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, 2015

 

Commission File Number 001-15266

 

BANK OF CHILE

 (Translation of registrant’s name into English)

 

Paseo Ahumada 251  
Santiago, Chile

 (Address of principal executive offices)

 

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

 

Form 20-F   x   Form 40-F   o

 

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

 

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

 

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

 

Yes    o   No   x

 

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

 

 

 



Table of Contents

 

BANCO DE CHILE
REPORT ON FORM 6-K

 

Attached Banco de Chile’s Consolidated Financial Statements with notes as of June 30, 2015.

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

Index

 

 

I.

Interim Condensed Consolidated Statements of Financial Position

 

II.

Interim Condensed Consolidated Statements of Comprehensive Income for the Period

 

III.

Interim Condensed Consolidated Statements of Other Comprehensive Income for the Period

 

IV.

Interim Condensed Consolidated Statements of Changes in Equity

 

V.

Interim Condensed Consolidated Statements of Cash Flows

 

VI.

Notes to the Interim Condensed Consolidated Financial Statements

 

MCh$

=

Millions of Chilean pesos

ThUS$

=

Thousands of U.S. dollars

UF or CLF

=

Unidad de Fomento

 

 

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

Ch$ or CLP

=

Chilean pesos

US$ or USD

=

U.S. dollars

JPY

=

Japanese yen

EUR

=

Euro

MXN

=

Mexican pesos

HKD

=

Hong Kong dollars

PEN

=

Peruvian nuevo sol

CHF

=

Swiss franc

 

IFRS

=

International Financial Reporting Standards

IAS

=

International Accounting Standards

RAN

=

Compilation of Norms of the Chilean Superintendency of Banks

IFRIC

=

International Financial Reporting Interpretations Committee

SIC

=

Standards Interpretation Committee

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

INDEX

 

 

 

Page

Interim Condensed Consolidated Statement of Financial Position

3

Interim Condensed Consolidated Statements of Comprehensive Income

4

nterim Condensed Consolidated Statement of Changes in Equity

6

Interim Condensed Consolidated Statements of Cash Flows

7

1.

Corporate information:

8

2.

Legal provisions, basis of preparation and other information:

8

3.

New Accounting Pronouncements:

11

4.

Changes in Accounting Policies and Disclosures:

15

5.

Relevant Events:

16

6.

Segment Reporting:

18

7.

Cash and Cash Equivalents:

21

8.

Financial Assets Held-for-trading:

22

9.

Cash collateral on securities borrowed and reverse repurchase agreements:

23

10.

Derivative Instruments and Accounting Hedges:

25

11.

Loans and advances to Banks:

30

12.

Loans to Customers, net:

31

13.

Investment Securities:

37

14.

Investments in Other Companies:

39

15.

Intangible Assets:

41

16.

Property and equipment:

44

17.

Current Taxes and Deferred Taxes:

47

18.

Other Assets:

52

19.

Current accounts and Other Demand Deposits:

53

20.

Savings accounts and Time Deposits:

53

21.

Borrowings from Financial Institutions:

54

22.

Debt Issued:

55

23.

Other Financial Obligations:

60

24.

Provisions:

60

25.

Other Liabilities:

64

26.

Contingencies and Commitments:

65

27.

Equity:

71

28.

Interest Revenue and Expenses:

75

29.

Income and Expenses from Fees and Commissions:

77

30.

Net Financial Operating Income:

77

31.

Foreign Exchange Transactions, net:

78

32.

Provisions for Loan Losses:

79

33.

Personnel Expenses:

80

34.

Administrative Expenses:

81

35.

Depreciation, Amortization and Impairment:

82

36.

Other Operating Income:

83

37.

Other Operating Expenses:

84

38.

Related Party Transactions:

85

39.

Fair Value of Financial Assets and Liabilities:

91

40.

Maturity of Assets and Liabilities:

105

41.

Subsequent Events:

107

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended June 30, 2015 and December 31, 2014

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

June
2015

 

December
2014

 

 

 

Notes

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

1,127,203

 

915,133

 

Transactions in the course of collection

 

7

 

637,500

 

400,081

 

Financial assets held-for-trading

 

8

 

561,169

 

548,471

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

9

 

45,947

 

27,661

 

Derivative instruments

 

10

 

995,002

 

832,193

 

Loans and advances to banks

 

11

 

1,470,569

 

1,155,365

 

Loans to customers, net

 

12

 

22,107,270

 

21,348,033

 

Financial assets available-for-sale

 

13

 

1,304,422

 

1,600,189

 

Financial assets held-to-maturity

 

13

 

 

 

Investments in other companies

 

14

 

26,425

 

25,312

 

Intangible assets

 

15

 

26,824

 

26,593

 

Property and equipment

 

16

 

206,328

 

205,403

 

Current tax assets

 

17

 

3,137

 

3,468

 

Deferred tax assets

 

17

 

206,270

 

202,869

 

Other assets

 

18

 

455,402

 

355,057

 

TOTAL ASSETS

 

 

 

29,173,468

 

27,645,828

 

LIABILITIES

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

7,212,708

 

6,933,679

 

Transactions in the course of payment

 

7

 

402,939

 

96,945

 

Cash collateral on securities lent and repurchase agreements

 

9

 

239,066

 

249,482

 

Savings accounts and time deposits

 

20

 

9,890,101

 

9,721,246

 

Derivative instruments

 

10

 

952,322

 

859,752

 

Borrowings from financial institutions

 

21

 

1,314,762

 

1,098,716

 

Debt issued

 

22

 

5,607,828

 

5,057,956

 

Other financial obligations

 

23

 

177,797

 

186,573

 

Current tax liabilities

 

17

 

11,967

 

22,498

 

Deferred tax liabilities

 

17

 

33,029

 

35,029

 

Provisions

 

24

 

430,682

 

601,714

 

Other liabilities

 

25

 

290,764

 

247,082

 

TOTAL LIABILITIES

 

 

 

26,563,965

 

25,110,672

 

EQUITY

 

27

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

Capital

 

 

 

2,041,173

 

1,944,920

 

Reserves

 

 

 

390,640

 

263,258

 

Other comprehensive income

 

 

 

52,110

 

44,105

 

Retained earnings:

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,060

 

16,379

 

Income for the period

 

 

 

285,097

 

591,080

 

Less:

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(175,579

)

(324,588

)

Subtotal

 

 

 

2,609,501

 

2,535,154

 

Non-controlling interests

 

 

 

2

 

2

 

TOTAL EQUITY

 

 

 

2,609,503

 

2,535,156

 

TOTAL LIABILITIES AND EQUITY

 

 

 

29,173,468

 

27,645,828

 

 

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

 

3



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE PERIOD

For the six-month ended June 30, 2015 and 2014

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

June
2015

 

June
2014

 

 

 

Notes

 

MCh$

 

MCh$

 

A,

CONSOLIDATED STATEMENT OF INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest revenue

 

28

 

873,961

 

1,042,883

 

 

Interest expense

 

28

 

(286,217

)

(425,529

)

 

Net interest income

 

 

 

587,744

 

617,354

 

 

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

205,618

 

190,598

 

 

Expenses from fees and commissions

 

29

 

(59,824

)

(56,236

)

 

Net fees and commission income

 

 

 

145,794

 

134,362

 

 

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

31,573

 

27,168

 

 

Foreign exchange transactions, net

 

31

 

20,899

 

30,554

 

 

Other operating income

 

36

 

14,128

 

10,466

 

 

Total operating revenues

 

 

 

800,138

 

819,904

 

 

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(124,809

)

(148,707

)

 

 

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

675,329

 

671,197

 

 

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(184,066

)

(169,680

)

 

Administrative expenses

 

34

 

(139,385

)

(131,978

)

 

Depreciation and amortization

 

35

 

(14,692

)

(12,962

)

 

Impairment

 

35

 

(58

)

(208

)

 

Other operating expenses

 

37

 

(13,657

)

(15,310

)

 

 

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(351,858

)

(330,138

)

 

 

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

323,471

 

341,059

 

 

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

1,745

 

1,180

 

 

Income before income tax

 

 

 

325,216

 

342,239

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

17

 

(40,118

)

(38,009

)

 

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

285,098

 

304,230

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

Bank’s Owners

 

 

 

285,097

 

304,229

 

 

Non-controlling interests

 

 

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

 

Basic net income per share

 

27

 

3.01

 

3.21

 

 

Diluted net income per share

 

27

 

3.01

 

3.21

 

 

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

 

4



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE PERIOD

For the six-month ended June 30, 2015 and 2014

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

June
2015

 

June
2014

 

 

 

Notes

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

NET INCOME FOR THE YEAR

 

 

 

285,098

 

304,230

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses):

 

 

 

 

 

 

 

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

 

13

 

6,703

 

4,587

 

Gains and losses on derivatives held as cash flow hedges

 

10

 

3,556

 

(4,672

)

Cumulative translation adjustment

 

 

 

 

44

 

Subtotal Other comprehensive income before income taxes

 

 

 

10,259

 

(41

)

 

 

 

 

 

 

 

 

Income tax

 

 

 

(2,254

)

18

 

 

 

 

 

 

 

 

 

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

 

 

 

8,005

 

23

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss in defined benefit plans

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal other comprehensive income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CONSOLIDATED COMPREHENSIVE INCOME

 

 

 

293,103

 

304,207

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

293,102

 

304,206

 

Non-controlling interest

 

 

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

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

 

 

 

 

 

 

 

Basic net income per share

 

 

 

3.10

 

3.21

 

Diluted net income per share

 

 

 

3.10

 

3.21

 

 

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, 2015 and 2014

(Translation of financial statements originally issued in Spanish)

(Expressed in millions of Chilean pesos)

 

 

 

 

 

 

 

Reserves

 

Other comprehensive income

 

Retained earnings

 

 

 

 

 

 

 

 

 

 

 

Paid-in 
Capital

 

Other 
reserves

 

Reserves 
from 
earnings

 

Unrealized 
gains (losses) on
available-for-
sale

 

Derivatives 
cash flow hedge

 

Cumulatives
 translation 
adjustement

 

Retained 
earnings 
from 
previous 
periods

 

Income for the 
year

 

Provision for
 minimun 
dividends

 

Attributable 
to equity 
holders of 
the parent

 

Non-
controlling 
interest

 

Total equity

 

 

 

Notes

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2013

 

 

 

1,849,351

 

32,125

 

181,511

 

29,372

 

(13,421

)

(23

)

16,379

 

513,602

 

(324,582

)

2,284,314

 

2

 

2,284,316

 

Capitalization of retained earnings

 

27

 

95,569

 

 

 

 

 

 

 

(95,569

)

 

 

 

 

Income retention (released) according to law

 

 

 

 

 

49,913

 

 

 

 

 

(49,913

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(368,120

)

324,582

 

(43,538

)

(1

)

(43,539

)

Equity adjustment investment in other companies

 

 

 

 

4

 

 

 

 

 

 

 

 

4

 

 

4

 

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

44

 

 

 

 

44

 

 

44

 

Derivatives cash flow hedge, net

 

 

 

 

 

 

 

(3,737

)

 

 

 

 

(3,737

)

 

(3,737

)

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

 

 

 

 

 

 

3,670

 

 

 

 

 

 

3,670

 

 

3,670

 

Income for the period 2014

 

 

 

 

 

 

 

 

 

 

304,229

 

 

304,229

 

1

 

304,230

 

Provision for mínimum dividends

 

27

 

 

 

 

 

 

 

 

 

(164,285

)

(164,285

)

 

(164,285

)

Balances as of June 30, 2014

 

 

 

1,944,920

 

32,129

 

231,424

 

33,042

 

(17,158

)

21

 

16,379

 

304,229

 

(164,285

)

2,380,701

 

2

 

2,380,703

 

Defined benefit plans adjustment

 

 

 

 

(296

)

 

 

 

 

 

 

 

(296

)

 

(296

)

Equity adjustment associates

 

 

 

 

1

 

 

 

 

 

 

 

 

1

 

 

1

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

36

 

 

 

 

36

 

 

36

 

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

27,244

 

 

 

 

 

27,244

 

 

27,244

 

Valuation adjustment on available-for-sale instruments, net

 

 

 

 

 

 

920

 

 

 

 

 

 

920

 

 

920

 

Income for the period 2014

 

 

 

 

 

 

 

 

 

 

286,851

 

 

286,851

 

 

286,851

 

Provision for minimum dividends

 

 

 

 

 

 

 

 

 

 

 

(160,303

)

(160,303

)

 

(160,303

)

Balances as of December 31, 2014

 

 

 

1,944,920

 

31,834

 

231,424

 

33,962

 

10,086

 

57

 

16,379

 

591,080

 

(324,588

)

2,535,154

 

2

 

2,535,156

 

Capitalization of retained earnings

 

27

 

96,253

 

 

 

 

 

 

 

(96,253

)

 

 

 

 

Retention (released) earnings

 

 

 

 

 

127,383

 

 

 

 

 

(127,383

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(367,444

)

324,588

 

(42,856

)

(1

)

(42,857

)

Defined benefit plans adjustment

 

 

 

 

(1

)

 

 

 

 

 

 

 

(1

)

