipment

 

16

 

204,941

 

205,403

 

Current tax assets

 

17

 

3,931

 

3,468

 

Deferred tax assets

 

17

 

199,808

 

202,869

 

Other assets

 

18

 

414,363

 

355,057

 

TOTAL ASSETS

 

 

 

28,156,552

 

27,645,828

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

7,048,174

 

6,934,373

 

Transactions in the course of payment

 

7

 

308,261

 

96,945

 

Cash collateral on securities lent and repurchase agreements

 

9

 

249,784

 

249,482

 

Savings accounts and time deposits

 

20

 

9,736,875

 

9,721,246

 

Derivative instruments

 

10

 

980,639

 

859,752

 

Borrowings from financial institutions

 

21

 

1,193,195

 

1,098,716

 

Debt issued

 

22

 

5,305,301

 

5,057,956

 

Other financial obligations

 

23

 

165,620

 

186,573

 

Current tax liabilities

 

17

 

18,728

 

22,498

 

Deferred tax liabilities

 

17

 

37,686

 

35,029

 

Provisions

 

24

 

329,229

 

601,714

 

Other liabilities

 

25

 

254,497

 

246,388

 

TOTAL LIABILITIES

 

 

 

25,627,989

 

25,110,672

 

 

 

 

 

 

 

 

 

EQUITY

 

27

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

Capital

 

 

 

2,041,173

 

1,944,920

 

Reserves

 

 

 

390,640

 

263,258

 

Other comprehensive income

 

 

 

45,675

 

44,105

 

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,060

 

16,379

 

Income for the period

 

 

 

116,715

 

591,080

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(81,701

)

(324,588

)

Subtotal

 

 

 

2,528,562

 

2,535,154

 

Non-controlling interests

 

 

 

1

 

2

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

 

2,528,563

 

2,535,156

 

TOTAL LIABILITIES AND EQUITY

 

 

 

28,156,552

 

27,645,828

 

 

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

 

3



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE PERIOD

For the three-month ended March 31, 2015 and 2014

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

A, CONSOLIDATED STATEMENT OF INCOME

 

 

 

Notes

 

March
2015

 

March
2014

 

 

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Interest revenue

 

28

 

365,618

 

507,366

 

Interest expense

 

28

 

(101,895

)

(205,893

)

Net interest income

 

 

 

263,723

 

301,473

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

102,372

 

95,403

 

Expenses from fees and commissions

 

29

 

(30,271

)

(29,119

)

Net fees and commission income

 

 

 

72,101

 

66,284

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

22,005

 

11,895

 

Foreign exchange transactions, net

 

31

 

15,503

 

22,578

 

Other operating income

 

36

 

8,147

 

5,723

 

Total operating revenues

 

 

 

381,479

 

407,953

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(65,432

)

(76,354

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

316,047

 

331,599

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(93,557

)

(82,276

)

Administrative expenses

 

34

 

(68,389

)

(66,231

)

Depreciation and amortization

 

35

 

(7,386

)

(6,505

)

Impairment

 

35

 

 

(203

)

Other operating expenses

 

37

 

(9,686

)

(4,765

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(179,018

)

(159,980

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

137,029

 

171,619

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

691

 

207

 

Income before income tax

 

 

 

137,720

 

171,826

 

 

 

 

 

 

 

 

 

Income tax

 

17

 

(21,005

)

(21,075

)

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

116,715

 

150,751

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

116,715

 

150,750

 

Non-controlling interests

 

 

 

 

1

 

 

 

 

 

 

$

 

$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

27

 

1.23

 

1.59

 

Diluted net income per share

 

27

 

1.23

 

1.59

 

 

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 PERIOD

For the three-month ended March 31, 2015 and 2014

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2015

 

March
2014

 

 

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE YEAR

 

 

 

116,715

 

150,751

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses):

 

 

 

 

 

 

 

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

 

13

 

7,317

 

2,339

 

Gains and losses on derivatives held as cash flow hedges

 

10

 

(5,374

)

(20,383

)

Cumulative translation adjustment

 

 

 

 

39

 

Subtotal Other comprehensive income before income taxes

 

 

 

1,943

 

(18,005

)

 

 

 

 

 

 

 

 

Income tax

 

 

 

(373

)

3,609

 

 

 

 

 

 

 

 

 

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

 

 

 

1,570

 

(14,396

)

 

 

 

 

 

 

 

 

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

 

 

 

118,285

 

136,355

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

118,285

 

136,354

 

Non-controlling interest

 

 

 

 

1

 

 

 

 

 

 

$

 

$

 

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

 

 

 

 

 

 

 

Basic net income per share

 

 

 

1.25

 

1.44

 

Diluted net income per share

 

 

 

1.25

 

1.44

 

 

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

 

5



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the three-month ended March 31, 2015 and 2014

 (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

 

Cumulatives
translation
adjustement

 

Retained
earnings
from
previous
periods

 

Income for the
year

 

Provision for
minimun
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, 2013

 

 

 

1,849,351

 

32,125

 

181,511

 

29,372

 

(13,421

)

(23

)

16,379

 

513,602

 

(324,582

)

2,284,314

 

2

 

2,284,316

 

Capitalization of retained earnings

 

27

 

95,569

 

 

 

 

 

 

 

(95,569

)

 

 

 

 

Income retention (released) according to law

 

 

 

 

 

49,913

 

 

 

 

 

(49,913

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(368,120

)

324,582

 

(43,538

)

(1

)

(43,539

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

39

 

 

 

 

39

 

 

39

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(16,306

)

 

 

 

 

(16,306

)

 

(16,306

)

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

 

 

 

 

 

 

1,871

 

 

 

 

 

 

1,871

 

 

1,871

 

Income for the period 2014

 

 

 

 

 

 

 

 

 

 

150,750

 

 

150,750

 

1

 

150,751

 

Provision for mínimum dividends

 

27

 

 

 

 

 

 

 

 

 

(84,883

)

(84,883

)

 

(84,883

)

Balances as of March 31, 2014

 

 

 

1,944,920

 

32,125

 

231,424

 

31,243

 

(29,727

)

16

 

16,379

 

150,750

 

(84,883

)

2,292,247

 

2

 

2,292,249

 

Defined benefit plans adjustment

 

 

 

 

(296

)

 

 

 

 

 

 

 

(296

)

 

 

(296

)

Equity adjustment associates

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

5

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

41

 

 

 

 

41

 

 

41

 

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

39,813

 

 

 

 

 

39,813

 

 

39,813

 

Valuation adjustment on available-for-sale instruments, net

 

 

 

 

 

 

2,719

 

 

 

 

 

 

2,719

 

 

2,719

 

Income for the period 2014

 

 

 

 

 

 

 

 

 

 

 

 

440,330

 

 

440,330

 

 

440,330

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

(239,705

)

(239,705

)

 

(239,705

)

Balances as of December 31, 2014

 

 

 

1,944,920

 

31,834

 

231,424

 

33,962

 

10,086

 

57

 

16,379

 

591,080

 

(324,588

)

2,535,154

 

2

 

2,535,156

 

Capitalization of retained earnings

 

27

 

96,253

 

 

 

 

 

 

 

(96,253

)

 

 

 

 

Retention (released) earnings

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

(4,165

)

 

 

 

 

(4,165

)

 

(4,165

)

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

 

 

 

 

 

 

5,735

 

 

 

 

 

 

5,735

 

 

5,735

 

Income for the period 2015

 

 

 

 

 

 

 

 

 

 

116,715

 

 

116,715

 

 

116,715

 

Equity adjustment investment in other companies

 

 

 

 

(1

)

 

 

 

 

(319

)

 

 

(320

)

 

(320

)

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(81,701

)

(81,701

)

 

(81,701

)

Balances As of March 31, 2015

 

 

 

2,041,173

 

31,833

 

358,807

 

39,697

 

5,921

 

57

 

16,060

 

116,715

 

(81,701

)

2,528,562

 

1

 

2,528,563

 

 

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

 

6



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three-month ended March 31, 2015 and 2014

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

March
2015

 

March
2014

 

 

 

 

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

116,715

 

150,751

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

7,386

 

6,505

 

Impairment of intangible assets and property and equipment

 

35

 

 

203

 

Provision for loan losses

 

32

 

76,781

 

84,446

 

Provision of contingent loans

 

32

 

1,120

 

1,831

 

Fair value adjustment of financial assets held-for-trading

 

 

 

156

 

84

 

Income attributable to investments in other companies

 

14

 

(677

)

(207

)

Income from sales of assets received in lieu of payment

 

36

 

(764

)

(856

)

Net gain on sales of property and equipment

 

36-37

 

(28

)

(37

)

(Increase) decrease in other assets and liabilities

 

 

 

(95,057

)

(88,796

)

Charge-offs of assets received in lieu of payment

 

37

 

437

 

333

 

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

 

 

 

1,226

 

381

 

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

 

 

 

(211,654

)

(154,459

)

Net changes in interest and fee accruals

 

 

 

116,786

 

19,441

 

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

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

 

 

 

(316,477

)

(494,939

)

(Increase) decrease in loans to customers

 

 

 

(135,222

)

(73,988

)

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

 

 

 

26,137

 

(122,348

)

(Increase) decrease in deferred taxes, net

 

17

 

4,237

 

(2,393

)

(Increase) decrease in current account and other demand deposits

 

 

 

114,755

 

611,675

 

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

 

 

 

5,094

 

124,615

 

(Increase) decrease in savings accounts and time deposits

 

 

 

35,566

 

(428,102

)

Proceeds from sale of assets received in lieu of payment

 

 

 

1,311

 

1,450

 

Total cash flows from operating activities

 

 

 

(252,172

)

(364,410

)

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

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

 

 

 

198,129

 

415,789

 

Purchases of property and equipment

 

16

 

(4,658

)

(4,587

)

Proceeds from sales of property and equipment

 

 

 

40

 

40

 

Purchases of intangible assets

 

15

 

(2,405

)

(821

)

Investments in other companies

 

14

 

 

 

Dividends received from investments in other companies

 

14

 

(72

)

 

Total cash flows from investing activities

 

 

 

191,034

 

410,421

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Proceeds of mortgage finance bonds

 

 

 

 

 

Repayment of mortgage finance bonds

 

 

 

(4,451

)

(4,219

)

Proceeds from bond issuances

 

22

 

480,406

 

555,108

 

Redemption of bond issuances

 

 

 

(97,292

)

(124,865

)

Proceeds from subscription and payment of shares

 

 

 

 

 

Dividends paid

 

27

 

(367,444

)

(368,120

)

(Increase) decrease in borrowings from financial institutions

 

 

 

(3,856

)

(97,911

)

(Increase) decrease in other financial obligations

 

 

 

(20,296

)

(11,170

)

(Increase) decrease in borrowings from Central Bank of Chile

 

 

 

 

 

Borrowings from Central Bank of Chile (long-term)

 

 

 

20

 

7

 

Payment of borrowings from Central Bank of Chile (long-term)

 

 

 

(21

)

(8

)

Long-term foreign borrowings

 

 

 

899,293

 

110,627

 

Payment of long-term foreign borrowings

 

 

 

(801,065

)

(408,355

)

Proceeds from other long-term borrowings

 

 

 

13,705

 

6,373

 

Payment of other long-term borrowings

 

 

 

(14,470

)

(8,491

)

Total cash flows from financing activities

 

 

 

84,529

 

(351,024

)

TOTAL NET POSITIVE CASH FLOWS FOR THE PERIOD

 

 

 

23,391

 

(305,013

)

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

11,816

 

15,375

 

Cash and cash equivalents at beginning of year

 

 

 

1,825,578

 

1,538,618

 

Cash and cash equivalents at end of period

 

7

 

1,860,785

 

1,248,980

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

Interest received

 

 

 

434,556

 

434,806

 

Interest paid

 

 

 

(54,047

)

(113,892

)

 

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

 

7



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

1.                           Corporate information:

 

Banco de Chile is authorized to operate like a commercial bank since March 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, which is also registered at the London Stock Exchange — Banco de Chile additionally follows the regulations published by the United States Securities and Exchange Commission (“SEC”).

 

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

 

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

 

The Interim Condensed Consolidated Financial Statements of Banco de Chile, for the period ended March 31, 2015 were approved for issuance in accordance with the directors on April 23, 2015.

 

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

 

(a)                       Legal provisions:

 

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

 

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

 

8



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                         Basis of preparation:

 

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

 

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

 

 

 

 

 

 

 

 

 

Interest Owned

 

 

 

 

 

 

 

 

 

Direct

 

Indirect

 

Total

 

 

 

 

 

 

 

Functional

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

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

 

99.00

 

0.99

 

1.00

 

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

 

 

(c)                        Use of estimates and judgment:

 

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

 

1.           Goodwill valuation (Note No. 15);

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

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

4.           Provisions (Note No. 24);

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

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

7.           Impairment of other financial assets (Note No. 35);

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

 

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

 

During the period of March 31, 2015, there have not been significant changes in the estimates.

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

Due to the nature of its business, the Bank and its subsidiaries’ activities do not have a cyclical or seasonal character. Accordingly, no specific details have been included on the notes to this Interim Condensed Consolidated Financial Statements with the information regarding the period of three-month ended March 31, 2015.

 

(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.

 

(f)                          Reclassifications:

 

There have not been significant reclassifications at the end of this period 2015.

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                          New Accounting Pronouncements:

 

The following is a summary of new standards, interpretations and improvements to the International Financial Reporting Standards issued by the International Accounting Standards Board (IASB) that it is not effective as of March 31, 2015:

 

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.

 

Classification and measurement

 

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 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. The new model also results in a single impairment model being applied to all financial instruments, removing a source of complexity associated with previous accounting requirements.

 

Impairment

 

The IASB has introduced a new impairment model that will require a timely recognition of expected credit losses.

 

Hedge Accounting

 

IFRS 9 introduces a new model for hedge accounting with enhanced disclosures about risk management activity. The new model represents 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.

 

Entity’s Own Credit Risk

 

IFRS 9 removes the volatility in profit or loss originated by changes in the credit risk of designated liabilities at fair value. This change means that the change in the fair value that corresponds to credit risk will be registered in other comprehensive income. IFRS 9 permits early application of this improvement, before any other requirement of IFRS 9.

 

Adoption date mandatory 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.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 11 — Joint Arrangements

 

In May of 2014 the IASB modified IFRS 11, providing guides about the accounting of acquisitions of participations in joint operations, whose activity constitute a business. This standard requires the acquirer of a participation in a joint operation, whose activities constitute a business, to apply all the principles on accounting for business combinations of the IFRS 3.

 

The effective date is beginning on January 1, 2016 and its early application is permitted.

 

Banco de Chile and its subsidiaries are assessing the impact of this rule in its consolidated financial statements.

 

IAS 16 — Property, plant and equipment and IAS 38 — Intangible assets

 

In May of 2014 the IASB modified IAS 16 and 38 with purpose of clarifying accepted methods of depreciation and amortization.

 

The amendment of IAS 16 prohibits property, plant and equipment, depreciation based on ordinary income.

 

The amendment of IAS 38 introduces the presumption that ordinary income is not an appropriate base for the amortization of intangible assets.  This presumption only is refuted in two circumstances:  (a) intangible asset is expressed like a unit of ordinary income; and (b) ordinary income and consumption of intangible assets are highly correlated.

 

The effective date is beginning on January 1, 2016 and its early application is permitted.

 

This modification does not impact the consolidated financial statements of Banco de Chile and its subsidiaries, because it is not used as a basis of depreciation and amortization.

 

IFRS 15 — Revenue from Contracts with Customers

 

IFRS 15 was issued in May 2014. The objective is to establish the principles that an entity shall apply to report useful information to users of financial statements about the nature, amount, timing and uncertainty of revenue and cash flows arising from a contract with a customer.

 

IFRS 15 replaces the following standards and interpretations: IAS 18 Revenue, IAS 11 Construction contracts, IFRIC 13 Customer loyalty programmes, IFRIC 15 Agreements for the construction of real estate, IFRIC 18 Transfers of assets from customers and SIC 31 Revenue — Barter transactions involving advertising services.

 

The new model will be applied to all contracts with customers except those contracts are within the scope of another standard.

 

Application of the standard is mandatory for annual reporting periods starting from January 1, 2017 onward, early application is permitted.

 

Banco de Chile and its subsidiaries are assessing the impact of this rule on its consolidated financial statements.

 

12



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 27 — Consolidated and Separated Financial Statements

 

In August 2014, the IASB published the amendment that will allow entities to use the equity method to account for investments in subsidiaries, joint ventures and associates in their separate financial statements.

 

The effective date is beginning on January 1, 2016 and its early application is permitted.

 

This amendment does not impact the consolidated 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.

 

The effective date is beginning on January 1, 2016 and its early application is permitted.

 

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

 

Annual improvements IFRS

 

In September 2014, the IASB issued Annual improvements to IFRS: 2012 — 2014 Cycle, which include changes to the following standards.

 

·                  IFRS 5 Non-current assets held for sale and discontinued operations.

 

Add specific guidelines in cases in which an entity reclassifies an asset from held for sale to held for distribution, or viceversa and cases in which assets held for distribution are accounting like discontinued operations. The effective date is beginning on January 1, 2016 and its early application is permitted.

 

Banco de Chile and its subsidiaries do not register non-current assets held for sale and discontinued operations. Therefore, this modification does not impact the consolidated financial statements of Banco de Chile and its subsidiaries.

 

·                  IFRS 7 Financial Instruments: Disclosures.

 

Add guidelines to clarify if a service contract corresponds to a continuing involvement in an asset transfer with the purpose to determine the required disclosures. The effective date is beginning on January 1, 2016 and its early application is permitted.

