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 July, 2013

 

Commission File Number 001-15266

 

BANK OF CHILE

(Translation of registrant’s name into English)

 

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 Financial Statements with notes for the Second Quarter of 2013.

 



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

Interim Condensed Consolidated Statement of Changes in Equity

6

Interim Condensed Consolidated Statements of Cash Flows

7

1.

Corporate information:

8

2.

Legal provisions, basis of preparation and other information:

8

3.

New Accounting Pronouncements:

12

4.

Changes in Accounting Policies and Disclosures:

15

5.

Relevant Events:

15

6.

Segment Reporting:

19

7.

Cash and Cash Equivalents:

22

8.

Financial Assets Held-for-trading:

23

9.

Cash collateral on securities borrowed and reverse repurchase agreements:

24

10.

Derivative Instruments and Accounting Hedges:

27

11.

Loans and advances to Banks:

32

12.

Loans to Customers, net:

33

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:

46

18.

Other Assets:

51

19.

Current accounts and Other Demand Deposits:

52

20.

Savings accounts and Time Deposits:

52

21.

Borrowings from Financial Institutions:

53

22.

Debt Issued:

55

23.

Other Financial Obligations:

58

24.

Provisions:

58

25.

Other Liabilities:

62

26.

Contingencies and Commitments:

63

27.

Equity:

67

28.

Interest Revenue and Expenses:

71

29.

Income and Expenses from Fees and Commissions:

73

30.

Net Financial Operating Income:

74

31.

Foreign Exchange Transactions, net:

74

32.

Provisions for Loan Losses:

75

33.

Personnel Expenses:

76

34.

Administrative Expenses:

77

35.

Depreciation, Amortization and Impairment:

78

36.

Other Operating Income:

79

37.

Other Operating Expenses:

80

38.

Related Party Transactions:

81

39.

Fair Value of Financial Assets and Liabilities:

85

40.

Maturity of Assets and Liabilities:

94

41.

Subsequent Events:

96

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended June 30, 2013 and 2012

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

June
 2013

 

December
2012

 

 

 

 

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

1,186,226

 

684,925

 

Transactions in the course of collection

 

7

 

775,311

 

396,611

 

Financial assets held-for-trading

 

8

 

388,921

 

192,724

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

25,371

 

35,100

 

Derivative instruments

 

10

 

367,417

 

329,497

 

Loans and advances to banks

 

11

 

313,541

 

1,343,322

 

Loans to customers, net

 

12

 

19,063,627

 

18,334,330

 

Financial assets available-for-sale

 

13

 

1,613,767

 

1,264,440

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

14,848

 

13,933

 

Intangible assets

 

15

 

32,202

 

34,290

 

Property and equipment

 

16

 

202,235

 

205,189

 

Current tax assets

 

17

 

4,608

 

2,684

 

Deferred tax assets

 

17

 

118,949

 

127,143

 

Other assets

 

18

 

297,051

 

296,878

 

TOTAL ASSETS

 

 

 

24,404,074

 

23,261,066

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

5,567,606

 

5,470,971

 

Transactions in the course of payment

 

7

 

438,056

 

159,218

 

Cash collateral on securities lent and repurchase agreements

 

9

 

495,812

 

226,396

 

Savings accounts and time deposits

 

20

 

9,564,872

 

9,612,950

 

Derivative instruments

 

10

 

431,162

 

380,322

 

Borrowings from financial institutions

 

21

 

1,157,728

 

1,108,681

 

Debt issued

 

22

 

3,763,946

 

3,273,933

 

Other financial obligations

 

23

 

160,253

 

162,123

 

Current tax liabilities

 

17

 

261

 

25,880

 

Deferred tax liabilities

 

17

 

26,211

 

27,630

 

Provisions

 

24

 

374,342

 

504,837

 

Other liabilities

 

25

 

256,628

 

301,066

 

TOTAL LIABILITIES

 

 

 

22,236,877

 

21,254,007

 

 

 

 

 

 

 

 

 

EQUITY

 

27

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

Capital

 

 

 

1,849,351

 

1,629,078

 

Reserves

 

 

 

213,767

 

177,574

 

Other comprehensive income

 

 

 

11,783

 

18,935

 

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,379

 

16,379

 

Income for the period

 

 

 

243,334

 

465,850

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(167,418

)

(300,759

)

Subtotal

 

 

 

2,167,196

 

2,007,057

 

Non-controlling interests

 

 

 

1

 

2

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

 

2,167,197

 

2,007,059

 

TOTAL LIABILITIES AND EQUITY

 

 

 

24,404,074

 

23,261,066

 

 

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 six-month ended June 30, 2013 and 2012

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

A. CONSOLIDATED STATEMENT OF INCOME

 

 

 

Notes

 

June
2013

 

June
2012

 

 

 

 

 

MCh$

 

MCh$

 

Interest revenue

 

28

 

781,304

 

829,313

 

Interest expense

 

28

 

(293,754

)

(354,250

)

Net interest income

 

 

 

487,550

 

475,063

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

192,332

 

183,933

 

Expenses from fees and commissions

 

29

 

(48,438

)

(44,329

)

Net fees and commission income

 

 

 

143,894

 

139,604

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

(2,265

)

11,337

 

Foreign exchange transactions, net

 

31

 

41,980

 

15,570

 

Other operating income

 

36

 

12,121

 

10,366

 

Total operating revenues

 

 

 

683,280

 

651,940

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(103,761

)

(97,235

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

579,519

 

554,705

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(155,801

)

(152,403

)

Administrative expenses

 

34

 

(121,176

)

(115,830

)

Depreciation and amortization

 

35

 

(14,291

)

(15,524

)

Impairment

 

35

 

(9

)

(130

)

Other operating expenses

 

37

 

(8,473

)

(15,993

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(299,750

)

(299,880

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

279,769

 

254,825

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

1,591

 

874

 

Income before income tax

 

 

 

281,360

 

255,699

 

 

 

 

 

 

 

 

 

Income tax

 

 

 

(38,026

)

(27,574

)

 

 

17

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

243,334

 

228,125

 

Attributable to:

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

243,334

 

228,125

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to Bank’s Owners:

 

 

 

Ch$

 

Ch$

 

Basic net income per share

 

27

 

2.62

 

2.59

 

Diluted net income per share

 

27

 

2.62

 

2.59

 

 

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 six-month ended June 30, 2013 and 2012

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

B. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

Notes

 

June
2013

 

June
2012

 

 

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

243,334

 

228,125

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME THAT WILL BE RECLASSIFIED TO INCOME FOR THE PERIOD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses):

 

 

 

 

 

 

 

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

 

13

 

7,228

 

10,646

 

Gains and losses on derivatives held as cash flow hedges

 

 

 

(16,224

)

901

 

Cumulative translation adjustment

 

 

 

45

 

(27

)

Other comprehensive income before income taxes

 

 

 

(8,951

)

11,520

 

 

 

 

 

 

 

 

 

Income tax related to other comprehensive income

 

17

 

1,799

 

(2,000

)

 

 

 

 

 

 

 

 

Total other comprehensive income that will be reclassified to income for the period

 

 

 

(7,152

)

9,520

 

Other comprehensive income that will not be reclassified to income for the period

 

 

 

 

 

TOTAL OTHER COMPREHENSIVE INCOME

 

 

 

(7,152

)

9,520

 

 

 

 

 

 

 

 

 

TOTAL CONSOLIDATED COMPREHENSIVE INCOME

 

 

 

236,182

 

237,645

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s owners

 

 

 

236,182

 

237,645

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive net income per share attributable to Bank’s owners:

 

 

 

Ch$

 

Ch$

 

Basic net income per share

 

 

 

2.54

 

2.70

 

Diluted net income per share

 

 

 

2.54

 

2.70

 

 

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 six-month ended June 30, 2013 and 2012

(Translation of financial statements originally issued in Spanish)

(Expressed in millions of Chilean pesos)

 

 

 

 

 

 

 

Reserves

 

Other comprehensive income

 

Retained earnings

 

 

 

 

 

 

 

 

 

Notes

 

Paid-in
Capital

 

Other
reserves

 

Reserves
from
earnings

 

Unrealized
gains
(losses) on
available-for- sale

 

Derivatives
cash flow
hedge

 

Cumulative
translation
adjustment

 

Retained
earnings

from
previous
periods

 

Income for
the year

 

Provision
for
minimum
dividends

 

Attributable
to equity
holders of
the parent

 

Non-
controlling
interest

 

Total
equity

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2011

 

 

 

1,436,083

 

32,256

 

87,226

 

(1,644

)

(395

)

(36

)

16,379

 

428,805

 

(259,501

)

1,739,173

 

2

 

1,739,175

 

Capitalization of retained earnings

 

27

 

73,911

 

 

 

 

 

 

 

(73,911

)

 

 

 

 

Retention (released) earnings

 

27

 

 

 

58,092

 

 

 

 

 

(58,092

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(296,802

)

259,501

 

(37,301

)

(1

)

(37,302

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(27

)

 

 

 

(27

)

 

(27

)

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

741

 

 

 

 

 

741

 

 

741

 

Valuation adjustment on available-for-sale instruments, net

 

 

 

 

 

 

8,804

 

 

 

 

 

 

8,804

 

 

8,804

 

Income for the period 2012

 

 

 

 

 

 

 

 

 

 

228,125

 

 

228,125

 

 

228,125

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(143,791

)

(143,791

)

 

(143,791

)

Balances as of June 30, 2012

 

 

 

1,509,994

 

32,256

 

145,318

 

7,160

 

346

 

(63

)

16,379

 

228,125

 

(143,791

)

1,795,724

 

1

 

1,795,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(31

)

 

 

 

(31

)

1

 

(30

)

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

688

 

 

 

 

 

688

 

 

688

 

Valuation adjustment on available-for-sale instruments, net

 

 

 

 

 

 

10,835

 

 

 

 

 

 

10,835

 

 

10,835

 

Subscribed and paid shares

 

 

 

119,084

 

 

 

 

 

 

 

 

 

119,084

 

 

119,084

 

Income for the period 2012

 

 

 

 

 

 

 

 

 

 

237,725

 

 

237,725

 

 

237,725

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

(156,968

)

(156,968

)

 

(156,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2012

 

 

 

1,629,078

 

32,256

 

145,318

 

17,995

 

1,034

 

(94

)

16,379

 

465,850

 

(300,759

)

2,007,057

 

2

 

2,007,059

 

Capitalization of retained earnings

 

27

 

86,202

 

 

 

 

 

 

 

(86,202

)

 

 

 

 

Retention (released) earnings

 

27

 

 

 

36,193

 

 

 

 

 

(36,193

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(343,455

)

300,759

 

(42,696

)

(1

)

(42,697

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

45

 

 

 

 

45

 

 

45

 

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

(12,979

)

 

 

 

 

(12,979

)

 

(12,979

)

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

 

 

 

 

 

 

5,782

 

 

 

 

 

 

5,782

 

 

5,782

 

Subscribed and paid shares

 

27

 

134,071

 

 

 

 

 

 

 

 

 

134,071

 

 

134,071

 

Income for the period 2013

 

 

 

 

 

 

 

 

 

 

243,334

 

 

243,334

 

 

243,334

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(167,418

)

(167,418

)

 

(167,418

)

Balances as of June 30, 2013

 

 

 

1,849,351

 

32,256

 

181,511

 

23,777

 

(11,945

)

(49

)

16,379

 

243,334

 

(167,418

)

2,167,196

 

1

 

2,167,197

 

 

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 six-month ended June 30, 2013 and 2012

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

June
2013

 

June
2012

 

 

 

 

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

243,334

 

228,125

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

14,291

 

15,524

 

Impairment of intangible assets and property and equipment

 

35

 

9

 

130

 

Provision for loan losses

 

32

 

114,226

 

114,978

 

Provision of contingent loans

 

32

 

9,750

 

2,559

 

Fair value adjustment of financial assets held-for-trading

 

 

 

(915

)

794

 

Income attributable to investments in other companies

 

14

 

(1,390

)

(715

)

Income from sales of assets received in lieu of payment

 

36

 

(2,549

)

(3,966

)

Net gain on sales of property and equipment

 

 

 

(167

)

(95

)

(Increase) decrease in other assets and liabilities

 

 

 

(65,780

)

(5,281

)

Charge-offs of assets received in lieu of payment

 

37

 

907

 

1,052

 

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

 

 

 

(2,426

)

(831

)

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

 

 

 

(52,486

)

21,110

 

Net changes in interest and fee accruals

 

 

 

56,674

 

(2,733

)

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

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

 

 

 

1,029,201

 

316,933

 

(Increase) decrease in loans to customers

 

 

 

(898,090

)

(1,055,958

)

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

 

 

 

(158,232

)

(52,653

)

(Increase) decrease in deferred taxes, net

 

17

 

6,775

 

2,166

 

(Increase) decrease in current account and other demand deposits

 

 

 

97,074

 

200,097

 

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

 

 

 

279,345

 

38,233

 

(Increase) decrease in savings accounts and time deposits

 

 

 

(37,250

)

40,278

 

Proceeds from sale of assets received in lieu of payment

 

 

 

4,266

 

5,254

 

Total cash flows from operating activities

 

 

 

636,567

 

(134,999

)

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

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

 

 

 

(301,612

)

193,358

 

Purchases of property and equipment

 

16

 

(6,937

)

(10,280

)

Proceeds from sales of property and equipment

 

 

 

427

 

119

 

Purchases of intangible assets

 

15

 

(2,771

)

(3,985

)

Investments in other companies

 

14

 

 

(34

)

Dividends received from investments in other companies

 

14

 

931

 

915

 

Total cash flows from investing activities

 

 

 

(309,962

)

180,093

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Proceeds of mortgage finance bonds

 

 

 

 

 

Repayment of mortgage finance bonds

 

 

 

(11,026

)

(14,149

)

Proceeds from bond issuances

 

22

 

919,557

 

656,214

 

Redemption of bond issuances

 

 

 

(417,589

)

(30,028

)

Proceeds from subscription and payment of shares

 

27

 

134,071

 

 

Dividends paid

 

27

 

(343,455

)

(296,802

)

(Increase) decrease in borrowings from financial institutions

 

 

 

(104,085

)

97,582

 

(Increase) decrease in other financial obligations

 

 

 

324

 

(29,022

)

(Increase) decrease in borrowings from Central Bank of Chile

 

 

 

 

(22,793

)

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

 

 

 

(6

)

(32

)

Long-term foreign borrowings

 

 

 

500,578

 

315,938

 

Payment of long-term foreign borrowings

 

 

 

(346,321

)

(641,153

)

Proceeds from other long-term borrowings

 

 

 

155

 

341

 

Payment of other long-term borrowings

 

 

 

(2,480

)

(2,694

)

Total cash flows from financing activities

 

 

 

329,723

 

33,402

 

TOTAL NET POSITIVE CASH FLOWS FOR THE PERIOD

 

 

 

656,328

 

78,496

 

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

26,568

 

(21,753

)

Cash and cash equivalents at beginning of year

 

 

 

1,236,324

 

1,429,908

 

Cash and cash equivalents at end of period

 

7

 

1,919,220

 

1,486,651

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

2013

 

2012

 

Cash paid during the year for:

 

 

 

MCh$

 

MCh$

 

Interest received

 

 

 

825,169

 

781,250

 

Interest paid

 

 

 

(280,945

)

(308,920

)

 

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

 

7



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 


 

1.                   Corporate information:

 

Banco de Chile is authorized to operate like a commercial bank since September 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”), 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’s shares are also listed on the Latin American securities market of the Madrid Stock Exchange (“LATIBEX”).

 

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, factoring, 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 June 30, 2013 were approved for issuance in accordance with the directors on July 25, 2013.

 

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

 

(a)                                 Legal provisions:

 

The General Banking Law in its Article N° 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, 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 —directly or indirectly— owns a controlling interest and that are therefore consolidated in these financial statements:

 

 

 

 

 

 

 

 

 

Interest Owned

 

 

 

 

 

 

 

 

 

Direct

 

Indirect

 

Total

 

 

 

 

 

 

 

Functional

 

June

 

December

 

June

 

December

 

June

 

December

 

Rut

 

Subsidiaries

 

Country

 

Currency

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

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

 

96,894,740-0

 

Banchile Factoring S.A. (*)

 

Chile

 

Ch$

 

99.75

 

99.75

 

0.25

 

0.25

 

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$

 

99.00

 

99.00

 

1.00

 

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

 

 


(*) See note No. 41 of Subsequent events

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)   Use of estimates and judgment:

 

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 15);

2.

Useful lives of property and equipment and intangible assets (Notes 15 y 16);

3.

Income taxes and deferred taxes (Note 17);

4.

Provisions (Note 24);

5.

Commitments and contingencies (Note 26);

6.

Provision for loan losses (Note 32);

7.

Impairment of other financial assets (Note 35);

8.

Fair value of financial assets and liabilities (Note 39).

 

During period 2013, the Bank has made a modification to the derivatives valuation model, this consist in the incorporation of “Counterparty Value Adjustment” (CVA) in the valuation of derivatives, to reflect the counterparty risk in determining the fair value. In accordance with IAS 8 “Accounting Policies: Changes in Accounting Estimates and Errors”, this modification has been treated as a change in accounting estimate and its effect recorded in earnings. The effect of this change involved a charge of income of Ch$7,821 million.

 

There have been no significant changes to estimates made during period 2013, except for the above.

 

(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 six month ended June 30, 2013.

 

(e)   Relative Importance:

 

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

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(f)    Reclassifications:

 

During this period, the expense that, by their nature is directly related with credit cards was reclassified from “Other operational expenses” to “Expenses from fees and commissions”, in order to relate them better with the revenues from that product. The effect of this reclassification is the following:

 

 

 

Balance
as of
June 30, 2012

 

Reclassification

 

Pro-forma Balance
as of

June 30, 2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Expenses from fees and commissions

 

(32,361

)

(11,968

)

(44,329

)

Other operational expenses

 

(27,961

)

11,968

 

(15,993

)

 

This reclassification does not affect any comply of covenants.