 

 

(1

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

2,756

 

 

 

 

 

2,756

 

 

2,756

 

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

 

 

 

 

 

 

5,249

 

 

 

 

 

 

5,249

 

 

5,249

 

Income for the period 2015

 

 

 

 

 

 

 

 

 

 

285,097

 

 

285,097

 

1

 

285,098

 

Equity adjustment investment in other companies

 

 

 

 

 

 

 

 

 

(319

)

 

 

(319

)

 

(319

)

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(175,579

)

(175,579

)

 

(175,579

)

Balances As of June 30, 2015

 

 

 

2,041,173

 

31,833

 

358,807

 

39,211

 

12,842

 

57

 

16,060

 

285,097

 

(175,579

)

2,609,501

 

2

 

2,609,503

 

 

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, 2015 and 2014

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

 

 

June
2015

 

June
2014

 

 

 

Notes

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

285,098

 

304,230

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

14,692

 

12,962

 

Impairment of intangible assets and property and equipment

 

35

 

58

 

208

 

Provision for loan losses

 

32

 

150,141

 

156,655

 

Provision of contingent loans

 

32

 

664

 

2,292

 

Fair value adjustment of financial assets held-for-trading

 

 

 

140

 

982

 

Income attributable to investments in other companies

 

14

 

(1,448

)

(928

)

Income from sales of assets received in lieu of payment

 

36

 

(1,394

)

(1,852

)

Net gain on sales of property and equipment

 

36-37

 

(59

)

(60

)

(Increase) decrease in other assets and liabilities

 

 

 

(151,837

)

(78,913

)

Charge-offs of assets received in lieu of payment

 

37

 

865

 

857

 

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

 

 

 

370

 

10,563

 

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

 

 

 

(346,331

)

(154,275

)

Net changes in interest and fee accruals

 

 

 

119,941

 

(73,132

)

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

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

 

 

 

(314,307

)

310,252

 

(Increase) decrease in loans to customers

 

 

 

(894,736

)

26,913

 

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

 

 

 

(20,933

)

(73,038

)

(Increase) decrease in deferred taxes, net

 

17

 

(6,755

)

(11,643

)

(Increase) decrease in current account and other demand deposits

 

 

 

278,255

 

156,002

 

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

 

 

 

(4,142

)

(11,389

)

(Increase) decrease in savings accounts and time deposits

 

 

 

190,927

 

(880,149

)

Proceeds from sale of assets received in lieu of payment

 

 

 

3,580

 

2,918

 

Total cash flows from operating activities

 

 

 

(697,211

)

(300,545

)

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

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

 

 

 

260,997

 

258,276

 

Purchases of property and equipment

 

16

 

(11,296

)

(13,568

)

Proceeds from sales of property and equipment

 

 

 

217

 

79

 

Purchases of intangible assets

 

15

 

(4,529

)

(2,378

)

Investments in other companies

 

14

 

 

(6,608

)

Dividends received from investments in other companies

 

14

 

632

 

195

 

Total cash flows from investing activities

 

 

 

246,021

 

235,996

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Repayment of mortgage finance bonds

 

 

 

(7,531

)

(8,972

)

Proceeds from bond issuances

 

22

 

1,125,714

 

954,709

 

Redemption of bond issuances

 

 

 

(400,676

)

(427,093

)

Proceeds from subscription and payment of shares

 

 

 

 

 

Dividends paid

 

27

 

(367,444

)

(368,120

)

(Increase) decrease in borrowings from financial institutions

 

 

 

(25,306

)

(77,823

)

(Increase) decrease in other financial obligations

 

 

 

(7,332

)

(14,134

)

(Increase) decrease in borrowings from Central Bank of Chile

 

 

 

 

 

Borrowings from Central Bank of Chile (long-term)

 

 

 

20

 

7

 

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

 

 

 

(21

)

(9

)

Long-term foreign borrowings

 

 

 

1,287,612

 

370,588

 

Payment of long-term foreign borrowings

 

 

 

(1,046,523

)

(553,326

)

Proceeds from other long-term borrowings

 

 

 

13,748

 

6,540

 

Payment of other long-term borrowings

 

 

 

(15,247

)

(9,574

)

Total cash flows from financing activities

 

 

 

557,014

 

(127,207

)

TOTAL NET POSITIVE CASH FLOWS FOR THE PERIOD

 

 

 

105,824

 

(191,756

)

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

23,578

 

4,213

 

Cash and cash equivalents at beginning of year

 

 

 

1,825,578

 

1,538,618

 

Cash and cash equivalents at end of period

 

7

 

1,954,980

 

1,351,075

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

Interest received

 

 

 

860,457

 

855,402

 

Interest paid

 

 

 

(152,772

)

(311,180

)

 

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

 

7



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

1.                           Corporate information:

 

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

 

Banco de Chile (“Banco de Chile” or the “Bank”) is a Corporation organized under the laws of the Republic of Chile, regulated by the Superintendency of Banks and Financial Institutions (“SBIF” or “Superintendency”). Since 2001, - when the bank was first listed on the New York Stock Exchange (“NYSE”), in the course of its American Depository Receipt (ADR) program, which is also registered at the London Stock Exchange — Banco de Chile additionally follows the regulations published by the United States Securities and Exchange Commission (“SEC”).

 

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

 

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

 

The Interim Condensed Consolidated Financial Statements of Banco de Chile, for the period ended June 30, 2015 were approved for issuance in accordance with the directors on July 23, 2015.

 

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

 

(a)                     Legal provisions:

 

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

 

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

 

8



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                       Basis of preparation:

 

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

 

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

 

 

 

 

 

 

 

 

 

Interest Owned

 

 

 

 

 

 

 

 

 

Direct

 

Indirect

 

Total

 

 

 

 

 

 

 

Functional

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

RUT

 

Subsidiaries

 

Country

 

Currency

 

%

 

%

 

%

 

%

 

%

 

%

 

44,000,213-7

 

Banchile Trade Services Limited

 

Hong Kong

 

US$

 

100.00

 

100.00

 

 

 

100.00

 

100.00

 

96,767,630-6

 

Banchile Administradora General de Fondos S.A.

 

Chile

 

Ch$

 

99.98

 

99.98

 

0.02

 

0.02

 

100.00

 

100.00

 

96,543,250-7

 

Banchile Asesoría Financiera S.A.

 

Chile

 

Ch$

 

99.96

 

99.96

 

 

 

99.96

 

99.96

 

77,191,070-K

 

Banchile Corredores de Seguros Ltda.

 

Chile

 

Ch$

 

99.83

 

99.83

 

0.17

 

0.17

 

100.00

 

100.00

 

96,571,220-8

 

Banchile Corredores de Bolsa S.A.

 

Chile

 

Ch$

 

99.70

 

99.70

 

0.30

 

0.30

 

100.00

 

100.00

 

96,932,010-K

 

Banchile Securitizadora S.A.

 

Chile

 

Ch$

 

99.01

 

99.00

 

0.99

 

1.00

 

100.00

 

100.00

 

96,645,790-2

 

Socofin S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

96,510,950-1

 

Promarket S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

 

(c)                      Use of estimates and judgment:

 

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

 

1.                          Goodwill valuation (Note No. 15);

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

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

4.                          Provisions (Note No. 24);

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

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

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

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

 

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

 

During the period of June 30, 2015, there have not been significant changes in the estimates.

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

Due to the nature of its business, the Bank and its subsidiaries’ activities do not have a cyclical or seasonal character. Accordingly, no specific details have been included on the notes to this Interim Condensed Consolidated Financial Statements with the information regarding the period of six-month ended June 30, 2015.

 

(e)                      Relative Importance:

 

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

 

(f)                       Reclassifications:

 

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

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements:

 

The following is a summary of new standards, interpretations and improvements to the International Financial Reporting Standards issued by the International Accounting Standards Board (IASB) that it is not effective As of June 30, 2015:

 

IFRS 9 Financial Instruments

 

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

 

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

 

Classification and measurement

 

The classification determines how financial assets and liabilities are accounted in financial statements and, in particular, how they are measured. IFRS 9 introduces a new approach for classification of financial assets, based in the business model of the entity for the management of financial assets and the characteristic of its contractual flows. The new model also results in a single impairment model being applied to all financial instruments, removing a source of complexity associated with previous accounting requirements.

 

Impairment

 

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

 

Hedge Accounting

 

IFRS 9 introduces a new model for hedge accounting with enhanced disclosures about risk management activity. The new model represents a substantial overhaul of hedge accounting that aligns the accounting treatment with risk management activities, enabling entities to better reflect these activities in their financial statements. In addition, as a result of these changes, users of the financial statements will be provided with better information about risk management and the effect of hedge accounting on the financial statements.

 

Entity’s Own Credit Risk

 

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

 

The effective date is beginning on January 1, 2018 and its early application is permitted.

 

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

 

At the date, this rule has not been approved by the Superintendency of Banks and Financial Institutions, event required for its application.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 11 — Joint Arrangements

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

IFRS 15 — Revenue from Contracts with Customers

 

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

 

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

 

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

 

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

 

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

 

12



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 27 — Consolidated and Separated Financial Statements

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

Annual improvements IFRS

 

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

 

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

 

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

 

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

 

·                  IFRS 7 Financial Instruments: Disclosures

 

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

 

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

 

13



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

Annual improvements IFRS, continued:

 

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

 

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

 

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

 

·                  IAS 34 Interim Financial Reporting

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

·                  IAS 1 Presentation of Financial Statements

 

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

 

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

 

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

 

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

 

14



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

4.                           Changes in Accounting policies and Disclosures:

 

During the period ended June 30, 2015, there have been no accounting changes that may significantly affect these interim consolidated financial statements.

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events:

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

16



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events, continued:

 

(g)          The Board of Director’s meeting held on April 9, 2015, it was resolved to accept the resignation of the Director Mr. Juan José Bruchou.

 

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

 

(h)         On April 10, 2015 Mr. Samuel Libnic, Acting Director of subsidiary Banchile Corredores de Bolsa S.A. presented its resignation to the Board of Director’s.

 

(i)        On June 25, 2015 it was informed as Essential Information that, at the Board of Director’s meeting was resolved to accept the resignation of the Director and Vice President of the Board Mr. Francisco Aristeguieta Silva.

 

Also, in the same meeting, the Board of Directors appointed Mrs. Jane Fraser as new Director and new Vice President of the Board, until the next Ordinary Shareholder’s Meeting.

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting:

 

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

 

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

 

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

 

Treasury and money market operations:

 

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

 

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

 

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

 

Entity

 

·  Banchile Administradora General de Fondos S.A.

·  Banchile Asesoría Financiera S.A.

·  Banchile Corredores de Seguros Ltda.

·  Banchile Corredores de Bolsa S.A.

·  Banchile Securitizadora S.A.

·  Banchile Trade Services Limited

·  Socofin S.A.

·  Promarket S.A.

 

18



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

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

 

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

 

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

 

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

 

The Bank did not enter into transactions with a particular customer or third parties that exceed 10% or more of its total income during the six-month period ended June 30, 2015 and 2014.

 

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

 

19



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 2015 and 2014 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

June

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

409,176

 

415,536

 

169,358

 

187,354

 

11,343

 

18,198

 

(3,210

)

(5,172

)

586,667

 

615,916

 

1,077

 

1,438

 

587,744

 

617,354

 

Net fees and commissions income (loss)

 

70,177

 

66,719

 

23,175

 

20,608

 

(908

)

(813

)

61,677

 

54,492

 

154,121

 

141,006

 

(8,327

)

(6,644

)

145,794

 

134,362

 

Other operating income

 

10,340

 

12,249

 

24,704

 

25,604

 

21,176

 

16,055

 

12,682

 

16,984

 

68,902

 

70,892

 

(2,302

)

(2,704

)

66,600

 

68,188

 

Total operating revenue

 

489,693

 

494,504

 

217,237

 

233,566

 

31,611

 

33,440

 

71,149

 

66,304

 

809,690

 

827,814

 

(9,552

)

(7,910

)

800,138

 

819,904

 

Provisions for loan losses

 

(114,709

)

(118,669

)

(10,164

)

(30,192

)

 

 

64

 

154

 

(124,809

)

(148,707

)

 

 

(124,809

)

(148,707

)

Depreciation and amortization

 

(10,547

)

(9,422

)

(2,673

)

(2,432

)

(194

)

(106

)

(1,278

)

(1,002

)

(14,692

)

(12,962

)

 

 

(14,692

)

(12,962

)

Other operating expenses

 

(223,532

)

(213,328

)

(69,410

)

(60,862

)

(2,981

)

(3,087

)

(50,795

)

(47,809

)

(346,718

)

(325,086

)

9,552

 

7,910

 

(337,166

)

(317,176

)

Income attributable to associates

 

1,206

 

749

 

233

 

174

 

18

 

12

 

288

 

245

 

1,745

 

1,180

 

 

 

1,745

 

1,180

 

Income before income taxes

 

142,111

 

153,834

 

135,223

 

140,254

 

28,454

 

30,259

 

19,428

 

17,892

 

325,216

 

342,239

 

 

 

325,216

 

342,239

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40,118

)

(38,009

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

285,098

 