 

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

 

13



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

Annual improvements IFRS, continued:

 

·                  IAS 19 Employee Benefits. Discount rate: topic of the regional market.

 

Clarifies that corporate bonds with high quality credit used in the estimation of the discount rate for post-employment benefits must be denominated in the same currency as the benefit paid. The effective date is beginning on January 1, 2016 and its early application is permitted.

 

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

 

·                  IAS 34 Interim Financial Reporting

 

Clarifies the meaning of disclose information “in some other part of interim financial information” and the need for a cross-reference. The effective date is beginning on January 1, 2016 and its early application is permitted.

 

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

 

·                  IFRS 10 Consolidated Financial Statements, IFRS 12 Disclosure of Interest in Other Entities and IAS 28 Investments in Associates and Join Ventures.

 

In December 2014, the IASB has modified IFRS 10, IFRS 12 and IAS 28 related with the application of the exceptions in the consolidation in investment entities.

 

The amendments clarify the requirement for the accounting of investment entities. In addition, these amendments in certain circumstances reduce the cost in the application of these standards.

 

The effective date is mandatory on January 1, 2016 and its early application is permitted.

 

Banco de Chile and its subsidiaries are assessing the impact of this rule in its consolidated financial statements.

 

·                  IAS 1 Presentation of Financial Statements.

 

In December, 2014, the IASB published “Disclosure Initiative (Amendments to IAS 1)”. The amendments aim at clarifying IAS 1 to improve the presentation and disclosure of information in the financial reports.

 

These amendments answer requests about presentation and disclosure and have been designed with the finality to allow the entities to apply their professional opinion to determine what information must be disclosed in the financial statements.

 

They are effective for annual periods beginning on or after 1 January 2016, with earlier application being permitted.

 

Banco de Chile and its subsidiaries are assessing the impact of this rule in its consolidated financial statements.

 

14



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

4.                           Changes in Accounting policies and Disclosures:

 

During the period ended March 31, 2015, there have been no accounting changes that may significantly affect these interim consolidated financial statements.

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events:

 

a)                           On January 9, 2015 through Resolución Exenta No. 7 the Superintendency of Securities and Insurance approved the reform to the by-laws of Banchile Securitizadora S.A. related to a capital increase of Ch$240,000,000 by means of the issuance of 1,550 shares, as agreed in the forth Extraordinary Shareholders Meeting of the company held on December 1, 2014. The capital increase was carried out on January 20, 2015.

 

b)                           On January 26, 2015 the board of Banchile Administradora General de Fondos SA accepted the resignation of the director of the company Mr. Jorge Tagle Ovalle.

 

It was also agreed to appoint new director of the company, from the day January 26, 2015 until the next Annual Meeting, Don Eduardo Ebensperger Orrego.

 

c)                            On January 29, 2015 and Ordinary Meeting No. BCH 2,811 the Board of Banco de Chile agreed to call an Ordinary Shareholders for the day March 26, 2015 for the purpose of proposing, among other things, the distribution Dividend No. 203 on $ 3.42915880220, to each of the 94,655,367,544 shares “Banco de Chile”, payable out of distributable net income for the year ended December 31, 2014, corresponding to 70% of such profits.

 

The Board also agreed to call an Extraordinary Shareholders for the same date in order to propose among other matters the capitalization of 30% of the distributable net profit of the Bank for the year 2014, by issuing bonus shares without nominal value, determined at a value of $ 65.31 per share “Banco de Chile”, distributed among the shareholders at the rate of 0.02250251855 shares for each share “Banco de Chile” and adopt the necessary arrangements subject to the exercise of the options provided Article 31 of Law No. 19,396.

 

d)                           On March 23, 2015 the subsidiary Banchile Securitizadora S.A. informed that in ordinary meeting held on March 23, 2015 the Board of Directors accepted the resignation of the Director José Vial Cruz.

 

e)                            On March 24, 2015 the subsidiary Banchile Securitizadora S.A. informed as an Essential Information that in the Tenth Ordinary Shareholders meeting proceeded to the total renovation of the Board of Directors of the society.

 

According to established in seventh and eighth articles of the bylaws, were elected as Directors for a period of three years, the following persons: Pablo Granifo Lavín, Arturo Tagle Quiroz, Eduardo Ebensperger Orrego, Alain Rochette García y José Miguel Quintana Malfanti.

 

f)                            On March 30, 2015 it was reported that the Central Bank of Chile has informed the Bank of Chile that the Council of the Institution, Special Session No. 1894E on the same day, considering the resolutions adopted by the Shareholders Banco de Chile, held dated March 26, 2015, regarding the distribution of dividends and capital increase by issuing bonus shares by the share of 30% of profits for the year ended December 31 2014, decided to opt for the entire surplus that apply, including the part proportional to the agreed cap utility, will be paid in cash, in accordance with the provisions of subparagraph b) of Article 31 of Law 19,396, on modification of the payment of the subordinated obligation, and other applicable standards.

 

16



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting:

 

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

 

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

 

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

 

Treasury and money market operations:

 

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

 

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

 

Subsidiaries:                 Corresponds to companies and corporations controlled by the Bank, where income is obtained individually by the respective subsidiary. The companies that comprise this segment are:

 

Entity

 

· Banchile Administradora General de Fondos S.A.

· Banchile Asesoría Financiera S.A.

· Banchile Corredores de Seguros Ltda.

· Banchile Corredores de Bolsa S.A.

· Banchile Securitizadora S.A.

· Banchile Trade Services Limited

· Socofin S.A.

· Promarket S.A.

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

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

 

·                                The net interest margin of loans and deposits is obtained aggregating the net financial margins of each individual operation of credit and uptake made by the bank. For these purposes is considered the volume of each operation and its contribution margin, stemming from the difference between the effective customer rate and the related Bank’s fund transfer price in terms of maturity and currency.

 

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

 

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

 

The Bank did not enter into transactions with a particular customer or third parties that exceed 10% or more of its total income during the three-month period ended March 31, 2015 and 2014.

 

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

 

18



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

The following table presents the income by segment for the periods ended March 2015 and 2014 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

March

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

190,270

 

204,863

 

70,521

 

93,418

 

3,857

 

5,071

 

(1,395

)

(2,660

)

263,253

 

300,692

 

470

 

781

 

263,723

 

301,473

 

Net fees and commissions income (loss)

 

34,954

 

32,905

 

11,341

 

9,324

 

(451

)

(548

)

30,421

 

28,038

 

76,265

 

69,719

 

(4,164

)

(3,435

)

72,101

 

66,284

 

Other operating income

 

6,835

 

6,752

 

13,989

 

16,427

 

19,366

 

8,911

 

6,615

 

9,523

 

46,805

 

41,613

 

(1,150

)

(1,417

)

45,655

 

40,196

 

Total operating revenue

 

232,059

 

244,520

 

95,851

 

119,169

 

22,772

 

13,434

 

35,641

 

34,901

 

386,323

 

412,024

 

(4,844

)

(4,071

)

381,479

 

407,953

 

Provisions for loan losses

 

(60,526

)

(60,797

)

(5,006

)

(15,683

)

 

 

100

 

126

 

(65,432

)

(76,354

)

 

 

(65,432

)

(76,354

)

Depreciation and amortization

 

(5,275

)

(4,708

)

(1,311

)

(1,184

)

(160

)

(125

)

(640

)

(488

)

(7,386

)

(6,505

)

 

 

(7,386

)

(6,505

)

Other operating expenses

 

(112,553

)

(102,221

)

(37,080

)

(30,735

)

(1,778

)

(1,158

)

(25,065

)

(23,432

)

(176,476

)

(157,546

)

4,844

 

4,071

 

(171,632

)

(153,475

)

Income attributable to associates

 

635

 

176

 

50

 

16

 

 

5

 

6

 

10

 

691

 

207

 

 

 

691

 

207

 

Income before income taxes

 

54,340

 

76,970

 

52,504

 

71,583

 

20,834

 

12,156

 

10,042

 

11,117

 

137,720

 

171,826

 

 

 

137,720

 

171,826

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,005

)

(21,075

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116,715

 

150,751

 

 

The following table presents assets and liabilities of the period ended March 31, 2015 and December 31, 2014 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

12,863,858

 

11,789,339

 

10,974,823

 

10,307,291

 

3,780,198

 

4,981,302

 

559,704

 

538,445

 

28,178,583

 

27,616,377

 

(255,770

)

(1176,886

)

27,952,813

 

27,439,491

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

203,739

 

206,337

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,156,552

 

27,645,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

8,436,917

 

8,419,469

 

9,694,720

 

9,664,423

 

7,209,819

 

6,754,592

 

455,889

 

391,547

 

25,797,345

 

25,230,031

 

(255,770

)

(176,886

)

25,571,575

 

25,053,145

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,414

 

57,527

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,627,989

 

25,110,672

 

 

19



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

7.                           Cash and Cash Equivalents:

 

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

 

 

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash

 

454,523

 

476,429

 

Current account with the Chilean Central Bank(*)

 

215,066

 

147,215

 

Deposits in other domestic banks

 

10,960

 

12,778

 

Deposits abroad

 

155,879

 

278,711

 

Subtotal - Cash and due from banks

 

836,428

 

915,133

 

 

 

 

 

 

 

Net transactions in the course of collection

 

249,922

 

303,136

 

Highly liquid financial instruments

 

749,419

 

590,417

 

Repurchase agreements

 

25,016

 

16,892

 

Total cash and cash equivalents

 

1,860,785

 

1,825,578

 

 


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

 

(b)                       Transactions in the course of collection:

 

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

 

 

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

164.090

 

290,866

 

Funds receivable

 

394,093

 

109,215

 

Subtotal transactions in the course of collection

 

558,183

 

400,081

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(308,261

)

(96,945

)

Subtotal transactions in the course of payment

 

(308,261

)

(96,945

)

Net transactions in the course of collection

 

249,922

 

303,136

 

 

20



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

8.                           Financial Assets Held-for-trading:

 

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

 

 

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

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

 

 

 

 

 

Central Bank bonds

 

220

 

13,906

 

Central Bank promissory notes

 

2,998

 

2,996

 

Other instruments issued by the Chilean Government and Central Bank

 

5,159

 

71,968

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

Promissory notes from deposits in domestic banks

 

 

 

Mortgage bonds from domestic banks

 

7

 

9

 

Bonds from domestic banks

 

3,236

 

3,197

 

Deposits in domestic banks

 

222,294

 

199,665

 

Bonds issued in Chile

 

1,148

 

1,351

 

Other instruments issued in Chile

 

1,566

 

366

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

Other instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

277,115

 

255,013

 

Funds managed by thirds

 

 

 

Total

 

513,743

 

548,471

 

 

“Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to MCh$211,718 As of March 31, 2015 (MCh$194,074 as of December 31, 2014).

 

Agreements to repurchase have an average expiration of 12 days as of period-end (13 days in December 2014).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of MCh$30,191 As of March 31, 2015 (MCh$32,956 as of December 31, 2014), which are presented as a reduction of the liability line item “Debt issued”.

 

21



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)                        The Bank provides financing to its customers through “Receivables from Repurchase Agreements and Security Borrowing”, in which the financial instrument serves as collateral. As of March 31, 2015 and December 31, 2014, the Bank has the following receivables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up to
12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to 5
years

 

Over 5 years

 

Total

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

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

 

 

820

 

 

 

 

 

 

 

 

 

 

 

 

820

 

Central Bank promissory notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

18,021

 

11,043

 

12,181

 

6,291

 

790

 

9,507

 

 

 

 

 

 

 

30,992

 

26,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

18,021

 

11,863

 

12,181

 

6,291

 

790

 

9,507

 

 

 

 

 

 

 

30,992

 

27,661

 

 

Securities received:

 

The Bank has received securities that it is allowed to sell or repledge in the absence of default by the owner. As of March 31, 2015 the Bank and its subsidiaries held securities on resell agreements with a fair value of Ch$29,741 million (Ch$27,549 million as of December, 2014).

 

22



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                       The Bank obtains financing by selling financial instruments and committing to purchase them at future dates, plus interest at a prefixed rate.  As of March 31, 2015 and December 31, 2014, the Bank has the following payables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up to
12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to 5
years

 

Over 5 years

 

Total

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

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

 

16,363

 

25,643

 

 

 

 

 

 

 

 

 

 

 

16,363

 

25,643

 

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

 

 

3,152

 

 

 

 

 

 

 

 

 

 

 

 

3,152

 

Deposits in domestic banks

 

194,176

 

220,528

 

131

 

159

 

39,114

 

 

 

 

 

 

 

 

233,421

 

220,687

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

210,539

 

249,323

 

131

 

159

 

39,114

 

 

 

 

 

 

 

 

249,784

 

249,482

 

 

Securities given:

 

The carrying amount of securities lent and of “Payables from Repurchase Agreements and Security Lending” at March 31, 2015 is Ch$247,851 million (Ch$252,465 million in 2014). The counterparty is allowed to sell or repledge those securities in the absence of default by the Bank.

 

23



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges:

 

(a)                       As of March 31, 2015 and 2014, the Bank’s portfolio of derivative instruments is detailed as follows:

 

 

 

Notional amount of contract with final expiration date in

 

Fair value

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up to 12
months

 

Over 1 year and up to 3
years

 

Over 3 year and up to 5
years

 

Over 5 years

 

Asset

 

Liability

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

15,562

 

15,565

 

 

11,734

 

21,308

 

21,312

 

 

 

7,138

 

8,730

 

Interest rate swap

 

6,253

 

 

 

 

10,755

 

16,486

 

23,201

 

22,488

 

63,717

 

59,942

 

47,303

 

47,669

 

39

 

101

 

12,247

 

11,174

 

Total derivatives held for hedging purposes

 

6,253

 

 

 

 

10,755

 

16,486

 

38,763

 

38,053

 

63,717

 

71,676

 

68,611

 

68,981

 

39

 

101

 

19,385

 

19,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

 

 

 

 

236,679

 

137,134

 

337,929

 

437,575

 

440,072

 

411,283

 

208,136

 

237,038

 

123,653

 

78,703

 

17,295

 

17,596

 

Total Derivatives held as cash flow hedges

 

 

 

 

 

236,679

 

137,134

 

337,929

 

437,575

 

440,072

 

411,283

 

208,136

 

237,038

 

123,653

 

78,703

 

17,295

 

17,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

4,574,287

 

4,813,454

 

3,233,764

 

4,114,955

 

7,735,875

 

6,702,632

 

517,058

 

589,179

 

38,654

 

38,389

 

7

 

1,802

 

166,013

 

140,676

 

170,555

 

128,117

 

Interest rate swap

 

1,203,241

 

1,330,696

 

1,847,190

 

1,395,103

 

7,396,995

 

6,728,804

 

7,796,456

 

7,376,807

 

4,238,745

 

4,249,358

 

4,095,029

 

3,809,968

 

229,135

 

210,900

 

214,764

 

206,161

 

Cross currency swap

 

90,898

 

109,701

 

238,116

 

260,261

 

1,614,418

 

1,229,651

 

1,942,560

 

2,003,936

 

1,314,220

 

1,174,052

 

2,058,239

 

2,039,353

 

437,229

 

398,943

 

555,994

 

485,363

 

Call currency options

 

30,828

 

41,715

 

57,672

 

47,586

 

77,744

 

69,218

 

610

 

182

 

 

 

 

 

2,447

 

2,583

 

2,405

 

2,249

 

Put currency options

 

17,884

 

34,116

 

32,127

 

42,051

 

43,397

 

40,897

 

610

 

182

 

 

 

 

 

687

 

287

 

241

 

362

 

Total derivatives of negotiation

 

5,917,138

 

6,329,682

 

5,408,869

 

5,859,956

 

16,868,429

 

14,771,202

 

10,257,294

 

9,970,286

 

5,591,619

 

5,461,799

 

6,153,275

 

5,851,123

 

835,511

 

753,389

 

943,959

 

822,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

5,923,391

 

6,329,682

 

5,408,869

 

5,859,956

 

17,115,863

 

14,924,822

 

10,633,986

 

10,445,914

 

6,095,408

 

5,944,758

 

6,430,022

 

6,157,142

 

959,203

 

832,193

 

980,639

 

859,752

 

 

24



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(b)                       Fair value Hedges:

 

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

 

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of March 31, 2015 and December 31, 2014:

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Hedged element

 

 

 

 

 

Commercial loans

 

36,870

 

48,611

 

Corporate bonds

 

151,229

 

146,585

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

36,870

 

48,611

 

Interest rate swap

 

151,229

 

146,585

 

 

(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, bonds issued abroad, Hong Kong dollars, Peruvian nuevo sol, Swiss franc and Japanese yens. 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 financial statements.