 

There are no other significant reclassifications at the ended period 2013, different to described above.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                   New Accounting Pronouncements:

 

The following is a summary of new standards, interpretations and improvements to the International Financial Reporting Standards issued by the International Accounting Standards Board (IASB) but which have not come into effect as of June 30, 2013, and that it could affect the Bank according with Note 2 (a), as per the following detail:

 

IAS 32 Financial Instruments: Presentation

 

The amendments issued in December 2011, clarify the meaning of “currently has a legally enforceable right to set-off”. The amendments also clarify the application of the IAS 32 offsetting criteria to settlement systems (such as central clearing house systems) which apply gross settlement mechanisms that are not simultaneous.  The standard is effective for annual periods beginning on or after January 1, 2014 and early adoption is permitted.

 

According to current rules about netting force in Chile, this rule has no impact on the consolidated financial statements of Banco de Chile and its subsidiaries.

 

IAS 36 Impairment assets

 

On May 29, 2013, the IASB issued amendments to IAS 36 respect to disclosures information related to recoverable amount of impaired assets, if this amount corresponded to fair value less disposal cost.  These modifications are related to IFRS 13: “Fair Value measurement”.

 

The amendments will be applied retrospectively to annual periods beginning in January 1, 2014.  Early adoption is permitted for the periods that the entity has applied IFRS 13.

 

The Bank and its subsidiaries are assessing the probably impact of this amendments in the consolidated financial statements.

 

IAS 39 Financial Instruments: Recognition and Measurement

 

On June 27, 2013 the IASB issue amendments to IAS 39 related to continuing hedge accounting after novation.  This amendment provides an exception to the requirement to discontinue hedge accounting in situations where over-the-counter (OTC) derivatives designated in hedging relationships are directly or indirectly, novated to a central counterparty (CCP) as a consequence of laws or regulations, or the introduction of laws or regulations.

 

The effective date for annual periods beginning on or after January 1, 2014.  Early adoption is permitted.

 

The Bank and its subsidiaries are assessing the probably impact of this amendments in the consolidated financial statements.

 

12



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.         New Accounting Pronouncements, continued:

 

IFRS 9 Financial Instruments: Financial liabilities

 

In October, 2010, the IASB published the requirements for classifying and measuring financial liabilities were added to IFRS 9.  Most of the added requirements were carried forward unchanged from IAS 39.  However, the requirements related to the fair value option for financial liabilities were changed to address the issue of own credit risk in response to consistent feedback from users of financial statements and others that the effects of changes in a liability’s credit risk ought not to affect profit or loss unless the liability is held for trading.

 

The mandatory effective date for annual periods beginning on or after January 1, 2015.

 

IFRS 9 Financial Instruments: Recognition and Measurement

 

In November 2009, the IASB issued IFRS 9, “Financial Instruments,” the first step in its project to replace IAS 39, “Financial Instruments: Recognition and Measurement”.  IFRS 9 introduces new requirements for classifying and measuring financial assets that are in the scope of the application of IAS 39.  This new regulation requires that all financial assets be classified in function of the entity’s business model for the management of financial assets and of the characteristics of the contractual cash flows of financial assets.  A financial asset shall be measured at amortized cost if two criteria are fulfilled: (a) the objective of the business model is to maintain a financial asset to receive contractual cash flows, and (b) contractual cash flows represent principal and interest payments.  Should a financial asset not comply with the aforementioned conditions, it will be measured at fair value.  In addition, this standard allows a financial asset that fulfills the criteria to be valued at amortized cost to be designated at fair value with changes in income under the fair value option, as long as this significantly reduces or eliminates an accounting asymmetry.  Likewise, IFRS 9 eliminates the requirement of separating embedded derivatives from the host financial assets.  Therefore, it requires that a hybrid contract be classified entirely in amortized cost or fair value.

 

IFRS 9 requires, mandatory and prospective way, that the entity makes reclassifications of financial assets when the entity modifies the business model.

 

Under IFRS 9, all equity investments of are measured at fair value. However, the Management has the option of present the changes of fair value in the item “Other Comprehensive Income” in equity. This accounting treatment is available for the initial recognition of an instruments and it is irrevocable. The unrealized income (loss) recognized in “Other Comprehensive Income”, derived from the changes of fair value, and must be not included in income statements.

 

IFRS 9 is effective for annual periods commencing as of January 1, 2015, and allows adoption prior to that date.  IFRS 9 must be applied retroactively, however if it is adopted before January 1, 2012, there is no need to reformulate comparative periods.

 

Banco de Chile and its subsidiaries are assessing the possible impact of adoption of these changes on the consolidated financial statements, however, that impact will depend on the assets maintained by the institution as of the adoption date.  It is not practicable to quantify the effect on the issuance of these consolidated financial statements.  To date, neither of these standards has been approved by the Superintendency of Banks, event that is required for their application.

 

13



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                            New Accounting Pronouncements, continued:

 

IFRS 10 Consolidated Financial Statement, IFRS 12 Disclosure of Interests in Other Entities and IAS 27 Separate Financial Statements

 

The Amendments to IFRS 10, IFRS 12 and IAS 27 incorporate a definition of an investment entity and also introduce an exception to consolidate certain subsidiaries owned investment entities.  These amendments require an entity to measure investment considered its investments in subsidiaries at fair value through profit or loss in accordance with IFRS 9 instead of consolidating such subsidiaries.

 

Amendments also introduce new disclosure requirements related to investment entities IFRS 12 and IAS 27.

 

If an entity applies these amendments but not applies IFRS 9 yet, any reference in this document to IFRS 9 must be interpreted as a reference to IAS 39 Financial Instruments: Recognition and Measurement.

 

The standard is effective for annual periods beginning on or after January 1, 2014 and early adoption is permitted.

 

On March 19, 2013 the Superintendency of Banks issued a Circular No. 3,548 that modified the following:

 

(a)         The instructions relative to the presentation of Statements of Income for matching the names used in the Compendium of Accounting Standards issued by the Chilean Superintendency of Banks with last modifications of IAS 1.

 

The expressions: “Statement of Income” and “Statement of Comprehensive Income” must be replaced by “Statement of Income for the Period” and “Statement of Other Comprehensive Income for the Period” respectively.

 

(b)         Accurate presentation of income (loss) that originate in the case of sale portfolio loans, stipulated that the net income (loss) for sale portfolio loans classified in the item “Net financial operating income”, corresponds to differences between the cash perceived (or fair value of the instruments that are received as consideration) and the value net of provisions of the transferred assets, registered at the sale date.

 

Before this regulatory change, the net income (loss) of sale portfolio loans, corresponded to differences between the cash perceived (or fair value of the instruments that are received as consideration) and the gross value of transferred assets, proceeding after to release of the established provisions for that loans, being this last effect recognized in the item “Provisions for loan losses” of the Income Statements of the Periods.

 

14



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

4.                   Changes in Accounting Policies and Disclosures:

 

During the period ended June 30, 2013, there have not been significant accounting changes that affect the presentation of consolidated financial statements.

 

5.                   Relevant Events:

 

(a)         On January 04, 2013 Banco de Chile has concluded the execution process of the insurance agreements between Banco de Chile and its subsidiary Banchile Corredores de Seguros Limitada, with Banchile Seguros de Vida S.A., which were entered into through private instruments dated on December 28, 2012, which are:

 

(1)         Brokerage Agreement entered into by the affiliate Banchile Corredores de Seguros Limitada and the related company Banchile Seguros de Vida S.A.

 

(2)         Agreements entered into by Banco de Chile and Banchile Seguros de Vida S.A.:

 

i)                      Collection and Data Administration Agreement.

ii)                   Use Agreement for Distribution Channels.

iii)                Banchile’s Trademark License Agreement.

iv)               Credit Life Insurance Agreement.

 

(3)    Framework agreement for Insurance Banking, entered into by Banco de Chile, Banchile Corredores de Seguros Limitada and Banchile Seguros de Vida S.A.

 

All of the agreements have a duration of 3 years effective from January 1, 2013, excluding those insurances, as applicable, that are related to loan mortgages subject to public bid in accordance with article 40 of DFL No. 251 of 1931.

 

It is worth noting that Banchile Seguros de Vida S.A. is a related party to Banco de Chile in accordance with Article 146 of the Chilean Corporations Law. In turn, Banchile Corredores de Seguros Limitada is a subsidiary of Banco de Chile, incorporated pursuant to Article 70 letter a) of the Chilean Banking Act.

 

(b)         On January 17, 2013 the Central Bank of Chile, in session No.1730-02-130117 held on that day, agreed and determined, in accordance with article 30 letter b) of Law No. 19,396, the selling price of the subscription options pertaining the 1,279,502,316 (Banco de Chile-T series) cash shares issued by Banco de Chile as agreed during the Extraordinary Shareholders Meeting held on October  17, 2012. Those shares are owned by Sociedad Administradora de la Obligación Subordinada SAOS S.A. and are pledged as collateral to the Chilean Central Bank.

 

The above referred subscription options shall be preferentially offered to shareholders of series A, B and D of Sociedad Matriz del Banco de Chile S.A. during the so called “Special Preferential Rights Offering Period” which will begin running on January 19, 2013, and shall be elapsed on February 17, 2013.

 

In accordance with the above referred resolution of the Council of the Central Bank of Chile, the price of each option shall be as follows:

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                            Relevant Events, continued:

 

“The price of the subscription option, hereinafter the “Option Price”, shall correspond to the higher value between Ch$0.1 and the value resulting from the difference obtained after multiplying 0.9752 over the average stock trading price of Banco de Chile´s shares registered in local stock exchanges during the three business trading days preceding the date in which the corresponding option is acquired, hereinafter the “Weighted Average Share Price” (“Precio Promedio Ponderado de la Acción”), and Ch$62.0920.

 

For these purposes, the “Weighted Average Share Price” was determined, for each day, in accordance to the weighted average price of Banco de Chile´s shares traded during the three business trading days preceding the date in which the corresponding option is acquired, having in mind that the value corresponding to the Weighted Average Price, in relation to the beginning of the Special Preferential Rights Offering Period shall be of Ch$71.4. This value considers the resulting prices from the Ordinary Preferential Rights Offering Period referred to in letter a) of article 30 of Law N°19.396, so that, initially, the Option Price shall correspond to Ch$7.5 per each Banco de Chile´s share, and subsequently, he Option Price shall be determined pursuant to the Weighted Average Share Price, as explained before.

In any event, and for the purposes of selling the subscription options, the Option Price shall corresponded to Ch$7.5 for each Banco de Chile´s share, as long as the Weighted Average Share Price, determined as described before, does not exceed Ch$76.9 nor be less than Ch$71.3.

 

The Option Price that is determined in accordance with the aforementioned shall be paid up front pursuant to the conditions set forth by Banco de Chile for purposes of the Bank’s capital increase and its calculation procedure shall also be governed by the term established in the final paragraph of letter b) of article 30 of the Law No. 19,396, in accordance to the conditions established by the same legal provision”.

 

In addition, the Central Bank of Chile resolved that Sociedad Administradora de la Obligación Subordinada SAOS S.A. shall preferentially offer the options to the mentioned shareholders at the price singularized before. The price was notified by Sociedad Administradora de la Obligación Subordinada SAOS S.A. to the Central Bank of Chile and also be informed to interested persons at the beginning of each day of the “Special Preferential Rights Offering Period”.

 

(c)          On January 24, 2013 in the Ordinary Meeting No. BCH 2,769, the Board of Directors of Banco de Chile resolved to call an Ordinary Shareholders Meeting to be held on the 21th of March, 2013 with the objective of proposing, among other matters, the distribution of the Dividend number 201 of Ch$3.41625263165 per every of the 88.037.813.511 “Banco de Chile” shares, which will be payable at the expense of the distributable net income obtained during the fiscal year ending the 31st of December, 2012, corresponding to 70% of such income.

 

16



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                            Relevant Events, continued:

 

In the Ordinary and Extraordinary Banco de Chile’s meetings held on March 21, 2013 it was agreed to comply the previous agreements.

 

Likewise, the Board of Directors resolved to call an Extraordinary Shareholders Meeting to be held on the same date in order to propose, among other things, the capitalization of 30% of the distributable net income obtained during the fiscal year ending the 31st of December, 2012, through the issuance of fully paid-in shares, of no par value, with a value of Ch$71.97 per “Banco de Chile “share which will be distributed among the shareholders in the proportion of  0.02034331347 shares for each “Banco de Chile” share, and to adopt the agreements that are necessary in this regard, subject to the exercise of the options established in article 31 of  Law 19,396.

 

(d)         On March 21, 2013 Banco de Chile informed that the Ordinary Shareholders Meeting of the Bank held today, agreed to definitely appoint Mr. Francisco Aristeguieta Silva as Director of the Bank, position that he will hold until the next renewal of the Board.

 

(e)          On March 26, 2013 the Central Bank of Chile communicated to Banco de Chile that in the Extraordinary Session, No. 1742E, held today, the Board of the Central Bank of Chile resolved to request its corresponding surplus, from the fiscal year ended on December 31, 2012, including the proportional part of the profits agreed upon capitalization, be paid in cash currency.

 

(f)           On March 27, 2013 Mr. Guillermo Luksic Craig. died, an important member of our Board since 2001 and member of controlling group of our Bank.

 

(g)          According to Note 27 (a) during April concluded the process of subscription and payment of shares of increase capital authorized in the Extraordinary Shareholders Meeting held on October 17, 2012.

 

(h)         On April 11, 2013 in Extraordinary Meeting appointed to Mr. Jean-Paul Luksic Fontbona like Director, until the next Ordinary Shareholders Meeting, replacing to Mr. Guillermo Luksic Craig.

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                            Relevant Events, continued:

 

(i)             On May 13, 2013 and regarding the capitalization of 30% of the distributable net income obtained during the fiscal year ending as of December 31, 2012, through the issuance of fully paid-in shares, agreed in the Extraordinary Shareholders Meeting held on the March 21, 2013, it is informed the following information:

 

a)             In the Extraordinary Shareholders Meeting mentioned above, it was agreed to increase the Bank´s capital in the amount of Ch$86,201,422,505 through the issuance of 1,197,741,038 fully paid-in shares, of no par value, payable under the distributable net income for the year 2012 that was not distributed as dividends as agreed at the Ordinary Shareholders Meeting held on the same day.

 

The Chilean Superintendency of Banks and Financial Institutions approved the amendment of the bylaws, through resolution No. 126 dated April 30, 2013, which was registered on page 34,465, No. 23,083 of the register of the Chamber of Commerce of Santiago for the year 2013, and was published at “Diario Oficial” on May 8, 2013.

 

The issuance of fully in paid shares was registered in the Securities Register of the Superintendence of Banks and Financial Institutions with No. 2/2013, on May 10, 2013.

 

b)             The Board of Directors of Banco de Chile, at the meeting No. 2,775, dated May 09, 2013, set May 30, 2013, as the date for issuance and distribution of the fully paid in shares.

 

c)              The shareholders are entitled to receive the new shares, at a ratio of 0.02034331347 fully in paid shares for each Banco de Chile share, shall be those registered in the Register of Shareholders on May 24, 2013.

 

d)             In accordance to the first transitory article of the Bank’s bylaws, Banco de Chile-T shares issued as a consequence of the capital increase agreed on the Extraordinary Shareholders Meeting held on October 17, 2012, do not allow their holders to receive dividends or fully paid-in shares in respect to Banco de Chile’s net distributable earnings for fiscal year 2012.  Once any dividends and/or fully paid-in shares are distributed, the Banco de Chile-T series shares automatically convert to Banco de Chile ordinary shares.

 

e)              The titles were duly assigned to each shareholder. The Bank only print the titles for those shareholders who request it in writing at the Shareholders Department of Banco de Chile.

f)               As a consequence of the issuance of the fully in paid shares, the capital of the Bank will be divided in 93,175,043,991 nominative shares, without par value, completely subscribed and paid.

 

18



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 Trade Services Limited

 

· Banchile Administradora General de Fondos S.A.

 

· Banchile Asesoría Financiera S.A.

 

· Banchile Corredores de Seguros Ltda.

 

· Banchile Factoring S.A.

 

· Banchile Corredores de Bolsa S.A.

 

· Banchile Securitizadora S.A.

 

· Socofin S.A.

 

· Promarket S.A.

 

19



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 additionally applies the following criteria:

 

·                                The net interest margin of loans and deposits is measured on an individual transaction and individual client basis, stemming from the difference between the effective customer rate and the related Bank’s fund transfer price in terms of maturity, re-pricing 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 six-month period ended June 30, 2013 and 2012.

 

Transfer pricing between operating segments are on an arm’s length basis in a manner similar to transactions with third parties.