304,230

 

 

The following table presents assets and liabilities of the period ended June 30, 2015 and December 31, 2014 by each segment defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Consolidation
adjustment

 

Total

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

13,241,606

 

11,789,339

 

11,431,713

 

10,307,291

 

3,912,086

 

4,981,302

 

619,192

 

538,445

 

29,204,597

 

27,616,377

 

(240,536

)

(176,886

)

28,964,061

 

27,439,491

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

209,407

 

206,337

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,173,468

 

27,645,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

8,889,808

 

8,419,469

 

9,712,625

 

9,664,423

 

7,676,017

 

6,754,592

 

481,055

 

391,547

 

26,759,505

 

25,230,031

 

(240,536

)

(176,886

)

26,518,969

 

25,053,145

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,996

 

57,527

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,563,965

 

25,110,672

 

 

20



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
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

Cash(*)

 

549,259

 

476,429

 

Current account with the Chilean Central Bank(*)

 

151,339

 

147,215

 

Deposits in other domestic banks

 

7,478

 

12,778

 

Deposits abroad

 

419,127

 

278,711

 

Subtotal - Cash and due from banks

 

1,127,203

 

915,133

 

 

 

 

 

 

 

Net transactions in the course of collection

 

234,561

 

303,136

 

Highly liquid financial instruments

 

551,764

 

590,417

 

Repurchase agreements

 

41,452

 

16,892

 

Total cash and cash equivalents

 

1,954,980

 

1,825,578

 

 


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

 

(b)                     Transactions in the course of collection:

 

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

 

 

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Documents drawn on other banks (clearing)

 

232,838

 

290,866

 

Funds receivable

 

404,662

 

109,215

 

Subtotal transactions in the course of collection

 

637,500

 

400,081

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Funds payable

 

(402,939

)

(96,945

)

Subtotal transactions in the course of payment

 

(402,939

)

(96,945

)

Net transactions in the course of collection

 

234,561

 

303,136

 

 

21



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
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

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

 

 

 

 

 

Central Bank bonds

 

27,604

 

13,906

 

Central Bank promissory notes

 

2,998

 

2,996

 

Other instruments issued by the Chilean Government and Central Bank

 

23,323

 

71,968

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

Promissory notes from deposits in domestic banks

 

 

 

Mortgage bonds from domestic banks

 

6

 

9

 

Bonds from domestic banks

 

52

 

3,197

 

Deposits in domestic banks

 

245,092

 

199,665

 

Bonds issued in Chile

 

1,174

 

1,351

 

Other instruments issued in Chile

 

60

 

366

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

Other instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

Funds managed by related companies

 

260,860

 

255,013

 

Funds managed by thirds

 

 

 

Total

 

561,169

 

548,471

 

 

“Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to MCh$223,195 As of June 30, 2015 (MCh$194,109 as of December 31, 2014).

 

Agreements to repurchase have an average expiration of 20 days as of period-end (13 days in December 2014).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of MCh$28,545 as of June 30, 2015 (MCh$32,956 as of December 31, 2014), which are presented as a reduction of the liability line item “Debt issued”.

 

22



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, 2015 and December 31, 2014, the Bank has the following receivables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up to 3 
months

 

Over 3 months and up to 
12 months

 

Over 1 year and up to 3 
years

 

Over 3 years and up to 5 
years

 

Over 5 years

 

Total

 

 

 

June
2015

 

December 
2014

 

June
2015

 

December 
2014

 

June
2015

 

December 
2014

 

June
2015

 

December 
2014

 

June
2015

 

December 
2014

 

June
2015

 

December 
2014

 

June
2015

 

December 
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

 

820

 

 

 

 

 

 

 

 

 

 

 

 

820

 

Central Bank promissory notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

6,862

 

 

 

 

 

 

 

 

 

 

 

 

6,862

 

 

Deposits in domestic banks

 

7,141

 

 

 

 

 

 

 

 

 

 

 

 

7,141

 

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

21,665

 

11,043

 

6,964

 

6,291

 

3,315

 

9,507

 

 

 

 

 

 

 

31,944

 

26,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

35,668

 

11,863

 

6,964

 

6,291

 

3,315

 

9,507

 

 

 

 

 

 

 

45,947

 

27,661

 

 

Securities received:

 

The Bank has received securities that it is allowed to sell or repledge in the absence of default by the owner. As of June 30, 2015 the Bank and its subsidiaries held securities on resell agreements with a fair value of Ch$44,430 million (Ch$27,549 million as of December, 2014).

 

23



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, 2015 and December 31, 2014, the Bank has the following payables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up to
12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to 5
years

 

Over 5 years

 

Total

 

 

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank promissory notes

 

15,721

 

25,643

 

 

 

 

 

 

 

 

 

 

 

15,721

 

25,643

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments Issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

3,152

 

 

 

 

 

 

 

 

 

 

 

 

3,152

 

Deposits in domestic banks

 

180,103

 

220,528

 

3,807

 

159

 

39,435

 

 

 

 

 

 

 

 

223,345

 

220,687

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

195,824

 

249,323

 

3,807

 

159

 

39,435

 

 

 

 

 

 

 

 

239,066

 

249,482

 

 

Securities given:

 

The carrying amount of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of June 30, 2015 is Ch$221,797 million (Ch$252,465 million in 2014). The counterparty is allowed to sell or repledge those securities in the absence of default by the Bank.

 

24



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges:

 

(a)                       As of June 30, 2015 and 2014, the Bank’s portfolio of derivative instruments is detailed as follows:

 

 

 

Notional amount of contract with final expiration date in

 

Fair value

 

 

 

Up to 1 month

 

Over 1 month and up to 3
months

 

Over 3 months and up to
12 months

 

Over 1 year and up to 3
years

 

Over 3 year and up to 5
years

 

Over 5 years

 

Asset

 

Liability

 

 

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

9,160

 

15,565

 

 

11,734

 

20,179

 

21,312

 

 

 

5,876

 

8,730

 

Interest rate swap

 

 

 

10,993

 

 

 

16,486

 

23,714

 

22,488

 

65,126

 

59,942

 

48,349

 

47,669

 

104

 

101

 

10,900

 

11,174

 

Total derivatives held for hedging purposes

 

 

 

10,993

 

 

 

16,486

 

32,874

 

38,053

 

65,126

 

71,676

 

68,528

 

68,981

 

104

 

101

 

16,776

 

19,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

 

 

 

 

240,141

 

137,134

 

479,164

 

437,575

 

310,217

 

411,283

 

211,180

 

237,038

 

168,433

 

78,703

 

17,599

 

17,596

 

Total Derivatives held as cash flow hedges

 

 

 

 

 

240,141

 

137,134

 

479,164

 

437,575

 

310,217

 

411,283

 

211,180

 

237,038

 

168,433

 

78,703

 

17,599

 

17,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

5,041,247

 

4,813,454

 

4,174,667

 

4,114,955

 

7,680,947

 

6,702,632

 

707,174

 

589,179

 

40,964

 

38,389

 

 

 

1,802

 

188,164

 

140,676

 

162,015

 

128,117

 

Interest rate swap

 

1,292,877

 

1,330,696

 

1,948,683

 

1,395,103

 

6,768,302

 

6,728,804

 

8,325,075

 

7,376,807

 

4,234,947

 

4,249,358

 

4,361,947

 

3,809,968

 

186,051

 

210,900

 

180,062

 

206,161

 

Cross currency swap

 

158,693

 

109,701

 

293,589

 

260,261

 

1,567,094

 

1,229,651

 

1,848,004

 

2,003,936

 

1,441,775

 

1,174,052

 

2,066,004

 

2,039,353

 

450,069

 

398,943

 

572,462

 

485,363

 

Call currency options

 

41,660

 

41,715

 

19,710

 

47,586

 

108,378

 

69,218

 

320

 

182

 

 

 

 

 

1,785

 

2,583

 

3,089

 

2,249

 

Put currency options

 

18,729

 

34,116

 

11,124

 

42,051

 

72,006

 

40,897

 

320

 

182

 

 

 

 

 

396

 

287

 

319

 

362

 

Total derivatives of negotiation

 

6,553,206

 

6,329,682

 

6,447,773

 

5,859,956

 

16,196,727

 

14,771,202

 

10,880,893

 

9,970,286

 

5,717,686

 

5,461,799

 

6,427,951

 

5,851,123

 

826,465

 

753,389

 

917,947

 

822,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

6,553,206

 

6,329,682

 

6,458,766

 

5,859,956

 

16,436,868

 

14,924,822

 

11,392,931

 

10,445,914

 

6,093,029

 

5,944,758

 

6,707,659

 

6,157,142

 

995,002

 

832,193

 

952,322

 

859,752

 

 

25



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

(b)       Fair value Hedges:

 

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

 

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of June 30, 2015 and December 31, 2014:

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Hedged element

 

 

 

 

 

Commercial loans

 

29,339

 

48,611

 

Corporate bonds

 

148,182

 

146,585

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

29,339

 

48,611

 

Interest rate swap

 

148,182

 

146,585

 

 

(c)       Cash flow Hedges:

 

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

 

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

 

26



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

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

 

 

 

Up to 1 month

 

Over 1 month and up
to 3 months

 

Over 3 months and up to
12 months

 

Over 1 year and up to 3
years

 

Over 3 years and up to 5
years

 

Over 5 years

 

Total

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Bond HKD

 

 

 

(4,197

)

 

(5,846

)

(9,508

)

(20,128

)

(19,070

)

(68,771

)

(66,617

)

(281,769

)

(268,771

)

(380,711

)

(363,966

)

Corporate Bond PEN

 

 

 

 

 

 

(622

)

(16,005

)

(16,442

)

(618

)

 

 

 

(16,623

)

(17,064

)

Corporate Bond CHF

 

(1,216

)

(219

)

(198

)

(1,135

)

(108,479

)

(5,413

)

(421,989

)

(317,811

)

(209,744

)

(344,146

)

 

 

(741,626

)

(668,724

)

Obligation USD

 

(525

)

(498

)

(101

)

(95

)

(164,002

)

(156,333

)

(64,715

)

(61,751

)

 

 

 

 

(229,343

)

(218,677

)

Corportate Bond JPY

 

 

 

(280

)

(271

)

(996

)

(968

)

(59,947

)

(58,445

)

(68,205

)

(41,062

)

(26,719

)

(51,563

)

(156,147

)

(152,309

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

 

 

4,197

 

 

5,846

 

9,508

 

20,128

 

19,070

 

68,771

 

66,617

 

281,769

 

268,771

 

380,711

 

363,966

 

Cross Currency Swap PEN

 

 

 

 

 

 

622

 

16,005

 

16,442

 

618

 

 

 

 

16,623

 

17,064

 

Cross Currency Swap CHF

 

1,216

 

219

 

198

 

1,135

 

108,479

 

5,413

 

421,989

 

317,811

 

209,744

 

344,146

 

 

 

741,626

 

668,724

 

Cross Currency Swap USD

 

525

 

498

 

101

 

95

 

164,002

 

156,333

 

64,715

 

61,751

 

 

 

 

 

229,343

 

218,677

 

Cross Currency Swap JPY

 

 

 

280

 

271

 

996

 

968

 

59,947

 

58,445

 

68,205

 

41,062

 

26,719

 

51,563

 

156,147

 

152,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

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

 

 

 

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

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge item

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows in CLF

 

2,886

 

2,892

 

6,280

 

490,949

 

264,380

 

3,230

 

527,575

 

165,707

 

335,953

 

442,808

 

256,234

 

283,714

 

1,393,308

 

1,389,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Currency Swap HKD

 

 

 

(2,998

)

(14,578

)

(4,388

)

 

(14,784

)

(7,273

)

(59,464

)

(59,188

)

(225,902

)

(224,232

)

(307,536

)

(305,271

)

Cross Currency Swap PEN

 

 

 

 

(15,978

)

(482

)

 

(15,969

)

(475

)

 

 

 

 

(16,451

)

(16,453

)

Cross Currency Swap JPY

 

 

 

(996

)

(69,059

)

(3,530

)

(976

)

(69,172

)

(3,471

)

(78,045

)

(48,703

)

(30,332

)

(59,482

)

(182,075

)

(181,691

)

Cross Currency Swap USD

 

 

 

 

(58,945

)

(142,083

)

 

(59,201

)

(141,795

)

 

 

 

 

(201,284

)

(200,740

)

Cross Currency Swap CHF

 

(2,886

)

(2,892

)

(2,286

)

(332,389

)

(113,897

)

(2,254

)

(368,449

)

(12,693

)

(198,444

)

(334,917

)

 

 

(685,962

)

(685,145

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.       Derivative Instruments and Accounting Hedges, continued:

 

(c)       Cash flow Hedges, continued:

 

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

 

(c.3)             Unrealized gain of fair value adjustment for the period 2015 was Ch$3,556 million (Ch$4,672 charge to equity as of June 30, 2014) generated from hedging instruments, which has been recorded in equity. The accumulated net effect for deferred taxes As of June 30, 2015 was a charge to equity of Ch$2,756 million (Ch$3,737 charge to equity as of June 30, 2014).