 

25



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

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

 

 

 

As of March 31, 2015

 

 

 

Up to1
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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds HKD

 

(1,824

)

(1,490

)

(6,502

)

(19,686

)

(68,770

)

(277,457

)

(375,729

)

Corporate bonds PEN

 

(309

)

 

(311

)

(16,385

)

 

 

(17,005

)

Corporate bonds CHF

 

(224

)

(2,019

)

(101,298

)

(236,379

)

(359,848

)

 

(699,768

)

Obligation USD

 

(514

)

(98

)

(160,869

)

(63,511

)

 

 

(224,992

)

Corporate bonds JPY

 

 

(357

)

(914

)

(59,954

)

(67,970

)

(26,770

)

(155,965

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap HKD

 

1,824

 

1,490

 

6,502

 

19,686

 

68,770

 

277,457

 

375,729

 

Cross currency swap PEN

 

309

 

 

311

 

16,385

 

 

 

17,005

 

Cross currency swap CHF

 

224

 

2,019

 

101,298

 

236,379

 

359,848

 

 

699,768

 

Cross currency swap USD

 

514

 

98

 

160,869

 

63,511

 

 

 

224,992

 

Cross currency swap JPY

 

 

357

 

914

 

59,954

 

67,970

 

26,770

 

155,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

26



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

 

 

As of December 31, 2014

 

 

 

Up to1
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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond HKD

 

 

 

(9,508

)

(19,070

)

(66,617

)

(268,771

)

(363,966

)

Corporate Bond PEN

 

 

 

(622

)

(16,442

)

 

 

(17,064

)

Corporate Bond CHF

 

(219

)

(1,135

)

(5,413

)

(317,811

)

(344,146

)

 

(668,724

)

Obligation USD

 

(498

)

(95

)

(156,333

)

(61,751

)

 

 

(218,677

)

Corporate Bond JPY

 

 

(271

)

(968

)

(58,445

)

(41,062

)

(51,563

)

(152,309

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

 

 

9,508

 

19,070

 

66,617

 

268,771

 

363,966

 

Cross Currency Swap PEN

 

 

 

622

 

16,442

 

 

 

17,064

 

Cross Currency Swap CHF

 

219

 

1,135

 

5,413

 

317,811

 

344,146

 

 

668,724

 

Cross Currency Swap USD

 

498

 

95

 

156,333

 

61,751

 

 

 

218,677

 

Cross Currency Swap JPY

 

 

271

 

968

 

58,445

 

41,062

 

51,563

 

152,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow

 

 

 

 

 

 

 

 

 

27



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:

 

 

 

As of March 31, 2015

 

 

 

Up to1
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$

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows CLF

 

3,707

 

6,007

 

261,613

 

387,367

 

469,774

 

254,468

 

1,382,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap HKD

 

(1,543

)

(572

)

(5,157

)

(14,576

)

(59,178

)

(224,193

)

(305,219

)

Cross currency swap PEN

 

(237

)

 

(238

)

(15,975

)

 

 

(16,450

)

Cross currency swap JPY

 

 

(1,234

)

(3,220

)

(69,038

)

(76,917

)

(30,275

)

(180,684

)

Cross currency swap USD

 

(1,927

)

(397

)

(139,446

)

(58,935

)

 

 

(200,705

)

Cross currency swap CHF

 

 

(3,804

)

(113,552

)

(228,843

)

(333,679

)

 

(679,878

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2014

 

 

 

Up to1
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$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge ítem

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow in CLF

 

2,892

 

490,949

 

3,230

 

165,707

 

442,808

 

283,714

 

1,389,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

 

(14,578

)

 

(7,273

)

(59,188

)

(224,232

)

(305,271

)

Cross Currency Swap PEN

 

 

(15,978

)

 

(475

)

 

 

(16,453

)

Cross Currency Swap JPY

 

 

(69,059

)

(976

)

(3,471

)

(48,703

)

(59,482

)

(181,691

)

Cross Currency Swap USD

 

 

(58,945

)

 

(141,795

)

 

 

(200,740

)

Cross Currency Swap CHF

 

(2,892

)

(332,389

)

(2,254

)

(12,693

)

(334,917

)

 

(685,145

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow

 

 

 

 

 

 

 

 

 

28



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(c)                        Cash flow Hedges, continued:

 

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

 

(c.3)             Unrealized gain of fair value adjustment for the period 2015 was Ch$5,374 million (Ch$20,383 charge to equity as of March 31, 2014) generated from hedging instruments, which has been recorded in equity. The accumulated net effect for deferred taxes as of March 31, 2015 was a charge to equity of Ch$4,165 million (Ch$16,306 charge to equity as of March 31, 2014).

 

The accumulated amount for this concept (net of deferred taxes) as of March 31, 2015 correspond to a credit to equity amounted Ch$5,921 million (credit to equity of Ch$10,086 million as of December 31, 2014).

 

(c.4)             The net effect in income of derivatives cash flow hedges amount to Ch$46,838 millions in 2015 (Ch$26,496 credit to equity as of March 31, 2014).

 

(c.5)              As of March 31, 2015 and 2014, it not exist inefficiency in cash flow hedge, because both, hedge item and hedge instruments are mirror one of other, it means that all variation of value attributable to rate and revaluation components are netted totally.

 

(c.6)              As of March 31, 2015 and 2014, the Bank has not hedges of net investments in foreign business.

 

29



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.                    Loans and advances to Banks:

 

(a)                       Amounts are detailed as follows:

 

 

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans

 

140,000

 

170,014

 

Provisions for loans to domestic banks

 

(60

)

(61

)

Subtotal

 

139,940

 

169,953

 

Foreign Banks

 

 

 

 

 

Loans to foreign banks

 

283,644

 

216,632

 

Chilean exports trade loans

 

77,346

 

93,366

 

Credits with third countries

 

120,881

 

125,061

 

Provisions for loans to foreign banks

 

(868

)

(755

)

Subtotal

 

481,003

 

434,304

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

850,000

 

550,000

 

Other Central Bank credits

 

563

 

1,108

 

Subtotal

 

850,563

 

551,108

 

Total

 

1,471,506

 

1,155,365

 

 

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

 

 

 

Bank’s Location

 

 

 

 

 

Chile

 

Abroad

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

Detail

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

36

 

1,256

 

1,292

 

Charge-offs

 

 

 

 

Provisions established

 

 

 

 

Provisions released

 

(19

)

(569

)

(588

)

Balance as of March 31, 2014

 

17

 

687

 

704

 

Charge-offs

 

 

 

 

Provisions established

 

44

 

68

 

112

 

Provisions released

 

 

 

 

Balance as of December 31, 2014

 

61

 

755

 

816

 

Charge-offs

 

 

 

 

Provisions established

 

 

113

 

113

 

Provisions released

 

(1

)

 

(1

)

Balance As of March 31, 2015

 

60

 

868

 

928

 

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net:

 

(a.i)                  Loans to Customers:

 

As of March 31, 2015 and December 31, 2014, the composition of the portfolio of loans is the following:

 

 

 

As of March 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

 

9,158,442

 

76,315

 

312,870

 

9,547,627

 

(110,737

)

(88,539

)

(199,276

)

9,348,351

 

Foreign trade loans

 

1,165,885

 

67,615

 

64,525

 

1,298,025

 

(79,549

)

(1,952

)

(81,501

)

1,216,524

 

Current account debtors

 

259,008

 

2,833

 

3,521

 

265,362

 

(3,441

)

(4,183

)

(7,624

)

257,738

 

Factoring transactions

 

446,511

 

1,179

 

892

 

448,582

 

(8,515

)

(1,377

)

(9,892

)

438,690

 

Commercial lease transactions (1)

 

1,322,459

 

18,743

 

32,745

 

1,373,947

 

(6,823

)

(11,814

)

(18,637

)

1,355,310

 

Other loans and accounts receivable

 

44,079

 

335

 

7,496

 

51,910

 

(2,304

)

(3,417

)

(5,721

)

46,189

 

Subtotal

 

12,396,384

 

167,020

 

422,049

 

12,985,453

 

(211,369

)

(111,282

)

(322,651

)

12,662,802

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

60,399

 

 

4,661

 

65,060

 

 

(46

)

(46

)

65,014

 

Transferable mortgage loans

 

96,182

 

 

2,275

 

98,457

 

 

(63

)

(63

)

98,394

 

Other residential real estate mortgage loans

 

5,258,293

 

 

95,469

 

5,353,762

 

 

(26,015

)

(26,015

)

5,327,747

 

Credits from ANAP

 

20

 

 

 

20

 

 

 

 

20

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

6,750

 

 

282

 

7,032

 

 

(109

)

(109

)

6,923

 

Subtotal

 

5,421,644

 

 

102,687

 

5,524,331

 

 

(26,233

)

(26,233

)

5,498,098

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

1,999,148

 

 

196,690

 

2,195,838

 

 

(147,520

)

(147,520

)

2,048,318

 

Current account debtors

 

266,472

 

 

7,271

 

273,743

 

 

(7,847

)

(7,847

)

265,896

 

Credit card debtors

 

874,852

 

 

27,934

 

902,786

 

 

(34,437

)

(34,437

)

868,349

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

142

 

 

610

 

752

 

 

(306

)

(306

)

446

 

Subtotal

 

3,140,614

 

 

232,505

 

3,373,119

 

 

(190,110

)

(190,110

)

3,183,009

 

Total

 

20,958,642

 

167,020

 

757,241

 

21,882,903

 

(211,369

)

(327,625

)

(538,994

)

21,343,909

 

 

31



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, 2014

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

Normal
Portfolio

 

Substandard
Portfolio

 

Non-Complying
Portfolio

 

Total

 

Individual
Provision

 

Group Provision

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

9,239,021

 

76,365

 

308,808

 

9,624,194

 

(106,518

)

(89,392

)

(195,910

)

9,428,284

 

Foreign trade loans

 

1,131,926

 

72,208

 

62,665

 

1,266,799

 

(78,619

)

(1,480

)

(80,099

)

1,186,700

 

Current account debtors

 

303,906

 

2,697

 

3,532

 

310,135

 

(3,141

)

(4,189

)

(7,330

)

302,805

 

Factoring transactions

 

474,046

 

3,164

 

1,525

 

478,735

 

(9,283

)

(1,361

)

(10,644

)

468,091

 

Commercial lease transactions (1)

 

1,330,752

 

22,191

 

28,579

 

1,381,522

 

(6,163

)

(11,898

)

(18,061

)

1,363,461

 

Other loans and accounts receivable

 

39,274

 

257

 

7,320

 

46,851

 

(2,298

)

(3,426

)

(5,724

)

41,127

 

Subtotal

 

12,518,925

 

176,882

 

412,429

 

13,108,236

 

(206,022

)

(111,746

)

(317,768

)

12,790,468

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds (2)

 

65,211

 

 

4,893

 

70,104

 

 

(58

)

(58

)

70,046

 

Transferable mortgage loans

 

101,957

 

 

2,218

 

104,175

 

 

(72

)

(72

)

104,103

 

Other residential real estate mortgage loans

 

5,151,358

 

 

86,273

 

5,237,631

 

 

(23,857

)

(23,857

)

5,213,774

 

Credits from ANAP

 

21

 

 

 

21

 

 

 

 

21

 

Other loans and accounts receivable

 

6,482

 

 

210

 

6,692

 

 

(34

)

(34

)

6,658

 

Subtotal

 

5,325,029

 

 

93,594

 

5,418,623

 

 

(24,021

)

(24,021

)

5,394,602

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,003,452

 

 

190,697

 

2,194,149

 

 

(145,439

)

(145,439

)

2,048,710

 

Current account debtors

 

264,473

 

 

7,347

 

271,820

 

 

(7,331

)

(7,331

)

264,489

 

Credit card debtors

 

856,555

 

 

26,455

 

883,010

 

 

(33,713

)

(33,713

)

849,297

 

Other loans and accounts receivable

 

106

 

 

704

 

810

 

 

(343

)

(343

)

467

 

Subtotal

 

3,124,586

 

 

225,203

 

3,349,789

 

 

(186,826

)

(186,826

)

3,162,963

 

Total

 

20,968,540

 

176,882

 

731,226

 

21,876,648

 

(206,022

)

(322,593

)

(528,615

)

21,348,033

 

 


(1)    In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements.  As of March 31, 2015 MCh$617,226 (MCh$615,723 as of December 31, 2014) correspond to finance leases for real estate and MCh$756,721 (MCh$765,799 as of December 31, 2014), correspond to finance leases for other assets.

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, net:

 

(a.ii)              Impaired Portfolio

 

As of March 31, 2015 and December 31, 2014, the Bank presents the following details of normal and impaired portfolio:

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

 

 

 

 

Normal Portfolio

 

Impaired Portfolio

 

Total

 

Individual Provisions

 

Group Provisions

 

Total

 

Net assets

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

12,488,133

 

12,612,620

 

497,320

 

495,616

 

12,985,453

 

13,108,236

 

(211,369

)

(206,022

)

(111,282

)

(111,746

)

(322,651

)

(317,768

)

12,662,802

 

12,790,468

 

Mortgage loans

 

5,421,644

 

5,325,029

 

102,687

 

93,594

 

5,524,331

 

5,418,623

 

 

 

(26,233

)

(24,021

)

(26,233

)

(24,021

)

5,498,098

 

5,394,602

 

Consumer loans

 

3,140,614

 

3,124,586

 

232,505

 

225,203

 

3,373,119

 

3,349,789

 

 

 

(190,110

)

(186,826

)

(190,110

)

(186,826

)

3,183,009

 

3,162,963

 

Total

 

21,050,391

 

21,062,235

 

832,512

 

814,413

 

21,882,903

 

21,876,648

 

(211,369

)

(206,022

)

(327,625

)

(322,593

)

(538,994

)

(528,615

)

21,343,909

 

21,348,033

 

 

33



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, continued:

 

(b)                       Allowances for loan losses:

 

Movements in allowances for loan losses during periods 2015 and 2014 are as follows:

 

 

 

Allowances

 

 

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

182,862

 

297,616

 

480,478

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(4,084

)

(8,471

)

(12,555

)

Mortgage loans

 

 

(804

)

(804

)

Consumer loans

 

 

(42,968

)

(42,968

)

Total charge-offs

 

(4,084

)

(52,243

)

(56,327

)

Allowances established

 

18,396

 

66,638

 

85,034

 

Balance as of March 31, 2014

 

197,174

 

312,011

 

509,185

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(23,489

)

(30,680

)

(54,169

)

Mortgage loans

 

 

(2,174

)

(2,174

)

Consumer loans

 

 

(141,679

)

(141,679

)

Total charge-offs

 

(23,489

)

(174,533

)

(198,022

)

Allowances established

 

33,330

 

185,115

 

218,445

 

Sales or transfers of credit

 

(993

)

 

(993

)

Balance as of December 31, 2014

 

206,022

 

322,593

 

528,615

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(2,464

)

(10,820

)

(13,284

)

Mortgage loans

 

 

(482

)

(482

)

Consumer loans

 

 

(52,253

)

(52,253

)

Total charge-offs

 

(2,464

)

(63,555

)

(66,019

)

Allowances established

 

8,082

 

68,587

 

76,669

 

Sales or transfers of credit

 

(271

)

 

(271

)

Balance As of March 31, 2015

 

211,369

 

327,625

 

538,994

 

 

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

 

Other Disclosures:

 

1.                  As of March 31, 2015 and December 31, 2014, 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) and (e).

 

34



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, continued:

 

(b)                       Allowances for loan losses, continued:

 

2.                  As of March 31, 2015 and December 31, 2014 the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio and it has been transferred all or substantially all risks and benefits related to these financial assets. (See Note No. 12 letter (e)).

 

(c)                        Finance lease contracts:

 

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

 

 

 

Total receivable

 

Unearned income

 

Net lease receivable(*)

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

457,496

 

465,397

 

(53,487

)

(55,663

)

404,009

 

409,734

 

Due after 1 year but within 2 years

 

326,643

 

328,815

 

(39,747

)

(40,553

)

286,896

 

288,262

 

Due after 2 years but within 3 years

 

220,866

 

220,128

 

(26,861

)

(27,233

)

194,005

 

192,895

 

Due after 3 years but within 4 years

 

143,858

 

144,099

 

(19,446

)

(19,753

)

124,412

 

124,346

 

Due after 4 years but within 5 years

 

109,530

 

107,651

 

(14,051

)

(14,375

)

95,479

 

93,276

 

Due after 5 years

 

290,987

 

296,482

 

(31,005

)

(32,370

)

259,982

 

264,112

 

Total

 

1,549,380

 

1,562,572

 

(184,597

)

(189,947

)

1,364,783

 

1,372,625

 

 


(*)    The net balance receivable does not include past-due portfolio totaling MCh$9,164 as of March 31, 2015 (MCh$8,897 as of December 31, 2014).

 

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

 

(d)                       Purchase of credits:

 

In the present period the Bank has not acquired portfolio loans.

 

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

 

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

 

As of March 31, 2015

 

Carrying amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

310

 

(271

)

310

 

271

 

 

As of March 31, 2014

 

Carrying amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

263,402

 

(14

)

263,402

 

14

 

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                    Loans to Customers, continued:

 

(f)                         Securitization of own assets

 

During the period 2014 and March 2015, there is no transactions of securitization of own assets.

 

36



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.                    Investment Securities:

 

As of March 31, 2015 and December 31, 2014, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

March 2015

 

December 2014

 

 

 

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

 

15,376

 

 

15,376

 

28,795

 

 

28,795

 

Promissory notes issued by the Chilean Government and Central Bank

 

324,508

 

 

324,508

 

149,755

 

 

149,755

 

Other instruments

 

61,736

 

 

61,736

 

160,774

 

 

160,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

93,757

 

 

93,757

 

96,294

 

 

96,294

 

Bonds from domestic banks

 

139,556

 

 

139,556

 

251,231

 

 

251,231

 

Deposits from domestic banks

 

668,520

 

 

668,520

 

657,467

 

 

657,467

 

Bonds from other Chilean companies

 

30,276

 

 

30,276

 

29,519

 

 

29,519

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments

 

168,089

 

 

168,089

 

162,829

 

 

162,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

64,995

 

 

64,995

 

63,525

 

 

63,525

 

Total

 

1,566,813

 

 

1,566,813

 

1,600,189

 

 

1,600,189

 

 

37



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 agreements to repurchase sold to clients and financial institutions; totaling MCh$16,374, as of March 31, 2015 (MCh$25,673 as of December 31, 2014).  The agreements to repurchase have an average maturity of 4 days as of March 31, 2015 (average maturity of 4 days as of December 31, 2014).