 

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

 

20



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 June 30, 2013 and 2012 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury (1)

 

Subsidiaries

 

Subtotal

 

Adjustment (*)

 

Total

 

 

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

 

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

343,442

 

325,896

 

127,874

 

129,775

 

8,257

 

10,821

 

2,435

 

2,353

 

482,008

 

468,845

 

5,542

 

6,218

 

487,550

 

475,063

 

Net fees and commissions income (loss)

 

76,662

 

73,590

 

21,203

 

20,013

 

(293

)

(219

)

51,808

 

51,290

 

149,380

 

144,674

 

(5,486

)

(5,070

)

143,894

 

139,604

 

Other operating income

 

17,472

 

7,377

 

27,499

 

18,787

 

(5,022

)

2,441

 

18,773

 

16,133

 

58,722

 

44,738

 

(6,886

)

(7,465

)

51,836

 

37,273

 

Total operating revenue

 

437,576

 

406,863

 

176,576

 

168,575

 

2,942

 

13,043

 

73,016

 

69,776

 

690,110

 

658,257

 

(6,830

)

(6,317

)

683,280

 

651,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

(100,846

)

(92,053

)

(3,439

)

(5,684

)

(61

)

(91

)

585

 

593

 

(103,761

)

(97,235

)

 

 

(103,761

)

(97,235

)

Depreciation and amortization

 

(10,141

)

(10,467

)

(2,770

)

(3,651

)

(499

)

(659

)

(881

)

(747

)

(14,291

)

(15,524

)

 

 

(14,291

)

(15,524

)

Other operating expenses

 

(188,080

)

(185,819

)

(53,653

)

(57,731

)

(2,952

)

(2,858

)

(47,604

)

(44,265

)

(292,289

)

(290,673

)

6,830

 

6,317

 

(285,459

)

(284,356

)

Income attributable to associates

 

875

 

557

 

427

 

121

 

45

 

6

 

244

 

190

 

1,591

 

874

 

 

 

1,591

 

874

 

Income before income taxes

 

139,384

 

119,081

 

117,141

 

101,630

 

(525

)

9,441

 

25,360

 

25,547

 

281,360

 

255,699

 

 

 

281,360

 

255,699

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(38,026

)

(27,574

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

243,334

 

228,125

 


(1)   The Treasury’s income of June 2013 considers effect of Counterparty Value Adjustment, equivalent to Ch$6,945 million, as outlined in Note 2(c).

 

The following table presents assets, liabilities and deferred tax (assets and liabilities) of the period ended June 30, 2013 and December 31, 2012 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Adjustment (*)

 

Total

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

9,868,294

 

9,666,888

 

10,566,399

 

9,325,032

 

3,313,382

 

3,746,908

 

1,183,427

 

1,123,750

 

24,931,502

 

23,862,578

 

(650,985

)

(731,339

)

24,280,517

 

23,131,239

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

123,557

 

129,827

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,404,074

 

23,261,066

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

7,526,074

 

7,548,472

 

9,337,662

 

8,978,963

 

5,018,734

 

4,495,605

 

978,920

 

908,796

 

22,861,390

 

21,931,836

 

(650,985

)

(731,339

)

22,210,405

 

21,200,497

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,472

 

53,510

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,236,877

 

21,254,007

 

 


(*)This column corresponds to the elimination adjustment to conform to the interim condensed consolidated statements of comprehensive income and statements of financial position

 

21



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:

 

 

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash(*)

 

351,294

 

400,249

 

Current account with the Chilean Central Bank(*)

 

522,956

 

67,833

 

Deposits in other domestic banks

 

7,804

 

15,295

 

Deposits abroad

 

304,172

 

201,548

 

Subtotal - Cash and due from banks

 

1,186,226

 

684,925

 

 

 

 

 

 

 

Net transactions in the course of collection

 

337,255

 

237,393

 

Highly liquid financial instruments

 

386,343

 

304,886

 

Repurchase agreements

 

9,396

 

9,120

 

Total cash and cash equivalents

 

1,919,220

 

1,236,324

 

 


(*)    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 12 to 24 business hours, and are detailed as follows:

 

 

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

177,694

 

249,019

 

Funds receivable

 

597,617

 

147,592

 

Subtotal transactions in the course of collection

 

775,311

 

396,611

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(438,056

)

(159,218

)

Subtotal transactions in the course of payment

 

(438,056

)

(159,218

)

Net transactions in the course of collection

 

337,255

 

237,393

 

 

22



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:

 

 

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

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

 

 

 

 

 

Central Bank bonds

 

83,833

 

25,585

 

Central Bank promissory notes

 

3,952

 

3,068

 

Other instruments issued by the Chilean Government and Central Bank

 

54,036

 

43,726

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

16

 

22

 

Bonds from domestic banks

 

 

 

Deposits in domestic banks

 

152,368

 

87,093

 

Bonds issued in Chile

 

1,960

 

 

Other instruments issued in Chile

 

1,348

 

188

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

2,381

 

 

Other instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

89,027

 

33,042

 

Total

 

388,921

 

192,724

 

 

“Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to MCh$145,450 as of June 30, 2013 (MCh$86,863 as of December 31, 2012).

 

Agreements to repurchase have an average expiration of 9 days as of period-end (11 days in December 2012).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of MCh$45,677 as of June 30, 2013 (MCh$51,154 as of June 30, 2012), which are presented as a reduction of the liability line item “Debt issued”.

 

23



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 June 30, 2013 and December 31, 2012, 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

 

 

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

 

 

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

 

669

 

 

 

 

 

 

 

 

 

 

 

 

669

 

 

Central Bank promissory notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued by the Chilean Government and Central Bank

 

672

 

582

 

 

 

 

 

 

 

 

 

 

 

672

 

582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

4,161

 

7,756

 

6,181

 

855

 

13,688

 

25,907

 

 

 

 

 

 

 

24,030

 

34,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

5,502

 

8,338

 

6,181

 

855

 

13,688

 

25,907

 

 

 

 

 

 

 

25,371

 

35,100

 

 

24



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 June 30, 2013 and December 31, 2012, 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

 

 

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

 

 

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

 

253,282

 

 

 

 

 

 

 

 

 

 

 

 

253,282

 

 

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

 

239,563

 

219,526

 

2,758

 

1,603

 

36

 

 

 

 

 

 

 

 

242,357

 

221,129

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

173

 

5,267

 

 

 

 

 

 

 

 

 

 

 

173

 

5,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

493,018

 

224,793

 

2,758

 

1,603

 

36

 

 

 

 

 

 

 

 

495,812

 

226,396

 

 

25



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

9.                            Receivables from Repurchase Agreements and Security Borrowing, continued:

 

(c)                        Securities given (purchases):

 

As part of reverse repurchase and securities borrowing agreements the Bank has received securities that it is allowed to sell or pledge in the absence of default by the owner. As of June 30, 2013, the Bank held securities with a fair value of Ch$24,396 million (Ch$34,865 million in December 2012) on such terms.  The Bank has an obligation to return the securities to its counterparties.

 

 

(d)                       Securities received (sales):

 

The carrying amount of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of June 30, 2013 is Ch$496,263 million (Ch$266,395 million in December 2012). The counterparty is allowed to sell or pledge those securities in the absence of default by the Bank.

 

26



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.            Derivative Instruments and Accounting Hedges:

 

(a)                       As of June 30, 2013 and 2012, 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

 

 

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

Junio
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

31,405

 

31,388

 

38,786

 

41,558

 

69,878

 

74,626

 

 

 

11,008

 

10,332

 

Interest rate swap

 

 

 

 

 

 

 

29,234

 

27,570

 

18,864

 

17,790

 

110,042

 

116,387

 

548

 

 

12,537

 

21,311

 

Total derivatives held for hedging purposes

 

 

 

 

 

 

 

60,639

 

58,958

 

57,650

 

59,348

 

179,920

 

191,013

 

548

 

 

23,545

 

31,643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

149,203

 

151,913

 

 

 

 

 

58,722

 

55,382

 

337,585

 

14,083

 

129,457

 

78,861

 

4,709

 

22

 

2,677

 

2,055

 

Total Derivatives held as cash flow hedges

 

148,203

 

151,913

 

 

 

 

 

58,722

 

55,382

 

337,585

 

14,038

 

129,457

 

78,861

 

4,709

 

22

 

2,677

 

2,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

3,945,866

 

4,231,746

 

1,750,873

 

2,519,046

 

4,380,121

 

3,260,326

 

285,670

 

191,364

 

64

 

2,458

 

53

 

65

 

111,375

 

70,166

 

114,793

 

81,790

 

Cross currency swap

 

149,983

 

69,220

 

272,754

 

199,338

 

1,557,187

 

1,034,040

 

1,407,453

 

1,721,408

 

896,285

 

719,073

 

1,195,873

 

1,026,518

 

172,680

 

177,403

 

200,329

 

166,182

 

Interest rate swap

 

437,042

 

353,133

 

1,147,765

 

905,870

 

3,450,416

 

3,298,276

 

4,016,965

 

3,540,462

 

2,255,084

 

1,505,936

 

2,149,921

 

1,650,103

 

74,871

 

81,093

 

86,694

 

97,870

 

Call currency options

 

12,958

 

30,306

 

25,115

 

20,938

 

78,175

 

46,686

 

13,727

 

4,795

 

 

 

 

 

3,017

 

472

 

2,335

 

395

 

Put currency options

 

9,796

 

26,009

 

20,896

 

15,288

 

41,299

 

25,980

 

763

 

 

 

 

 

 

217

 

341

 

789

 

387

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivatives of negotiation

 

4,555,645

 

4,710,414

 

3,217,403

 

3,660,480

 

9,507,198

 

7,665,308

 

5,724,578

 

5,458,029

 

3,151,433

 

2,227,467

 

3,345,847

 

2,676,686

 

362,160

 

329,475

 

404,940

 

346,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

4,704,848

 

4,862,327

 

3,217,403

 

3,660,480

 

9,507,198

 

7,665,308

 

5,843,939

 

5,572,369

 

3,546,668

 

2,300,898

 

3,655,224

 

2,946,560

 

367,417

 

329,497

 

431,162

 

380,322

 

 

27



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                    Derivative Instruments and Accounting Hedges, continued:

 

(b)                       Fair value Hedges:

 

The Bank uses cross-currency swaps and interest rate swaps to hedge its exposure to changes in the fair value of the hedged elements attributable to interest rates.  The aforementioned hedge instruments change the effective cost of long-term issuances from a fixed interest rate to a variable interest 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 June 30, 2013 and December 31, 2012:

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Hedged element

 

 

 

 

 

Commercial loans

 

140,069

 

147,572

 

Corporate bonds

 

158,140

 

161,747

 

Total

 

298,209

 

309,319

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

140,069

 

147,572

 

Interest rate swap

 

158,140

 

161,747

 

Total

 

298,209

 

309,319

 

 

(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 of bonds and foreign exchange of bonds issued abroad in Mexican pesos to rate TIIE (Interbank Interest Rate Balance) plus 0.6 percentage points, Hong Kong dollars, Peruvian nuevo sol and Swiss franc. 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.

 

28



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.          Derivative Instruments and Accounting Hedges, continued:

 

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

 

 

 

As of June 30, 2013

 

 

 

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$

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged item (Corporate bonds MXN)

 

(224

)

(448

)

(2,238

)

(60,736

)

 

 

(63,646

)

Hedged item (Corporate bonds HKD)

 

 

(3,337

)

(1,482

)

(9,654

)

(9,675

)

(170,303

)

(194,451

)

Hedged item (Corporate bonds PEN)

 

 

 

(1,107

)

(2,215

)

(15,366

)

 

(18,688

)

Hedged item (Corporate bonds CHF)

 

 

 

(3,741

)

(10,487

)

(327,937

)

 

(342,165

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap MXN leg)

 

224

 

448

 

2,238

 

60,736

 

 

 

63,646

 

Hedged Instrument (Cross currency swap HKD leg)

 

 

3,337

 

1,482

 

9,654

 

9,675

 

170,303

 

194,451

 

Hedged Instrument (Cross currency swap PEN leg)

 

 

 

1,107

 

2,215

 

15,366

 

 

18,688

 

Hedged Instrument (Cross currency swap CHF leg)

 

 

 

3,741

 

10,487

 

327,937

 

 

342,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2012

 

 

 

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$

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged item (Corporate bonds MXN)

 

(235

)

(470

)

(2,348

)

(58,199

)

 

 

(61,252

)

Hedged item (Corporate bonds HKD)

 

 

 

(3,149

)

(6,309

)

(6,332

)

(110,408

)

(126,198

)

Hedged item (Corporate bonds PEN)

 

 

 

(1,138

)

(2,276

)

(16,358

)

 

(19,772

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap MXN leg)

 

235

 

470

 

2,348

 

58,199

 

 

 

61,252

 

Hedged Instrument (Cross currency swap HKD leg)

 

 

 

3,149

 

6,309

 

6,332

 

110,408

 

126,198

 

Hedged Instrument (Cross currency swap PEN leg)

 

 

 

1,138

 

2,276

 

16,358

 

 

19,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

29



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.                               Derivative Instruments and Accounting Hedges, continued:

 

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

 

 

 

As of June 30, 2013

 

 

 

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$

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged item (Cash flows CLF)

 

 

2,413

 

10,255

 

87,270

 

349,547

 

156,835

 

606,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap CLF/MXN leg)

 

 

 

(1,645

)

(59,384

)

 

 

(61,029

)

Hedged Instrument (Cross currency swap CLF/HKD leg)

 

 

(2,413

)

(1,431

)

(8,354

)

(8,364

)

(156,835

)

(177,397

)

Hedged Instrument (Cross currency swap CLF/PEN leg)

 

 

 

(441

)

(882

)

(14,607

)

 

(15,930

)

Hedged Instrument (Cross currency swap CLF/CHF leg)

 

 

 

(6,738

)

(18,650

)

(326,576

)

 

(351,964

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2013

 

 

 

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$

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged item (Cash flows CLF)

 

 

 

4,496

 

66,537

 

20,317

 

106,869

 

198,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap CLF/MXN leg)

 

 

 

(1,644

)

(60,173

)

 

 

(61,817

)

Hedged Instrument (Cross currency swap CLF/HKD leg)

 

 

 

(2,411

)

(5,482

)

(5,498

)

(106,869

)

(120,260

)

Hedged Instrument (Cross currency swap CLF/PEN leg)

 

 

 

(441

)

(882

)

(14,819

)

 

(16,142

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.          Derivative Instruments and Accounting 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)              The accumulated amount of unrealized gain for the period 2013 was Ch$16,224 million (Ch$901 credit to equity as of June 30, 2012) generated from hedging instruments, which has been recorded in equity. The accumulated net effect for deferred taxes as of June 30, 2013 was Ch$12,979 million (Ch$741 credit to equity as of June 30, 2012).

 

The accumulated amount for this concept (net of deferred taxes) as of June 30, 2013 correspond to a charge to equity amounted Ch$11,945 million (credit to equity of Ch$1,034 million as of December 31, 2012)

 

(c.4)              The net effect in income of derivatives cash flow hedges amount to Ch$21,164 millions in 2013 (Ch$658 credit to equity as of June 30, 2012).

 

31



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.            Loans and advances to Banks:

 

(a)                       Amounts are detailed as follows:

 

 

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans

 

 

14,309

 

Others credits with domestic banks

 

 

 

Provisions for loans to domestic banks

 

 

(5

)

Subtotal

 

 

14,304

 

 

 

 

 

 

 

Foreign Banks

 

 

 

 

 

Loans to banks

 

217,803

 

146,980

 

Overdrafts in current accounts

 

 

 

Credit with domestic companies

 

69,181

 

67,787

 

Credits with third countries

 

27,900

 

14,509

 

Other credits with foreign banks

 

 

 

Provisions for loans to foreign banks

 

(1,343

)

(954

)

Subtotal

 

313,541

 

228,322

 

 

 

 

 

 

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

 

1,100,000

 

Other Central Bank credits

 

 

696

 

Subtotal

 

 

1,100,696

 

Total

 

313,541

 

1,343,322

 

 

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

 

 

 

Bank’s Location

 

 

 

Detail

 

Chile

 

Abroad

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

Balance as of January 1, 2012

 

5

 

1,001

 

1,006

 

Charge-offs

 

 

 

 

Provisions established

 

36

 

225

 

261

 

Provisions released

 

 

 

 

Balance as of June 30, 2012

 

41

 

1,226

 

1,267

 

Charge-offs

 

 

 

 

Provisions established

 

 

 

 

Provisions released

 

(36

)

(272

)

(308

)

Balance as of December 31, 2012

 

5

 

954

 

959

 

Charge-offs

 

 

 

 

Provisions established

 

 

389

 

389

 

Provisions released

 

(5

)

 

(5

)

Balance as of June 30, 2013

 

 

1,343

 

1,343

 

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.            Loans to Customers, net:

 

(a)                       Loans to Customers:

 

As of June 30, 2013 and December 31, 2012, the composition of the portfolio of loans is the following:

 

 

 

As of June 30, 2013

 

 

 

Assets before allowance

 

Allowances established

 

 

 

 

 

Normal
Portfolio

 

Impaired
Loans

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

8,618,145

 

243,254

 

8,861,399

 

(77,881

)

(77,020

)

(154,901

)

8,706,498

 

Foreign trade loans

 

1,242,849

 

96,756

 

1,339,605

 

(59,355

)

(560

)

(59,915

)

1,279,690

 

Current account debtors

 

224,963

 

1,870

 

226,833

 

(3,561

)

(2,747

)

(6,308

)

220,525

 

Factoring transactions

 

536,115

 

6,153

 

542,268

 

(8,945

)

(514

)

(9,459

)

532,809

 

Commercial lease transactions(1)

 

1,118,924

 

29,517

 

1,148,441

 

(4,928

)

(9,258

)

(14,186

)

1,134,255

 

Other loans and accounts receivable

 

39,120

 

5,418

 

44,538

 

(1,062

)

(2,420

)

(3,482

)

41,056

 

Subtotal

 

11,780,116

 

382,968

 

12,163,084

 

(155,732

)

(92,519

)

(248,251

)

11,914,833

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

91,210

 

6,012

 

97,222

 

 

(601

)

(601

)

96,621

 

Transferable mortgage loans

 

134,974

 

3,209

 

138,183

 

 

(497

)

(497

)

137,686

 

Other residential real estate mortgage loans

 

4,149,256

 

52,612

 

4,201,868

 

 

(14,999

)

(14,999

)

4,186,869

 

Credits from ANAP

 

25

 

 

25

 

 

 

 

25

 

Residential lease transactions(1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

62

 

285

 

347

 

 

 

 

347

 

Subtotal

 

4,375,527

 

62,118

 

4,437,645

 

 

(16,097

)

(16,097

)

4,421,548

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

1,817,852

 

144,549

 

1,962,401

 

 

(128,733

)

(128,733

)

1,833,668

 

Current account debtors

 

227,901

 

9,794

 

237,695

 

 

(8,045

)