 

The accumulated amount for this concept (net of deferred taxes) As of June 30, 2015 correspond to a debit to equity amounted Ch$12,842 million (debit to equity of Ch$10,086 million as of December 31, 2014).

 

(c.4)             The net effect in income of derivatives cash flow hedges amount to Ch$78,973 million in 2015 (Ch$8,529 debit to income as of June 30, 2014).

 

(c.5)               As of June 30, 2015 and 2014, it not exist inefficiency in cash flow hedge, because both, hedge item and hedge instruments are mirror one of other, it means that all variation of value attributable to rate and revaluation components are netted totally.

 

(c.6)               As of June 30, 2015 and 2014, the Bank has not hedges of net investments in foreign business.

 

29



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.       Loans and advances to Banks:

 

(a)       Amounts are detailed as follows:

 

 

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

Interbank loans

 

115,313

 

170,014

 

Provisions for loans to domestic banks

 

(97

)

(61

)

Subtotal

 

115,216

 

169,953

 

Foreign Banks

 

 

 

 

 

Interbank loans

 

246,790

 

216,632

 

Chilean exports trade loans

 

63,275

 

93,366

 

Credits with third countries

 

145,138

 

125,061

 

Provisions for loans to foreign banks

 

(762

)

(755

)

Subtotal

 

454,441

 

434,304

 

Central Bank of Chile

 

 

 

 

 

Non-available Central Bank deposits

 

900,000

 

550,000

 

Other Central Bank credits

 

912

 

1,108

 

Subtotal

 

900,912

 

551,108

 

Total

 

1,470,569

 

1,155,365

 

 

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

 

 

 

Bank’s Location

 

 

 

 

 

Chile

 

Abroad

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

Detail

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

36

 

1,256

 

1,292

 

Charge-offs

 

 

 

 

Provisions established

 

 

 

 

Provisions released

 

(6

)

(569

)

(575

)

Balance as of June 30, 2014

 

30

 

687

 

717

 

Charge-offs

 

 

 

 

Provisions established

 

31

 

68

 

99

 

Provisions released

 

 

 

 

Balance as of December 31, 2014

 

61

 

755

 

816

 

Charge-offs

 

 

 

 

Provisions established

 

36

 

7

 

43

 

Provisions released

 

 

 

 

Balance As of June 30, 2015

 

97

 

762

 

859

 

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, net:

 

(a.i)     Loans to Customers:

 

As of June 30, 2015 and December 31, 2014, the composition of the portfolio of loans is the following:

 

 

 

As of June 30, 2015

 

 

 

Assets before allowances

 

Allowances established

 

 

 

Normal Portfolio

 

Substandard Portfolio

 

Non-
Complying
Portfolio

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

9,300,805

 

88,953

 

332,724

 

9,722,482

 

(112,543

)

(88,134

)

(200,677

)

9,521,805

 

Foreign trade loans

 

1,399,915

 

58,401

 

62,011

 

1,520,327

 

(78,289

)

(2,597

)

(80,886

)

1,439,441

 

Current account debtors

 

333,985

 

3,134

 

3,583

 

340,702

 

(4,232

)

(4,233

)

(8,465

)

332,237

 

Factoring transactions

 

409,021

 

1,110

 

831

 

410,962

 

(7,823

)

(1,532

)

(9,355

)

401,607

 

Commercial lease transactions (1)

 

1,339,441

 

17,716

 

29,489

 

1,386,646

 

(6,735

)

(12,077

)

(18,812

)

1,367,834

 

Other loans and accounts receivable

 

43,577

 

284

 

7,592

 

51,453

 

(2,275

)

(3,379

)

(5,654

)

45,799

 

Subtotal

 

12,826,744

 

169,598

 

436,230

 

13,432,572

 

(211,897

)

(111,952

)

(323,849

)

13,108,723

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

57,204

 

 

4,234

 

61,438

 

 

(48

)

(48

)

61,390

 

Transferable mortgage loans

 

91,706

 

 

2,252

 

93,958

 

 

(89

)

(89

)

93,869

 

Other residential real estate mortgage loans

 

5,539,758

 

 

100,431

 

5,640,189

 

 

(27,030

)

(27,030

)

5,613,159

 

Credits from ANAP

 

19

 

 

 

19

 

 

 

 

19

 

Residential lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

7,857

 

 

180

 

8,037

 

 

(102

)

(102

)

7,935

 

Subtotal

 

5,696,544

 

 

107,097

 

5,803,641

 

 

(27,269

)

(27,269

)

5,776,372

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,008,870

 

 

228,048

 

2,236,918

 

 

(148,628

)

(148,628

)

2,088,290

 

Current account debtors

 

263,102

 

 

5,382

 

268,484

 

 

(7,691

)

(7,691

)

260,793

 

Credit card debtors

 

879,614

 

 

27,329

 

906,943

 

 

(34,327

)

(34,327

)

872,616

 

Consumer lease transactions

 

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

91

 

 

718

 

809

 

 

(333

)

(333

)

476

 

Subtotal

 

3,151,677

 

 

261,477

 

3,413,154

 

 

(190,979

)

(190,979

)

3,222,175

 

Total

 

21,674,965

 

169,598

 

804,804

 

22,649,367

 

(211,897

)

(330,200

)

(542,097

)

22,107,270

 

 

31



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers net, continued:

 

(a.i)     Loans to Customers, continued:

 

 

 

As of December 31, 2014

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

Normal
Portfolio

 

Substandard
Portfolio

 

Non-Complying
Portfolio

 

Total

 

Individual
Provision

 

Group Provision

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

9,239,021

 

76,365

 

308,808

 

9,624,194

 

(106,518

)

(89,392

)

(195,910

)

9,428,284

 

Foreign trade loans

 

1,131,926

 

72,208

 

62,665

 

1,266,799

 

(78,619

)

(1,480

)

(80,099

)

1,186,700

 

Current account debtors

 

303,906

 

2,697

 

3,532

 

310,135

 

(3,141

)

(4,189

)

(7,330

)

302,805

 

Factoring transactions

 

474,046

 

3,164

 

1,525

 

478,735

 

(9,283

)

(1,361

)

(10,644

)

468,091

 

Commercial lease transactions (1)

 

1,330,752

 

22,191

 

28,579

 

1,381,522

 

(6,163

)

(11,898

)

(18,061

)

1,363,461

 

Other loans and accounts receivable

 

39,274

 

257

 

7,320

 

46,851

 

(2,298

)

(3,426

)

(5,724

)

41,127

 

Subtotal

 

12,518,925

 

176,882

 

412,429

 

13,108,236

 

(206,022

)

(111,746

)

(317,768

)

12,790,468

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

65,211

 

 

4,893

 

70,104

 

 

(58

)

(58

)

70,046

 

Transferable mortgage loans

 

101,957

 

 

2,218

 

104,175

 

 

(72

)

(72

)

104,103

 

Other residential real estate mortgage loans

 

5,151,358

 

 

86,273

 

5,237,631

 

 

(23,857

)

(23,857

)

5,213,774

 

Credits from ANAP

 

21

 

 

 

21

 

 

 

 

21

 

Other loans and accounts receivable

 

6,482

 

 

210

 

6,692

 

 

(34

)

(34

)

6,658

 

Subtotal

 

5,325,029

 

 

93,594

 

5,418,623

 

 

(24,021

)

(24,021

)

5,394,602

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

2,003,452

 

 

190,697

 

2,194,149

 

 

(145,439

)

(145,439

)

2,048,710

 

Current account debtors

 

264,473

 

 

7,347

 

271,820

 

 

(7,331

)

(7,331

)

264,489

 

Credit card debtors

 

856,555

 

 

26,455

 

883,010

 

 

(33,713

)

(33,713

)

849,297

 

Other loans and accounts receivable

 

106

 

 

704

 

810

 

 

(343

)

(343

)

467

 

Subtotal

 

3,124,586

 

 

225,203

 

3,349,789

 

 

(186,826

)

(186,826

)

3,162,963

 

Total

 

20,968,540

 

176,882

 

731,226

 

21,876,648

 

(206,022

)

(322,593

)

(528,615

)

21,348,033

 

 


(1)    In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements.  As of June 30, 2015 MCh$622,190 (MCh$615,723 as of December 31, 2014) correspond to finance leases for real estate and MCh$764,456 (MCh$765,799 as of December 31, 2014), correspond to finance leases for other assets.

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, net:

 

(a.ii)    Impaired Portfolio

 

As of June 30, 2015 and December 31, 2014, the Bank presents the following details of normal and impaired portfolio:

 

 

 

Assets before Allowances

 

Allowances established

 

 

 

 

 

 

 

Normal Portfolio

 

Impaired Portfolio

 

Total

 

Individual Provisions

 

Group Provisions

 

Total

 

Net assets

 

 

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

12,938,784

 

12,612,620

 

493,788

 

495,616

 

13,432,572

 

13,108,236

 

(211,897

)

(206,022

)

(111,952

)

(111,746

)

(323,849

)

(317,768

)

13,108,723

 

12,790,468

 

Mortgage loans

 

5,696,544

 

5,325,029

 

107,097

 

93,594

 

5,803,641

 

5,418,623

 

 

 

(27,269

)

(24,021

)

(27,269

)

(24,021

)

5,776,372

 

5,394,602

 

Consumer loans

 

3,151,677

 

3,124,586

 

261,477

 

225,203

 

3,413,154

 

3,349,789

 

 

 

(190,979

)

(186,826

)

(190,979

)

(186,826

)

3,222,175

 

3,162,963

 

Total

 

21,787,005

 

21,062,235

 

862,362

 

814,413

 

22,649,367

 

21,876,648

 

(211,897

)

(206,022

)

(330,200

)

(322,593

)

(542,097

)

(528,615

)

22,107,270

 

21,348,033

 

 

33



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

(b)       Allowances for loan losses:

 

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

 

 

 

Allowances

 

 

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

182,862

 

297,616

 

480,478

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(7,678

)

(16,833

)

(24,511

)

Mortgage loans

 

 

(1,790

)

(1,790

)

Consumer loans

 

 

(88,862

)

(88,862

)

Total charge-offs

 

(7,678

)

(107,485

)

(115,163

)

Allowances established

 

30,687

 

126,543

 

157,230

 

Balance as of June 30, 2014

 

205,871

 

316,674

 

522,545

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(20,888

)

(22,318

)

(43,206

)

Mortgage loans

 

 

(1,188

)

(1,188

)

Consumer loans

 

 

(95,785

)

(95,785

)

Total charge-offs

 

(20,888

)

(119,291

)

(140,179

)

Allowances established

 

 

 

 

Sales or transfers of credit

 

21,039

 

125,210

 

146,249

 

Balance as of December 31, 2014

 

206,022

 

322,593

 

528,615

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(8,596

)

(21,348

)

(29,944

)

Mortgage loans

 

 

(1,360

)

(1,360

)

Consumer loans

 

 

(105,041

)

(105,041

)

Total charge-offs

 

(8,596

)

(127,749

)

(136,345

)

Sales or transfers of credit

 

14,742

 

135,356

 

150,098

 

Allowances established

 

(271

)

 

(271

)

Balance As of June 30, 2015

 

211,897

 

330,200

 

542,097

 

 

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, 2015 and December 31, 2014, the Bank and its subsidiaries have made purchases and sales of loan portfolios.  The effect in income is no more than 5% of net income before taxes, as described in Note 12 (d) and (e).

 

34



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

 

(b)       Allowances for loan losses, continued:

 

2.                  As of June 30, 2015 and December 31, 2014 the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio and it has been transferred all or substantially all risks and benefits related to these financial assets. (See Note No. 12 letter (e)).

 

(c)       Finance lease contracts:

 

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

 

 

 

Total receivable

 

Unearned income

 

Net lease receivable(*)

 

 

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

462,036

 

465,397

 

(55,833

)

(55,663

)

406,203

 

409,734

 

Due after 1 year but within 2 years

 

331,196

 

328,815

 

(40,697

)

(40,553

)

290,499

 

288,262

 

Due after 2 years but within 3 years

 

222,444

 

220,128

 

(28,222

)

(27,233

)

194,222

 

192,895

 

Due after 3 years but within 4 years

 

147,959

 

144,099

 

(19,991

)

(19,753

)

127,968

 

124,346

 

Due after 4 years but within 5 years

 

112,016

 

107,651

 

(14,623

)

(14,375

)

97,393

 

93,276

 

Due after 5 years

 

288,815

 

296,482

 

(32,409

)

(32,370

)

256,406

 

264,112

 

Total

 

1,564,466

 

1,562,572

 

(191,775

)

(189,947

)

1,372,691

 

1,372,625

 

 


(*)    The net balance receivable does not include past-due portfolio totaling MCh$13,955 as of June 30, 2015 (MCh$8,897 as of December 31, 2014).

 

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

 

(d)                       Purchase of credits:

 

During 2015 the Bank acquired loans portfolio whose nominal value amounted to Ch$47,934 million.  There are not purchases of credit in 2014.