 

In instruments issued by other Chilean institutions are included instruments sold by repurchase agreements to clients and financial institutions, totaling MCh$90 million as of March 31, 2015 (Ch$14 million as of December 31, 2014), The agreements to repurchase have an average maturity of 4 days as of March 31, 2015 (average maturity of 5 days as of December 31, 2014).

 

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

 

As of March 31, 2015, the portfolio of financial assets available-for-sale includes a net unrealized gain of MCh$39,697, net of tax (net unrealized gain of MCh$33,962 as of December 31, 2014), recorded in other comprehensive income within equity.

 

During 2015 and 2014, there is no evidence of impairment of financial assets available-for-sale.

 

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

 

Gross profits and losses realized on the sale of available-for-sale investments as of March 31, 2015 and 2014 are shown in Note 30 “Net Financial Operating Income”.

 

Gross profits and losses realized and unrealized on the sale of available-for-sale investments for the three-month period ended as of March 31, 2015 and 2014 are as follows:

 

 

 

March
2015

 

March
2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized (losses)/profits during the period

 

14,224

 

10,056

 

Realized losses/(profits) (reclassified)

 

(6,907

)

(7,717

)

Subtotal unrealized during the period

 

7,317

 

2,339

 

Income tax

 

(1,582

)

(468

)

Total unrealized during the period

 

5,735

 

1,871

 

 

38



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.                    Investments in Other Companies:

 

(a)                       This item includes investments in other companies for an amount of MCh$25,917 as of March 31, 2015 (MCh$25,312 of December 31, 2014), which is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

March

 

Company

 

Shareholder

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

35,726

 

34,177

 

9,345

 

8,939

 

406

 

26

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

11,447

 

11,145

 

2,289

 

2,229

 

61

 

42

 

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

 

Banco de Chile

 

25.81

 

25.81

 

8,573

 

8,253

 

2,212

 

2,130

 

118

 

55

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

5,150

 

4,969

 

1,964

 

1,895

 

99

 

144

 

Sociedad Imerc OTC S.A.

 

Banco de Chile

 

11.48

 

11.48

 

10,484

 

10,899

 

1,204

 

1,252

 

(48

)

(21

)

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

2,696

 

2,615

 

899

 

871

 

30

 

33

 

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

 

Banco de Chile

 

15.00

 

15.00

 

4,742

 

4,643

 

711

 

696

 

22

 

17

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

2,250

 

2,401

 

603

 

644

 

(43

)

28

 

Subtotal Associates

 

 

 

 

 

 

 

81,068

 

79,102

 

19,227

 

18,656

 

645

 

324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

7,267

 

7,281

 

3,634

 

3,641

 

(7

)

(144

)

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,570

 

1,491

 

785

 

746

 

39

 

27

 

Subtotal Joint Ventures

 

 

 

 

 

 

 

8,837

 

8,772

 

4,419

 

4,387

 

32

 

(117

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotales

 

 

 

 

 

 

 

89,905

 

87,874

 

23,646

 

23,043

 

677

 

207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

14

 

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

51

 

49

 

 

 

CCLV Contraparte Central S.A.

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,271

 

2,269

 

14

 

207

 

Total

 

 

 

 

 

 

 

 

 

 

 

25,917

 

25,312

 

691

 

207

 

 


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

 

39



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 2015 and 2014 are detailed as follows:

 

 

 

March
2015

 

March
2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balance as of January1,

 

25,312

 

16,670

 

Sale of investments

 

 

 

Acquisition of investments

 

 

 

 

Participation in net income

 

677

 

207

 

Dividends receivable

 

(75

)

(70

)

Dividends received

 

72

 

 

Payment of dividends

 

(69

)

4

 

Balance as of March 30,

 

25,917

 

16,811

 

 

(c)                        During the three-month period ended as of March 31, 2015 and December 31, 2014 no impairment has incurred in these investments.

 

40



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets:

 

(a)                                           As of March 31, 2015 and December 31, 2014 intangible assets are detailed as follows:

 

 

 

Years

 

 

 

Accumulated

 

 

 

 

 

Useful Life

 

Remaining
amortization

 

Gross balance

 

Amortization and
Impairment

 

Net balance

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type of intangible asset:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in other companies

 

 

 

 

 

4,138

 

4,138

 

(4,138

)

(4,138

)

 

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

4

 

4

 

93,949

 

92,225

 

(67,134

)

(65,632

)

26,815

 

26,593

 

Intangible assets arising from business combinations

 

 

 

 

 

1,740

 

1,740

 

(1,740

)

(1,740

)

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

99,827

 

98,103

 

(73,012

)

(71,510

)

26,815

 

26,593

 

 

41



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 March 31, 2015 and December 31, 2014 are as follows:

 

 

 

March 2015

 

 

 

Goodwill:
Investments in other
companies

 

Software or
computer
programs

 

Intangible assets
arising from business
combinations

 

Other
intangible

 

Total

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

Gross Balance

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

4,138

 

92,225

 

1,740

 

 

98,103

 

Acquisition

 

 

2,405

 

 

 

2,405

 

Disposals/ write-downs

 

 

(681

)

 

 

(681

)

Reclassifications

 

 

 

 

 

 

Impairment loss(*)

 

 

 

 

 

 

Total

 

4,138

 

93,949

 

1,740

 

 

99,827

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

(4,138

)

(65,632

)

(1,740

)

 

(71,510

)

Amortization for the period(*)

 

 

(2,184

)

 

 

(2,184

)

Disposals/ write-downs

 

 

682

 

 

 

682

 

Reclassifications

 

 

 

 

 

 

Total

 

(4,138

)

(67,134

)

(1,740

)

 

(73,012

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2015

 

 

26,815

 

 

 

26,815

 

 

 

 

December  2014

 

 

 

Goodwill:
Investments in other
companies

 

Software or
computer
programs

 

Intangible assets
arising from business
combinations

 

Other
intangible

 

Total

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

Gross Balance

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

4,138

 

86,986

 

1,740

 

501

 

93,365

 

Acquisition

 

 

5,382

 

 

 

5,382

 

Disposals/ write-downs

 

 

(504

)

 

 

(504

)

Reclassifications

 

 

481

 

 

(501

)

(20

)

Impairment loss(*)

 

 

(120

)

 

 

(120

)

Total

 

4,138

 

92,225

 

1,740

 

 

98,103

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

(4,138

)

(57,767

)

(1,740

)

(49

)

(63,694

)

Amortization for the period(*)

 

 

(8,352

)

 

 

(8,352

)

Disposals/ write-downs

 

 

498

 

 

 

498

 

Reclassifications

 

 

(11

)

 

49

 

38

 

Total

 

(4,138

)

(65,632

)

(1,740

)

 

(71,510

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December  31, 2014

 

 

26,593

 

 

 

26,593

 

 


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

 

42



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets, continued:

 

(c)                        As of March 31, 2015 and December 31, 2014, the Bank has the following technological developments:

 

 

 

Amount of Commitment

 

 

 

March

 

December

 

Detail

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

4,436

 

3,508

 

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment:

 

(a)                       The detail of this item as of March 31, 2015 and December 31, 2014, is as follow:

 

 

 

Gross balance

 

Accumulated depreciation

 

Saldo Neto

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

Type Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and Buildings

 

175,107

 

175,333

 

(40,720

)

(40,395

)

134,387

 

134,938

 

Equipment

 

154,398

 

151,911

 

(122,308

)

(119,842

)

32,090

 

32,069

 

Others

 

156,217

 

154,195

 

(117,753

)

(115,799

)

38,464

 

38,396

 

Total

 

485,722

 

481,439

 

(280,781

)

(276,036

)

204,941

 

205,403

 

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(b)                       As of March 31, 2015 and December 31, 2014, this account and its movements are detailed as follows:

 

 

 

March 2015

 

 

 

Land and
Buildings

 

Equipment

 

Others

 

Total

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

175,333

 

151,911

 

154,195

 

481,439

 

Additions

 

 

2,545

 

2,113

 

4,658

 

Disposals/write-downs

 

(226

)

(58

)

(91

)

(375

)

Impairment loss (*)

 

 

 

 

 

Total

 

175,107

 

154,398

 

156,217

 

485,722

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

(40,395

)

(119,842

)

(115,799

)

(276,036

)

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

 

(550

)

(2,524

)

(2,033

)

(5,107

)

Sales and disposals in the period

 

225

 

58

 

79

 

362

 

Total

 

(40,720

)

(122,308

)

(117,753

)

(280,781

)

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2015

 

134,387

 

32,090

 

38,464

 

204,941

 

 

 

 

2014

 

 

 

Land and Buildings

 

Equipment

 

Other

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

175,849

 

137,827

 

147,397

 

461,073

 

Reclasification

 

 

 

(200

)

(200

)

Acquisitions

 

 

22,776

 

8,737

 

31,513

 

Disposals

 

(516

)

(7,807

)

(971

)

(9,294

)

Transfers

 

 

485

 

(485

)

 

Impairment loss (*)(***)

 

 

(1,370

)

(283

)

(1,653

)

Total

 

175,333

 

151,911

 

154,195

 

481,439

 

 

 

 

 

 

 

 

 

 

 

Acumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

(38,717

)

(116,081

)

(108,697

)

(263,495

)

Transfers

 

 

(286

)

286

 

 

Depreciation of period (*) (**)

 

(2,195

)

(11,283

)

(8,290

)

(21,768

)

Disposals and sales of period

 

517

 

7,808

 

902

 

9,227

 

Total

 

(40,395

)

(119,842

)

(115,799

)

(276,036

)

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2014

 

134,938

 

32,069

 

38,396

 

205,403

 

 


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

(**)                This amount does not include depreciation charges of the period for investments properties. This amount is included in item “Other Assets” for MCh$95 (MCh$381 as of December 31, 2014).

(***)         It includes charge-offs provision of Property and Equipment of MCh$312 million as of December 31, 2014.

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(c)                        As of March 31, 2015 and 2014, the Bank has operating lease agreements in which it acts as lessee that cannot be terminated unilaterally; information on future payments is detailed as follows:

 

 

 

 

 

March  2015

 

 

 

Expense
for the
period

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year
and up
to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

7,539

 

2,505

 

4,920

 

20,308

 

38,521

 

28,127

 

43,225

 

137,606

 

 

 

 

 

 

March 2014

 

 

 

Expense
for the
period

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year
and up
to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

7,437

 

2,370

 

4,728

 

18,837

 

37,800

 

27,294

 

47,159

 

138,188

 

 

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

 

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

 

(d)                       As of March 31, 2015 and 2014, the Bank does not have any finance lease agreements as lessee and, therefore, there are no property and equipment balances to be reported from such transactions As of March 31, 2015 and as of December 31, 2014.

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current Taxes and Deferred Taxes:

 

(a)                       Current Taxes:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income taxes

 

15,988

 

106,550

 

Tax Previous year

 

108,232

 

 

Tax on non-deductible expenses (35%)

 

511

 

1,802

 

Less:

 

 

 

 

 

Monthly prepaid taxes (PPM)

 

(103,105

)

(83,050

)

Credit for training expenses

 

(1,818

)

(1,818

)

Contributions Real Estate

 

(1,597

)

(1,597

)

Others

 

(3,414

)

(2,857

)

Total

 

14,797

 

19,030

 

 

 

 

 

 

 

Tax rate

 

22.50

%

21.00

%

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

3,931

 

3,468

 

Current tax liabilities

 

(18,728

)

(22,498

)

Total tax receivable (payable)

 

(14,797

)

(19,030

)

 

47



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current Taxes and Deferred Taxes, continued:

 

(b)                       Income Tax:

 

The Bank’s tax expense recorded for the three-month period ended as of March 31, 2015 and 2014 as follows:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

17,198

 

23,242

 

Subtotal

 

17,198

 

23,242

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

5,397

 

(2,393

)

Effect of exchange rates on deferred tax

 

(1,160

)

 

Subtotal

 

4,237

 

(2,393

)

Non deductible expenses (Art, 21 Income Tax Law)

 

511

 

370

 

Others

 

(941

)

(144

)

Net charge to income for income taxes

 

21,005

 

21,075

 

 

48



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current and Deferred Taxes, continued:

 

(c)                        Reconciliation of effective tax rate:

 

The following is a reconciliation of the income tax rate to the effective rate applied to determine the Bank’s income tax expense as of March 31, 2015 and 2014:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

22.50

 

30,987

 

20.00

 

34,365

 

Additions or deductions

 

(6.18

)

(8,507

)

(4.12

)

(7,073

)

Price-level restatement

 

0.02

 

25

 

(4.12

)

(7,091

)

Non-deductible expenses tax

 

0.37

 

511

 

0.22

 

370

 

Effect of changes in tax rate

 

(0.84

)

(1,160

)

 

 

Other

 

(0.62

)

(851

)

0.29

 

504

 

Effective rate and income tax expense

 

15.25

 

21,005

 

12.27

 

21,075

 

 

The effective rate for income tax for the period ended as of March 31, 2015 is 15.25% (12.27% in March 2014).

 

On September 29, 2014, Law 20,780 was issued and published in the Diario Oficial amending the Taxation System of Income and introducing various adjustments in the tax system, The third paragraph of Article 14 of the new law indicates that companies that do not exercise the option of regime change that by default corresponds to the semi-integrated, must modify transiently the first category tax rate according to the following intervals:

 

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$1,160 million.

 

49



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

 

Balances
as of
March 31,

 

 

 

31, 2014

 

Income

 

Equity

 

2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Debit Differences:

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

146,562

 

3,204

 

 

149,766

 

Personnel provisions

 

9,314

 

(6,250

)

 

3,064

 

Staff vacation

 

5,489

 

107

 

 

5,596

 

Accrued interests and indexation adjustments from past due loans

 

3,738

 

(136

)

 

3,602

 

Staff severance indemnities provisions

 

1,460

 

(84

)

 

1,376

 

Provision of credit cards expenses

 

10,637

 

248

 

 

10,885

 

Provision of accrued expenses

 

11,466

 

848

 

101

 

12,415

 

Other adjustments

 

14,203

 

(1,099

)

 

13,104

 

Total debit differences

 

202,869

 

(3,162

)

101

 

199,808

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

Depreciation and price-level restatement of property and equipment

 

14,304

 

(324

)

 

13,980

 

Adjustment for valuation of financial assets available-for-sale

 

9,860

 

 

1,582

 

11,442

 

Leasing equipment

 

2,992

 

(109

)

 

2,883

 

Transitory assets

 

2,478

 

1,172

 

 

3,650

 

Adjustment for derivative instruments

 

13

 

(9

)

 

4

 

Colocaciones devengadas tasa efectiva

 

2,308

 

(242

)

 

2,066

 

Other adjustments

 

3,074

 

587

 

 

3,661

 

Total credit differences

 

35,029

 

1,075

 

1,582

 

37,686

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

167,840

 

(4,237

)

(1,481

)

162,122

 

 

50



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

 

 

 

 

 

Balance
as of

 

 

 

 

 

Balance as

of

 

 

 

December

 

Effect

 

March 31,

 

Effect

 

December

 

 

 

31, 2013

 

Income

 

Equity

 

2014

 

Income

 

Equity

 

31, 2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

108,102

 

4,769

 

 

112,871

 

33,691

 

 

146,562

 

Obligations with agreements to repurchase

 

205

 

(204

)

 

1

 

(1

)

 

 

Personnel provisions

 

5,747

 

(2,809

)

 

2,938

 

6,376

 

 

9,314

 

Staff vacations

 

4,379

 

(5

)

 

4,374

 

1,115

 

 

5,489

 

Accrued interest and indexation adjustments from past due loans

 

2,413

 

263

 

 

2,676

 

1,062

 

 

3,738

 

Staff severance indemnities provision

 

971

 

(13

)

 

958

 

399

 

103

 

1,460

 

Provisions of credit card expenses

 

6,493

 

941

 

 

7,434

 

3,203

 

 

10,637

 

Provisions of accrued expenses

 

7,731

 

676

 

 

8,407

 

3,059

 

 

11,466

 

Other adjustments

 

9,863

 

439

 

 

10,302

 

3,901

 

 

14,203

 

Total debit differences

 

145,904

 

4,057

 

 

149,961

 

52,805

 

103

 

202,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment and investment properties

 

14,436

 

(2,782

)

 

11,654

 

2,650

 

 

14,304

 

Adjustment for valuation financial assets available-for-sale

 

7,343

 

 

468

 

7,811

 

 

2,049

 

9,860

 

Leasing equipment

 

8,500

 

1,348

 

 

9,848

 

(6,856

)

 

2,992

 

Transitory assets

 

2,739

 

763

 

 

3,502

 

(1,024

)

 

2,478

 

Assets received in lieu of payments

 

138

 

(138

)

 

 

13

 

 

13

 

Accrued interest to effective rate

 

1,046

 

287

 

 

1,333

 

975

 

 

2,308

 

Other adjustments

 

2,367

 

2,186

 

 

4,553

 

(1,479

)

 

3,074

 

Total credit differences

 

36,569

 

1,664

 

468

 

38,701

 

(5,721

)

2,049

 

35,029

 

Total Assets (Liabilities) net

 

109,335

 

2,393

 

(468

)

111,260

 

58,526

 

(1,946

)

167,840

 

 

51



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                    Other Assets:

 

(a)                       Item detail:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing(*)

 

89,351

 

87,100

 

 

 

 

 

 

 

Assets received or awarded as payment(**)

 

 

 

 

 

Assets awarded in judicial sale

 

2,523

 

3,014

 

Assets received in lieu of payment

 

934

 

934

 

Provision for assets received in lieu of payment

 

(225

)

(207

)

Subtotal

 

3,232

 

3,741

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Deposits by derivatives margin

 

157,315

 

143,379

 

Transaction in progress

 

27,377

 

2,733

 

Investment properties

 

15,842

 

15,937

 

Documents intermediated(***)

 

15,588

 

23,049

 

Servipag available funds

 

15,035

 

14,621

 

Other accounts and notes receivable

 

13,022

 

13,715

 

Prepaid expenses

 

12,149

 

6,240

 

VAT receivable

 

8,781

 

9,731

 

Recoverable income taxes

 

8,599

 

8,356

 

Commissions receivable

 

6,477

 

4,931

 

Rental guarantees

 

1,625

 

1,617

 

Materials and supplies

 

638

 

607

 

Accounts receivable for sale of assets received in lieu of payment

 

408

 

769

 

Recovered leased assets for sale

 

294

 

692

 

Others

 

38,630

 

17,839

 

Subtotal

 

321,780

 

264,216

 

Total

 

414,363

 

355,057

 

 


(*)                                 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 0.0290% (0.0287% as of December 31, 2014) 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.