(8,045

)

229,650

 

Credit card debtors

 

672,223

 

24,867

 

697,090

 

 

(32,921

)

(32,921

)

664,169

 

Consumer lease transactions(1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

156

 

7

 

163

 

 

(404

)

(404

)

(241

)

Subtotal

 

2,718,132

 

179,217

 

2,897,349

 

 

(170,103

)

(170,103

)

2,727,246

 

Total

 

18,873,775

 

624,303

 

19,498,078

 

(155,732

)

(278,719

)

(434,451

)

19,063,627

 

 

33



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                     Loans to Customers net, continued:

 

(a)                       Loans to Customers, continued:

 

 

 

As of December 31, 2012

 

 

 

Assets before allowances

 

Allowances established

 

 

 

 

 

Normal
Portfolio

 

Substandard
Loans

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

8,294,819

 

246,355

 

8,541,174

 

(93,583

)

(67,746

)

(161,329

)

8,379,845

 

Foreign trade loans

 

1,149,923

 

91,032

 

1,240,955

 

(55,216

)

(491

)

(55,707

)

1,185,248

 

Current account debtors

 

187,246

 

2,153

 

189,399

 

(2,418

)

(2,504

)

(4,922

)

184,477

 

Factoring transactions

 

597,266

 

8,871

 

606,137

 

(9,535

)

(556

)

(10,091

)

596,046

 

Commercial lease transactions (1)

 

1,084,877

 

28,395

 

1,113,272

 

(3,528

)

(9,136

)

(12,664

)

1,100,608

 

Other loans and accounts receivable

 

35,736

 

4,911

 

40,647

 

(621

)

(1,974

)

(2,595

)

38,052

 

Subtotal

 

11,349,867

 

381,717

 

11,731,584

 

(164,901

)

(82,407

)

(247,308

)

11,484,276

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

103,241

 

5,974

 

109,215

 

 

(724

)

(724

)

108,491

 

Transferable mortgage loans

 

148,243

 

2,963

 

151,206

 

 

(527

)

(527

)

150,679

 

Other residential real estate mortgage loans

 

3,897,642

 

40,124

 

3,937,766

 

 

(14,829

)

(14,829

)

3,922,937

 

Credits from ANAP

 

27

 

 

27

 

 

 

 

27

 

Residential lease transactions(1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

113

 

340

 

453

 

 

 

 

453

 

Subtotal

 

4,149,266

 

49,401

 

4,198,667

 

 

(16,080

)

(16,080

)

4,182,587

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

1,761,070

 

145,203

 

1,906,273

 

 

(124,886

)

(124,886

)

1,781,387

 

Current account debtors

 

235,122

 

9,944

 

245,066

 

 

(6,950

)

(6,950

)

238,116

 

Credit card debtors

 

654,976

 

25,010

 

679,986

 

 

(31,996

)

(31,996

)

647,990

 

Consumer lease transactions (1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

183

 

6

 

189

 

 

(215

)

(215

)

(26

)

Subtotal

 

2,651,351

 

180,163

 

2,831,514

 

 

(164,047

)

(164,047

)

2,667,467

 

Total

 

18,150,484

 

611,281

 

18,761,765

 

(164,901

)

(262,534

)

(427,435

)

18,334,330

 

 


(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 June 30, 2013, MCh$466,404 (MCh$451,647 as of December 31, 2012) correspond to finance leases for real estate and MCh$682,037 (MCh$661,625 as of December 31, 2012), correspond to finance leases for other assets.

 

34



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 2013 and 2012 are as follows:

 

 

 

Allowances

 

 

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

160,377

 

224,113

 

384,490

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(3,870

)

(17,792

)

(21,662

)

Mortgage loans

 

 

(2.218

)

(2,218

)

Consumer loans

 

 

(67,207

)

(67,207

)

Total charge-offs

 

(3,870

)

(87,217

)

(91,087

)

Allowances established

 

6,775

 

107,942

 

114,717

 

Allowances released

 

 

 

 

Balance as of June 30, 2012

 

163,282

 

244,838

 

408,120

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(5,274

)

(16,228

)

(21,502

)

Mortgage loans

 

 

(2,035

)

(2,035

)

Consumer loans

 

 

(68,109

)

(68,109

)

Total charge-offs

 

(5,274

)

(86,372

)

(91,646

)

Allowances established

 

6,893

 

104,068

 

110,961

 

Allowances released

 

 

 

 

Balance as of December 31, 2012

 

164,901

 

262,534

 

427,435

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(3,387

)

(13,181

)

(16,568

)

Mortgage loans

 

 

(1,422

)

(1,422

)

Consumer loans

 

 

(76,281

)

(76,281

)

Total charge-offs

 

(3,387

)

(90,884

)

(94,271

)

Debt swap

 

(12,555

)

 

(12,555

)

Allowances established

 

6,773

 

107,069

 

113,842

 

Allowances released

 

 

 

 

Balance as of June 30, 2013

 

155,732

 

278,719

 

434,451

 

 

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 June 30, 2013 and December 31, 2012, the Bank and its subsidiaries have made purchases and sales of loan portfolios.  The effect in income is no more than 5% of net income before taxes, as described in Note 12 (d).

 

2.              As of June 30, 2013 and December 31, 2012, the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio.

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                     Loans to Customers, continued:

 

(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(*)

 

 

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

409,640

 

394,284

 

(52,010

)

(50,643

)

357,630

 

343,641

 

Due after 1 year but within 2 years

 

306,962

 

293,525

 

(37,025

)

(36,615

)

269,937

 

256,910

 

Due after 2 years but within 3 years

 

187,593

 

189,111

 

(23,670

)

(23,440

)

163,923

 

165,671

 

Due after 3 years but within 4 years

 

114,191

 

112,381

 

(15,974

)

(15,766

)

98,217

 

96,615

 

Due after 4 years but within 5 years

 

76,990

 

75,451

 

(11,815

)

(11,339

)

65,175

 

64,112

 

Due after 5 years

 

211,791

 

206,025

 

(27,207

)

(25,733

)

184,584

 

180,292

 

Total

 

1,307,167

 

1,270,777

 

(167,701

)

(163,536

)

1,139,466

 

1,107,241

 

 


(*)    The net balance receivable does not include past-due portfolio totaling MCh$8,975 as of June 30, 2013 (MCh$6,031 as of December 31, 2012).

 

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

 

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

 

During the period ended June 30, 2013 and 2012 Banco de Chile has carried out transactions of sale or transfer of the loan portfolio, according the following:

 

As of June 30, 2013

 

Carrying
amount

 

Allowances
released

 

Sale price

 

Effect on income
(loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

44,965

 

(353

)

45,280

 

668

 

 

As of June 30, 2012

 

Carrying
amount

 

Allowances
released

 

Sale price

 

Effect on income
(loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

68,631

 

(150

)

68,631

 

150

 

 

(e)                        On June 27, 2013, it was proceeded to make a Debt Swap of impaired portfolio.  Representative promissory notes of credit were replaced by financial instruments (bonds), issued by the same debtor. The credit, at date of exchange, amounted MCh$13,952 with a provision for loan losses of MCh$12,556.  The financial instruments (bonds) received was classified like financial assets available-for-sale.

 

At date of exchange, it does not exist active market for this type of financial instrument, and so, there was not sufficient data available for measure its fair value in way dependable, then, it determined that fair value was equivalent to book value of credit exchanged.  For this transaction it was not recognized income effect.

 

36



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.            Investment Securities:

 

As of June 30, 2013 and December 31, 2012, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

June
2013

 

December
2012

 

 

 

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

 

232,166

 

 

232,166

 

110,569

 

 

110,569

 

Promissory notes issued by the Chilean Government and Central Bank

 

151,122

 

 

151,122

 

969

 

 

969

 

Other instruments

 

157,152

 

 

157,152

 

140,246

 

 

140,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

101,334

 

 

101,334

 

85,688

 

 

85,688

 

Bonds from domestic banks

 

202,060

 

 

202,060

 

116,100

 

 

116,100

 

Deposits from domestic banks

 

530,239

 

 

530,239

 

560,390

 

 

560,390

 

Bonds from other Chilean companies

 

28,505

 

 

28,505

 

32,281

 

 

32,281

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments

 

144,829

 

 

144,829

 

129,693

 

 

129,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

66,360

 

 

66,360

 

88,504

 

 

88,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,613,767

 

 

1,613,767

 

1,264,440

 

 

1,264,440

 

 

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$253,803 as of June 30, 2013 (the balance is null for 2012).  The agreements to repurchase have an average maturity of 8 days as of June 30, 2013.

 

In instruments issued by other Chilean institutions are included instruments sold by repurchase agreements to clients and financial institutions, totaling MCh$173 as of June 30, 2013 (Ch$5,267 million as of December 31, 2012).

 

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

 

As of June 30, 2013, the portfolio of financial assets available-for-sale includes a net unrealized gain of MCh$23,777, net of tax (net unrealized gain of MCh$17,995 as of December 31, 2012), recorded in other comprehensive income within equity.

 

During 2013 and 2012, 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 June 30, 2013 and as of December 31, 2012 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 six-month period ended June 30, 2013 and June 30, 2012 are as follows:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized gain (loss) arising during the period

 

13,593

 

10,135

 

Realized gain included in the consolidated statement of comprehensive income

 

(6,365

)

511

 

Net gain (loss) on available-for-sale before income tax

 

7,228

 

10,646

 

 

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$14,848 as of June 30, 2013 (MCh$13,933 as of December 31, 2012), which is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

Company

 

Shareholder

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Investments valued at equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

6,889

 

6,756

 

3,444

 

3,378

 

67

 

(34

)

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

 

Banco de Chile

 

25.81

 

25.81

 

7,395

 

6,412

 

1,908

 

1,655

 

363

 

135

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

4,449

 

4,109

 

1,697

 

1,567

 

185

 

316

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

8,181

 

6,076

 

1,636

 

1,215

 

421

 

363

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

5,813

 

6,306

 

1,520

 

1,649

 

160

 

123

 

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

 

Banco de Chile

 

15.00

 

15.00

 

4,453

 

4,337

 

668

 

651

 

37

 

44

 

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,217

 

1,129

 

609

 

564

 

44

 

(335

)

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

1,737

 

1,609

 

579

 

536

 

47

 

45

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

1,956

 

1,711

 

525

 

459

 

66

 

58

 

Subtotal

 

 

 

 

 

 

 

42,090

 

38,445

 

12,586

 

11,674

 

1,390

 

715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

201

 

159

 

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

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

 

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Cámara de Compensación

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

42

 

39

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,262

 

2,259

 

201

 

159

 

Total

 

 

 

 

 

 

 

 

 

 

 

14,848

 

13,933

 

1,591

 

874

 

 


(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 2013 and 2012 is detailed as follows:

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balance as of January1,

 

13,933

 

15,418

 

Sale of investments

 

 

 

Acquisition of investments

 

 

34

 

Participation in net income

 

1,390

 

715

 

Dividends receivable

 

(189

)

(261

)

Dividends received

 

(931

)

(915

)

Payment of dividends

 

645

 

507

 

Balance as of June 30,

 

14,848

 

15,498

 

 

(c)                        During the six-month period ended June 30, 2013 and as of December 31, 2012 no impairment has incurred in these investments.

 

40



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


15.                  Intangible Assets:

 

(a)             As of June 30, 2013 and December 31, 2012, intangible assets are detailed as follows:

 

 

 

Years

 

 

 

Accumulated 

 

 

 

 

 

Useful Life

 

Remaining 
amortization

 

Gross balance

 

Amortization and 
Impairment

 

Net balance

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Type of intangible asset:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in other companies

 

7

 

7

 

1

 

2

 

4,138

 

4,138

 

(3,310

)

(3,000

)

828

 

1,138

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

2

 

3

 

84,842

 

82,736

 

(54,219

)

(50,641

)

30,623

 

32,095

 

Intangible assets arising from business combinations

 

7

 

7

 

1

 

2

 

1,740

 

1,740

 

(1,392

)

(1,261

)

348

 

479

 

Other intangible assets

 

 

 

 

 

437

 

612

 

(34

)

(34

)

403

 

578

 

Total

 

 

 

 

 

 

 

 

 

91,157

 

89,226

 

(58,955

)

(54,936

)

32,202

 

34,290

 

 

41



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.       Intangible Assets, continued:

 

(b)                       Movements in intangible assets during the six-month period ended June 30, 2013 and 2012 are as follows:

 

 

 

Investments in
other
companies

 

Software or
computer
programs

 

Intangible assets
arising from
business
combinations

 

Other
intangible
assets

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

4,138

 

74,525

 

1,740

 

102

 

80,505

 

Acquisitions

 

 

3,983

 

 

2

 

3,985

 

Disposals/ write-downs

 

 

(333

)

 

(64

)

(397

)

Balance as of June 30, 2012

 

4,138

 

78,175

 

1,740

 

40

 

84,093

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2012

 

4,138

 

82,736

 

1,740

 

612

 

89,226

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2013

 

4,138

 

82,736

 

1,740

 

612

 

89,226

 

Acquisitions

 

 

2,618

 

 

153

 

2,771

 

Disposals/ write-downs

 

 

(512

)

 

(328

)

(840

)

Balance as of June 30, 2013

 

4,138

 

84,842

 

1,740

 

437

 

91,157

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization and Impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

(2,379

)

(41,538

)

(1,000

)

(71

)

(44,988

)

Amortization for the period(*)

 

(311

)

(4,802

)

(131

)

(9

)

(5,253

)

Impairment loss(*)

 

 

 

 

 

 

Disposals/ write-downs

 

 

333

 

 

62

 

395

 

Balance as of June 30, 2012

 

(2,690

)

(46,007

)

(1,131

)

(18

)

(49,846

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2012

 

(3,000

)

(50,641

)

(1,261

)

(34

)

(54,936

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2013

 

(3,000

)

(50,641

)

(1,261

)

(34

)

(54,936

)

Amortization for the period(*)

 

(310

)

(4,090

)

(131

)

(12

)

(4,543

)

Impairment loss(*)

 

 

 

 

 

 

Disposals/ write-downs

 

 

512

 

 

12

 

524

 

Balance as of June 30, 2013

 

(3,310

)

(54,219

)

(1,392

)

(34

)

(58,955

)

 

 

 

 

 

 

 

 

 

 

 

 

Net balance as of June 30, 2013

 

828

 

30,623

 

348

 

403

 

32,202

 

 


(*)                       See Note 35 Depreciation, amortization and impairment.

 

42



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.       Intangible Assets, continued:

 

(c)                        As of June 30, 2013 and December 31, 2012, the Bank has made the following commitments to purchase intangible assets, which have not been capitalized:

 

 

 

Amount of Commitment

 

 

 

June

 

December

 

Detail

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

8,700

 

6,681

 

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.            Property and equipment:

 

(a)                       As of June 30, 2013 and 2012, this account and its movements are detailed as follows:

 

 

 

Land and
Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Cost

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

176,266

 

125,819

 

137,120

 

439,205

 

Additions

 

18

 

4,810

 

5,452

 

10,280

 

Disposals/write-downs

 

(453

)

(1,146

)

(1,378

)

(2,977

)

Transfers

 

 

 

 

 

Reclassifications

 

 

 

18

 

18

 

Total

 

175,831

 

129,483

 

141,212

 

446,526

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

(34,499

)

(106,192

)

(97,969

)

(238,660

)

Impairment loss(*)

 

 

 

(130

)

(130

)

Balance as of June 30, 2012

 

141,332

 

23,291

 

43,113

 

207,736

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2012

 

176,152

 

132,026

 

144,637

 

452,815

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2013

 

176,152

 

132,026

 

144,637

 

452,815

 

Additions

 

62

 

4,323

 

2,552

 

6,937

 

Disposals/write-downs

 

(364

)

(102

)

(471

)

(937

)

Transfers

 

 

 

 

 

Reclassifications

 

 

 

 

 

Total

 

175,850

 

136,247

 

146,718

 

458,815

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

(37,321

)

(113,684

)

(105,566

)

(256,571

)

Impairment loss(*)

 

 

 

(9

)

(9

)

Balance as of June 30, 2013

 

138,529

 

22,563

 

41,143

 

202,235

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

(33,503

)

(103,034

)

(94,799

)

(231,336

)

Reclassifications

 

 

 

 

 

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

 

(1,449

)

(4,303

)

(4,329

)

(10,081

)

Sales and disposals in the period

 

453

 

1,145

 

1,159

 

2,757

 

Balance as of June 30, 2012

 

(34,499

)

(106,192

)

(97,969

)

(238,660

)

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2012

 

(35,972

)

(109,932

)

(101,722

)

(247,626

)

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2013

 

(35,972

)

(109,932

)

(101,722

)

(247,626

)

Reclassifications

 

 

(19

)

19

 

 

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

 

(1,477

)

(3,835

)

(4,246

)

(9,558

)

Sales and disposals in the period

 

128

 

102

 

383

 

613

 

Balance as of June 30, 2013

 

(37,321

)

(113,684

)

(105,566

)

(256,571

)

 


(*)        See Note 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$190 (MCh$190 as of June 30, 2012).

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.            Property and equipment, continued:

 

(b)                       As of June 30, 2013 and 2012, 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:

 

 

 

 

 

June 2013

 

 

 

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

 

14,233

 

2,249

 

4,495

 

18,556

 

34,432

 

25,923

 

49,399

 

135,054

 

 

 

 

 

 

June 2012

 

 

 

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

 

13,873

 

2,179

 

4,252

 

16,486

 

33,705

 

26,229

 

53,556

 

136,407

 

 

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 5 years. There are no restrictions placed upon the lessee by entering into the lease.

 

(c)                        As of June 30, 2013 and 2012, 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 June 30, 2013 and as of December 31, 2012.