 

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

 

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

 

As of June 30, 2015

 

Carrying amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

310

 

(271

)

310

 

271

 

 

As of June 30, 2014

 

Carrying amount

 

Allowances

 

Sale price

 

Effect on income (loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

426,701

 

(14

)

426,701

 

14

 

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.       Loans to Customers, continued:

 

(f)                         Securitization of own assets

 

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

 

36



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.       Investment Securities:

 

As of June 30, 2015 and December 31, 2014, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

June 2015

 

December 2014

 

 

 

Available-
for-sale

 

Held to
maturity

 

Total

 

Available-
for -sale

 

Held to
maturity

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by the Chilean Government and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds issued by the Chilean Government and Central Bank

 

15,661

 

 

15,661

 

28,795

 

 

28,795

 

Promissory notes issued by the Chilean Government and Central Bank

 

191,476

 

 

191,476

 

149,755

 

 

149,755

 

Other instruments

 

43,540

 

 

43,540

 

160,774

 

 

160,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

91,941

 

 

91,941

 

96,294

 

 

96,294

 

Bonds from domestic banks

 

75,794

 

 

75,794

 

251,231

 

 

251,231

 

Deposits from domestic banks

 

633,378

 

 

633,378

 

657,467

 

 

657,467

 

Bonds from other Chilean companies

 

19,488

 

 

19,488

 

29,519

 

 

29,519

 

Promissory notes issued by other Chilean companies

 

 

 

 

 

 

 

Other instruments

 

164,889

 

 

164,889

 

162,829

 

 

162,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or Central Banks

 

 

 

 

 

 

 

Other instruments

 

68,255

 

 

68,255

 

63,525

 

 

63,525

 

Total

 

1,304,422

 

 

1,304,422

 

1,600,189

 

 

1,600,189

 

 

37



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.       Investment Securities, continued:

 

Instruments issued by the Chilean Government and Central Bank include instruments with agreements to repurchase sold to clients and financial institutions; totaling MCh$15,688, as of June 30, 2015 (MCh$25,673 as of December 31, 2014).  The agreements to repurchase have an average maturity of 4 days as of June 30, 2015 (average maturity of 4 days as of December 31, 2014).

 

In instruments issued by other Chilean institutions are included instruments sold by repurchase agreements to clients and financial institutions, totaling MCh$15 million as of June 30, 2015 (Ch$14 million as of December 31, 2014). The agreements to repurchase have an average maturity of 4 days as of June 30, 2015 (average maturity of 5 days as of December 31, 2014).

 

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

 

As of June 30, 2015, the portfolio of financial assets available-for-sale includes a net unrealized gain of MCh$39,211, net of tax (net unrealized gain of MCh$33,962 as of December 31, 2014), recorded in other comprehensive income within equity.

 

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

 

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

 

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

 

Gross profits and losses realized and unrealized on the sale of available-for-sale investments for the six-month period ended as of June 30, 2015 and 2014 are as follows:

 

 

 

June
2015

 

June
2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Unrealized (losses)/profits during the period

 

15,911

 

15,237

 

Realized losses/(profits) (reclassified)

 

(9,208

)

(10,650

)

Subtotal unrealized during the period

 

6,703

 

4,587

 

Income tax

 

(1,454

)

(917

)

Total unrealized during the period

 

5,249

 

3,670

 

 

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$26,425 as of June 30, 2015 (MCh$25,312 as of December 31, 2014), which is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

June

 

 

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

Company

 

Shareholder

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

37,458

 

34,177

 

9,797

 

8,939

 

752

 

99

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

11,828

 

11,145

 

2,366

 

2,229

 

137

 

121

 

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

 

Banco de Chile

 

25.81

 

25.81

 

8,815

 

8,253

 

2,275

 

2,130

 

207

 

302

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

5,320

 

4,969

 

2,029

 

1,895

 

180

 

293

 

Sociedad Imerc OTC S.A.

 

Banco de Chile

 

11.48

 

11.48

 

9,768

 

10,899

 

1,122

 

1,252

 

(130

)

(64

)

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

2,817

 

2,615

 

939

 

871

 

74

 

86

 

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

 

Banco de Chile

 

15.00

 

15.00

 

4,679

 

4,643

 

702

 

696

 

49

 

46

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

2,319

 

2,401

 

622

 

644

 

(11

)

56

 

Subtotal Associates

 

 

 

 

 

 

 

83,004

 

79,102

 

19,852

 

18,656

 

1,258

 

939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

7,455

 

7,281

 

3,726

 

3,641

 

87

 

(65

)

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,149

 

1,491

 

575

 

746

 

103

 

54

 

Subtotal Joint Ventures

 

 

 

 

 

 

 

8,604

 

8,772

 

4,301

 

4,387

 

190

 

(11

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

91,608

 

87,874

 

24,153

 

23,043

 

1,448

 

928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

270

 

230

 

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

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

27

 

22

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)

 

 

 

 

 

 

 

 

 

 

 

52

 

49

 

 

 

CCLV Contraparte Central S.A.

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,272

 

2,269

 

297

 

252

 

Total

 

 

 

 

 

 

 

 

 

 

 

26,425

 

25,312

 

1,745

 

1,180

 

 


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

 

39



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.       Investments in Other Companies, continued:

 

(b)                       The reconciliation between opening and ending balance of investments in other companies that are not consolidated in 2015 and 2014 are detailed as follows:

 

 

 

June
2015

 

June
2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balance as of January1,

 

25,312

 

16,670

 

Acquisition of investments

 

 

6,608

 

Participation in net income

 

1,448

 

928

 

Dividends receivable

 

(137

)

(162

)

Dividends received

 

(632

)

(195

)

Payment of dividends

 

434

 

147

 

Balance as of June 30,

 

26,425

 

23,996

 

 

(c)                        During the six-month period ended as of June 30, 2015 and December 31, 2014 no impairment has incurred in these investments.

 

40



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.       Intangible Assets:

 

(a)       As of June 30, 2015 and December 31, 2014 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

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type of intangible asset:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in other companies

 

 

 

 

 

4,138

 

4,138

 

(4,138

)

(4,138

)

 

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

4

 

4

 

96,073

 

92,225

 

(69,249

)

(65,632

)

26,824

 

26,593

 

Intangible assets arising from business combinations

 

 

 

 

 

1,740

 

1,740

 

(1,740

)

(1,740

)

 

 

Total

 

 

 

 

 

 

 

 

 

101,951

 

98,103

 

(75,127

)

(71,510

)

26,824

 

26,593

 

 

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 as of June 30, 2015 and December 31, 2014 are as follows:

 

 

 

June 2015

 

 

 

Goodwill:
Investments in
other companies

 

Software or
computer
programs

 

Intangible assets
arising from business
combinations

 

Other
intangible

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

4,138

 

92,225

 

1,740

 

 

98,103

 

Acquisition

 

 

4,529

 

 

 

4,529

 

Disposals/ write-downs

 

 

(681

)

 

 

(681

)

Reclassifications

 

 

 

 

 

 

Impairment loss(*)

 

 

 

 

 

 

Total

 

4,138

 

96,073

 

1,740

 

 

101,951

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

(4,138

)

(65,632

)

(1,740

)

 

(71,510

)

Amortization for the period(*)

 

 

(4,298

)

 

 

(4,298

)

Disposals/ write-downs

 

 

681

 

 

 

681

 

Reclassifications

 

 

 

 

 

 

Total

 

(4,138

)

(69,249

)

(1,740

)

 

(75,127

)

Balance as of June 30, 2015

 

 

26,824

 

 

 

26,824

 

 

 

 

December 2014

 

 

 

Goodwill:
Investments in other
companies

 

Software or
computer
programs

 

Intangible assets
arising from business
combinations

 

Other
intangible

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

4,138

 

86,986

 

1,740

 

501

 

93,365

 

Acquisition

 

 

5,382

 

 

 

5,382

 

Disposals/ write-downs

 

 

(504

)

 

 

(504

)

Reclassifications

 

 

481

 

 

(501

)

(20

)

Impairment loss(*)

 

 

(120

)

 

 

(120

)

Total

 

4,138

 

92,225

 

1,740

 

 

98,103

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

(4,138

)

(57,767

)

(1,740

)

(49

)

(63,694

)

Amortization for the period(*)

 

 

(8,352

)

 

 

(8,352

)

Disposals/ write-downs

 

 

498

 

 

 

498

 

Reclassifications

 

 

(11

)

 

49

 

38

 

Total

 

(4,138

)

(65,632

)

(1,740

)

 

(71,510

)

Balance as of December  31, 2014

 

 

26,593

 

 

 

26,593

 

 


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

 

42



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                    Intangible Assets, continued:

 

(c)                        As of June 30, 2015 and December 31, 2014, the Bank has the following technological developments:

 

 

 

Amount of Commitment

 

 

 

June

 

December

 

 

 

2015

 

2014

 

Detail

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

5,913

 

3,508

 

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment:

 

(a)                       The detail of this item as of June 30, 2015 and December 31, 2014, is as follow:

 

 

 

Gross balance

 

Accumulated depreciation

 

Net balance

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type Property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and Buildings

 

175,490

 

175,333

 

(41,273

)

(40,395

)

134,217

 

134,938

 

Equipment

 

158,194

 

151,911

 

(124,771

)

(119,842

)

33,423

 

32,069

 

Others

 

158,052

 

154,195

 

(119,364

)

(115,799

)

38,688

 

38,396

 

Total

 

491,736

 

481,439

 

(285,408

)

(276,036

)

206,328

 

205,403

 

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(b)                       As of June 30, 2015 and December 31, 2014, this account and its movements are detailed as follows:

 

 

 

June 2015

 

 

 

Land and Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

175,333

 

151,911

 

154,195

 

481,439

 

Additions

 

383

 

6,442

 

4,471

 

11,296

 

Disposals/write-downs

 

(226

)

(147

)

(625

)

(998

)

Transfers

 

 

(11

)

11

 

 

Impairment loss (*) (***)

 

 

(1

)

 

(1

)

Total

 

175,490

 

158,194

 

158,052

 

491,736

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2015

 

(40,395

)

(119,842

)

(115,799

)

(276,036

)

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

 

(1,103

)

(5,072

)

(4,029

)

(10,204

)

Sales and disposals in the period

 

225

 

142

 

465

 

832

 

Transfers

 

 

1

 

(1

)

 

Total

 

(41,273

)

(124,771

)

(119,364

)

(285,408

)

Balance as of June 30, 2015

 

134,217

 

33,423

 

38,688

 

206,328

 

 

 

 

December 2014

 

 

 

Land and Buildings

 

Equipment

 

Other

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

175,849

 

137,827

 

147,397

 

461,073

 

Reclasification

 

 

 

(200

)

(200

)

Acquisitions

 

 

22,776

 

8,737

 

31,513

 

Disposals

 

(516

)

(7,807

)

(971

)

(9,294

)

Transfers

 

 

485

 

(485

)

 

Impairment loss (*)(***)

 

 

(1,370

)

(283

)

(1,653

)

Total

 

175,333

 

151,911

 

154,195

 

481,439

 

 

 

 

 

 

 

 

 

 

 

Acumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2014

 

(38,717

)

(116,081

)

(108,697

)

(263,495

)

Transfers

 

 

(286

)

286

 

 

Depreciation of period (*) (**)

 

(2,195

)

(11,283

)

(8,290

)

(21,768

)

Disposals and sales of period

 

517

 

7,808

 

902

 

9,227

 

Total

 

(40,395

)

(119,842

)

(115,799

)

(276,036

)

Balance as of December 31, 2014

 

134,938

 

32,069

 

38,396

 

205,403

 

 


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

(**)                This amount does not include depreciation charges of the period for investments properties. This amount is included in item “Other Assets” for MCh$190 (MCh$381 as of December 31, 2014).

(***)         This amount does not include charge-offs provision of Property and Equipment of MCh$57 million (Ch$312 million as of December 31, 2014)

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                    Property and equipment, continued:

 

(c)                        As of June 30, 2015 and 2014, the Bank has operating lease agreements in which it acts as lessee that cannot be terminated unilaterally; information on future payments is detailed as follows:

 

 

 

 

 

June 2015

 

 

 

Expense
for the
period

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year
 and up
to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

15,122

 

2,552

 

5,098

 

20,185

 

39,248

 

28,185

 

43,336

 

138,604

 

 

 

 

 

 

June 2014

 

 

 

Expense
for the
period

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year
and up
to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
 years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

14,710

 

2,338

 

4,660

 

18,504

 

38,086

 

27,563

 

45,544

 

136,695

 

 

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

 

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

 

(d)                       As of June 30, 2015 and 2014, the Bank does not have any finance lease agreements as lessee and, therefore, there are no property and equipment balances to be reported from such transactions as of June 30, 2015 and as of December 31, 2014.