 

52



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 March 31, 2015 and 2014 are detailed as follows:

 

 

 

MCh$

 

 

 

 

 

Balance as of January 1, 2014

 

46

 

Provisions used

 

(13

)

Provisions established

 

3

 

Provisions released

 

 

Balance as of March 31, 2014

 

36

 

Provisions used

 

(86

)

Provisions established

 

257

 

Provisions released

 

 

Balance as of December 31, 2014

 

207

 

Provisions used

 

(50

)

Provisions established

 

68

 

Provisions released

 

 

Balance As of March 31, 2015

 

225

 

 

19.                    Current accounts and Other Demand Deposits:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

5,848,504

 

5,786,805

 

Other demand deposits

 

789,835

 

680,791

 

Other demand deposits and accounts

 

409,835

 

466,777

 

Total

 

7,048,174

 

6,934,373

 

 

20.                    Savings accounts and Time Deposits:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

9,414,129

 

9,450,224

 

Term savings accounts

 

190,481

 

188,311

 

Other term balances payable

 

132,265

 

82,711

 

Total

 

9,736,875

 

9,721,246

 

 

53



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                    Borrowings from Financial Institutions:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

212,273

 

141,633

 

Wells Fargo Bank

 

167,626

 

83,015

 

HSBC Bank

 

159,803

 

155,135

 

Bank of Montreal

 

143,967

 

139,548

 

Bank of America

 

127,728

 

126,004

 

The Bank of New York Mellon

 

75,692

 

57,581

 

Canadian Imperial Bank Of Commerce

 

72,029

 

69,750

 

Standard Chartered Bank

 

69,090

 

106,659

 

Toronto Dominion Bank

 

46,931

 

45,489

 

Bank of Nova Scotia

 

40,032

 

38,804

 

ING Bank

 

31,313

 

30,309

 

Royal Bank of Scotland

 

11,271

 

10,924

 

Mercantil Commercebank

 

6,286

 

6,070

 

Zuercher Kantonalbank

 

6,255

 

6,088

 

Deutsche Bank Trust Company

 

1,492

 

48,037

 

Commerzbank A,G,

 

896

 

1,631

 

Others

 

1,125

 

1,526

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

 

 

China Development Bank

 

15,722

 

15,165

 

Citibank N,A,

 

2,869

 

12,389

 

Wells Fargo Bank

 

787

 

 

Others

 

 

2,950

 

Subtotal

 

1,193,187

 

1,098,707

 

 

 

 

 

 

 

Chilean Central Bank

 

8

 

9

 

 

 

 

 

 

 

Total

 

1,193,195

 

1,098,716

 

 

54



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                    Borrowings from Financial Institutions, continued:

 

(b)                       Chilean Central Bank Obligations

 

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

 

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

 

 

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Total credit lines for the renegotiation of loans

 

8

 

9

 

Total

 

8

 

9

 

 

22.                    Debt Issued:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

57,790

 

64,314

 

Bonds

 

4,474,486

 

4,223,047

 

Subordinated bonds

 

773,025

 

770,595

 

Total

 

5,305,301

 

5,057,956

 

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the period ended as of March 31, 2015, Banco de Chile issued bonds by an amount of MCh$480,406, of which corresponds to Unsubordinated bonds and commercial papers by an amount of MCh$148,692 and MCh$331,714 respectively, according to the following details:

 

Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Rate
%

 

Currency

 

Issue date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIAI0213

 

17,132

 

6

 

3.40

 

UF

 

02/17/2015

 

02/17/2021

 

BCHIAM0413

 

40,425

 

8

 

3.60

 

UF

 

02/20/2015

 

02/20/2023

 

BCHIAB1211

 

80,282

 

15

 

3.50

 

UF

 

02/27/2015

 

02/27/2030

 

BCHIAM0413

 

4,881

 

8

 

3.60

 

UF

 

03/13/2015

 

03/13/2023

 

BCHIAM0413

 

5,972

 

8

 

3.60

 

UF

 

03/19/2015

 

03/19/2023

 

Total as of March 31, 2015

 

148,692

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Papers

 

Series

 

MCh$

 

Interest rate

 

Currency

 

Issued date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrill Lynch

 

15,425

 

0.32

 

USD

 

01/05/2015

 

04/06/2015

 

Goldman Sachs

 

15,380

 

0.33

 

USD

 

01/06/2015

 

04/09/2015

 

Goldman Sachs

 

30,638

 

0.33

 

USD

 

01/08/2015

 

04/08/2015

 

Wells Fargo Bank

 

12,255

 

0.32

 

USD

 

01/08/2015

 

04/08/2015

 

Wells Fargo Bank

 

3,077

 

0.43

 

USD

 

01/12/2015

 

07/13/2015

 

Merrill Lynch

 

9,421

 

0.46

 

USD

 

01/21/2015

 

07/21/2015

 

Merrill Lynch

 

9,421

 

0.60

 

USD

 

01/21/2015

 

10/16/2015

 

JP Morgan Chase

 

49,944

 

0.37

 

USD

 

01/22/2015

 

04/22/2015

 

Wells Fargo Bank

 

16,262

 

0.32

 

USD

 

02/10/2015

 

05/11/2015

 

Wells Fargo Bank

 

2,502

 

0.47

 

USD

 

02/10/2015

 

08/10/2015

 

JP Morgan Chase

 

48,215

 

0.35

 

USD

 

03/03/2015

 

06/02/2015

 

Wells Fargo Bank

 

4,393

 

0.82

 

USD

 

03/06/2015

 

03/04/2015

 

Merrill Lynch

 

15,690

 

0.42

 

USD

 

03/06/2015

 

08/06/2015

 

JP Morgan Chase

 

31,395

 

0.35

 

USD

 

03/09/2015

 

06/08/2015

 

Wells Fargo Bank

 

2,569

 

0.48

 

USD

 

03/17/2015

 

09/14/2015

 

Merrill Lynch

 

4,975

 

0.42

 

USD

 

03/20/2015

 

08/06/2015

 

Merrill Lynch

 

3,122

 

0.48

 

USD

 

03/23/2015

 

09/17/2015

 

JP Morgan Chase

 

31,951

 

0.38

 

USD

 

03/23/2015

 

06/22/2015

 

Wells Fargo Bank

 

25,079

 

0.35

 

USD

 

03/30/2015

 

06/30/2015

 

Total as of March 31, 2015

 

331,714

 

 

 

 

 

 

 

 

 

 

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

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the period ended as of December 31, 2014, Banco de Chile issued bonds by an amount of MCh$1,826,552, of which corresponds to Unsubordinated bonds and commercial papers by an amount of MCh$736,212 and MCh$1,090,340 respectively, according to the following details:

 

Bonds

 

Series

 

MCh$

 

Term
(years)

 

Interest rate

 

Currency

 

Issued date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIAJ0413

 

72,444

 

7

 

3.40

 

UF

 

01/27/2014

 

01/27/2021

 

BCHIAH0513

 

47,861

 

5

 

3.40

 

UF

 

01/27/2014

 

01/27/2019

 

BCHIAL0213

 

96,796

 

8

 

3.60

 

UF

 

02/10/2014

 

02/10/2022

 

BONO CHF

 

95,198

 

2

 

3M Libor + 0.75

 

CHF

 

02/28/2014

 

02/28/2016

 

BONO CHF

 

79,332

 

5

 

1.25

 

CHF

 

02/28/2014

 

02/28/2019

 

BONO JPY

 

11,226

 

5

 

0.98

 

JPY

 

03/18/2014

 

03/18/2019

 

BCHIUN1011

 

7,314

 

7

 

3.20

 

UF

 

04/16/2014

 

04/16/2021

 

BONO HKD

 

43,044

 

6

 

3.08

 

HKD

 

04/16/2014

 

04/16/2020

 

BCHIUN1011

 

12,224

 

7

 

3.20

 

UF

 

04/22/2014

 

04/22/2021

 

BCHIAA0212

 

49,986

 

14

 

3.50

 

UF

 

04/29/2014

 

04/29/2028

 

BONO JPY

 

27,383

 

8

 

1.01

 

JPY

 

04/29/2014

 

04/29/2022

 

BCHIAA0212

 

26,110

 

14

 

3.50

 

UF

 

07/22/2014

 

07/22/2028

 

BCHIAY0213

 

79,979

 

14

 

3.60

 

UF

 

07/31/2014

 

07/31/2028

 

BONO JPY

 

28,133

 

6

 

0.55

 

JPY

 

08/06/2014

 

08/06/2020

 

BCHIAI0213

 

50,481

 

6

 

3.40

 

UF

 

08/12/2014

 

08/12/2020

 

BCHIAI0213

 

2,813

 

6

 

3.40

 

UF

 

09/15/2014

 

09/15/2020

 

BCHIAI0213

 

1,022

 

6

 

3.40

 

UF

 

09/16/2014

 

09/16/2020

 

BCHIAI0213

 

1,664

 

6

 

3.40

 

UF

 

09/24/2014

 

09/24/2020

 

BCHIAI0213

 

3,202

 

6

 

3.40

 

UF

 

10/02/2014

 

10/02/2020

 

Total as of December 31, 2014

 

736,212

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2014 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 2015 and 2014.

 

57



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

Commercial Papers

 

Counterparty

 

MCh$

 

Interest rate %

 

Currency

 

Issued date

 

Maturity date

 

Citibank N,A,

 

10,888

 

0.30

 

USD

 

01/21/2014

 

04/22/2014

 

Goldman Sachs

 

27,220

 

0.30

 

USD

 

01/21/2014

 

04/22/2014

 

Merrill Lynch

 

10,888

 

0.30

 

USD

 

01/21/2014

 

04/22/2014

 

Citibank N,A,

 

2,712

 

0.30

 

USD

 

01/22/2014

 

05/14/2014

 

Wells Fargo Bank

 

13,558

 

0.30

 

USD

 

01/22/2014

 

05/14/2014

 

Wells Fargo Bank

 

27,117

 

0.30

 

USD

 

01/22/2014

 

05/14/2014

 

JP Morgan Chase

 

22,384

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Citibank N,A,

 

11,192

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Merrill Lynch

 

11,192

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Goldman Sachs

 

11,192

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Wells Fargo Bank

 

3,910

 

0.50

 

USD

 

03/06/2014

 

03/06/2015

 

Wells Fargo Bank

 

55,121

 

0.25

 

USD

 

05/14/2014

 

08/12/2014

 

Goldman Sachs

 

11,024

 

0.23

 

USD

 

05/28/2014

 

09/02/2014

 

Merrill Lynch

 

11,024

 

0.23

 

USD

 

05/28/2014

 

09/02/2014

 

Wells Fargo Bank

 

27,453

 

0.27

 

USD

 

05/29/2014

 

09/03/2014

 

JP Morgan Chase

 

54,984

 

0.30

 

USD

 

05/30/2014

 

09/03/2014

 

Wells Fargo Bank

 

21,994

 

0.38

 

USD

 

05/30/2014

 

09/26/2014

 

JP Morgan Chase

 

27,658

 

0.29

 

USD

 

06/04/2014

 

09/10/2014

 

Merrill Lynch

 

13,829

 

0.50

 

USD

 

06/04/2014

 

03/06/2015

 

JP Morgan Chase

 

27,710

 

0.31

 

USD

 

06/10/2014

 

09/15/2014

 

JP Morgan Chase

 

3,329

 

0.65

 

USD

 

06/11/2014

 

06/10/2015

 

Merrill Lynch

 

5,526

 

0.50

 

USD

 

06/23/2014

 

03/20/2015

 

Wells Fargo Bank

 

11,067

 

0.30

 

USD

 

07/08/2014

 

10/08/2014

 

Goldman Sachs

 

27,669

 

0.30

 

USD

 

07/08/2014

 

10/08/2014

 

JP Morgan Chase

 

55,337

 

0.30

 

USD

 

07/08/2014

 

09/26/2014

 

JP Morgan Chase

 

33,263

 

0.52

 

USD

 

07/11/2014

 

04/06/2015

 

Wells Fargo Bank

 

17,284

 

0.28

 

USD

 

08/12/2014

 

11/12/2014

 

Wells Fargo Bank

 

15,556

 

0.64

 

USD

 

08/12/2014

 

08/06/2015

 

Wells Fargo Bank

 

20,155

 

0.30

 

USD

 

08/13/2014

 

12/11/2014

 

JP Morgan Chase

 

58,860

 

0.31

 

USD

 

09/03/2014

 

12/03/2014

 

Wells Fargo Bank

 

52,974

 

0.35

 

USD

 

09/03/2014

 

01/12/2015

 

JP Morgan Chase

 

29,529

 

0.31

 

USD

 

09/10/2014

 

12/09/2014

 

JP Morgan Chase

 

29,812

 

0.31

 

USD

 

09/15/2014

 

12/15/2014

 

JP Morgan Chase

 

59,860

 

0.31

 

USD

 

09/26/2014

 

12/23/2014

 

Wells Fargo Bank

 

23,944

 

0.31

 

USD

 

09/26/2014

 

12/29/2014

 

Goldman Sachs

 

29,650

 

0.31

 

USD

 

10/08/2014

 

01/09/2015

 

Wells Fargo Bank

 

11,860

 

0.31

 

USD

 

10/08/2014

 

01/09/2015

 

Wells Fargo Bank

 

17,815

 

0.32

 

USD

 

11/12/2014

 

02/10/2015

 

JP Morgan Chase

 

47,664

 

0.35

 

USD

 

12/03/2014

 

03/03/2015

 

JP Morgan Chase

 

13,366

 

0.58

 

USD

 

12/03/2014

 

08/28/2015

 

JP Morgan Chase

 

30,690

 

0.35

 

USD

 

12/09/2014

 

03/09/2015

 

JP Morgan Chase

 

35,928

 

0.35

 

USD

 

12/15/2014

 

03/16/2015

 

Wells Fargo Bank

 

16,693

 

0.40

 

USD

 

12/15/2014

 

04/13/2015

 

Wells Fargo Bank

 

15,177

 

0.58

 

USD

 

12/29/2014

 

08/26/2016

 

Wells Fargo Bank

 

24,282

 

0.33

 

USD

 

12/29/2014

 

03/30/2015

 

Total as of December 31, 2014

 

1,090,340

 

 

 

 

 

 

 

 

 

 

58



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

23.                    Other Financial Obligations:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other Chilean obligations

 

121,434

 

141,729

 

Public sector obligations

 

44,186

 

44,844

 

Other abroad obligations

 

 

 

Total

 

165,620

 

186,573

 

 

24.                    Provisions:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provision for minimum dividends

 

81,701

 

324,588

 

Provisions for Personnel benefits and payroll expenses

 

49,859

 

81,515

 

Provisions for contingent loan risks

 

55,197

 

54,077

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions(*)

 

130,256

 

130,256

 

Country risk provisions

 

3,941

 

2,959

 

Other provisions for contingencies

 

8,275

 

8,319

 

Total

 

329,229

 

601,714

 

 


(*)                                 As of March 31, 2015 there have been no additional provisions (Ch$22,499 during period 2014). See Note No. 24 (b).

 

59



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(b)                       The following table details the movements in provisions and accrued expenses during the nine-month period ended as of March 31, 2015 and December 31, 2014:

 

 

 

Minimum

 

Personnel
benefits and

 

Contingent

 

Additional
loan

 

Country risk
provisions and
other

 

 

 

 

 

dividends

 

payroll

 

loan Risks

 

provisions

 

contingencies

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2014

 

324,582

 

67,943

 

49,277

 

107,757

 

2,339

 

551,898

 

Provisions established

 

84,883

 

11,081

 

1,831

 

 

1,040

 

98,835

 

Provisions used

 

(324,582

)

(29,343

)

 

 

 

(353,925

)

Provisions released

 

 

 

 

 

 

 

Balances as of March 31, 2014

 

84,883

 

49,681

 

51,108

 

107,757

 

3,379

 

296,808

 

Provisions established

 

239,705

 

49,302

 

2,969

 

22,499

 

8,129

 

322,604

 

Provisions used

 

 

(17,468

)

 

 

(230

)

(17,698

)

Provisions released

 

 

 

 

 

 

 

Balances as of December 31, 2014

 

324,588

 

81,515

 

54,077

 

130,256

 

11,278

 

601,714

 

Provisions established

 

81,701

 

14,805

 

1,120

 

 

1,184

 

98,810

 

Provisions used

 

(324,588

)

(46,461

)

 

 

(246

)

(371,295

)

Provisions released

 

 

 

 

 

 

 

Balances As of March 31, 2015

 

81,701

 

49,859

 

55,197

 

130,256

 

12,216

 

329,229

 

 

(c)                        Provisions for personnel benefits and payroll:

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Vacation accrual

 

23,773

 

23,727

 

Short-term personnel benefits

 

8,039

 

29,678

 

Pension plan- defined benefit plan

 

11,246

 

11,471

 

Other benefits

 

6,801

 

16,639

 

Total

 

49,859

 

81,515

 

 

60



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(d)                       Pension plan — Defined benefit plan:

 

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

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Opening defined benefit obligation

 

11,471

 

10,696

 

Increase in provisions

 

112

 

35

 

Benefit paid

 

(337

)

(94

)

Actuarial gains

 

 

 

Closing defined benefit obligation

 

11,246

 

10,637

 

 

(ii)                     Net benefits expenses:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current service cost

 

(376

)

(516

)

Interest cost of benefits obligations

 

488

 

551

 

Effect of change in actuarial factors

 

 

 

Net benefit expenses

 

112

 

35

 

 

(iii)                  Assumptions used to determine pension obligations:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

%

 

%

 

 

 

 

 

 

 

Discount rate

 

4.38

 

4.38

 

Annual salary increase

 

5.12

 

5.12

 

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, 2014.