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current Taxes and Deferred Taxes:

 

(a)                       Current Taxes:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income taxes

 

28,601

 

61,876

 

Tax from previous periods

 

 

 

Tax on non-deductible expenses (tax rate 35 %)

 

791

 

3,860

 

Less:

 

 

 

 

 

Monthly prepaid taxes (PPM)

 

(30,478

)

(41,960

)

Monthly prepaid taxes last year (PPM)

 

 

 

Credit for training expenses

 

(204

)

(1,545

)

Other

 

(3,057

)

965

 

Total

 

(4,347

)

23,196

 

Tax rate

 

20.00

%

20.00

%

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

4,608

 

2,684

 

Current tax liabilities

 

(261

)

(25,880

)

Total tax receivable (payable)

 

4,347

 

(23,196

)

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current Taxes and Deferred Taxes, continued:

 

(b)                       Income Tax:

 

The Bank’s tax expense recorded for the six-month period ended June 30, 2013 and 2012 as follows:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

28,621

 

27,721

 

Tax from previous periods

 

56

 

(1,138

)

Subtotal

 

28,677

 

26,583

 

 

 

 

 

 

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

8,567

 

(977

)

Effect of changes in tax rate

 

 

1,267

 

Subtotal

 

8,567

 

290

 

 

 

 

 

 

 

Non deductible expenses (Art. 21 Income Tax Law)

 

791

 

705

 

Other

 

(9

)

(4

)

Net charge to income for income taxes

 

38,026

 

27,574

 

 

47



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current and Deferred Taxes, continued:

 

(c)        Reconciliation of effective tax rate:

 

The following is a reconciliation of the income tax rate to the effective rate applied to determine the Bank’s income tax expense as of June 30, 2013 and 2012:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

20.00

 

56,272

 

18.50

 

47,304

 

Additions or deductions

 

(5.74

)

(16,155

)

(7.22

)

(18,452

)

Non-deductible expenses

 

0.28

 

791

 

0.28

 

705

 

Tax from previous year

 

0.02

 

56

 

(0.45

)

(1,138

)

Effect of changes in tax rate(*)

 

 

 

0.50

 

1,267

 

Others

 

(1.04

)

(2,938

)

(0.83

)

(2,112

)

Effective rate and income tax expense

 

13.52

 

38,026

 

10.78

 

27,574

 

 

The effective rate for income tax for the period ended June 30, 2013 is 13.52% (10.78% in June 2012).

 


(*)    The Law No. 20,630 of September 27, 2012, changed permanently the tax rate of income tax calculated on net income before tax (first category) to 20.00%.

 

48



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.       Current and Deferred Taxes, continued:

 

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

 

The Bank and its subsidiaries have recorded the effects of deferred taxes in their financial statements.

 

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

 

 

 

Balances as

 

 

 

 

 

 

 

 

 

 

 

of

 

Unrecognized

 

 

 

 

 

Balances

 

 

 

December 31,

 

Temporary

 

Effect

 

as of

 

 

 

2012

 

Differences

 

Income

 

Equity

 

June 30, 2013

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Debit Differences:

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

99,113

 

 

586

 

 

99,699

 

Obligations with agreements to repurchase

 

114

 

 

136

 

 

250

 

Leasing equipment

 

(3,718

)

 

(7,710

)

 

(11,428

)

Personnel provisions

 

6,092

 

 

(1,874

)

 

4,218

 

Staff vacation

 

4,058

 

 

233

 

 

4,291

 

Accrued interests and indexation adjustments from past due loans

 

2,123

 

 

(176

)

 

1,947

 

Staff severance indemnities provisions

 

2,127

 

 

(6

)

 

2,121

 

Other adjustments

 

17,234

 

 

617

 

 

17,851

 

Total debit differences

 

127,143

 

 

(8,194

)

 

118,949

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

 

 

Investments with agreements to repurchase

 

125

 

 

139

 

 

264

 

Depreciation and price-level restatement of property and equipment

 

12,927

 

 

2,667

 

 

15,594

 

Adjustment for valuation of financial assets available-for-sale

 

4,499

 

 

 

1,445

 

5,944

 

Adjustment for cash flow hedge

 

258

 

 

 

(3,244

)

(2,986

)

Transitory assets

 

2,449

 

 

761

 

 

3,210

 

Adjustment for derivative instruments

 

378

 

 

(121

)

 

257

 

Other adjustments

 

6,994

 

 

(3,073

)

7

 

3,928

 

Total credit differences

 

27,630

 

 

373

 

(1,792

)

26,211

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

99,513

 

 

(8,567

)

1,792

 

92,738

 

 

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, continued:

 

The effects of deferred taxes on assets, liabilities and income as of June 30, 2012 and December 31, 2012, are detailed as follows:

 

 

 

Balances as

 

 

 

 

 

 

 

Balances

 

 

 

 

 

 

 

Balances

 

 

 

of

 

Unrecognized

 

 

 

 

 

as of

 

Unrecognized

 

 

 

 

 

as of

 

 

 

December

 

Temporary

 

Effect

 

June 30,

 

Temporary

 

Effect

 

December 

 

 

 

31, 2011

 

Differences

 

Income

 

Equity

 

2012

 

Differences

 

Income

 

Equity

 

31, 2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debit Differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

76,910

 

 

3,293

 

 

80,203

 

 

18,910

 

 

99,113

 

Obligations with agreements to repurchase

 

1,850

 

 

(1,850

)

 

 

 

114

 

 

114

 

Leasing equipment

 

12,320

 

 

(4,982

)

 

7,338

 

 

(11,056

)

 

(3,718

)

Personnel provisions

 

4,930

 

 

(1,081

)

 

3,849

 

 

2,243

 

 

6,092

 

Staff vacation

 

3,637

 

 

(247

)

 

3,390

 

 

668

 

 

4,058

 

Accrued interests and indexation adjustments from past due loans

 

1,573

 

 

304

 

 

1,877

 

 

246

 

 

2,123

 

Staff severance indemnities provisions

 

1,462

 

 

(11

)

 

1,451

 

 

676

 

 

2,127

 

Other adjustments

 

13,600

 

119

 

1,812

 

 

15,531

 

 

1,703

 

 

17,234

 

Total debit differences

 

116,282

 

119

 

(2,762

)

 

113,639

 

 

13,504

 

 

127,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments with agreements to repurchase

 

2,111

 

 

(2,108

)

 

3

 

 

122

 

 

125

 

Depreciation and price-level restatement of property and equipment

 

11,609

 

 

1,767

 

 

13,376

 

 

(449

)

 

12,927

 

Adjustment for valuation of financial assets available-for-sale

 

(373

)

 

 

1,840

 

1,467

 

 

 

3,032

 

4,499

 

Adjustment for cash flow hedge

 

(90

)

 

 

160

 

70

 

 

 

188

 

258

 

Transitory assets

 

1,525

 

 

589

 

 

2,114

 

 

335

 

 

2,449

 

Adjustment for derivative instruments

 

2,057

 

 

(320

)

 

1,737

 

 

(1,359

)

 

378

 

Other adjustments

 

6,374

 

(5

)

(2,400

)

 

3,969

 

 

3,032

 

(7

)

6,994

 

Total credit differences

 

23,213

 

(5

)

(2,472

)

2,000

 

22,736

 

 

1,681

 

3,213

 

27,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

93,069

 

124

 

(290

)

(2,000

)

90,903

 

 

11,823

 

(3,213

)

99,513

 

 

50


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.          Other Assets:

 

(a)                       Item detail:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing(*)

 

97,070

 

74,986

 

 

 

 

 

 

 

Assets received or awarded as payment(**)

 

 

 

 

 

Assets awarded in judicial sale

 

2,024

 

2,475

 

Assets received in lieu of payment

 

81

 

81

 

Provision for assets received in lieu of payment

 

(10

)

(40

)

Subtotal

 

2,095

 

2,516

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Documents intermediated(***)

 

66,848

 

89,800

 

Other accounts and notes receivable

 

23,493

 

20,001

 

Guaranteed cash deposit

 

22,900

 

25,984

 

Investment properties

 

16,508

 

16,698

 

Prepaid expenses

 

12,128

 

4,156

 

VAT receivable

 

9,225

 

9,292

 

Commissions receivable

 

7,544

 

6,392

 

Recoverable income taxes

 

6,509

 

6,280

 

Accounts receivable for sale of assets received in lieu of payment

 

2,052

 

423

 

Transaction in progress

 

1,549

 

8,676

 

Rental guarantees

 

1,388

 

1,386

 

Materials and supplies

 

572

 

610

 

Recovered leased assets for sale

 

241

 

777

 

Others

 

26,929

 

28,901

 

Subtotal

 

197,886

 

219,376

 

Total

 

297,051

 

296,878

 

 


(*)                       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 0.0028% (0.0032% as of December 31, 2012) 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 assets available-for-sale. For most assets, the sale is expected to be completed within one year from the date on which the asset was received or acquired. If the asset in question is not sold within the year, it must be written off.

 

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

 

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

 

51



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                     Other Assets, continued:

 

(b)                       Movements in the provision for assets received in lieu of payment during the six-month period ended June 30, 2013 and 2012 are detailed as follows:

 

 

 

MCh$

 

 

 

 

 

Balance as of January 1, 2012

 

1,118

 

Provisions used

 

(132

)

Provisions established

 

60

 

Provisions released

 

 

Balance as of June 30, 2012

 

1,046

 

Provisions established

 

(1,046

)

Provisions released

 

40

 

Balance as of December 31, 2012

 

40

 

Provisions used

 

(35

)

Provisions established

 

5

 

Provisions released

 

 

Balance as of June 30, 2013

 

10

 

 

19.            Current accounts and Other Demand Deposits:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

4,500,454

 

4,495,134

 

Other demand deposits and accounts

 

382,674

 

599,320

 

Other demand deposits

 

684,478

 

376,517

 

Total

 

5,567,606

 

5,470,971

 

 

 

20.            Savings accounts and Time Deposits:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

9,338,866

 

9,370,063

 

Term savings accounts

 

180,673

 

179,465

 

Other term balances payable

 

45,333

 

63,422

 

Total

 

9,564,872

 

9,612,950

 

 

52



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.            Borrowings from Financial Institutions:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

Banco Estado

 

200,056

 

 

Banco Monex

 

10,003

 

 

Subtotal

 

210,059

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

120,373

 

107,249

 

Deutsche Bank

 

114,620

 

12,003

 

Wells Fargo Bank

 

94,049

 

131,763

 

Standard Chartered Bank

 

93,303

 

117,218

 

Bank of America N.T. & S.A.

 

92,373

 

189,501

 

Commerzbank A.G.

 

83,808

 

182,926

 

HSBC Bank

 

51,608

 

 

Sumitomo Banking

 

40,749

 

16,828

 

JP Morgan Chase Bank

 

25,491

 

24,003

 

Mercantil Commercebank N.A.

 

25,449

 

19,184

 

Toronto Dominion Bank

 

22,896

 

38,402

 

The Bank of New York Mellon

 

22,887

 

57,161

 

Zuercher Kantonalbank

 

20,379

 

14,401

 

Bank of China

 

1,050

 

828

 

Banco de Sabadell

 

 

337

 

Others

 

182

 

22

 

Borrowings and other obligations

 

 

 

 

 

Wells Fargo Bank

 

102,175

 

96,370

 

China Development Bank

 

31,802

 

35,996

 

Citibank N.A.

 

3,497

 

27,571

 

Standard Chartered Bank

 

 

36,084

 

Others

 

966

 

816

 

Subtotal

 

947,657

 

1,108,663

 

 

 

 

 

 

 

Chilean Central Bank

 

12

 

18

 

 

 

 

 

 

 

Total

 

1,157,728

 

1,108,681

 

 

53



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                     Borrowings from Financial Institutions, continued:

 

(b)         Domestic Banks Deposits

 

As of June 30, 2013 and the Bank has financial obligations with domestic banks institutions for an amount of MCh$210,059 (as of December 31, 2012 the Bank has not balances for this concept).

 

(c)          Foreign Banks Obligations

 

The maturities are as follows:

 

 

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Up to 1 month

 

162,735

 

181,954

 

Over 1 month and up to 3 months

 

95,340

 

153,702

 

Over 3 months and up to 12 months

 

545,786

 

631,051

 

Over 1 year and up to 3 years

 

143,796

 

141,956

 

Over 3 years and up to 5 years

 

 

 

Over 5 years

 

 

 

Total

 

947,657

 

1,108,663

 

 

(d)         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:

 

 

 

June
2013

 

December
2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Total credit lines for the renegotiation of loans

 

12

 

18

 

Total

 

12

 

18

 

 

54



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.            Debt Issued:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

99,095

 

115,196

 

Bonds

 

2,920,989

 

2,412,233

 

Subordinated bonds

 

743,862

 

746,504

 

Total

 

3,763,946

 

3,273,933

 

 

During the period ended as of June 30, 2013, Banco de Chile issued bonds by an amount of MCh$919,557, of which corresponds to Unsubordinated bonds and Subordinated Bonds by an amount of MCh$915,961 and MCh$3,596 respectively, according to the following details:

 

Bonds

 

Series

 

MCh$

 

Term

 

Interest
rate

 

Currency

 

Issued date

 

Maturity
date

BCHIUR1011

 

22,114

 

12 years

 

3.40

 

UF

 

01/08/2013

 

01/08/2025

BCHIUR1011

 

8,521

 

12 years

 

3.40

 

UF

 

01/09/2013

 

01/09/2025

BCHIUJ0811

 

1,572

 

8 years

 

3.20

 

UF

 

01/29/2013

 

01/29/2021

BCHIUZ1011

 

89,313

 

7 years

 

3.20

 

UF

 

01/31/2013

 

01/31/2020

BCHIAC1011

 

45,456

 

15 years

 

3.50

 

UF

 

02/28/2013

 

02/28/2028

BCHIAC1011

 

34,185

 

15 years

 

3.50

 

UF

 

03/26/2013

 

03/26/2028

BCHIUN1011

 

72,022

 

7 years

 

3.20

 

UF

 

04/08/2013

 

04/08/2020

HKD bond

 

45,883

 

10 years

 

3.23

 

HKD

 

04/22/2013

 

04/24/2023

CHF bond

 

107,534

 

5 years

 

1.13

 

CHF

 

04/26/2013

 

05/23/2018

CHF bond

 

26,883

 

5 years

 

1.13

 

CHF

 

05/07/2013

 

05/23/2018

CHF bond

 

120,976

 

3 years

 

0.76

 

CHF

 

06/11/2013

 

07/18/2016

CHF bond

 

67,209

 

4 years

 

1.13

 

CHF

 

06/28/2013

 

07/25/2017

Subtotal as of June 30, 2013

 

641,668

 

 

 

 

 

 

 

 

 

 

Short-term Bonds

 

274,293

 

 

 

 

 

 

 

 

 

 

Total as of June 30, 2013

 

915,961

 

 

 

 

 

 

 

 

 

 

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                     Debt Issued, continued:

 

Subordinated Bonds

 

Series

 

MCh$

 

Term

 

Interest
rate

 

Currency

 

Issued date

 

Maturity
date

UCHI-G1111

 

3,596

 

25 years

 

3.75

 

UF

 

01/25/2013

 

01/25/2038

Total as of June 30, 2012

 

3,596

 

 

 

 

 

 

 

 

 

 

 

During the year ended December 31, 2012, Banco de Chile issued bonds by an amount of Ch$1,233,985 million, of which correspond to unsubordinated bond and Subordinated Bonds by an amount of MCh$1,207,808 and MCh$26,177 respectively, according to the following details:

 

Bonds

 

Series

 

MCh$

 

Term

 

Interest
rate

 

Currency

 

Issued date

 

Maturity
date

BCHIUO0911

 

89,896

 

10 years

 

3.40

 

UF

 

02/15/2012

 

02/15/2022

BCHIUD0510

 

14,109

 

6 years

 

2.20

 

UF

 

02/16/2012

 

02/16/2018

BCHIUI0611

 

1,338

 

7 years

 

3.20

 

UF

 

03/05/2012

 

03/05/2019

BCHIUI0611

 

3,352

 

7 years

 

3.20

 

UF

 

03/07/2012

 

03/07/2019

BCHIUI0611

 

1,116

 

7 years

 

3.20

 

UF

 

03/23/2012

 

03/23/2019

BCHIUP1211

 

88,345

 

10 years

 

3.40

 

UF

 

04/04/2012

 

04/04/2022

BCHIUI0611

 

2,236

 

7 years

 

3.20

 

UF

 

04/17/2012

 

04/17/2019

BCHIUQ1011

 

27,343

 

11 years

 

3.40

 

UF

 

05/08/2012

 

05/08/2023

BCHIUQ1011

 

48,568

 

11 years

 

3.40

 

UF

 

05/11/2012

 

05/11/2023

BCHIUQ1011

 

12,449

 

11 years

 

3.40

 

UF

 

06/04/2012

 

06/04/2023

BCHIUS0212

 

46,428

 

11 years

 

3.40

 

UF

 

06/04/2012

 

06/04/2023

BCHIUS0212

 

20,552

 

11 years

 

3.40

 

UF

 

06/07/2012

 

06/07/2023

BCHIUT0112

 

66,850

 

12 years

 

3.40

 

UF

 

06/12/2012

 

06/12/2024

BCHIUR1011

 

33,295

 

12 years

 

3.40

 

UF

 

06/20/2012

 

06/20/2024

Subtotal as of June 30, 2012

 

455,877

 

 

 

 

 

 

 

 

 

 

BCHIUR1011

 

4,450

 

12 years

 

3.40

 

UF

 

07/30/2012

 

07/30/2024

BCHIUR1011

 

13,469

 

12 years

 

3.40

 

UF

 

09/14/2012

 

09/14/2024

BCHIUR1011

 

1,799

 

12 years

 

3.40

 

UF

 

09/24/2012

 

09/24/2024

BCHIUR1011

 

5,284

 

12 years

 

3.40

 

UF

 

09/25/2012

 

09/25/2024

BCHIUJ0811

 

1,334

 

8 years

 

3.20

 

UF

 

10/05/2012

 

10/05/2020

BCHIUJ0811

 

33,456

 

8 years

 

3.20

 

UF

 

10/10/2012

 

10/10/2020

BCHIUV1211

 

67,842

 

13 years

 

3.50

 

UF

 

10/10/2012

 

10/10/2025

BCHIUJ0811

 

1,566

 

8 years

 

3.20

 

UF

 

10/19/2012

 

10/19/2020

BCHIUJ0811

 

2,241

 

8 years

 

3.20

 

UF

 

10/22/2012

 

10/22/2020

BCHIAC1011

 

11,118

 

15 years

 

3.50

 

UF

 

10/22/2012

 

10/22/2027

BONO HKD

 

24,487

 

15 years

 

4.00

 

HKD

 

09/05/2012

 

09/05/2027

BONO HKD

 

54,374

 

15 years

 

4.00

 

HKD

 

11/07/2012

 

09/09/2027

BONO PEN

 

14,083

 

5 years

 

4.04

 

PEN

 

10/30/2012

 

10/30/2017

Subtotal as of December 31, 2012

 

691,380

 

 

 

 

 

 

 

 

 

 

Short-term Bonds

 

516,428

 

 

 

 

 

 

 

 

 

 

Total as of December 31, 2012

 

1,207,808

 

 

 

 

 

 

 

 

 

 

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                     Debt Issued, continued:

 

Subordinated Bonds

 

Series

 

MCh$

 

Term

 

Interest
rate

 

Currency

 

Issued
date

 

Maturity
date

UCHI-G1111

 

13,191

 

25 years

 

3.75

 

UF

 

07/30/2012

 

07/30/2037

UCHI-G1111

 

1,099

 

25 years

 

3.75

 

UF

 

07/31/2012

 

07/31/2037

UCHI-G1111

 

1,782

 

25 years

 

3.75

 

UF

 

08/31/2012

 

08/31/2037

UCHI-G1111

 

10,105

 

25 years

 

3.75

 

UF

 

12/28/2012

 

12/28/2037

Total as of December 31, 2012

 

26,177

 

 

 

 

 

 

 

 

 

 

 

The Bank has not had breaches of capital, interest or other breaches with respect to its debts instruments as of June 30, 2013 and 2012.