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current Taxes and Deferred Taxes:

 

(a)                       Current Taxes:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Income taxes

 

48,702

 

106,550

 

Tax Previous year

 

 

 

Tax on non-deductible expenses (35%)

 

1,610

 

1,802

 

Less:

 

 

 

 

 

Monthly prepaid taxes (PPM)

 

(38,534

)

(83,050

)

Credit for training expenses

 

(66

)

(1,818

)

Contributions Real Estate

 

 

(1,597

)

Others

 

(2,882

)

(2,857

)

Total

 

8,830

 

19,030

 

 

 

 

 

 

 

Tax rate

 

22.50

%

21.00

%

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current tax assets

 

3,137

 

3,468

 

Current tax liabilities

 

(11,967

)

(22,498

)

Total tax receivable (payable)

 

(8,830

)

(19,030

)

 

47



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current Taxes and Deferred Taxes, continued:

 

(b)                     Income Tax:

 

The Bank’s tax expense recorded for the six-month period ended as of June 30, 2015 and 2014 as follows:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

47,902

 

48,111

 

Tax from previous period

 

(1,851

)

1,050

 

Subtotal

 

46,051

 

49,161

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

(3,129

)

(11,643

)

Effect of exchange rates on deferred tax

 

(3,626

)

 

Subtotal

 

(6,755

)

(11,643

)

Non deductible expenses (Art. 21 Income Tax Law)

 

1,610

 

665

 

Others

 

(788

)

(174

)

Net charge to income for income taxes

 

40,118

 

38,009

 

 

48



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current and Deferred Taxes, continued:

 

(c)                      Reconciliation of effective tax rate:

 

The following is a reconciliation of the income tax rate to the effective rate applied to determine the Bank’s income tax expense as of June 30, 2015 and 2014:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

22.50

 

73,174

 

20.00

 

68,448

 

Additions or deductions

 

(5.42

)

(17,614

)

(4.37

)

(14,963

)

Price-level restatement

 

(2.97

)

(9,674

)

(5.17

)

(17,696

)

Non-deductible expenses tax

 

0.50

 

1,610

 

0.19

 

665

 

Tax from previous periods

 

(0.57

)

(1,851

)

0.31

 

1,050

 

Effect of changes in tax rate

 

(1.12

)

(3,626

)

 

 

Other

 

(0.58

)

(1,901

)

0.15

 

505

 

Effective rate and income tax expense

 

12.34

 

40,118

 

11.11

 

38,009

 

 

The effective rate for income tax for the period ended as of June 30, 2015 is 12.34% (11.11% in June 2014).

 

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

 

Year

 

Rate

 

2014

 

21.00

%

2015

 

22.50

%

2016

 

24.00

%

2017

 

25.50

%

2018

 

27.00

%

 

The effect on income by deferred taxes produced by the tax rate change was a credit in income for an amount of Ch$3,626 million.

 

49



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current and Deferred Taxes, continued:

 

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

 

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

 

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

 

 

 

Balances as
of
December 

 

Effect

 

Balances
as of

 

 

 

31, 2014

 

Income

 

Equity

 

June 31, 2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Debit Differences:

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

146,562

 

5,861

 

 

152,423

 

Repurchase agreements

 

 

105

 

 

105

 

Personnel provisions

 

9,314

 

(5,022

)

 

4,292

 

Staff vacation

 

5,489

 

287

 

 

5,776

 

Accrued interests and indexation adjustments from impaired loans

 

3,738

 

47

 

 

3,785

 

Staff severance indemnities provisions

 

1,460

 

(166

)

 

1,294

 

Provision of credit cards expenses

 

10,637

 

856

 

 

11,493

 

Provision of accrued expenses

 

11,466

 

1,086

 

99

 

12,651

 

Other adjustments

 

14,203

 

248

 

 

14,451

 

Total debit differences

 

202,869

 

3,302

 

99

 

206,270

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

Depreciation and price-level restatement of property and equipment

 

14,304

 

(669

)

 

13,635

 

Adjustment for valuation of financial assets available-for-sale

 

9,860

 

 

1,454

 

11,314

 

Leasing equipment

 

2,992

 

(2,992

)

 

 

Transitory assets

 

2,478

 

2,060

 

 

4,538

 

Adjustment for derivative instruments

 

13

 

(13

)

 

 

Loans accrued effective rate

 

2,308

 

(138

)

 

2,170

 

Other adjustments

 

3,074

 

(1,701

)

(1

)

1,372

 

Total credit differences

 

35,029

 

(3,453

)

1,453

 

33,029

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

167,840

 

6,755

 

(1,354

)

173,241

 

 

50



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                    Current Taxes and Deferred Taxes, continued:

 

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

 

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

 

 

 

Balance as
of

 

 

 

 

 

Balance
as of

 

 

 

 

 

Balance as
of

 

 

 

December

 

Effect

 

June 30,

 

Effect

 

December

 

 

 

31, 2013

 

Income

 

Equity

 

2014

 

Income

 

Equity

 

31, 2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Debit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

108,102

 

6,641

 

 

114,743

 

31,819

 

 

146,562

 

Obligations with agreements to repurchase

 

205

 

(205

)

 

 

 

 

 

Personnel provisions

 

5,747

 

(1,574

)

 

4,173

 

5,141

 

 

9,314

 

Staff vacations

 

4,379

 

140

 

 

4,519

 

970

 

 

5,489

 

Accrued interest and indexation adjustments impaired due loans

 

2,413

 

545

 

 

2,958

 

780

 

 

3,738

 

Staff severance indemnities provision

 

971

 

15

 

 

986

 

371

 

103

 

1,460

 

Provisions of credit card expenses

 

6,493

 

1,226

 

 

7,719

 

2,918

 

 

10,637

 

Provisions of accrued expenses

 

7,731

 

2,238

 

 

9,969

 

1,497

 

 

11,466

 

Other adjustments

 

9,863

 

1,729

 

 

11,592

 

2,611

 

 

14,203

 

Total debit differences

 

145,904

 

10,755

 

 

156,659

 

46,107

 

103

 

202,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit differences:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment and investment properties

 

14,436

 

(1,848

)

 

12,588

 

1,716

 

 

14,304

 

Adjustment for valuation financial assets available-for-sale

 

7,343

 

 

917

 

8,260

 

 

1,600

 

9,860

 

Leasing equipment

 

8,500

 

(161

)

 

8,339

 

(5,347

)

 

2,992

 

Transitory assets

 

2,739

 

938

 

 

3,677

 

(1,199

)

 

2,478

 

Derivatives instruments adjustment

 

138

 

(138

)

 

 

13

 

 

13

 

Accrued interest to effective rate

 

1,046

 

 

 

1,046

 

1,262

 

 

2,308

 

Other adjustments

 

2,367

 

321

 

 

2,688

 

386

 

 

3,074

 

Total credit differences

 

36,569

 

(888

)

917

 

36,598

 

(3,169

)

1,600

 

35,029

 

Total Assets (Liabilities) net

 

109,335

 

11,643

 

(917

)

120,061

 

49,276

 

(1,497

)

167,840

 

 

51



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                    Other Assets:

 

(a)                     Item detail:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Assets held for leasing(*)

 

99,978

 

87,100

 

 

 

 

 

 

 

Assets received or awarded as payment(**)

 

 

 

 

 

Assets awarded in judicial sale

 

3,404

 

3,014

 

Assets received in lieu of payment

 

68

 

934

 

Provision for assets received in lieu of payment

 

(118

)

(207

)

Subtotal

 

3,354

 

3,741

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Deposits by derivatives margin

 

152,170

 

143,379

 

Other accounts and notes receivable

 

75,363

 

16,124

 

Servipag available funds

 

17,888

 

14,621

 

Investment properties

 

15,746

 

15,937

 

Documents intermediated(***)

 

14,524

 

23,049

 

Prepaid expenses

 

12,157

 

6,240

 

Recoverable income taxes

 

8,318

 

8,356

 

VAT receivable

 

8,237

 

9,731

 

Commissions receivable

 

6,643

 

4,931

 

Transaction in progress

 

3,243

 

2,733

 

Rental guarantees

 

1,643

 

1,617

 

Recovered leased assets for sale

 

1,218

 

692

 

Materials and supplies

 

632

 

607

 

Accounts receivable for sale of assets received in lieu of payment

 

388

 

769

 

Others

 

33,900

 

15,430

 

Subtotal

 

352,070

 

264,216

 

Total

 

455,402

 

355,057

 

 


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

 

(**)               Assets received in lieu of payment are assets received as payment of customers’ past-due debts. The assets acquired must at no time exceed, in the aggregate, 20% of the Bank’s effective equity. These assets represent 0.0021% (0.0287% as of December 31, 2014) of the Bank’s effective equity.

 

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

 

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

 

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

 

52



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                    Other Assets, continued:

 

(b)                       Movements in the provision for assets received in lieu of payment during the six-month period ended as of June 30, 2015 and 2014 are detailed as follows:

 

 

 

MCh$

 

 

 

 

 

Balance as of January 1, 2014

 

46

 

Provisions used

 

(38

)

Provisions established

 

52

 

Provisions released

 

 

Balance as of June 30, 2014

 

60

 

Provisions used

 

(61

)

Provisions established

 

208

 

Provisions released

 

 

Balance as of December 31, 2014

 

207

 

Provisions used

 

(166

)

Provisions established

 

77

 

Provisions released

 

 

Balance as of June 30, 2015

 

118

 

 

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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current accounts

 

5,940,798

 

5,786,805

 

Other demand deposits

 

844,927

 

680,097

 

Other demand deposits and accounts

 

426,983

 

466,777

 

Total

 

7,212,708

 

6,933,679

 

 

20.                    Savings accounts and Time Deposits:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Time deposits

 

9,553,852

 

9,450,224

 

Term savings accounts

 

200,901

 

188,311

 

Other term balances payable

 

135,348

 

82,711

 

Total

 

9,890,101

 

9,721,246

 

 

53



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                    Borrowings from Financial Institutions:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

Citibank N.A.

 

265,731

 

141,633

 

Wells Fargo Bank

 

165,672

 

83,015

 

HSBC Bank

 

163,529

 

155,135

 

Bank of Montreal

 

147,152

 

139,548

 

Bank of America

 

130,928

 

126,004

 

The Bank of New York Mellon

 

118,665

 

57,581

 

Canadian Imperial Bank Of Commerce

 

105,656

 

69,750

 

ING Bank

 

54,423

 

30,309

 

Standard Chartered Bank

 

51,492

 

106,659

 

Toronto Dominion Bank

 

47,969

 

45,489

 

Bank of Nova Scotia

 

31,976

 

38,804

 

Zuercher Kantonalbank

 

6,421

 

6,088

 

Commerzbank A.G.

 

978

 

1,631

 

Royal Bank of Scotland

 

 

10,924

 

Mercantil Commercebank

 

 

6,070

 

Deutsche Bank Trust Company

 

 

48,037

 

Others

 

1,868

 

1,526

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

 

 

China Development Bank

 

7,995

 

15,165

 

Citibank N.A.

 

5,492

 

12,389

 

Deutsche Bank

 

4,515

 

 

Wells Fargo Bank

 

1,100

 

 

Banco Nacional de México

 

1,084

 

 

Others

 

2,109

 

2,950

 

Subtotal

 

1,314,755

 

1,098,707

 

 

 

 

 

 

 

Chilean Central Bank

 

7

 

9

 

 

 

 

 

 

 

Total

 

1,314,762

 

1,098,716

 

 

54



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                    Borrowings from Financial Institutions, continued:

 

(b)                     Chilean Central Bank Obligations

 

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

 

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

 

 

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

 

Total credit lines for the renegotiation of loans

 

7

 

9

 

Total

 

7

 

9

 

 

22.                    Debt Issued:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Mortgage bonds

 

53,773

 

64,314

 

Bonds

 

4,782,881

 

4,223,047

 

Subordinated bonds

 

771,174

 

770,595

 

Total

 

5,607,828

 

5,057,956

 

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

During the period ended as of June 30, 2015, Banco de Chile issued bonds by an amount of MCh$1,125,714, of which corresponds to Unsubordinated bonds and commercial papers by an amount of MCh$459,765 million and MCh$665,949 respectively, according to the following details:

 

Bonds

 

Serie

 

Amount
MCh$

 

Terms
Years

 

Rate
%

 

Currency

 

Issue date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIAI0213

 

17,132

 

6

 

3.40

 

UF

 

02/17/2015

 

02/17/2021

 

BCHIAM0413

 

40,425

 

8

 

3.60

 

UF

 

02/20/2015

 

02/20/2023

 

BCHIAB1211

 

80,282

 

15

 

3.50

 

UF

 

27/02/2015

 

02/27/2030

 

BCHIAM0413

 

4,881

 

8

 

3.60

 

UF

 

03/13/2015

 

03/13/2023

 

BCHIAM0413

 

5,972

 

8

 

3.60

 

UF

 

03/19/2015

 

03/19/2023

 

BCHIAM0413

 

11,225

 

8

 

3.60

 

UF

 

04/06/2015

 

04/06/2023

 

BCHIAM0413

 

2,673

 

8

 

3.60

 

UF

 

04/07/2015

 

04/07/2023

 

BCHIAZ0613

 

53,874

 

14

 

3.60

 

UF

 

04/17/2015

 

04/17/2029

 

BONO USD

 

30,596

 

6

 

LIBOR 3 M + 0.69

 

USD

 

04/30/2015

 

04/30/2021

 

BCHIAM0413

 

15,242

 

8

 

3.60

 

UF

 

05/08/2015

 

05/08/2023

 

BCHIAP0213

 

29,715

 

9

 

3.60

 

UF

 

05/15/2015

 