 

61



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(e)                        Movements in provisions for incentive plans:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

29,678

 

32,000

 

Provisions established

 

6,379

 

6,279

 

Provisions used

 

(28,018

)

(25,347

)

Provisions release

 

 

 

Total

 

8,039

 

12,932

 

 

(f)                         Movements in vacations accruals:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

23,727

 

21,895

 

Provisions established

 

1,408

 

1,254

 

Provisions used

 

(1,362

)

(1,278

)

Provisions release

 

 

 

Total

 

23,773

 

21,871

 

 

(g)                        Employee share-based benefits provision:

 

As of March 31, 2015 and December 31, 2014, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of March 31, 2015 and December 31, 2014, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$55,197 million (Ch$54,077 million as of December 31, 2014).  See Note No. 26 (d).

 

62



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

25.                    Other Liabilities:

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable(*)

 

108,282

 

120,694

 

Unearned income

 

6,386

 

5,946

 

Dividends payable

 

952

 

1,011

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Cobranding

 

45,706

 

43,291

 

Documents intermediated(**)

 

41,012

 

45,580

 

Transactions in progress

 

24,047

 

1,391

 

VAT debit

 

14,046

 

13,605

 

Leasing deferred gains

 

4,882

 

6,003

 

Insurance payments

 

244

 

284

 

Others

 

8,940

 

8,583

 

Total

 

254,497

 

246,388

 

 


(*)             Comprises obligations that do not correspond to transactions in the line of business, such as withholding tax, pension and healthcare contributions, insurance payable, balances of prices for the purchase of materials and provisions for expenses pending payment.

 

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

 

63



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments:

 

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

 

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

 

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

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and surety bonds

 

460,617

 

412,474

 

Confirmed foreign letters of credit

 

70,145

 

136,846

 

Issued letters of credit

 

133,995

 

152,582

 

Bank guarantees

 

1,609,590

 

1,576,763

 

Immediately available credit lines

 

6,393,772

 

6,084,098

 

Other commitments

 

14,410

 

14,434

 

Transactions on behalf of third parties

 

 

 

 

 

Collections

 

285,193

 

305,384

 

Third-party resources managed by the Bank:

 

 

 

 

 

Financial assets managed on behalf of third parties

 

8,968

 

13,153

 

Other Financial assets managed on behalf of third parties

 

 

 

Financial assets acquired on its own behalf

 

76,041

 

67,834

 

Other Financial assets acquired on its own behalf

 

 

 

Fiduciary activities

 

 

 

 

 

Securities held in safe custody in the Bank

 

8,424,718

 

7,488,897

 

Securities held in safe custody in other entities

 

4,980,287

 

4,865,570

 

Total

 

22,457,736

 

21,118,035

 

 

The prior information only includes the most significant balances.

 

64



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(b)                       Lawsuits and legal proceedings:

 

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

 

At the date of issuance of these consolidated financial statements, there are actions filed against the Bank and its subsidiaries related with the ordinary course operations.

 

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.

 

As of March 31, 2015, the Bank has established provisions for this concept in the amount of MCh$8,029 (MCh$8,073 as of December 31, 2014), recorded within “Provisions” in the Interim Condensed Consolidated Statement of Financial Position. The following table presents estimated date of completion of the respective litigation:

 

 

 

March 31, 2015

 

 

 

2015

 

2016

 

2017

 

2018

 

2019

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

3,673

 

4,022

 

184

 

150

 

 

8,029

 

 

(b.2)            Contingencies for significant lawsuits:

 

As of March 31, 2015 and December 31, 2014 the Bank is not part to any significant lawsuits that affect or may affect these consolidated financial statements.

 

65



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                        Guarantees granted:

 

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

 

In compliance with Article No. 12 of Law No. 20,712, Banchile Administradora General de Fondos S.A., has designated Banco de Chile as the representative of the beneficiaries of the guarantees it has established and in that character the Bank has issued bank guarantees totaling UF 2,673,000, maturing January 8, 2016 (UF 2,458,000, maturing on January 9, 2015 as of December 31, 2014).

 

In addition to these guarantees for creating mutual funds, there are other guarantees for a guaranteed return on certain mutual funds, totaling Ch$30,811 million as of March 31, 2015 (Ch$35,861 million as of December 31, 2014).

 

66



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                        Guarantees granted, continued:

 

The details of guarantees are as follow:

 

 

 

March

 

 

 

December

 

 

 

 

 

2015

 

Guarantees

 

2014

 

Guarantees

 

Fund

 

MCh$

 

Number

 

MCh$

 

Number

 

Mutual Fund Depósito Plus V Guaranted

 

9,976

 

001107-7

 

9,976

 

001107-7

 

Mutual Fund Depósito Plus VI Guaranted

 

5,429

 

002506-8

 

5,429

 

002506-8

 

Mutual Fund Small Cap USA Guaranted

 

5,197

 

008212-5

 

5,197

 

008212-5

 

Mutual Fund Twin Win Europa 103 Guaranted

 

3,537

 

006035-1

 

3,537

 

006035-1

 

Mutual Fund Global Stocks Guaranted

 

2,964

 

007385-9

 

2,964

 

007385-9

 

Mutual Fund Europa Accionario Guaranted

 

2,059

 

006036-9

 

2,059

 

006036-9

 

Mutual Fund Second Best Europa China Guaranted

 

1,649

 

007082-7

 

1,649

 

007082-7

 

Mutual Fund Chile Bursátil Guaranted

 

 

 

5,050

 

006034-3

 

Total

 

30,811

 

 

 

35,861

 

 

 

 

In compliance to stablished 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 UF175,000, with maturity on January 8, 2016.

 

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

 

For the purposes of ensuring correct and complete compliance with all of its obligations as Stock Brokerage entity, in conformity with the provisions of Article 30 and subsequent Articles of Law 18,045 on Securities Markets, the subsidiary established a guarantee in an insurance policy for UF 20,000, insured by Mapfre Seguros Generales S.A., that matures April 22, 2016, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Guarantees:

 

 

 

 

 

Shares to secure short-sale transactions in:

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

17,084

 

17,158

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

12,654

 

8,748

 

 

 

 

 

 

 

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

 

2,998

 

2,996

 

 

 

 

 

 

 

Shares to secure loans of shares Chilean Electronic Stock Exchange, Stock Exchange

 

332

 

 

 

 

 

 

 

 

Total

 

33,068

 

28,902

 

 

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, 2016, and that covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

According to disposition of Chilean Central Bank, it was constituted a bank guarantee corresponding to UF10,500, with purposes to comply with the contract SOMA (Contract for Service System Open Market Operations) of Chilean Central Bank. This bank guarantee is revaluated in UF to fixed term, not endorsable with maturity of July 17, 2015.

 

It was constituted a bank guarantee No. 356782-3 corresponds to UF210,000, 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 8, 2016.

 

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

 

iii.                      In subsidiary Banchile Corredores de Seguros Ltda,

 

According to established in article No. 58, letter D of D.F.L. 251, as of March 31, 2015, 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 specially when the non-compliance is from acts, mistakes or omissions of the brokers, its represents, agent or dependent that participate in the intermediation for Banchile Corredores de Bolsa S.A.

 

The policies contracted are the following:

 

Matter insured

 

Amount Insured (UF)

 

Responsibility for errors and omissions policy

 

60,000

 

Civil responsibility policy

 

500

 

 

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:

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Credit lines

 

35,788

 

34,715

 

Bank guarantees

 

15,337

 

15,372

 

Guarantees and surety bonds

 

3,239

 

3,009

 

Letters of credit

 

491

 

639

 

Other commitments

 

342

 

342

 

Total

 

55,197

 

54,077

 

 

(e)                       In the Eleventh Civil Court of Santiago, Banchile Corredores de Bolsa S.A. filed a reclamation against the Resolución Exenta No. 270 of October 30, 2014 of the Superintendency of Securities and Insurance (“SVS”), whereby that Superintendency imposed a fine to Banchile Corredores de Bolsa S.A. (“Banchile Corredores”) for an amount of UF50,000 for the alleged infringement of Article 53 second paragraph of Law 18,045 (“Ley de Mercado de Valores”), for certain specific transactions related to Sociedad Química y Minera de Chile S.A.’s shares (SQM-A). Through the claim Banchile Corredores seeks to void the fine. As a requirement to file the claim, Banchile credited (consignó) 25% of the amount of the fine.

 

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

 

69



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                    Equity:

 

(a)             Capital

 

(i)        Authorized, subscribed and paid shares:

 

As of March 31, 2015, the paid-in capital of Banco de Chile is represented by 94,655,367,544 registered shares (94,655,367,544 shares as of December 31, 2014), with no par value, fully paid and distributed.

 

(ii)   Shares:

 

(ii.1)                      On March 26, 2015, the Extraordinary Shareholders’ Meeting approved the capitalization of 30 % of the distributable net income for the year 2014. At the date of issuance of these financial statements have not been issued pups in said Board agreed actions.

 

(ii.2)                         The following table shows the share movements from December 31, 2013 to March 31, 2015:

 

 

 

Total Ordinary
shares

 

 

 

 

 

As of December 31, 2013

 

93,175,043,991

 

Total shares as of March 31, 2014

 

93,175,043,991

 

Capitalization of earnings (*)

 

1,480,323,553

 

Total shares as of December 31, 2014

 

94,655,367,544

 

 

 

 

 

Total shares as March 31, 2015

 

94,655,357,544

 

 


(*) Capitalization on June 26, 2014.

 

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.  The difference between net income and distributable net income shall be registered in a reserve account since the first day of the fiscal year following the date when the calculation is made.  This reserve account cannot be distributed or capitalized,  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 distributable income for the nine-month period ended as of March 31, 2015 ascend to Ch$116,715 million (Ch$463,698 million as of December 31, 2014).

 

The above described agreement 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.

 

As stated, the retention of earnings for the year ended as of December 31, 2014,  made in March of 2015, ascend to Ch$127,383 million (Ch$49,913 million of income for the year ended as of December 31, 2013, retained in March of 2014).

 

(c)                     Approval and payment of dividends:

 

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.

 

At the Ordinary Shareholders’ Meeting held on March 27, 2014, the Bank’s shareholders agreed to distribute and pay dividend No. 202 amounting to Ch$3.48356970828 per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2013,  The dividend of period 2014 amounted Ch$368,120 million.

 

(d)                    Provision for minimum dividends:

 

The Board of Directors established a minimum dividend distribution policy, where the Bank has to record a provision of 70% of net income of the Annual Consolidated Financial Statements.  Accordingly, the Bank recorded a liability under the line item “Provisions” for an amount of MCh$81,701 (MCh$324,588 as of December 31, 2014) 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.

 

(ii)                           Diluted earnings per share:

 

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

 

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

 

 

 

March

 

March

 

 

 

2015

 

2014

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

116,715

 

150,750

 

Weighted average number of ordinary shares

 

94,655,367,544

 

94,655,367,544

 

Earning per shares (in Chilean pesos)(*)

 

1.23

 

1.59

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

116,715

 

150,750

 

Weighted average number of ordinary shares

 

94,655,367,544

 

94,655,367,544

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

94,655,367,544

 

94,655,367,544

 

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

 

1.23

 

1.59

 

 


(*)This calculation considers the effect of the share pups issue.

 

As of March 31, 2015 and 2014, 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 2015 there were no cumulative translation adjustment (credit to equity for Ch$39 million as of March 31, 2014).

 

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 2015 it was made a net credit to equity for an amount of Ch$5,735 million (net credit to equity for Ch$1,871 million as of March 31, 2014).

 

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 2015 it was made a net charge to equity for an amount of Ch$4,165 million (charge to equity for Ch$16,306 million as of March 31, 2014).

 

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:

 

 

 

March
2015

 

March
2014

 

 

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

160,618

 

(1,130

)

879

 

160,367

 

181,554

 

59,740

 

389

 

241,683

 

Consumer loans

 

138,097

 

(10

)

1,927

 

140,014

 

139,625

 

909

 

2,020

 

142,554

 

Residential mortgage loans

 

55,730

 

(1,027

)

1,100

 

55,803

 

52,289

 

60,743

 

878

 

113,910

 

Financial investment

 

14,524

 

(532

)

 

13,992

 

14,882

 

8,257

 

 

23,139

 

Repurchase agreements

 

258

 

 

 

258

 

539

 

 

 

539

 

Loans and advances to banks

 

4,783

 

 

 

4,783

 

5,762

 

 

 

5,762

 

Other interest revenue

 

178

 

(137

)

 

41

 

128

 

855

 

 

983

 

Total

 

374,188

 

(2,836

)

3,906

 

375,258

 

394,779

 

130,504

 

3,287

 

528,570

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio as of March 31, 2015 was Ch$2,055 million (Ch$1,833 million in 2014).

 

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

 

 

 

March
2015

 

March
2014

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

9,771

 

1,973

 

11,744

 

9,986

 

912

 

10,898

 

Residential mortgage loans

 

1,717

 

1,315

 

3,032

 

1,345

 

897

 

2,242

 

Consumer loans

 

176

 

 

176

 

247

 

 

247

 

Total

 

11,664

 

3,288

 

14,952

 

11,578

 

1,809

 

13,387

 

 

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:

 

 

 

March
2015

 

March
2014

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

66,033

 

(1,165

)

64,868

 

99,073

 

23,818

 

122,891

 

Debt issued

 

38,500

 

(146

)

38,354

 

36,974

 

42,454

 

79,428

 

Other financial obligations

 

434

 

102

 

536

 

463

 

481

 

944

 

Repurchase agreements

 

1,645

 

 

1,645

 

3,005

 

6

 

3,011

 

Borrowings from financial institutions

 

2,057

 

 

2,057

 

1,786

 

 

1,786

 

Demand deposits

 

162

 

(577

)

(415

)

136

 

2,316

 

2,452

 

Other interest expenses

 

 

4

 

4

 

 

214

 

214

 

Total

 

108,831

 

(1,782

)

107,049

 

141,437

 

69,289

 

210,726

 

 

(d)                        As of March 31, 2015 and 2014, the Bank uses cross currency and interest rate swaps to hedge its position on the fair value of corporate bonds and commercial loans and cross currency swaps to hedge its obligations with foreign banks and bonds issued abroad.