 

57



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:

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other Chilean obligations

 

106,863

 

106,537

 

Public sector obligations

 

53,390

 

55,586

 

Other abroad obligations

 

 

 

Total

 

160,253

 

162,123

 

 

24.                    Provisions:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provision for minimum dividends

 

167,418

 

300,759

 

Provisions for Personnel benefits and payroll expenses

 

56,156

 

64,546

 

Provisions for contingent loan risks

 

46,335

 

36,585

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions

 

97,757

 

97,757

 

Country risk provisions

 

4,867

 

3,107

 

Other provisions for contingencies

 

1,809

 

2,083

 

Total

 

374,342

 

504,837

 

 

58



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 six-month period ended June 30, 2013 and December 31, 2012:

 

 

 

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, 2012

 

259,501

 

60,634

 

35,334

 

95,486

 

6,983

 

457,938

 

Provisions established

 

143,791

 

28,283

 

2,559

 

 

5,746

 

180,379

 

Provisions used

 

(259,501

)

(31,882

)

 

 

(223

)

(291,606

)

Provisions released

 

 

(2,248

)

 

 

 

(2,248

)

Balances as of June 30, 2012

 

143,791

 

54,787

 

37,893

 

95,486

 

12,506

 

344,463

 

Provisions established

 

156,968

 

24,691

 

 

2,271

 

 

183,930

 

Provisions used

 

 

(14,932

)

 

 

 

(14,932

)

Provisions released

 

 

 

(1,308

)

 

(7,316

)

(8,624

)

Balances as of December 31, 2012

 

300,759

 

64,546

 

36,585

 

97,757

 

5,190

 

504,837

 

Provisions established

 

167,418

 

24,704

 

9,867

 

 

1,983

 

203,972

 

Provisions used

 

(300,759

)

(29,708

)

 

 

(369

)

(330,836

)

Provisions released

 

 

(3,386

)

(117

)

 

(128

)

(3,631

)

Balances as of June 30, 2013

 

167,418

 

56,156

 

46,335

 

97,757

 

6,676

 

374,342

 

 

(c)                        Provisions for personnel benefits and payroll:

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Vacation accrual

 

21,454

 

20,842

 

Short-term personnel benefits

 

18,863

 

29,649

 

Pension plan- defined benefit plan

 

10,601

 

10,633

 

Other benefits

 

5,238

 

3,422

 

Total

 

56,156

 

64,546

 

 

59



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:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Opening defined benefit obligation

 

10,633

 

8,511

 

Increase in provisions

 

248

 

376

 

Benefit paid

 

(344

)

(346

)

Prepayments

 

 

 

Actuarial gains

 

64

 

 

Closing defined benefit obligation

 

10,601

 

8,541

 

 

 

(ii)                         Net benefits expenses:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current service cost

 

248

 

376

 

Interest cost of benefits obligations

 

468

 

482

 

Actuarial gains (losses)

 

(404

)

(482

)

Net benefit expenses

 

312

 

376

 

 

(iii)                      Assumptions used to determine pension obligations:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

%

 

%

 

 

 

 

 

 

 

Discount rate

 

5.50

 

5.50

 

Annual salary increase

 

5.19

 

5.08

 

Payment probability

 

99.99

 

99.99

 

 

The most recent actuarial valuation of the present value of the benefit plan obligation was carried out at December 31, 2012.

 

60



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(e)                        Movements in provisions for incentive plans:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

29,649

 

28,827

 

Provisions established

 

13,886

 

15,978

 

Provisions used

 

(22,619

)

(22,901

)

Provisions release

 

(2,053

)

(1,640

)

Total

 

18,863

 

20,264

 

 

(f)                         Movements in vacations accruals:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

20,842

 

20,361

 

Provisions established

 

3,240

 

3,150

 

Provisions used

 

(2,384

)

(2,408

)

Provisions release

 

(244

)

(185

)

Total

 

21,454

 

20,918

 

 

(g)                        Employee share-based benefits provision:

 

As of June 30, 2013 and as of December 31, 2012, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of June 30, 2013 and as of December 31, 2012, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$46,335 million (Ch$36,585 million as of December 31, 2012).  See Note No. 26 (d).

 

61



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:

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable(*)

 

98,894

 

111,358

 

Unearned income

 

4,805

 

5,357

 

Dividends payable

 

903

 

883

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Documents intermediated(**)

 

99,980

 

132,651

 

Cobranding

 

27,921

 

23,066

 

VAT debit

 

11,557

 

11,689

 

Leasing deferred gains

 

5,477

 

5,900

 

Transactions in progress

 

1,066

 

5,080

 

Insurance payments

 

522

 

135

 

Others

 

5,503

 

4,947

 

Total

 

256,628

 

301,066

 

 


(*)             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.

 

62



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:

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and surety bonds

 

451,022

 

323,924

 

Confirmed foreign letters of credit

 

79,280

 

85,272

 

Issued letters of credit

 

187,693

 

138,714

 

Bank guarantees

 

1,552,886

 

1,437,312

 

Immediately available credit lines

 

5,640,315

 

5,481,235

 

Other commitments

 

643

 

122,997

 

Transactions on behalf of third parties

 

 

 

 

 

Collections

 

435,907

 

386,006

 

Third-party resources managed by the Bank:

 

 

 

 

 

Financial assets managed on behalf of third parties

 

2,059

 

12,144

 

Other Financial assets managed on behalf of third parties

 

 

 

Financial assets acquired on its own behalf

 

18,451

 

22,802

 

Other Financial assets acquired on its own behalf

 

 

 

Fiduciary activities

 

 

 

 

 

Securities held in safe custody in the Bank

 

7,059,247

 

6,237,859

 

Securities held in safe custody in other entities

 

4,571,067

 

4,483,567

 

Total

 

19,998,570

 

18,731,832

 

 

The prior information only includes the most significant balances.

 

63



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:

 

In the ordinary course of business, the Bank and its subsidiaries act as defendant or co-defendant in various litigation matters.  Although there can be no assurances, the Bank’s management believes, based on information currently available, that the ultimate resolution of these legal proceedings are not likely to have a material adverse effect on its results of operations, financial position, or liquidity.  As of June 30, 2013, the Bank has established provisions for this concept in the amount of MCh$206 (MCh$474 as of December 31, 2012), recorded within “Provisions” in the Interim Condensed Consolidated Statement of Financial Position. The following table presents estimated date of completion of the respective litigation:

 

 

 

June 30, 2013

 

 

 

2013

 

2014

 

2015

 

2016

 

2017

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

30

 

5

 

5

 

163

 

3

 

206

 

 

(b.2)            Contingencies for significant lawsuits:

 

As of June 30, 2013 and as of December 31, 2012 the Bank is not part to any significant lawsuits that affect or may affect these consolidated financial statements.

 

(c)              Guarantees granted:

 

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

 

In compliance with Article 226 and subsequent Articles of Law 18,045, 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 2,435,500, maturing January 9, 2014 (UF 2,442,000, maturing on January 4, 2013 as of December 31, 2012).

 

In addition to these guarantees for creating mutual funds, there are other guarantees for a guaranteed return on certain mutual funds, totaling Ch$61,493 million as of June 30, 2013 (Ch$118,734 million as of December 31, 2012).

 

64



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:

 

 

 

June

 

Guarantees

 

December

 

Guarantees

 

Fund

 

2013

 

Number

 

2012

 

Number

 

 

 

MCh$

 

 

 

MCh$

 

 

 

Mutual fund Banca Americana Voltarget

 

11,429

 

330684-5

 

11,878

 

336723-1

 

Mutual fund Chile Bursatil

 

5,050

 

006034-3

 

 

 

Mutual fund Estrategia Commodities

 

 

 

6,302

 

336721-5

 

Mutual fund Muralla China

 

 

 

17,795

 

336716-8

 

Mutual fund Potencias Consolidadas

 

 

 

30,381

 

336718-4

 

Mutual fund Ahorro Plus I

 

725

 

330680-3

 

730

 

336720-7

 

Mutual fund Ahorro Estable II

 

 

 

11,270

 

336722-3

 

Mutual fund Ahorro Estable III

 

 

 

5,051

 

336717-6

 

Mutual fund Depósito Plus

 

14,241

 

330681-1

 

14,958

 

004713-3

 

Mutual fund Europa Accionario

 

2,059

 

006036-9

 

2,069

 

004716-7

 

Mutual fund Twin Win Europa 103

 

3,537

 

006035-1

 

3,541

 

004712-5

 

Mutual fund Second Best Chile EEUU

 

2,207

 

006032-7

 

2,207

 

004820-2

 

Mutual fund Depósito Plus II

 

9,308

 

006037-7

 

12,552

 

005272-2

 

Mutual fund Depósito Plus III

 

12,937

 

006033-5

 

 

 

Total

 

61,493

 

 

 

118,734

 

 

 

 

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 Cía. de Seguros de Crédito Continental S.A., that matures April 22, 2014, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

 

 

June

 

December

 

Guarantees:

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Shares to secure short-sale transactions in:

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

7,577

 

69

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

15,635

 

33,693

 

 

 

 

 

 

 

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

 

6,713

 

3,068

 

 

 

 

 

 

 

Fixed income securities to ensure stock loans, Securities Exchange of the Electronic, Stock Exchange of Chile

 

1,293

 

47

 

 

 

 

 

 

 

Total

 

31,218

 

36,877

 

 

65



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                     Contingencies and Commitments, continued:

 

(c)                        Guarantees granted, 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. Raúl 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, 2014, and that covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

(d)                        Provisions for contingencies loans:

 

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

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Credit lines

 

30,366

 

22,661

 

Bank guarantees

 

12,492

 

11,407

 

Guarantees and surety bonds

 

2,415

 

2,064

 

Letters of credit

 

1,061

 

434

 

Other commitments

 

1

 

19

 

Total

 

46,335

 

36,585

 

 

66



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                     Equity:

 

(a)             Capital

 

(i)         Authorized, subscribed and paid shares:

 

As of June 30, 2013, the paid-in capital of Banco de Chile is represented by 93,175,043,991 registered shares (89,898,992,667 shares as of December 31, 2012), with no par value, fully paid and distributed.

 

(ii)      Shares:

 

(ii.1)              On March 21, 2013, the extraordinary shareholders meeting approved the capitalization of 30% of the distributable net income obtained during the fiscal year ending as of December 31, 2012.

 

(ii.2)              The following table shows the share movements from December 31, 2011 to June 30, 2013:

 

 

 

Ordinary
shares

 

Ordinary T
Series shares (**)

 

Total shares

 

 

 

 

 

 

 

 

 

As of December 31, 2011

 

86,942,514,973

 

 

86,942,514,973

 

 

 

 

 

 

 

 

 

As of June 30, 2012

 

86,942,514,973

 

 

86,942,514,973

 

Capitalization of retained earnings (*)

 

1,095,298,538

 

 

1,095,298,538

 

Fully paid and subscribed shares

 

 

1,861,179,156

 

1,861,179,156

 

Total shares subscribed and fully paid as of December 31, 2012

 

88,037,813,511

 

1,861,179,156

 

89,898,992,667

 

Shares subscribed and paid period 2013

 

 

2,078,310,286

 

2,078,310,286

 

Conversion of “Banco de Chile- T” shares into “Banco de Chile” shares(***)

 

3,939,489,442

 

(3,939,489,442

)

 

Capitalization of retained earnings(****)

 

1,197,741,038

 

 

1,197,741,038

 

Total Shares as of June 30, 2013

 

93,175,043,991

 

 

93,175,043,991

 

 


(*)              Capitalization of June 5, 2012.

(**)            Capital increase as of October 17, 2012.

(***)          See note No. 5 (i)

(****)       Capitalization of May 13, 2013.  See note No. 5 (i)

 

67



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 six-month period ended June 30, 2013 ascend to Ch$239,169 million (Ch$429,656 million as of December 31, 2012).

 

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, 2012,  made in March of 2013, ascend to Ch$36,193 million (Ch$58,092 million of income for the year ended as of December 31, 2011, retained in March of 2012).

 

(c)                                  Approval and payment of dividends:

 

At the Ordinary Shareholders’ Meeting held on March 21, 2013, the Bank’s shareholders agreed to distribute and pay dividend No. 201 amounting to Ch$3.41625263165 per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2012.  The dividend of period 2013 amounted Ch$343,455 million.

 

At the Ordinary Shareholders’ Meeting held on March 22, 2012, the Bank’s shareholders agreed to distribute and pay dividend No. 200 amounting to Ch$2.984740 per common share of Banco de Chile, with charge to distributable net income for the year ended as of December 31, 2011.  The dividend of period 2012 amounted to Ch$296,802 millions.

 

(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$167,418 (MCh$300,759 as of December 31, 2012) against “Retained earnings”.

 

68



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:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

243,334

 

228,125

 

Weighted average number of ordinary shares

 

92,804,809,545

 

88,037,813,511

 

Earning per shares (in Chilean pesos)

 

2.62

 

2.59

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

243,334

 

228,125

 

Weighted average number of ordinary shares

 

92,804,809,545

 

88,037,813,511

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

92,804,809,545

 

88,037,813,511

 

Diluted earnings per share (in Chilean pesos)

 

2.62

 

2.59

(*)

 


(*)    Capitalization of retained earnings are considered in the calculation of earnings per share.

 

As of June 30, 2013 and 2012, the Bank did not have any instruments that could lead to a dilution of its ordinary shares.

 

69



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 period of 2013 it was made a credit to equity for an amount of Ch$45 million (charge to equity for Ch$27 million as of June 30, 2012).

 

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 2013 it was made a net credit to equity for an amount of Ch$5,782 million (net credit to equity for Ch$8,804 million as of June 30, 2012).

 

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 2013 it was made a net charge to equity for an amount of Ch$12,979 million (net credit to equity for Ch$741 million as of June 30, 2012).

 

70



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:

 

 

 

June
2013

 

June
2012

 

 

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

362,182

 

3,901

 

1,661

 

367,744

 

335,230

 

57,069

 

1,086

 

393,385

 

Consumer loans

 

274,864

 

22

 

4,073

 

278,959

 

249,448

 

621

 

3,202

 

253,271

 

Residential mortgage loans

 

93,571

 

2,213

 

1,813

 

97,597

 

81,452

 

55,308

 

1,931

 

138,691

 

Financial investment

 

32,672

 

698

 

 

33,370

 

29,628

 

10,683

 

 

40,311

 

Repurchase agreements

 

974

 

1

 

 

975

 

1,323

 

 

 

1,323

 

Loans and advances to banks

 

7,409

 

 

 

7,409

 

5,700

 

 

 

5,700

 

Other interest revenue

 

91

 

481

 

 

572

 

64

 

1,037

 

 

1,101

 

Total

 

771,763

 

7,316

 

7,547

 

786,626

 

702,845

 

124,718

 

6,219

 

833,782

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio as of June 30, 2013 was Ch$4,038 million (Ch$4,086 million in 2012).

 

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

 

 

 

June
2013

 

June
2012

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

6,699

 

446

 

7,145

 

6,322

 

2,123

 

8,445

 

Residential mortgage loans

 

1,394

 

529

 

1,923

 

1,465

 

896

 

2,361

 

Consumer loans

 

281

 

 

281

 

159

 

 

159

 

Total

 

8,374

 

975

 

9,349

 

7,946

 

3,019

 

10,965

 

 

71



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:

 

 

 

June
2013

 

June
2012

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

215,481

 

1,848

 

217,329

 

210,427

 

35,227

 

245,654

 

Debt issued

 

63,073

 

1,657

 

64,730

 

50,453

 

34,037

 

84,490

 

Other financial obligations

 

996

 

96

 

1,092

 

1,075

 

611

 

1,686

 

Repurchase agreements

 

7,160

 

 

7,160

 

7,806

 

27

 

7,833

 

Borrowings from financial institutions

 

7,683

 

 

7,683

 

13,050

 

1

 

13,051

 

Demand deposits

 

33

 

28

 

61

 

39

 

2,515

 

2,554

 

Other interest expenses

 

 

12

 

12

 

13

 

78

 

91

 

Total

 

294,426

 

3,641

 

298,067

 

282,863

 

72,496

 

355,359

 

 

(d)                       As of June 30, 2013 and 2012, the Bank uses interest rate swaps to hedge its position on the fair value of corporate bonds and commercial loans through micro-hedging.