05/15/2024

 

BCHIAP0213

 

7,435

 

9

 

3.60

 

UF

 

05/18/2015

 

05/18/2024

 

BCHIAP0213

 

2,658

 

9

 

3.60

 

UF

 

05/22/2015

 

05/22/2024

 

BCHIAP0213

 

13,308

 

9

 

3.60

 

UF

 

05/27/2015

 

05/27/2024

 

BCHIAO0713

 

14,072

 

8

 

3.40

 

UF

 

06/09/2015

 

06/09/2023

 

BCHIAO0713

 

21,146

 

8

 

3.40

 

UF

 

06/10/2015

 

06/10/2023

 

BCHIAO0713

 

4,518

 

8

 

3.40

 

UF

 

06/15/2015

 

06/15/2023

 

BCHIAO0713

 

4,653

 

8

 

3.40

 

UF

 

06/16/2015

 

06/16/2023

 

BCHIAO0713

 

10,639

 

8

 

3.40

 

UF

 

06/18/2015

 

06/18/2023

 

BCHIAO0713

 

9,315

 

8

 

3.40

 

UF

 

06/23/2015

 

06/23/2023

 

BCHIAW0213

 

80,004

 

13

 

3.60

 

UF

 

06/25/2015

 

06/25/2028

 

Total as of June 30, 2015

 

459,765

 

 

 

 

 

 

 

 

 

 

 

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

Commercial Papers

 

Series

 

MCh$

 

Interest rate

 

Currency

 

Issued date

 

Maturity date

 

 

 

 

 

 

 

 

 

 

 

 

 

MERRILL LYNCH

 

15,425

 

0.32

 

USD

 

01/05/2015

 

04/06/2015

 

GOLDMAN SACHS

 

15,380

 

0.33

 

USD

 

01/07/2015

 

04/09/2015

 

GOLDMAN SACHS

 

30,638

 

0.33

 

USD

 

01/08/2015

 

04/08/2015

 

WELLS FARGO BANK

 

12,255

 

0.32

 

USD

 

01/08/2015

 

04/08/2015

 

WELLS FARGO BANK

 

3,077

 

0.43

 

USD

 

01/12/2015

 

07/13/2015

 

MERRILL LYNCH

 

9,421

 

0.46

 

USD

 

01/21/2015

 

07/21/2015

 

MERRILL LYNCH

 

9,421

 

0.60

 

USD

 

01/21/2015

 

10/16/2015

 

JP.MORGAN CHASE

 

49,944

 

0.37

 

USD

 

01/22/2015

 

04/22/2015

 

WELLS FARGO BANK

 

16,262

 

0.32

 

USD

 

02/10/2015

 

05/11/2015

 

WELLS FARGO BANK

 

2,502

 

0.47

 

USD

 

02/10/2015

 

08/10/2015

 

JP.MORGAN CHASE

 

48,215

 

0.35

 

USD

 

03/03/2015

 

06/02/2015

 

WELLS FARGO BANK

 

4,393

 

0.82

 

USD

 

03/06/2015

 

03/04/2016

 

MERRILL LYNCH

 

15,690

 

0.42

 

USD

 

03/06/2015

 

08/06/2015

 

JP.MORGAN CHASE

 

31,395

 

0.35

 

USD

 

03/09/2015

 

06/08/2015

 

WELLS FARGO BANK

 

2,569

 

0.48

 

USD

 

03/17/2015

 

09/14/2015

 

MERRILL LYNCH

 

4,975

 

0.42

 

USD

 

03/20/2015

 

08/06/2015

 

MERRILL LYNCH

 

3,122

 

0.48

 

USD

 

03/23/2015

 

09/17/2015

 

JP.MORGAN CHASE

 

31,951

 

0.38

 

USD

 

03/23/2015

 

06/22/2015

 

WELLS FARGO BANK

 

25,079

 

0.35

 

USD

 

03/30/2015

 

06/30/2015

 

JP.MORGAN CHASE

 

37,467

 

0.48

 

USD

 

04/06/2015

 

10/02/2015

 

JP.MORGAN CHASE

 

14,519

 

0.38

 

USD

 

04/06/2015

 

07/06/2015

 

GOLDMAN SACHS

 

42,858

 

0.35

 

USD

 

04/08/2015

 

07/08/2015

 

CITIBANK N.A.

 

15,506

 

0.35

 

USD

 

04/10/2015

 

07/06/2015

 

JP.MORGAN CHASE

 

16,524

 

0.40

 

USD

 

04/17/2015

 

08/17/2015

 

JP.MORGAN CHASE

 

49,536

 

0.40

 

USD

 

04/22/2015

 

08/03/2015

 

WELLS FARGO BANK

 

15,856

 

0.34

 

USD

 

05/11/2015

 

08/10/2015

 

JP.MORGAN CHASE

 

48,721

 

0.40

 

USD

 

06/02/2015

 

09/02/2015

 

JP.MORGAN CHASE

 

31,567

 

0.40

 

USD

 

06/08/2015

 

09/08/2015

 

WELLS FARGO BANK

 

3,796

 

0.52

 

USD

 

06/19/2015

 

12/16/2015

 

JP.MORGAN CHASE

 

32,321

 

0.36

 

USD

 

06/22/2015

 

09/17/2015

 

WELLS FARGO BANK

 

2,620

 

0.27

 

USD

 

06/30/2015

 

09/17/2015

 

WELLS FARGO BANK

 

10,162

 

0.37

 

USD

 

06/30/2015

 

10/02/2015

 

WELLS FARGO BANK

 

12,782

 

0.59

 

USD

 

06/30/2015

 

01/05/2016

 

Total as of June 30, 2015

 

665,949

 

 

 

 

 

 

 

 

 

 

As of June 30, 2015 the Bank has no issued subordinated bonds.

 

57



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

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

 

Bonds

 

Series

 

MCh$

 

Term
(years)

 

Interest rate

 

Currency

 

Issued date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BCHIAJ0413

 

72,444

 

7

 

3.40

 

UF

 

01/27/2014

 

01/27/2021

 

BCHIAH0513

 

47,861

 

5

 

3.40

 

UF

 

01/27/2014

 

01/27/2019

 

BCHIAL0213

 

96,796

 

8

 

3.60

 

UF

 

02/10/2014

 

02/10/2022

 

BONO CHF

 

95,198

 

2

 

3M Libor + 0.75

 

CHF

 

02/28/2014

 

02/28/2016

 

BONO CHF

 

79,332

 

5

 

1.25

 

CHF

 

02/28/2014

 

02/28/2019

 

BONO JPY

 

11,226

 

5

 

0.98

 

JPY

 

03/18/2014

 

03/18/2019

 

BCHIUN1011

 

7,314

 

7

 

3.20

 

UF

 

04/16/2014

 

04/16/2021

 

BONO HKD

 

43,044

 

6

 

3.08

 

HKD

 

04/16/2014

 

04/16/2020

 

BCHIUN1011

 

12,224

 

7

 

3.20

 

UF

 

04/22/2014

 

04/22/2021

 

BCHIAA0212

 

49,986

 

14

 

3.50

 

UF

 

04/29/2014

 

04/29/2028

 

BONO JPY

 

27,383

 

8

 

1.01

 

JPY

 

04/29/2014

 

04/29/2022

 

BCHIAA0212

 

26,110

 

14

 

3.50

 

UF

 

07/22/2014

 

07/22/2028

 

BCHIAY0213

 

79,979

 

14

 

3.60

 

UF

 

07/31/2014

 

07/31/2028

 

BONO JPY

 

28,133

 

6

 

0.55

 

JPY

 

08/06/2014

 

08/06/2020

 

BCHIAI0213

 

50,481

 

6

 

3.40

 

UF

 

08/12/2014

 

08/12/2020

 

BCHIAI0213

 

2,813

 

6

 

3.40

 

UF

 

09/15/2014

 

09/15/2020

 

BCHIAI0213

 

1,022

 

6

 

3.40

 

UF

 

09/16/2014

 

09/16/2020

 

BCHIAI0213

 

1,664

 

6

 

3.40

 

UF

 

09/24/2014

 

09/24/2020

 

BCHIAI0213

 

3,202

 

6

 

3.40

 

UF

 

10/02/2014

 

10/02/2020

 

Total as of December 31, 2014

 

736,212

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2014 the Bank has no issued subordinated bonds.

 

The Bank has not had breaches of capital and interest with respect to its debts instruments and has complied with its debt covenants and other compromises related to debt issued during periods 2015 and 2014.

 

58



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                    Debt Issued, continued:

 

Commercial Papers

 

Counterparty

 

MCh$

 

Interest
rate

 

Currency

 

Issued date

 

Maturity
date

 

 

 

 

 

 

 

 

 

 

 

 

 

Citibank N,A,

 

10,888

 

0.30

 

USD

 

01/21/2014

 

04/22/2014

 

Goldman Sachs

 

27,220

 

0.30

 

USD

 

01/21/2014

 

04/22/2014

 

Merrill Lynch

 

10,888

 

0.30

 

USD

 

01/21/2014

 

04/22/2014

 

Citibank N,A,

 

2,712

 

0.30

 

USD

 

01/22/2014

 

05/14/2014

 

Wells Fargo Bank

 

13,558

 

0.30

 

USD

 

01/22/2014

 

05/14/2014

 

Wells Fargo Bank

 

27,117

 

0.30

 

USD

 

01/22/2014

 

05/14/2014

 

JP Morgan Chase

 

22,384

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Citibank N,A,

 

11,192

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Merrill Lynch

 

11,192

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Goldman Sachs

 

11,192

 

0.30

 

USD

 

02/05/2014

 

05/06/2014

 

Wells Fargo Bank

 

3,910

 

0.50

 

USD

 

03/06/2014

 

03/06/2015

 

Wells Fargo Bank

 

55,121

 

0.25

 

USD

 

05/14/2014

 

08/12/2014

 

Goldman Sachs

 

11,024

 

0.23

 

USD

 

05/28/2014

 

09/02/2014

 

Merrill Lynch

 

11,024

 

0.23

 

USD

 

05/28/2014

 

09/02/2014

 

Wells Fargo Bank

 

27,453

 

0.27

 

USD

 

05/29/2014

 

09/03/2014

 

JP Morgan Chase

 

54,984

 

0.30

 

USD

 

05/30/2014

 

09/03/2014

 

Wells Fargo Bank

 

21,994

 

0.38

 

USD

 

05/30/2014

 

09/26/2014

 

JP Morgan Chase

 

27,658

 

0.29

 

USD

 

06/04/2014

 

09/10/2014

 

Merrill Lynch

 

13,829

 

0.50

 

USD

 

06/04/2014

 

03/06/2015

 

JP Morgan Chase

 

27,710

 

0.31

 

USD

 

06/10/2014

 

09/15/2014

 

JP Morgan Chase

 

3,329

 

0.65

 

USD

 

06/11/2014

 

06/10/2015

 

Merrill Lynch

 

5,526

 

0.50

 

USD

 

06/23/2014

 

03/20/2015

 

Wells Fargo Bank

 

11,067

 

0.30

 

USD

 

07/08/2014

 

10/08/2014

 

Goldman Sachs

 

27,669

 

0.30

 

USD

 

07/08/2014

 

10/08/2014

 

JP Morgan Chase

 

55,337

 

0.30

 

USD

 

07/08/2014

 

09/26/2014

 

JP Morgan Chase

 

33,263

 

0.52

 

USD

 

07/11/2014

 

04/06/2015

 

Wells Fargo Bank

 

17,284

 

0.28

 

USD

 

08/12/2014

 

11/12/2014

 

Wells Fargo Bank

 

15,556

 

0.64

 

USD

 

08/12/2014

 

08/06/2015

 

Wells Fargo Bank

 

20,155

 

0.30

 

USD

 

08/13/2014

 

12/11/2014

 

JP Morgan Chase

 

58,860

 

0.31

 

USD

 

09/03/2014

 

12/03/2014

 

Wells Fargo Bank

 

52,974

 

0.35

 

USD

 

09/03/2014

 

01/12/2015

 

JP Morgan Chase

 

29,529

 

0.31

 

USD

 

09/10/2014

 

12/09/2014

 

JP Morgan Chase

 

29,812

 

0.31

 

USD

 

09/15/2014

 

12/15/2014

 

JP Morgan Chase

 

59,860

 

0.31

 

USD

 

09/26/2014

 

12/23/2014

 

Wells Fargo Bank

 

23,944

 

0.31

 

USD

 

09/26/2014

 

12/29/2014

 

Goldman Sachs

 

29,650

 

0.31

 

USD

 

10/08/2014

 

01/09/2015

 

Wells Fargo Bank

 

11,860

 

0.31

 

USD

 

10/08/2014

 

01/09/2015

 

Wells Fargo Bank

 

17,815

 

0.32

 

USD

 

11/12/2014

 

02/10/2015

 

JP Morgan Chase

 

47,664

 

0.35

 

USD

 

12/03/2014

 

03/03/2015

 

JP Morgan Chase

 

13,366

 

0.58

 

USD

 

12/03/2014

 

08/28/2015

 

JP Morgan Chase

 

30,690

 

0.35

 

USD

 

12/09/2014

 

03/09/2015

 

JP Morgan Chase

 

35,928

 

0.35

 

USD

 

12/15/2014

 

03/16/2015

 

Wells Fargo Bank

 

16,693

 

0.40

 

USD

 

12/15/2014

 

04/13/2015

 

Wells Fargo Bank

 

15,177

 

0.58

 

USD

 

12/29/2014

 

08/26/2016

 

Wells Fargo Bank

 

24,282

 

0.33

 

USD

 

12/29/2014

 

03/30/2015

 

Total as of December 31, 2014

 

1,090,340

 

 

 

 

 

 

 

 

 

 

59



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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Other chilean obligations

 

134,398

 

141,729

 

Public sector obligations

 

43,399

 

44,844

 

Other abroad obligations

 

 

 

Total

 

177,797

 

186,573

 

 

24.                    Provisions:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Provision for minimum dividends

 

175,579

 

324,588

 

Provisions for personnel benefits and payroll expenses

 

56,331

 

81,515

 

Provisions for contingent loan risks

 

54,741

 

54,077

 

Provisions for contingencies:

 

 

 

 

 

Additional loan provisions(*)

 

130,256

 

130,256

 

Country risk provisions

 

5,691

 

2,959

 

Other provisions for contingencies

 

8,084

 

8,319

 

Total

 

430,682

 

601,714

 

 


(*)     As of June 30, 2015 there have been no additional provisions (Ch$22,499 during period 2014). See Note No. 24 (b).