 

 

 

March
2015

 

March
2014

 

 

 

Income
(loss)

 

Expense

 

Total

 

Income
(loss)

 

Expense

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from fair value accounting hedges

 

 

 

 

 

 

 

Loss from fair value accounting hedges

 

(753

)

 

(753

)

(592

)

 

(592

)

Gain from cash flow accounting hedges

 

6,385

 

6,205

 

12,590

 

1,730

 

5,015

 

6,745

 

Loss from cash flow accounting hedges

 

(14,780

)

(1,051

)

(15,831

)

(21,518

)

(182

)

(21,700

)

Net gain on hedge items

 

(492

)

 

(492

)

(824

)

 

(824

)

Total

 

(9,640

)

5,154

 

(4,486

)

(21,204

)

4,833

 

(16,371

)

 

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

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

375.258

 

528.570

 

Interest expense

 

(107.049

)

(210.726

)

Subtotal interest income

 

268.209

 

317.844

 

 

 

 

 

 

 

Net gain (loss) from accounting hedges

 

(4.486

)

(16.371

)

 

 

 

 

 

 

Total net interest income

 

263.723

 

301.473

 

 

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:

 

 

 

March
2015

 

March
2014

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

28,968

 

29,663

 

Investments in mutual funds and others

 

18,091

 

14,322

 

Collections and payments

 

12,622

 

12,143

 

Portfolio management

 

9,680

 

9,105

 

Use of distribution channel

 

5,610

 

4,811

 

Fees for insurance transactions

 

5,167

 

4,547

 

Guarantees and letters of credit

 

5,001

 

4,647

 

Lines of credit and overdrafts

 

4,585

 

5,247

 

Trading and securities management

 

4,529

 

4,535

 

Usage Banchile’s brand

 

3,354

 

3,204

 

Financial advisory services

 

1,833

 

2,781

 

Other fees earned

 

2,932

 

388

 

Total income from fees and commissions

 

102,372

 

95,403

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Fees for credit card transactions

 

(23,136

)

(22,555

)

Fees on interbank transactions

 

(3,355

)

(2,924

)

Fees for collections and payments

 

(1,661

)

(1,605

)

Sale of mutual fund units

 

(952

)

(767

)

Fees for securities transactions

 

(680

)

(627

)

Sales force fees

 

(317

)

(492

)

Other fees

 

(170

)

(149

)

Total expenses from fees and commissions

 

(30,271

)

(29,119

)

 

30.                    Net Financial Operating Income:

 

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

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Trading derivative

 

8,182

 

(4,869

)

Sale of available-for-sale instruments

 

7,508

 

8,662

 

instrumentsFinancial assets held-for-trading

 

5,242

 

8,023

 

Net income on other transactions

 

802

 

79

 

Sale of loan portfolios

 

271

 

 

Total

 

22,005

 

11,895

 

 

76



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

31.                    Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Gain from accounting hedges

 

50,079

 

41,451

 

Translation difference, net

 

4,805

 

5,314

 

Indexed foreign currency, net

 

(39,381

)

(24,187

)

Total

 

15,503

 

22,578

 

 

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 March 2015 and March 2014 is the following:

 

 

 

 

 

 

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances
to banks

 

Commercial
loans

 

Mortgage
Loans

 

Consumer
loans

 

Total

 

Contingent
loans

 

Total

 

 

 

March
2015

 

March
2014

 

March
2015

 

March
2014

 

March
2015

 

March 2013

 

March
2015

 

March 2013

 

March
2015

 

March
2013

 

March
2015

 

March
2013

 

March
2015

 

March
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions established:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

(113

)

 

(8,082

)

(18,396

)

 

 

 

 

(8,082

)

(18,396

)

 

(1,110

)

(8,195

)

(19,506

)

Group provisions

 

 

 

(10,358

)

(13,149

)

(2,693

)

(1,931

)

(55,536

)

(51,558

)

(68,587

)

(66,638

)

(1,264

)

(721

)

(69,851

)

(67,359

)

Provisions established, net

 

(113

)

 

(18,440

)

(31,545

)

(2,693

)

(1,931

)

(55,536

)

(51,558

)

(76,669

)

(85,034

)

(1,264

)

(1,831

)

(78,046

)

(86,865

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

1

 

588

 

 

 

 

 

 

 

 

 

144

 

 

145

 

588

 

Group provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released, net

 

1

 

588

 

 

 

 

 

 

 

 

 

144

 

 

145

 

588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

(112

)

588

 

(18,440

)

(31,545

)

(2,693

)

(1,931

)

(55,536

)

(51,558

)

(76,669

)

(85,034

)

(1,120

)

(1,831

)

(77,901

)

(86,277

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

4,719

 

2,280

 

364

 

243

 

7,386

 

7,400

 

12,469

 

9,923

 

 

 

12,469

 

9,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions,for loan losses, net

 

(112

)

588

 

(13,721

)

(29,265

)

(2,329

)

(1,688

)

(48,150

)

(44,158

)

(64,200

)

(75,111

)

(1,120

)

(1,831

)

(65,432

)

(76,354

)

 

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:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

53,055

 

48,771

 

Bonuses and incentives

 

9,198

 

8,214

 

Variable Compensation

 

8,374

 

7,723

 

Gratifications

 

5,852

 

5,298

 

Lunch and health benefits

 

6,278

 

5,926

 

Staff severance indemnities

 

5,023

 

1,804

 

Training expenses

 

560

 

616

 

Other personnel expenses

 

5,217

 

3,924

 

Total

 

93,557

 

82,276

 

 

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:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information Technology and communications

 

14,854

 

12,724

 

Maintenance and repair of property and equipment

 

7,919

 

7,375

 

Office rental

 

5,967

 

5,210

 

Securities and valuables transport services

 

2,583

 

2,438

 

External advisory services

 

1,851

 

1,555

 

Office supplies

 

1,702

 

1,887

 

Rent ATM area

 

1,572

 

1,940

 

Lighting, heating and other utilities

 

1,373

 

1,251

 

Representation and transferring of personnel

 

1,055

 

1,007

 

Legal and notary

 

997

 

960

 

P.O. box mail and postage

 

958

 

1,027

 

Insurance premiums

 

868

 

811

 

External service of financial information

 

694

 

473

 

File custody external services

 

619

 

601

 

Donations

 

413

 

473

 

Expenses from alarm systems

 

162

 

175

 

Other general administrative expenses

 

3,513

 

4,621

 

Subtotal

 

47,100

 

44,815

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

4,681

 

6,235

 

Data processing

 

2,094

 

1,891

 

External technological developments expenses

 

2,050

 

1,827

 

Certification and testing technology

 

1,171

 

1,117

 

Other

 

1,019

 

968

 

Subtotal

 

11,015

 

12,098

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

530

 

529

 

Other Board expenses

 

111

 

78

 

Subtotal

 

641

 

607

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

6,578

 

5,649

 

Subtotal

 

6,578

 

5,649

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

1,996

 

1,889

 

Real estate contributions

 

629

 

739

 

Patents

 

332

 

333

 

Other taxes

 

98

 

101

 

Subtotal

 

3,050

 

3,062

 

Total

 

68,389

 

66,231

 

 

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:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

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

 

5,202

 

4,530

 

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

 

2,184

 

1,975

 

Total

 

7,386

 

6,505

 

 

(b)                       As of March 31, 2015 and 2014 the composition of impairment expenses is the following:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of Financial Instruments

 

 

 

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

 

 

203

 

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

 

 

 

Total

 

 

203

 

 

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:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

764

 

856

 

Other income

 

 

 

Subtotal

 

764

 

856

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

 

Other provisions for contingencies

 

44

 

 

Subtotal

 

44

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Expense recovery

 

2,183

 

581

 

Rental income

 

2,058

 

1,924

 

Credit card income

 

1,064

 

 

Recovery from external branches

 

676

 

667

 

Income from differences sale leased assets

 

127

 

120

 

Income from sale of leased assets

 

112

 

3

 

Fiduciary and trustee commissions

 

62

 

61

 

Gain on sale of property and equipment

 

28

 

37

 

Revaluation of prepaid monthly payments

 

24

 

43

 

Others

 

1,005

 

1,431

 

Subtotal

 

7,339

 

4,867

 

 

 

 

 

 

 

Total

 

8,147

 

5,723

 

 

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:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Charge-off assets received in lieu of payment

 

437

 

333

 

Expenses to maintain assets received in lieu of payment

 

72

 

58

 

Provisions for assets received in lieu of payment

 

68

 

3

 

Subtotal

 

577

 

394

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

982

 

239

 

Other provisions for contingencies

 

 

268

 

Subtotal

 

982

 

507

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Provisions and charge-offs of other assets

 

4,806

 

1,463

 

Write-offs for operating risks

 

1,510

 

1,148

 

Operations expenses and charge-offs leasing

 

644

 

118

 

Credit cards administration

 

157

 

273

 

Provision for leased assets recoveries

 

143

 

177

 

Civil lawsuits

 

117

 

15

 

Contribution to other organisms

 

74

 

71

 

Credit life insurance

 

48

 

31

 

Loss in sale of property and equipment

 

 

 

Others

 

628

 

568

 

Subtotal

 

8,127

 

3,864

 

 

 

 

 

 

 

Total

 

9,686

 

4,765

 

 

83



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions:

 

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

 

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

 

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

 

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

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

274,625

 

287,943

 

31,190

 

36,383

 

1,958

 

1,878

 

307,773

 

326,204

 

Residential mortgage loans

 

 

 

 

 

22,042

 

19,970

 

22,042

 

19,970

 

Consumer loans

 

 

 

 

 

4,303

 

4,111

 

4,303

 

4,111

 

Gross loans

 

274,625

 

287,943

 

31,190

 

36,383

 

28,303

 

25,959

 

334,118

 

350,285

 

Provision for loan losses

 

(807

)

(790

)

(44

)

(132

)

(60

)

(68

)

(911

)

(990

)

Net loans

 

273,818

 

287,153

 

31,146

 

36,251

 

28,243

 

25,891

 

333,207

 

349,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

2,126

 

3,238

 

41

 

40

 

 

 

2,167

 

3,278

 

Letters of credits

 

3,730

 

1,344

 

 

 

 

 

3,730

 

1,344

 

Banks guarantees

 

47,072

 

42,195

 

301

 

387

 

 

 

47,373

 

42,582

 

Immediately available credit lines

 

53,043

 

52,900

 

25,070

 

24,686

 

12,706

 

10,997

 

90,819

 

88,583

 

Total off balance sheet account

 

105,971

 

99,677

 

25,412

 

25,113

 

12,706

 

10,997

 

144,089

 

135,787

 

Provision for contingencies loans

 

(82

)

(89

)

 

 

 

 

(82

)

(89

)

Off balance sheet account, net

 

105,889

 

99,588

 

25,412

 

25,113

 

12,706

 

10,997

 

144,007

 

135,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

28,734

 

28,811

 

55

 

55

 

13,454

 

13,405

 

42,243

 

42,271

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

13

 

13

 

 

 

7

 

7

 

20

 

20

 

Others(****)

 

2,602

 

2,602

 

17,300

 

17,300

 

10

 

10

 

19,912

 

19,912

 

Total colateral

 

31,349

 

31,426

 

17,355

 

17,355

 

13,471

 

13,422

 

62,175

 

62,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For trading purposes

 

 

 

 

6,015

 

 

 

 

6,015

 

For investing purposes

 

 

 

 

 

 

 

 

 

Total acquired instruments

 

 

 

 

6,015

 

 

 

 

6,015

 

 

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 posses the authority and responsibility of planning, administrating and controlling the activities of the organization, including directors, This category also includes their family members who are expected to have an influence or to be influenced by such individuals in their interactions with the organization.

 

 

(****)

These guarantees correspond mainly to shares and other financial guarantees.

 

(b)             Other assets and liabilities with related parties:

 

 

 

March

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

12,015

 

10,478

 

Derivative instruments

 

86,610

 

85,226

 

Other assets

 

20,993

 

17,386

 

Total

 

119,618

 

113,090

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

137,766

 

220,603

 

Savings accounts and time deposits

 

462,092

 

423,012

 

Derivative instruments

 

115,876

 

123,569

 

Borrowings from financial institutions

 

215,142

 

154,022

 

Other liabilities

 

16,849

 

26,205

 

Total

 

947,725

 

947,411

 

 

86



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                               Related Party Transactions, continued:

 

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

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

Income

 

Expense

 

Income

 

Expense

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type of income or expense recognized

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

3,591

 

2,872

 

6,132

 

4,446

 

Fees and commission income

 

13,668

 

6,779

 

13,216

 

5,956

 

Financial operating

 

37,074

 

43,261

 

30,035

 

40,250

 

Released or established of provision for credit risk

 

 

26

 

 

171

 

Operating expenses

 

 

27,475

 

 

26,002

 

Other income and expenses

 

122

 

5

 

144

 

3

 

Total

 

54,455

 

80,418

 

49,527

 

76,828

 

 


(*)              This detail does 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.

 

(d)                       Related party contracts:

 

As part of a secondary offering by 6,700,000,000 ordinary shares of Banco de Chile held in the local and international market, dated January 29, 2014 Banco de Chile, as issuer, LQ Investments SA, as seller of the securities, and Citigroup Global Markets Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated, Deutsche Bank Securities Inc, and Banco BTG Pactual SA - Cayman Branch, as underwriters, proceeded to sign a contract called Underwriting Agreement, pursuant to which LQ Investments S.A. sold to the underwriters a portion of such shares. Additionally, on that date Banco de Chile and LQ Investments S.A. agreed the terms and conditions under which Banco de Chile participated in the process.

 

There are no contracts entered as of March 31, 2015 and 2014 which does not represent a customary transaction within the Bank’s line of business with general customers and which accounts for amounts greater than UF 1,000.

 

87



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                               Related Party Transactions, continued:

 

(e)               Payments to key management personnel:

 

 

 

March

 

March

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

908

 

902

 

Short-term benefits

 

3,721

 

3,722

 

Contract termination indemnity

 

 

 

Paid based on shares

 

 

 

Total

 

4,629

 

4,624

 

 

Composition of key personnel:

 

 

 

N° of executives

 

 

 

March

 

March

 

 

 

2015

 

2014

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

CEOs of subsidiaries

 

7

 

7

 

Division Managers

 

11

 

11

 

Total

 

19

 

19

 

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.          Related Party Transactions, continued:

 

(f)            Directors’ expenses and remunerations:

 

 

 

Remunerations

 

Fees for attending
Board meetings

 

Fees for attending
Committees and
Subsidiary Board
meetings (1)

 

Consulting

 

Total

 

 

 

March
2015

 

March
2014

 

March
2015

 

March
2014

 

March
2015

 

March
2014

 

March
2015

 

March
2014

 

March
2015

 

March
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Name of Directors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

97

(*)

94

(*)

11

 

11

 

79

 

80

 

 

 

187

 

185

 

Andrónico Luksic Craig

 

41

 

38

 

1

 

3

 

 

 

 

 

42

 

41

 

Jorge Awad Mehech

 

13

 

13

 

6

 

5

 

24

 

35

 

 

 

43

 

53

 

Gonzalo Menéndez Duque

 

13

 

13

 

6

 

5

 

32

 

32

 

6

 

6

 

57

 

56

 

Jaime Estévez Valencia

 

13

 

13

 

6

 

5

 

25

 

27

 

 

 

44

 

45

 

Rodrigo Manubens Moltedo

 

13

 

13

 

6

 

4

 

11

 

11

 

 

 

30

 

28

 

Jorge Ergas Heymann

 

13

 

13

 

4

 

4

 

10

 

11

 

 

 

27

 

28

 

Francisco Pérez Mackenna

 

13

 

13

 

4

 

6

 

15

 

12

 

 

 

32

 

31

 

Thomas Fürst Freiwirth

 

13

 

13

 

4

 

3

 

8

 

7

 

 

 

25

 

23

 

Jean-Paul Luksic Fontbona

 

13

 

13

 

2

 

2

 

 

 

 

 

15

 

15

 

Other directors of subsidiaries

 

 

 

 

 

38

 

34

 

 

 

38

 

34

 

Total

 

242

 

236

 

50

 

48

 

242

 

249

 

6

 

6

 

540

 

539

 

 


(1)              Includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda, of MCh$4 (MCh$4 as of March 31, 2014).

 

(*)              Includes a provision of MCh$57 (MCh$54 as of March 31, 2014) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to MCh$67 (MCh$69 as of March 31, 2014).

 

Travel and other related expenses amount to MCh$34 (MCh$5 as of March 31, 2014).

 

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 the Fair Value measurement.

 

One of the most important definition in this framework is the Product Control Unit, 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 Bolsa de Comercio de Santiago, Bloomberg, LVA and Risk America terminals. This quote represents the price at which the instrument is frequently bought and sold in financial markets.

 

(iii)                 Valuation techniques

 

If there is not 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 in 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 considers two Market Value Adjustments or MVA for each instrument taking into account different market facts; bid/offer spreads and market factors liquidity. 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 in selling that position 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.

 

The liquidity adjustment considers the relative size to the market of each position in the portfolio. This adjustment is intended to reflect the relative size of Banco de Chile and the deepness of the markets. For this adjustment, the size of each position, recent transaction in active markets and recently observed liquidity are taking into account.

 

(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 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 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 kind of reports allows 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 Senior Management,

 

In particular, in cases where there are no market quotations for the instrument, similar transaction prices, or 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, taken into account the preceding statements, classify all the financial instruments among the following levels:

 

Level 1:                    Quoted market prices in an active market (that are unadjusted) for identical assets or liabilities that the Bank can access at the measurement date.

 

In this level are considered the following instruments: currency futures, Chilean Central Bank and Treasury securities, mutual funds 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 the market, assuring daily observable quotes.

 

For each and every one of these instruments exist daily observable market valuation parameters; internal rates of return and closing prices, respectively, therefore no assumptions are needed to calculate the fair value. 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:

 

(a)                               Fair value hierarchy, continued

 

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

 

In this level are included the following inputs:

 

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 those are observable for the asset or liability.

 

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

 

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

 

For derivatives the fair value process depends upon this value is impacted by volatility as a relevant market factor; if is the case, the Black-Scholes-Merton type of formula is used. For the rest of the derivatives, 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 do 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:

 

(a)                               Fair value hierarchy, continued

 

Valorization 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

Discounted cash flows model

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

Discounted cash flows model

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

 

Model is based on daily prices.

Mortgage Notes

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

Time Deposits

Discounted cash flows model

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

Discounted cash flows model

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 widelyused 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:

 

(a)         Fair value hierarchy, continued

 

Level 3:                    These are financial instruments whose fair value is determined using unobservable inputs. An adjustment to an input that is significant to the entire measurement can result in a fair value measurement classified within Level 3 of the fair value hierarchy if the adjustment using significant unobservable data entry.

 

Instruments classified as level 3 correspond to Corporate Debt issued mainly Chilean and foreign companies, issued both in Chile and abroad.

 

Valorization 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

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 daily prices.