 

 

 

June
2013

 

June
2012

 

 

 

Income
(loss)

 

Expenses

 

Total

 

Income
(loss)

 

Expenses

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from accounting hedges

 

13,762

 

4,555

 

18,317

 

1,628

 

1,109

 

2,737

 

Loss from accounting hedges

 

(10,194

)

(242

)

(10,436

)

(7,900

)

 

(7,900

)

Net gain on hedged items

 

(8,890

)

 

(8,890

)

1,803

 

 

1,803

 

Total

 

(5,322

)

4,313

 

(1,009

)

(4,469

)

1,109

 

(3,360

)

 

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

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

786,626

 

833,782

 

Interest expenses

 

(298,067

)

(355,359

)

Subtotal

 

488,559

 

478,423

 

 

 

 

 

 

 

Income accounting hedges (net)

 

(1,009

)

(3,360

)

 

 

 

 

 

 

Total interest revenue and expenses, net

 

487,550

 

475,063

 

 

72



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:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

53,332

 

50,066

 

Collections and payments

 

31,345

 

29,297

 

Investments in mutual funds and others

 

26,739

 

29,040

 

Portfolio management(*)

 

18,474

 

13,261

 

Lines of credit and overdrafts

 

11,275

 

11,437

 

Trading and securities management(*)

 

9,670

 

9,101

 

Fees for insurance transactions

 

9,540

 

8,537

 

Use of distribution channel

 

9,053

 

7,744

 

Guarantees and letters of credit

 

8,340

 

6,877

 

Usage Banchile’s brand

 

6,244

 

6,156

 

Financial advisory services

 

755

 

1,785

 

Other fees earned

 

7,565

 

10,632

 

Total income from fees and commissions

 

192,332

 

183,933

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Fees for credit card transactions(**)

 

(36,274

)

(31,835

)

Sales force fees

 

(5,536

)

(4,602

)

Fees for collections and payments

 

(3,418

)

(3,243

)

Fees for securities transactions

 

(1,683

)

(2,026

)

Sale of mutual fund units

 

(1,191

)

(1,597

)

Other fees

 

(336

)

(1,026

)

Total expenses from fees and commissions

 

(48,438

)

(44,329

)

 


(*)              During period 2013 it was reclassified fees that are mainly related to income from current accounts management from “Trading and securities management” to “Portfolio management”.  The amount reclassified in the period 2012 amounted MCh$5,126 million.

(**)       See Note 2 (f) about Reclassifications

 

73



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

30.                     Net Financial Operating Income:

 

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

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Financial assets held-for-trading

 

12,568

 

9,901

 

Sale of available-for-sale instruments

 

10,320

 

2,560

 

Sale of loan portfolios

 

314

 

 

Net income on other transactions

 

(513

)

1,939

 

Trading derivative instruments

 

(24,954

)

(3,063

)

Total

 

(2,265

)

11,337

 

 

31.                     Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Translation difference, net

 

18,312

 

19,735

 

Indexed foreign currency, net

 

4,736

 

(4,822

)

Gain from accounting hedges

 

18,932

 

657

 

Total

 

41,980

 

15,570

 

 

74



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.                     Provisions for Loan Losses:

 

The movement during the six-month period ended June 2013 and 2012 is the following:

 

 

 

Loans and

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

advances to
banks

 

Commercial
loans

 

Mortgage
loans

 

Consumer
loans

 

Total

 

Contingent
loans

 

Total

 

 

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Provisions established:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

(389

)

(261

)

(6,773

)

(6,775

)

 

 

 

 

(6,773

)

(6,775

)

(1,829

)

(1,068

)

(8,991

)

(8,104

)

Group provisions

 

 

 

(23,292

)

(21,116

)

(1,440

)

(2,942

)

(82,337

)

(83,884

)

(107,069

)

(107,942

)

(8,038

)

(1,491

)

(115,107

)

(109,433

)

Provisions established, net

 

(389

)

(261

)

(30,065

)

(27,891

)

(1,440

)

(2,942

)

(82,337

)

(83,884

)

(113,842

)

(114,717

)

(9,867

)

(2,559

)

(124,098

)

(117,537

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

5

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

Group provisions

 

 

 

 

 

 

 

 

 

 

 

117

 

 

117

 

 

Provisions released, net

 

5

 

 

 

 

 

 

 

 

 

 

117

 

 

122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

(384

)

(261

)

(30,065

)

(27,891

)

(1,440

)

(2,942

)

(82,337

)

(83,884

)

(113,842

)

(114,717

)

(9,750

)

(2,559

)

(123,976

)

(117,537

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

6,766

 

6,744

 

847

 

972

 

12,602

 

12,586

 

20,215

 

20,302

 

 

 

20,215

 

20,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions for loan losses, net

 

(384

)

(261

)

(23,299

)

(21,147

)

(593

)

(1,970

)

(69,735

)

(71,298

)

(93,627

)

(94,415

)

(9,750

)

(2,559

)

(103,761

)

(97,235

)

 

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

 

75



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

33.                     Personnel Expenses:

 

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

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

95,218

 

89,052

 

Bonuses

 

33,121

 

35,703

 

Lunch and health benefits

 

11,389

 

11,249

 

Staff severance indemnities

 

4,390

 

4,940

 

Training expenses

 

1,340

 

839

 

Other personnel expenses

 

10,343

 

10,620

 

Total

 

155,801

 

152,403

 

 

76



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

34.       Administrative Expenses:

 

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

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information Technology and communications

 

23,320

 

23,544

 

Maintenance and repair of property and equipment

 

13,870

 

14,894

 

Office rental

 

9,927

 

9,523

 

Office supplies

 

4,899

 

3,056

 

Securities and valuables transport services

 

4,756

 

4,674

 

Rent ATM area

 

3,730

 

3,744

 

External advisory services

 

2,898

 

2,995

 

Lighting, heating and other utilities

 

2,248

 

2,570

 

Representation and transferring of personnel

 

2,023

 

1,716

 

Legal and notary

 

1,850

 

1,640

 

Insurance premiums

 

1,713

 

1,280

 

P.O. box, mail and postage

 

1,268

 

1,341

 

Donations

 

1,073

 

771

 

Equipment rental

 

576

 

606

 

Fees for professional services

 

359

 

357

 

Other general administrative expenses

 

4,227

 

5,086

 

Subtotal

 

78,737

 

77,797

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

10,065

 

8,289

 

Data processing

 

3,591

 

3,918

 

Other

 

7,801

 

5,871

 

Subtotal

 

21,457

 

18,078

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

1,026

 

996

 

Other Board expenses

 

188

 

186

 

Subtotal

 

1,214

 

1,182

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

13,228

 

13,164

 

Subtotal

 

13,228

 

13,164

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

3,399

 

3,137

 

Real estate contributions

 

1,320

 

1,462

 

Patents

 

972

 

669

 

Other taxes

 

849

 

341

 

Subtotal

 

6,540

 

5,609

 

Total

 

121,176

 

115,830

 

 

77



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:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

Depreciation of property and equipment (Note 16a)

 

9,748

 

10,271

 

Amortization of intangibles assets (Note 15b)

 

4,543

 

5,253

 

Total

 

14,291

 

15,524

 

 

(b)                       As of June 30, 2013 and 2012, the composition of impairment expenses is the following:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of Financial Instruments

 

 

 

Impairment of Properties and Equipment (Note 16a)

 

9

 

130

 

Impairment of Intangible Assets (Note 15b)

 

 

 

Total

 

9

 

130

 

 

78



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:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

2,549

 

3,966

 

Other income

 

2

 

2

 

Subtotal

 

2,551

 

3,968

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

 

Provisions for credits abroad

 

 

 

Other provisions for contingencies

 

128

 

 

Subtotal

 

128

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Expense recovery

 

3,604

 

660

 

Rental income

 

3,174

 

2,930

 

Recovery from external branches

 

1,045

 

1,277

 

Income from sale of leased assets

 

598

 

68

 

Gain on sale of property and equipment

 

169

 

100

 

Fiduciary and trustee commissions

 

89

 

95

 

Foreign trade income

 

13

 

35

 

Refund charged-off of property and equipment

 

 

19

 

Others

 

750

 

1,214

 

Subtotal

 

9,442

 

6,398

 

 

 

 

 

 

 

Total

 

12,121

 

10,366

 

 

79



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:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Provisions for assets received in lieu of payment

 

5

 

60

 

Charge-off assets received in lieu of payment

 

907

 

1,052

 

Expenses to maintain assets received in lieu of payment

 

215

 

263

 

Subtotal

 

1,127

 

1,375

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

1,761

 

474

 

Provisions for credits abroad

 

 

 

Other provisions for contingencies

 

209

 

6,087

 

Subtotal

 

1,970

 

6,561

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Provisions other expenses

 

2,000

 

3,600

 

Write-offs for operating risks

 

1,860

 

1,409

 

Card administration

 

545

 

569

 

Write-offs and provisions for fraud

 

433

 

481

 

Operating expenses and charge-off leasing assets

 

214

 

577

 

Others

 

324

 

1,421

 

Subtotal

 

5,376

 

8,057

 

 

 

 

 

 

 

Total

 

8,473

 

15,993

 

 

80



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.            Related Party Transactions:

 

The related parties of the Bank and its subsidiaries include entities of the Bank’s corporate group; corporations which are the Bank’s parent company, associated companies, subsidiaries, associates; directors, managers, administrators, main executives or receivers of the company on their own behalf or in representation of persons other than the Bank, 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.

 

Article 147 of the Companies Act, states that a public corporation can only enter into transactions with related parties when the objective is to contribute to the company’s interests, when terms of 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 Chilean Banking Act establishes limits for loans granted to related parties and prohibits the granting of loans to the Bank’s directors, managers and general representatives.

 

81



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions, continued:

 

(a)        Loans to related parties:

 

 

 

Production
Companies(*)

 

Investment
Companies(**)

 

Individuals(***)

 

Total

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

254,681

 

250,983

 

40,792

 

63,576

 

731

 

704

 

296,204

 

315,263

 

Residential mortgage loans

 

 

 

 

 

15,315

 

14,974

 

15,315

 

14,974

 

Consumer loans

 

 

 

 

 

3,610

 

3,920

 

3,610

 

3,920

 

Gross loans

 

254,681

 

250,983

 

40,792

 

63,576

 

19,656

 

19,598

 

315,129

 

334,157

 

Provision for loan losses

 

(854

)

(761

)

(79

)

(136

)

(72

)

(68

)

(1,005

)

(965

)

Net loans

 

253,827

 

250,222

 

40,713

 

63,440

 

19,584

 

19,530

 

314,124

 

333,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

2,082

 

1,864

 

 

 

 

 

2,082

 

1,864

 

Letters of credits

 

22,649

 

280

 

 

 

 

 

22,649

 

280

 

Banks guarantees

 

19,151

 

24,361

 

1,812

 

2,374

 

 

 

20,963

 

26,735

 

Immediately available credit lines

 

43,428

 

46,179

 

3,953

 

4,532

 

9,743

 

9,320

 

57,124

 

60,031

 

Total off balance sheet account

 

87,310

 

72,684

 

5,765

 

6,906

 

9,743

 

9,320

 

102,818

 

88,910

 

Provision for contingencies loans

 

(48

)

(44

)

(3

)

(1

)

 

 

(51

)

(45

)

Off balance sheet account, net

 

87,262

 

72,640

 

5,762

 

6,905

 

9,743

 

9,320

 

102,767

 

88,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

31,359

 

31,034

 

55

 

55

 

14,423

 

15,325

 

45,837

 

46,414

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

13

 

13

 

 

 

7

 

7

 

20

 

20

 

Others(****)

 

2,842

 

2,842

 

17,300

 

17,300

 

10

 

10

 

20,152

 

20,152

 

Total colateral

 

34,214

 

33,889

 

17,355

 

17,355

 

14,440

 

15,342

 

66,009

 

66,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For trading purposes

 

4,942

 

 

 

 

 

 

4,942

 

 

Total acquired instruments

 

4,942

 

 

 

 

 

 

4,942

 

 

 

82



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:

 

 

 

June

 

December

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

9,944

 

11,174

 

Derivative instruments

 

96,963

 

107,487

 

Other assets

 

3,534

 

2,931

 

Total

 

110,441

 

121,592

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

71,864

 

87,480

 

Savings accounts and time deposits

 

354,184

 

378,965

 

Derivative instruments

 

87,777

 

83,582

 

Debt issued

 

5,114

 

79,821

 

Borrowings from financial institutions

 

123,870

 

134,820

 

Other liabilities

 

12,522

 

9,044

 

Total

 

655,331

 

773,712

 

 

83



 

Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                    Related Party Transactions, continued:

 

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

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

Income

 

Expense

 

Income

 

Expense

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type of income or expense recognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

8,995

 

8,573

 

8,547

 

7,812

 

Fees and commission income

 

24,921

 

14,730

 

21,753

 

14,595

 

Financial operating

 

68,270

 

98,438

 

113,597

 

99,254

 

Released or established of provision for credit risk

 

 

46

 

 

248

 

Operating expenses

 

 

37,366

 

 

35,549

 

Other income and expenses

 

273

 

19

 

401

 

11

 

Total

 

102,459

 

159,172

 

144,298

 

157,469

 

 


(*)              This detail does not constitute 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:

 

There are no contracts entered during the period 2013 and 2012 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.

 

(e)                        Payments to key management personnel:

 

 

 

June

 

June

 

 

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

1,769

 

1,962

 

Short-term benefits

 

3,093

 

3,871

 

Contract termination indemnity

 

18

 

260

 

Paid based on shares

 

 

 

Total

 

4,880

 

6,093

 

 

Composition of key personnel:

 

 

 

N° of executives

 

 

 

June

 

June

 

 

 

2013

 

2012

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

Deputy general manager

 

 

1

 

CEOs of subsidiaries

 

8

 

8

 

Division Managers

 

12

 

15

 

Total

 

21

 

25

 

 

84



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

 

Name of Directors

 

June
2013

 

June
2012

 

June
2013

 

June
2012

 

June
2013

 

June
2012

 

June
2013

 

June
2012

 

June
2013

 

June
2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

179

(*)

178

(*)

23

 

20

 

159

 

140

 

 

 

361

 

338

 

Andrónico Luksic Craig

 

74

 

73

 

5

 

3

 

 

 

 

 

79

 

76

 

Jaime Estévez Valencia

 

25

 

25

 

10

 

11

 

47

 

45

 

 

 

82

 

81

 

Gonzalo Menéndez Duque

 

25

 

25

 

8

 

8

 

56

 

59

 

 

 

89

 

92

 

Jorge Awad Mehech

 

25

 

24

 

11

 

10

 

54

 

52

 

 

 

90

 

86

 

Francisco Pérez Mackenna

 

25

 

24

 

11

 

8

 

30

 

24

 

 

 

66

 

56

 

Rodrigo Manubens Moltedo

 

25

 

24

 

10

 

11

 

25

 

23

 

 

 

60

 

58

 

Jorge Ergas Heymann

 

25

 

24

 

9

 

8

 

21

 

22

 

 

 

55

 

54

 

Thomas Fürst Freiwirth

 

25

 

24

 

8

 

8

 

15

 

17

 

 

 

48

 

49

 

Guillermo Luksic Craig

 

12

 

25

 

 

2

 

 

 

 

 

12

 

27

 

Jean-Paul Luksic

 

9

 

 

2

 

 

2

 

 

 

 

13

 

 

Jacob Ergas Ergas

 

 

 

 

 

2

 

5

 

 

 

2

 

5

 

Others directors of subsidiaries

 

 

 

 

 

76

 

83

 

 

 

76

 

83

 

Total

 

449

 

446

 

97

 

89

 

487

 

470

 

 

 

1,033

 

1,005

 

 


(1)              Includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda. of MCh$8 (MCh$9 as of June 30, 2012).

 

(*)              Includes a provision of MCh$104 (MCh$104 as of June 30, 2012) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to MCh$136 (MCh$133 as of June 30, 2012).

 

Travel and other related expenses amount to MCh$45 (MCh$44 as of June 30, 2012).

 

85



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                     Fair Value of Financial Assets and Liabilities:

 

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

 

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, Banco de Chile uses standard methodologies; closing prices, discounted cash flows and option models, Black-Scholes models, in case of options. The input parameters are rates, prices and volatility levels for each term and market factor that can change the fair value of any instrument in the portfolio.

 

(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 as Bloomberg and Bolsa de Comercio de Santiago terminals. This quote represents the price at which the instrument is frequently buy and sell 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 requires 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, brokers such as ICAP, price for similar transactions and historical information it is used for validate the parameters that will be used as inputs.

 

86



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 consist in adjustment, Market Value Adjustments or MVA for short, to take into account two different market facts; bid/offer spreads and market factors liquidity. These adjustments are calculated and analyzed by the PCU and Risk Market areas.

 

The bid/offer spread adjustment reflects the expected impact on fair value due to close long or short positions in a specific market factor and term, valuated at midpoint. For example, long positions in an asset will be impacted in order to reflect the fact that 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 official market parameters provided by the respective business area. A comparative control based on Mark-to-Market differences, using one set of inputs prepared by the business area and  one set prepared by the PCU, is conducted before fair value calculations. The output of this process is a set of differences in fair value by currency, product and portfolio. These differences are compared with specific ranges by grouping level; currency, product and portfolio.

 

In the event when significant differences were detected, these differences are scaled according to the amount of materiality for each grouping level, from a single report to the trader until 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 of the parameters used in the valuation, looking backwards revision.

 

87



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 no cases where there is 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 for operate this kind 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 his subsidiaries, taken into account the preceding statements, classify all the financial instruments among the following levels:

 

Level 1:                    Observable, quoted price in active markets for the same instrument or specific type of transaction to be evaluated.

 

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, closing prices times the number of instruments is used for fair value calculations. 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 each currency; CLP or CLF.

 

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.

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

Level 2:                    No market quotes are available for the specific financial instrument. For instruments in this level the valuation is done based on inference from observable market parameters; quoted prices for similar instruments in active markets.

 

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

 

For derivatives the fair value process depend upon his value is impacted by volatility as a relevant market factor; if is the case, Black-Scholes-Merton type of formula it 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. In some cases external data from specialized providers, brokers such as ICAP and Riskamerica, price for similar transactions and historical information it is used for validate the parameters that will be used as inputs.

 

The techniques described above are used by the Santiago Stock Exchange in Chile, Bloomberg or the Over-the-Counter, and correspond to the standard methodology used in the local and international markets.

 

Level 3:                    The input parameters used in the valuation are not observable through market quotes in active markets neither can be inferred directly from other transaction information in active markets. This category also includes instruments that are valued based on quoted prices for similar instruments where adjustments or assumptions are needed to reflect the differences between them.

 

Instruments classified as level 3 correspond to Corporate Debt issued mainly Chilean and foreign companies, issued both in Chile and abroad. These instruments are classified, for accounting purposes, as Available for Sale. For this securities classified as level 3, the indicative internal rate of return is used to discount every cash flow and obtain the fair value of each instrument, for each currency. In this case only external data from specialized providers, brokers such as ICAP, Riskamerica and Interactive Data, it is used to for validate the parameters that will be used as inputs.

 

For this level corresponds to the described technique used by both the Bolsa de Comercio de Santiago de Chile as Bloomberg, and correspond to the standard methodology used in the local and international market.

 

89



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

 

 

 

Junio
2013

 

Diciembre
2012

 

Junio
2013

 

Diciembre
2012

 

Junio
2013

 

Diciembre
2012

 

Junio
2013

 

Diciembre
2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

63,817

 

65,548

 

78,004

 

6,831

 

 

 

141,821

 

72,379

 

Other instruments issued in Chile

 

1,348

 

188

 

152,384

 

87,115

 

1,960

 

 

155,692

 

87,303

 

Instruments issued abroad

 

2,381

 

 

 

 

 

 

2,381

 

 

Mutual fund investments

 

89,027

 

33,042

 

 

 

 

 

89,027

 

33,042

 

Subtotal

 

156,573

 

98,778

 

230,388

 

93,946

 

1,960

 

 

388,921

 

192,724

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

111,375

 

70,166

 

 

 

111,375

 

70,166

 

Swaps

 

 

 

247,551

 

258,496

 

 

 

247,551

 

258,496

 

Call Options

 

 

 

3,017

 

472

 

 

 

3,017

 

472

 

Put Options

 

 

 

217

 

341

 

 

 

217

 

341

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

362,160

 

329,475

 

 

 

362,160

 

329,475

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

 

 

5,257

 

22

 

 

 

5,257

 

22

 

Subtotal

 

 

 

5,257

 

22

 

 

 

5,257

 

22

 

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

 

284,547

 

136,554

 

255,893

 

115,230

 

 

 

540,440

 

251,784

 

Other instruments issued in Chile

 

 

 

631,573

 

646,079

 

375,394

 

278,073

 

1,006,967

 

924,152

 

Instruments issued abroad

 

33,988

 

30,538

 

 

 

32,372

 

57,966

 

66,360

 

88,504

 

Subtotal

 

318,535

 

167,092

 

887,466

 

761,309

 

407,766

 

336,039

 

1,613,767

 

1,264,440

 

Total

 

475,108

 

265,870

 

1,485,271

 

1,184,752

 

409,726

 

336,039

 

2,370,105

 

1,786,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

114,793

 

81,790

 

 

 

114,793

 

81,790

 

Swaps

 

 

 

287,023

 

264,052

 

 

 

287,023

 

264,052

 

Call Options

 

 

 

2,335

 

395

 

 

 

2,335

 

395

 

Put Options

 

 

 

789

 

387

 

 

 

789

 

387

 

Futures

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

404,940

 

346,624

 

 

 

404,940

 

346,624

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

 

 

26,222

 

33,698

 

 

 

26,222

 

33,698

 

Subtotal

 

 

 

26,222

 

33,698

 

 

 

26,222

 

33,698

 

Total

 

 

 

431,162

 

380,322

 

 

 

431,162

 

380,322

 

 

Since last quarter of period 2012, it was established more precisely the classification of the level of financial instruments, according to what observables are their prices in the market. The new definition is described above of this disclosure. It should be noted that this change has no impact on the valuation of financial assets and liabilities measured at fair value.

 

90



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 June 30, 2013

 

 

 

Balance as of
January 1, 2013

 

Gain (Loss)
Recognized
in Income

 

Gain (Loss)
Recognized
in Equity

 

Purchases, Sales
and Agreements,
net

 

Transfer
between
Lever 1 and 2

 

Balance as
of June 31,
2013

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

27

 

 

1,933

 

 

1,960

 

Instruments issued abroad

 

 

 

 

 

 

 

Subtotal

 

 

27

 

 

1,933

 

 

1,960

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

 

 

 

 

 

 

Other instruments issued in Chile

 

278,073

 

(4,172

)

1,490

 

100,003

 

 

375,394

 

Instruments issued abroad

 

57,966

 

(4,248

)

(471

)

(20,875

)

 

32,372

 

Subtotal

 

336,039

 

(8,420

)

1,019

 

79,128

 

 

407,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

336,039

 

(8,393

)

1,019

 

81,061

 

 

409,726

 

 

 

 

As of December 31, 2012

 

 

 

Balance as of
January 1, 2012

 

Gain (Loss)
Recognized
in Income

 

Gain (Loss)
Recognized
in Equity

 

Purchases, Sales
and Agreements,
net

 

Transfer
between
Lever 1 and 2

 

Balance as
of December
31, 2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

585

 

183

 

 

(768

)

 

 

Instruments issued abroad

 

 

 

 

 

 

 

Subtotal

 

585

 

183

 

 

(768

)

 

 

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

321,378

 

1,511

 

(1,410

)

(43,406

)

 

278,073

 

Instruments issued abroad

 

128,403

 

(5,713

)

19,666

 

(59,432

)

(24,958

)

57,966

 

Subtotal

 

449,781

 

(4,202

)

18,256

 

(102,838

)

(24,958

)

336,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

450,366

 

(4,019

)

18,256

 

(103,606

)

(24,958

)

336,039

 

 

91



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 June 30, 2013

 

As of December 31, 2012

 

 

 

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

 

1,960

 

(28

)

 

 

Total

 

1,960

 

(28

)

 

 

Financial assets available-for-Sale

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

375,394

 

(5,607

)

278,073

 

(802

)

Instruments issued abroad

 

32,372

 

(330

)

57,966

 

(762

)

Total

 

407,766

 

(5,937

)

336,039

 

(1,564

)

 

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 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.  The methodology described above begins in March 2013.  Before that date, the methodology consisted in compare the valuation of these instruments using market rates given by Trading Desk of the Bank, with the same calculate, but using rates of independent sources.  If this methodology had used in balances as of December 31, 2012, the effect would have been a charge to income of MCh$5,276 million.

 

92



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

 

 

 

June

 

December

 

June

 

December

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,186,226

 

684,925

 

1,186,226

 

684,925

 

Transactions in the course of collection

 

775,311

 

396,611

 

775,311

 

396,611

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

25,371

 

35,100

 

25,371

 

35,100

 

Subtotal

 

1,986,908

 

1,116,636

 

1,986,908

 

1,116,636

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

 

14,304

 

 

14,304

 

Central Bank of Chile

 

 

1,100,696

 

 

1,100,696

 

Foreign banks

 

313,541

 

228,322

 

313,541

 

228,322

 

Subtotal

 

313,541

 

1,343,322

 

313,541

 

1,343,322

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

11,914,833

 

11,484,276

 

11,912,241

 

11,473,251

 

Residential mortgage loans

 

4,421,548

 

4,182,587

 

4,464,247

 

4,201,091

 

Consumer loans

 

2,727,246

 

2,667,467

 

2,731,640

 

2,683,593

 

Subtotal

 

19,063,627

 

18,334,330

 

19,108,128

 

18,357,935

 

Total

 

21,364,076

 

20,794,288

 

21,408,577

 

20,817,893

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

5,567,606

 

5,470,971

 

5,567,606

 

5,470,971

 

Transactions in the course of payment

 

438,056

 

159,218

 

438,056

 

159,218

 

Cash collateral on securities lent and repurchase agreements

 

495,812

 

226,396

 

495,812

 

226,396

 

Savings accounts and time deposits

 

9,564,872

 

9,612,950

 

9,571,915

 

9,589,643

 

Borrowings from financial institutions

 

1,157,728

 

1,108,681

 

1,152,195

 

1,103,252

 

Other financial obligations

 

160,253

 

162,123

 

160,253

 

162,123

 

Subtotal

 

17,384,327

 

16,740,339

 

17,385,837

 

16,711,603

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

75,554

 

85,967

 

78,307

 

87,088

 

Letters of credit for general purposes

 

23,541

 

29,229

 

24,399

 

29,610

 

Bonds

 

2,920,989

 

2,412,233

 

2,815,499

 

2,282,014

 

Subordinate bonds

 

743,862

 

746,504

 

724,097

 

726,369

 

Subtotal

 

3,763,946

 

3,273,933

 

3,642,302

 

3,125,081

 

Total

 

21,148,273

 

20,014,272

 

21,028,139

 

19,836,684

 

 

The fair value of assets not presented at fair value in the Statement of Financial Position is derived from balance sheet stocks and cash flows that Banco de Chile expects to receive, discounted using the relevant market interest rate for each type of transaction. These lasts cash flows are obtained from regulatory reports, in particular the C40 report.

 

93



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

The C40 report contains cash flows, in future value, for assets and liabilities, by maturity and currency. For long term assets and liabilities, contractual cash flows are used to calculate the fair value. The cash flows are discounted by type of asset and currency to obtain their present value. The discount rates used to calculate the present value for each type of asset and liability correspond to the marginal rates of each product, considering specific rates by currency and term to capture both the risk inherent to the term as well as the expected level of each currency.

 

For financial assets and liabilities that have a short term maturity (less than three months) it is assumed that the carrying amounts approximate their fair value. This assumption is also applied to demand deposits and savings accounts without specific maturity.

 

For loans, contractual cash flows and loan loss provisions are used to calculate the fair value. The cash flows are discounted by type of asset and currency to obtain their present value. Consecutively, the loan loss provision, by type of asset, is subtracted from the present value to take into account the fact that the Bank has already model the estimate probability that his customers do not fulfill their obligations.

 

In the case of held to maturity investment, the fair value is based on market prices. The fair value of liabilities that do not have quoted market prices, it is based on discounted cash flows, using interest rates to similar terms.

 

94



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 June 30, 2013 and December 31, 2012, respectively.  Trading and available-for-sale instruments are included at their fair value:

 

 

 

As of June 30, 2013

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,186,226

 

 

 

 

 

 

1,186,226

 

Transactions in the course of collection

 

775,311

 

 

 

 

 

 

775,311

 

Financial Assets held-for-trading

 

388,921

 

 

 

 

 

 

388,921

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

5,502

 

6,181

 

13,688

 

 

 

 

25,371

 

Derivative instruments

 

34,270

 

53,339

 

85,773

 

70,710

 

48,438

 

74,887

 

367,417

 

Loans and advances to banks(**)

 

54,879

 

69,464

 

190,541

 

 

 

 

314,884

 

Loans to customers(*)(**)

 

1,753,492

 

1,703,746

 

3,548,419

 

4,496,840

 

2,047,747

 

4,821,044

 

18,371,288

 

Financial assets available-for-sale

 

397,369

 

143,986

 

74,259

 

404,365

 

273,525

 

320,263

 

1,613,767

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

4,595,970

 

1,976,716

 

3,912,680

 

4,971,915

 

2,369,710

 

5,216,194

 

23,043,185

 

 

 

 

As of December 31, 2012

 

 

 

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

 

684,925

 

 

 

 

 

 

684,925

 

Transactions in the course of collection

 

396,611

 

 

 

 

 

 

396,611

 

Financial Assets held-for-trading

 

192,724

 

 

 

 

 

 

192,724

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

8,338

 

855

 

25,907

 

 

 

 

35,100

 

Derivative instruments

 

19,155

 

26,190

 

85,576

 

93,733

 

40,801

 

64,042

 

329,497

 

Loans and advances to banks(**)

 

1,152,642

 

14,409

 

177,230

 

 

 

 

1,344,281

 

Loans to customers(*)(**)

 

1,743,729

 

1,863,499

 

3,512,461

 

4,110,399

 

1,945,584

 

4,653,379

 

17,829,051

 

Financial assets available-for-sale

 

272,371

 

171,017

 

343,665

 

152,075

 

132,382

 

192,930

 

1,264,440

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

4,470,495

 

2,075,970

 

4,144,839

 

4,356,207

 

2,118,767

 

4,910,351

 

22,076,629

 

 


(*)             This only includes loans that are current as of period end.  Therefore, it excludes past due loans amounting to MCh$1,126,790 (MCh$932,714 as of December 31, 2012) of which MCh$689,934 (MCh$524,552 as of December 31, 2012) were less than 30 days past due.

(**)   The respective provisions, which amount to MCh$434,451 (MCh$427,435 as of December 31, 2012) for loans to customers and MCh$1,343 (MCh$959 as of December 31, 2012) for borrowings from financial institutions, have not been deducted from these balance.

 

95



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.          Maturity of Assets and Liabilities, continued:

 

 

 

As of June 30, 2013

 

 

 

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

 

5,567,606

 

 

 

 

 

 

5,567,606

 

Transactions in the course of payment

 

438,056

 

 

 

 

 

 

438,056

 

Cash collateral on securities lent and repurchase agreements

 

493,018

 

2,758

 

36

 

 

 

 

495,812

 

Savings accounts and time deposits(***)

 

3,947,957

 

2,689,580

 

2,526,233

 

220,260

 

139

 

30

 

9,384,199

 

Derivative instruments

 

42,761

 

28,327

 

131,419

 

78,005

 

52,573

 

98,077

 

431,162

 

Borrowings from financial institutions

 

372,806

 

95,340

 

545,786

 

143,796

 

 

 

1,157,728

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

4,873

 

5,469

 

14,034

 

30,469

 

18,677

 

25,573

 

99,095

 

Bonds

 

114,794

 

2,575

 

131,119

 

406,739

 

775,203

 

1,490,559

 

2,920,989

 

Subordinate bonds

 

1,369

 

2,356

 

34,480

 

158,534

 

47,236

 

499,887

 

743,862

 

Other financial obligations

 

107,457

 

951

 

4,937

 

9,808

 

7,220

 

29,880

 

160,253

 

Total liabilities

 

11,090,697

 

2,827,356

 

3,388,044

 

1,047,611

 

901,048

 

2,144,006

 

21,398,762

 

 

 

 

As of December 31, 2012

 

 

 

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

 

5,470,971

 

 

 

 

 

 

5,470,971

 

Transactions in the course of payment

 

159,218

 

 

 

 

 

 

159,218

 

Cash collateral on securities lent and repurchase agreements

 

224,793

 

1,603

 

 

 

 

 

226,396

 

Savings accounts and time deposits(***)

 

3,832,539

 

2,356,386

 

2,846,609

 

397,643

 

279

 

30

 

9,433,486

 

Derivative instruments

 

27,981

 

30,469

 

60,284

 

116,048

 

48,616

 

96,924

 

380,322

 

Borrowings from financial institutions

 

181,972

 

153,702

 

631,051

 

141,956

 

 

 

1,108,681

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

5,351

 

5,853

 

15,859

 

35,502

 

21,843

 

30,788

 

115,196

 

Bonds

 

47,119

 

133,570

 

56,633

 

456,334

 

358,097

 

1,360,480

 

2,412,233

 

Subordinate bonds

 

1,164

 

2,276

 

34,731

 

48,378

 

151,612

 

508,343

 

746,504

 

Other financial obligations

 

106,972

 

1,005

 

5,140

 

10,534

 

7,201

 

31,271

 

162,123

 

Total liabilities

 

10,058,080

 

2,684,864

 

3,650,307

 

1,206,395

 

587,648

 

2,027,836

 

20,215,130

 

 


(***)      Excluding term saving accounts, which amount to MCh$180,673 (MCh$179,464 as of December 31, 2012).

 

96



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.                     Subsequent Events:

 

On July 1, 2013 it is informed that through Public Deed dated June 19, 2013 in Notary´s office Raúl Perry Pefaur of Santiago, Banco de Chile has acquired the totally of shares of Banchile Asesoría Financiera S.A. in the entity Banchile Factoring S.A, subsidiary of Banco de Chile, taking over assets and liabilities of such subsidiary.

 

According to Article 103 No. 2 of Law No. 18,046 of Corporate Law, it has elapsed an uninterrupted period of more 10 of days.  Consequently, as of 30th. of June, it has dissolved Banchile Factoring S.A., so 100% of shares belong to Banco de Chile, which since 30th. of June is its legal successor.

 

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 June 30, 2013 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

 

 

Héctor Hernández G.

Arturo Tagle Q.

General Accounting Manager

Chief Executive Officer

 

97



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: July 30, 2013

 

 

 

 

 

 

 

Banco de Chile

 

 

 

 

 

/S/ Arturo Tagle Q.

 

By:

Arturo Tagle Q.

 

 

CEO

 

98