 

95



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                                 Level hierarchy classification and figures

 

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

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading from the Chilean Government and Central Bank

 

5,379

 

80,374

 

2,998

 

8,496

 

 

 

8,377

 

88,870

 

Other instruments issued in Chile

 

1,567

 

364

 

226,634

 

202,823

 

50

 

1,401

 

228,251

 

204,588

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments

 

277,115

 

255013

 

 

 

 

 

277,115

 

255,013

 

Subtotal

 

284,061

 

335,751

 

229,632

 

211,319

 

50

 

1,401

 

513,743

 

548,471

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

166,013

 

140,676

 

 

 

166,013

 

140,676

 

Swaps

 

 

 

666,364

 

609,843

 

 

 

666,364

 

609,843

 

Call Options

 

 

 

2,447

 

2,583

 

 

 

2,447

 

2,583

 

Put Options

 

 

 

687

 

287

 

 

 

687

 

287

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

815,511

 

753,389

 

 

 

835,511

 

753,389

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

39

 

101

 

 

 

39

 

101

 

Cash flow hedge (Swap)

 

 

 

123,653

 

78,703

 

 

 

123,653

 

78,703

 

Subtotal

 

 

 

123,692

 

78,804

 

 

 

123,692

 

78,804

 

Financial assets available-for-sale (1) from the Chilean Government and Central Bank

 

 

86,066

 

401,620

 

253,258

 

 

 

401,620

 

339,324

 

Other instruments issued in Chile

 

 

 

983,688

 

1,017,962

 

116,510

 

179,378

 

1,100,198

 

1,197,340

 

Instruments issued abroad

 

59,859

 

58,376

 

3,147

 

3,211

 

1,989

 

1,938

 

64,995

 

63,525

 

Subtotal

 

58,859

 

144,442

 

1,388,455

 

1,274,431

 

118,499

 

181,316

 

1,566,813

 

1,600,189

 

Total

 

343,920

 

400,193

 

2,577,290

 

2,317,943

 

118,549

 

182,717

 

3,039,759

 

2,980,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

170,555

 

128,117

 

 

 

170,555

 

128,117

 

Swaps

 

 

 

770,758

 

691,524

 

 

 

770,758

 

691,524

 

Call Options

 

 

 

2,405

 

2,249

 

 

 

2,405

 

2,249

 

Put Options

 

 

 

241

 

362

 

 

 

241

 

362

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

943,959

 

822,252

 

 

 

943,959

 

822,252

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

19,385

 

19,904

 

 

 

19,385

 

19,904

 

Cash flow hedge (Swap)

 

 

 

17,295

 

17,596

 

 

 

17,295

 

17,596

 

Subtotal

 

 

 

36,680

 

37,500

 

 

 

36,680

 

37,500

 

Total

 

 

 

980,639

 

859,752

 

 

 

980,639

 

859,752

 

 


(1)                     As of March 31, 2015 92% of instruments of level 3 have denomination “Investment Grade”.  Also, 98% 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 March 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
March

31, 2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

1,401

 

 

 

 

 

 

(1,351

)

50

 

Subtotal

 

1,401

 

 

 

 

 

 

(1,351

)

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

179,378

 

3,429

 

255

 

213

 

(68,589

)

1,824

 

 

116,510

 

Instruments issued abroad

 

1,938

 

50

 

1

 

 

 

 

 

1,989

 

Subtotal

 

181,316

 

3,479

 

256

 

213

 

(68,589

)

1,824

 

 

118,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

182,717

 

3,479

 

256

 

213

 

(68,589

)

1,824

 

(1,351

)

118,549

 

 

 

 

As of December 31, 2014

 

 

 

Balance as of
January 1, 2014

 

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, 2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

2,439

 

(1,087

)

 

49

 

 

 

 

1,401

 

Subtotal

 

2,439

 

(1,087

)

 

49

 

 

 

 

1,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

76,975

 

6,230

 

784

 

82,909

 

(18,483

)

30,963

 

 

179,378

 

Instruments issued abroad

 

1,679

 

270

 

(11

)

 

 

 

 

1,938

 

Subtotal

 

78,654

 

6,500

 

773

 

82,909

 

(18,483

)

30,963

 

 

181,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

81,093

 

5,413

 

773

 

82,958

 

(18,483

)

30,963

 

 

182,717

 

 


(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 sensitivity, by instrument, for instruments classified as level 3 to changes in key assumptions:

 

 

 

As of March 31, 2015

 

As of December 31, 2014

 

 

 

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

 

50

 

 

1,401

 

(150

)

Total

 

50

 

 

1,401

 

(150

)

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

116,510

 

(1,847

)

179,378

 

(3,542

)

Instruments issued abroad

 

1,989

 

(65

)

1,938

 

(67

)

Total

 

118,499

 

(1,912

)

181,316

 

(3,609

)

Total

 

118,549

 

(1,912

)

182,717

 

(3,759

)

 

With the purpose to determine the sensitivity of the financial investments to changes in significant factors market, the Bank has made alternative calculations at fair value, changing those key parameters for the valuation and which are not directly observables in screens.  In the case of financial assets presented above table, which corresponds to bank bonds and corporate bonds, considering that these instruments do not have current prices or observables, was used as inputs prices, prices based on Non-Binding broker quotes or runs.  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

 

Fair Value

 

 

 

March

 

December

 

March

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

836,428

 

915,133

 

836,428

 

915,133

 

Transactions in the course of collection

 

558,183

 

400,081

 

558,183

 

400,081

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

30,992

 

27,661

 

30,992

 

27,661

 

Subtotal

 

1,425,603

 

1,342,875

 

1,425,603

 

1,342,875

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

139,940

 

169,953

 

139,940

 

169,953

 

Central Bank of Chile

 

850,563

 

551,108

 

850,563

 

551,108

 

Foreign banks

 

481,003

 

434,304

 

481,003

 

434,304

 

Subtotal

 

1,471,506

 

1,155,365

 

1,471,506

 

1,155,365

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

12,662,802

 

12,790,468

 

12,603,401

 

12,707,255

 

Residential mortgage loans

 

5,498,098

 

5,394,602

 

5,845,956

 

5,657,988

 

Consumer loans

 

3,183,009

 

3,162,963

 

3,188,616

 

3,170,640

 

Subtotal

 

21,343,909

 

21,348,033

 

21,637,973

 

21,535,883

 

Total

 

24,241,018

 

23,846,273

 

24,535,082

 

24,034,123

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,048,174

 

6,934,373

 

7,048,174

 

6,934,373

 

Transactions in the course of payment

 

308,261

 

96,945

 

308,261

 

96,945

 

Cash collateral on securities lent and repurchase agreements

 

249,784

 

249,482

 

249,784

 

249,482

 

Savings accounts and time deposits

 

9,736,875

 

9,721,246

 

9,746,518

 

9,719,397

 

Borrowings from financial institutions

 

1,193,195

 

1,098,716

 

1,189,230

 

1,094,468

 

Other financial obligations

 

165,620

 

186,573

 

165,620

 

186,573

 

Subtotal

 

18,701,909

 

18,287,335

 

18,707,587

 

18,281,238

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

48,151

 

52,730

 

51,731

 

52,482

 

Letters of credit for general purposes

 

9,639

 

11,584

 

10,356

 

12,189

 

Bonds

 

4,474,486

 

4,223,047

 

4,625,757

 

4,283,006

 

Subordinate bonds

 

773,025

 

770,595

 

798,475

 

782,529

 

Subtotal

 

5,305,301

 

5,057,956

 

5,486,319

 

5,133,206

 

Total

 

24,007,210

 

23,345,291

 

24,193,906

 

23,414,444

 

 

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 assets and liabilities not measured at fair value, but for which a fair value is estimated even when not managed based on this value, include assets and liabilities such as loans, deposits and other time deposits, debt issued and other financial assets and liabilities with different maturities and characteristics. The fair values of these assets and liabilities are calculated using the model of discounted cash flow (DCF) and the use of various sources of data such as yield curves, credit risk spreads, etc. Additionally, because some of these assets and liabilities are not traded in the market, it requires analysis and periodic reviews to determine the suitability of inputs and fair values determined.

 

The following table shows the fair value of financial assets and liabilities not measured at fair value, as of March 31, 2015 and 2014:

 

100



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.       Valor Razonable de Activos y Pasivos Financieros, continuación:

 

(e)         Levels of other assets and liabilities:

 

 

 

Level 1
Estimated Fair Value

 

Level 2
Estimated Fair Value

 

Level 3
Estimated Fair Value

 

Total
Estimated Fair Value

 

 

 

March

 

December

 

March

 

December

 

March

 

December

 

March

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

836,428

 

915,133

 

 

 

 

 

836,428

 

915,133

 

Transactions in the course of collection

 

558,183

 

400,081

 

 

 

 

 

558,183

 

400,081

 

Receivables from repurchase agreements and security borrowing

 

30,992

 

27,661

 

 

 

 

 

30,992

 

27,661

 

Subtotal

 

1,425,603

 

1,342,875

 

 

 

 

 

1,425,603

 

1,342,875

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic banks

 

139,940

 

169,953

 

 

 

 

 

139,940

 

169,953

 

Central bank

 

850,563

 

551,108

 

 

 

 

 

850,563

 

551,108

 

Foreign banks

 

481,003

 

434,304

 

 

 

 

 

481,003

 

434,304

 

Subtotal

 

1,471,506

 

1,155,365

 

 

 

 

 

1,471,506

 

1,155,365

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

12,603,401

 

12,707,255

 

12,603,401

 

12,707,255

 

Residential mortgage loans

 

 

 

 

 

5,845,956

 

5,657,988

 

5,845,956

 

5,657,988

 

Consumer loans

 

 

 

 

 

3,188,616

 

3,170,640

 

3,188,616

 

3,170,640

 

Subtotal

 

 

 

 

 

21,637,973

 

21,535,883

 

21,637,973

 

21,535,883

 

Total

 

2,897,109

 

2,498,240

 

 

 

21,637,973

 

21,535,883

 

24,535,082

 

24,034,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,048,174

 

6,934,373

 

 

 

 

 

7,048,176

 

6,934,373

 

Transactions in the course of payment

 

308,261

 

96,945

 

 

 

 

 

308,261

 

96,945

 

Payables from repurchase agreements and security lending

 

249,784

 

249,482

 

 

 

 

 

249,784

 

249,482

 

Savings accounts and time deposits

 

 

 

 

 

9,746,518

 

9,719,397

 

9,746,518

 

9,719,397

 

Borrowings from financial institutions

 

 

 

 

 

1,189,230

 

1,094,468

 

1,189,230

 

1,094,468

 

Other financial obligations

 

165,620

 

186,573

 

 

 

 

 

165,620

 

186,573

 

Subtotal

 

7,771,839

 

7,467,373

 

 

 

10,935,748

 

10,813,865

 

18,707,587

 

18,281,238

 

Debt Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

 

 

51,731

 

55,482

 

 

 

51,731

 

55,482

 

Letters of credit for general purposes

 

 

 

10,356

 

12,189

 

 

 

10,356

 

12,189

 

Bonds

 

 

 

4,625,757

 

4.283.006

 

 

 

4,625,757

 

4,283,006

 

Subordinate bonds

 

 

 

 

 

798,475

 

782,529

 

798,475

 

782,529

 

Subtotal

 

 

 

4,687,844

 

4,350,677

 

798,475

 

782,529

 

5,486,319

 

5,133,206

 

Total

 

7,771,839

 

7,467,373

 

4,687,844

 

4,350,677

 

11,734,223

 

11,596,394

 

24,193,906

 

23,414,444

 

 

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 assets and liabilities: For assets and liabilities maturing short-term (less than three months) it is assumed that the book values approximate their fair value. This assumption is applied to the following assets and liabilities:

 

·

Cash and due from banks

 

 

·

Current accounts and other demand deposits

·

Transactions in the course of collection (asset)

 

 

·

Transactions in the course of payments (liability)

·

Cash collateral on securities borrowed and reverse repurchase agreements (asset)

 

 

·

Cash collateral on securities lent and repurchase agreements (liability)

·

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 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 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

 

 

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

March
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial assets

 

959,203

 

832,193

 

(208,742

)

(169,573

)

(260,876

)

(267,053

)

(86,878

)

(49,804

)

402,707

 

345,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

980,639

 

859,752

 

(208,742

)

(169,573

)

(260,876

)

(267,053

)

(128,280

)

(124,418

)

382,741

 

298,708

 

 

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 March 31, 2015 and December 31, 2014, respectively.  Trading and available-for-sale instruments are included at their fair value:

 

 

 

As of March 31, 2015

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

836,428

 

 

 

 

 

 

836,428

 

Transactions in the course of collection

 

558,183

 

 

 

 

 

 

558,183

 

Financial Assets held-for-trading

 

513,743

 

 

 

 

 

 

513,743

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

18,021

 

12,181

 

790

 

 

 

 

30,992

 

Derivative instruments

 

47,194

 

60,080

 

205,756

 

224,579

 

175,095

 

246,499

 

959,203

 

Loans and advances to banks(*)

 

1,047,436

 

201,725

 

191,900

 

31,373

 

 

 

1,472,434

 

Loans to customers(*)

 

2,268,432

 

2,711,621

 

4,034,627

 

4,678,333

 

2,431,648

 

5,758,242

 

21,882,903

 

Financial assets available-for-sale

 

344,931

 

194,516

 

517,541

 

84,011

 

99,595

 

326,219

 

1,566,813

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

5,634,368

 

3,180,123

 

4,950,614

 

5,018,296

 

2,706,338

 

6,330,960

 

27,820,699

 

 

 

 

As of December 31, 2014

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5 years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

915,133

 

 

 

 

 

 

915,133

 

Transactions in the course of collection

 

400,081

 

 

 

 

 

 

400,081

 

Financial Assets held-for-trading

 

548,471

 

 

 

 

 

 

548,471

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

11,863

 

6,291

 

9,507

 

 

 

 

27,661

 

Derivative instruments

 

68,070

 

55,799

 

166,519

 

176,235

 

153,461

 

212,109

 

832,193

 

Loans and advances to banks(*)

 

809,565

 

79,583

 

248,840

 

18,193

 

 

 

1,156,181

 

Loans to customers(*)

 

2,662,866

 

2,576,105

 

3,800,448

 

4,831,285

 

2,328,610

 

5,677,334

 

21,876,648

 

Financial assets available-for-sale

 

211,690

 

163,824

 

472,944

 

82,763

 

123,317

 

545,651

 

1,600,189

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

5,627,739

 

2,881,602

 

4,698,258

 

5,108,476

 

2,605,388

 

6,435,094

 

27,356,557

 

 


(*)                      The respective provisions, which amount to MCh$538,994 (MCh$528,615 as of December 31, 2014) for loans to customers and MCh$928 (MCh$816 as of December 31, 2014) 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 March 31, 2015

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,048,174

 

 

 

 

 

 

7,048,174

 

Transactions in the course of payment

 

308,261

 

 

 

 

 

 

308,261

 

Cash collateral on securities lent and repurchase agreements

 

210,539

 

131

 

39,114

 

 

 

 

249,784

 

Savings accounts and time deposits(**)

 

5,164,613

 

2,088,918

 

2,160,012

 

132,470

 

189

 

192

 

9,546,394

 

Derivative instruments

 

47,300

 

71,003

 

206,368

 

218,329

 

152,486

 

285,153

 

980,639

 

Borrowings from financial institutions

 

12,169

 

254,061

 

832,943

 

94,022

 

 

 

1,193,195

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

4,431

 

3,917

 

9,047

 

17,647

 

11,337

 

11,411

 

57,790

 

Bonds

 

328,333

 

315,634

 

331,788

 

473,802

 

1,036,333

 

1,988,596

 

4,474,486

 

Subordinate bonds

 

9,709

 

13,367

 

17,733

 

184,217

 

49,948

 

498,051

 

773,025

 

Other financial obligations

 

121,716

 

692

 

3,946

 

7,915

 

13,938

 

17,413

 

165,620

 

Total liabilities

 

13,255,245

 

2,747,723

 

3,600,951

 

1,128,402

 

1,264,231

 

2,800,816

 

24,797,368

 

 

 

 

As of December 31, 2014

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

6,934,373

 

 

 

 

 

 

6,934,373

 

Transactions in the course of payment

 

96,945

 

 

 

 

 

 

96,945

 

Cash collateral on securities lent and repurchase agreements

 

249,323

 

159

 

 

 

 

 

249,482

 

Savings accounts and time deposits(**)

 

4,854,400

 

1,969,861

 

2,559,793

 

148,527

 

166

 

188

 

9,532,935

 

Derivative instruments

 

37,952

 

47,779

 

166,064

 

208,200

 

147,078

 

252,679

 

859,752

 

Borrowings from financial institutions

 

61,022

 

159,372

 

678,067

 

200,255

 

 

 

1,098,716

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

4,035

 

4,109

 

10,143

 

20,487

 

12,407

 

13,133

 

64,314

 

Bonds

 

239,132

 

294,460

 

353,568

 

475,427

 

973,509

 

1,886,951

 

4,223,047

 

Subordinate bonds

 

2,050

 

2,786

 

36,463

 

178,298

 

50,345

 

500,653

 

770,595

 

Other financial obligations

 

142,093

 

792

 

3,879

 

7,996

 

14,350

 

17,463

 

186,573

 

Total liabilities

 

12,621,325

 

2,479,318

 

3,807,977

 

1,239,190

 

1,197,855

 

2,671,067

 

24,016,732

 

 


(***)           Excluding term saving accounts, which amount to MCh$190,481 (MCh$188,311 as of December 31, 2014).

 

105



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.       Subsequent Events:

 

(a)       On April 9, 2015, the Board of Directors of Banco de Chile accepted the resignation of the Director Mr. Juan José Bruchou.

 

Also, the Board of Directors appointed Mr. Samuel Libnic as a new Director until the next Ordinary Shareholder Meeting.

 

(b)       On April 23, 2015 the Board of Banchile Corredores de Bolsa S.A. accepted the resignation of the Alternate Director of the company Mr. Samuel Libnic.

 

In Management’s opinion, there are no other significant subsequent events that affect or could affect the Interim Condensed Consolidated Financial Statements of the Bank and its subsidiaries between March 31, 2015 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

 

 

 

 

Héctor Hernández G,
General Accounting Manager

 

Arturo Tagle Q,
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: April 29, 2015

 

 

 

Banco de Chile

 

 

 

/S/ Arturo Tagle Q.

By:   

Arturo Tagle Q.

CEO

 

107