 

60



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(b)                       The following table details the movements in provisions and accrued expenses during the six-month period ended as of June 30, 2015 and December 31, 2014:

 

 

 

Minimum

 

Personnel
benefits and

 

Contingent

 

Additional
loan

 

Country risk
provisions and
other

 

 

 

 

 

dividends

 

payroll

 

loan Risks

 

provisions

 

contingencies

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2014

 

324,582

 

67,943

 

49,277

 

107,757

 

2,339

 

551,898

 

Provisions established

 

164,285

 

22,452

 

2,292

 

10,069

 

7,701

 

206,799

 

Provisions used

 

(324,582

)

(32,951

)

 

 

(230

)

(357,763

)

Provisions released

 

 

 

 

 

 

 

Balances as of June 30, 2014

 

164,285

 

57,444

 

51,569

 

117,826

 

9,810

 

400,934

 

Provisions established

 

160,303

 

37,931

 

2,508

 

12,430

 

1,468

 

214,640

 

Provisions used

 

 

(13,860

)

 

 

 

(13,860

)

Provisions released

 

 

 

 

 

 

 

Balances as of December 31, 2014

 

324,588

 

81,515

 

54,077

 

130,256

 

11,278

 

601,714

 

Provisions established

 

175,579

 

27,875

 

664

 

 

2,744

 

206,862

 

Provisions used

 

(324,588

)

(53,059

)

 

 

(247

)

(377,894

)

Provisions released

 

 

 

 

 

 

 

Balances As of June 30, 2015

 

175,579

 

56,331

 

54,741

 

130,256

 

13,775

 

430,682

 

 

(c)                      Provisions for personnel benefits and payroll:

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Vacation accrual

 

24,142

 

23,727

 

Short-term personnel benefits

 

16,004

 

29,678

 

Pension plan- defined benefit plan

 

10,635

 

11,471

 

Other benefits

 

5,550

 

16,639

 

Total

 

56,331

 

81,515

 

 

61



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(d)                     Pension plan — Defined benefit plan:

 

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

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Opening defined benefit obligation

 

11,471

 

10,696

 

Increase in provisions

 

306

 

487

 

Benefit paid

 

(1,142

)

(254

)

Actuarial gains

 

 

 

Closing defined benefit obligation

 

10,635

 

10,929

 

 

(ii)                     Net benefits expenses:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Current service cost

 

(146

)

(55

)

Interest cost of benefits obligations

 

452

 

(542

)

Effect of change in actuarial factors

 

 

 

Net benefit expenses

 

306

 

487

 

 

(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

 

 

 

2015

 

2014

 

 

 

%

 

%

 

 

 

 

 

 

 

Discount rate

 

4.38

 

4.38

 

Annual salary increase

 

5.12

 

5.12

 

Payment probability

 

99.99

 

99.99

 

 

The most recent actuarial valuation of the present value of the benefit plan obligation was carried out as of December 31, 2014.

 

62



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                    Provisions, continued:

 

(e)                        Movements in provisions for incentive plans:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

29,678

 

32,000

 

Provisions established

 

14,748

 

12,341

 

Provisions used

 

(28,422

)

(25,959

)

Provisions release

 

 

 

Total

 

16,004

 

18,382

 

 

(f)                         Movements in vacations accruals:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balances as of January 1,

 

23,727

 

21,895

 

Provisions established

 

2,872

 

2,676

 

Provisions used

 

(2,457

)

(1,978

)

Provisions release

 

 

 

Total

 

24,142

 

22,593

 

 

(g)                        Employee share-based benefits provision:

 

As of June 30, 2015 and 2014, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of June 30, 2015 and December 31, 2014, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$54,741 million (Ch$54,077 million as of December 31, 2014).  See Note No. 26 (d).

 

63



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

25.                    Other Liabilities:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Accounts and notes payable(*)

 

180,297

 

121,388

 

Unearned income

 

6,339

 

5,946

 

Dividends payable

 

1,140

 

1,011

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

Cobranding

 

47,383

 

43,291

 

Documents intermediated(**)

 

25,364

 

45,580

 

VAT debit

 

12,635

 

13,605

 

Leasing deferred gains

 

5,181

 

6,003

 

Transactions in progress

 

1,266

 

1,391

 

Insurance payments

 

990

 

284

 

Others

 

10,169

 

8,583

 

Total

 

290,764

 

247,082

 

 


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

 

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

 

64



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments:

 

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

 

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

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

Guarantees and surety bonds

 

526,714

 

412,474

 

Confirmed foreign letters of credit

 

77,863

 

136,846

 

Issued letters of credit

 

150,413

 

152,582

 

Bank guarantees

 

1,677,450

 

1,576,763

 

Immediately available credit lines

 

6,519,010

 

6,084,098

 

Other commitments

 

34,381

 

14,434

 

 

 

 

 

 

 

Transactions on behalf of third parties

 

 

 

 

 

Collections

 

 

 

 

 

Third-party resources managed by the Bank:

 

235,416

 

305,384

 

Financial assets managed on behalf of third parties

 

 

 

 

 

Other Financial assets managed on behalf of third parties

 

9,231

 

13,153

 

Financial assets acquired on its own behalf

 

128,323

 

67,834

 

Other Financial assets acquired on its own behalf

 

 

 

 

 

 

 

 

 

Fiduciary activities

 

 

 

 

 

Securities held in safe custody in the Bank

 

8,293,283

 

7,488,897

 

Securities held in safe custody in other entities

 

6,055,607

 

4,865,570

 

Total

 

23,707,691

 

21,118,035

 

 

The prior information only includes the most significant balances.

 

65



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(b)                     Lawsuits and legal proceedings:

 

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

 

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

 

Among these actions, there is the following:

 

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

 

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

 

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

 

As of June 30, 2015, the Bank has established provisions for this concept in the amount of MCh$7,835  (MCh$8,073 as of December 31, 2014), recorded within “Provisions” in the Interim Condensed Consolidated Statement of Financial Position. The following table presents estimated date of completion of the respective litigation:

 

 

 

June 30, 2015

 

 

 

2015

 

2016

 

2017

 

2018

 

2019

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

3,656

 

3,762

 

35

 

382

 

 

7,835

 

 

(b.2)          Contingencies for significant lawsuits:

 

As of June 30, 2015 and December 31, 2014 there are not any significant lawsuits, where the Bank is involved, that affect or may affect these consolidated financial statements.

 

66



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted:

 

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

 

In compliance with Article No. 12 of Law No. 20,712, Banchile Administradora General de Fondos S.A., has designated Banco de Chile as the representative of the beneficiaries of the guarantees it has established and in that character the Bank has issued bank guarantees totaling UF 2,673,000, maturing January 8, 2016 (UF 2,458,000, maturing on January 9, 2015 as of December 31, 2014).  The subsidiary took a policy with Mapfre Seguros Generales S.A. for the Real State Funds by a guaranteed amount of UF 156,000.

 

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

 

The details of guarantees are as follow:

 

 

 

June

 

 

 

December

 

 

 

 

 

2015

 

Guarantees

 

2014

 

Guarantees

 

Fund

 

MCh$

 

Number

 

MCh$

 

Number

 

Mutual Fund Depósito Plus V Guaranted

 

9,976

 

001107-7

 

9,976

 

001107-7

 

Mutual Fund Depósito Plus VI Guaranted

 

5,429

 

002506-8

 

5,429

 

002506-8

 

Mutual Fund Small Cap USA Guaranted

 

5,197

 

008212-5

 

5,197

 

008212-5

 

Mutual Fund Twin Win Europa 103 Guaranted

 

3,537

 

006035-1

 

3,537

 

006035-1

 

Mutual Fund Global Stocks Guaranted

 

2,964

 

007385-9

 

2,964

 

007385-9

 

Mutual Fund Europa Accionario Guaranted

 

2,059

 

006036-9

 

2,059

 

006036-9

 

Mutual Fund Second Best Europa China Guaranted

 

1,649

 

007082-7

 

1,649

 

007082-7

 

Mutual Fund Chile Bursátil Guaranted

 

 

 

5,050

 

006034-3

 

Total

 

30,811

 

 

 

35,861

 

 

 

 

In compliance to stablished by the Superintendence of Securities and Insurance in letter f) of Circular 1,894 of September 24, 2008, the entity has constituted guarantees, by management portfolio, in benefit of investor.  Such guarantee corresponds to a bank guarantee for UF175,000, with maturity on January 8, 2016.

 

67



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted, continued:

 

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

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Guarantees:

 

 

 

 

 

Shares to secure short-sale transactions in:

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

18,347

 

17,158

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

13,295

 

8,748

 

 

 

 

 

 

 

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

 

2,998

 

2,996

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Total

 

34,640

 

28,902

 

 

68



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(c)                      Guarantees granted, continued:

 

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

 

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

 

Banchile Corredores de Bolsa S.A. keeps an insurance policy current with AIG Chile — Compañía de Seguros Generales S.A. that expires January 2, 2016, and that covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

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

 

It was constituted a bank guarantee No. 356782-3 corresponds to UF185,000, in benefits of investors with contracts of portfolio management.  This bank guarantee is revaluated in UF to fixed term, not endorsable with maturity of January 8, 2016.

 

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

 

iii.                      In subsidiary Banchile Corredores de Seguros Ltda,

 

According to established in article No. 58, letter D of D.F.L. 251, as of June 30, 2015, the entity maintains two insurance policies that protect it in the face of possible damages that it could affect it, due to infractions of the law, regulations and complementary rules that regulate insurance brokers, and  when the non-compliance is from acts, mistakes or omissions of the brokers, its represents, agent or dependent that participate in the intermediation for Banchile Corredores de Bolsa S.A.

 

The policies contracted are the following:

 

Matter insured

 

Amount Insured (UF)

 

Responsibility for errors and omissions policy

 

60,000

 

Civil responsibility policy

 

500

 

 

69



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                    Contingencies and Commitments, continued:

 

(d)                     Provisions for contingencies loans:

 

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

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Credit lines

 

34,531

 

34,715

 

Bank guarantees

 

15,818

 

15,372

 

Guarantees and surety bonds

 

3,457

 

3,009

 

Letters of credit

 

575

 

639

 

Other commitments

 

360

 

342

 

Total

 

54,741

 

54,077

 

 

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

 

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

 

70



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.       Equity:

 

(a)  Capital

 

(i)        Authorized, subscribed and paid shares:

 

As of June 30, 2015, the paid-in capital of Banco de Chile is represented by 94,655,367,544 registered shares (94,655,367,544 shares as of December 31, 2014), with no par value, fully paid and distributed.

 

(ii) Shares:

 

(ii.1)                      On March 26, 2015, the Extraordinary Shareholders’ Meeting approved the capitalization of 30 % of the distributable net income for the year 2014 through fully paid shares of no par value. At the date of issuance of these financial statements these shares have not been issued, which will be distributed once it approved by Superintendency of Securities and Insurance and Superintendency of Banks and Financial Institutions.

 

(ii.2)                         The following table shows the share movements from December 31, 2013 to June 30, 2015:

 

 

 

Total Ordinary
shares

 

 

 

 

 

As of December 31, 2013

 

93,175,043,991

 

Total shares as of June 30, 2014

 

93,175,043,991

 

Capitalization of earnings

 

1,480,323,553

 

Total shares as of December 31, 2014

 

94,655,367,544

 

 

 

 

 

Total shares as June 30, 2015

 

94,655,367,544

 

 

71



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 As of June 30, 2015 ascend to Ch$250,827 million (Ch$463,698 million as of December 31, 2014).

 

The above described agreement was subject to the consideration of the Council of the Central Bank of Chile, and such entity approved, in ordinary meeting that took place on December 3, 2009.

 

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

 

(c)        Approval and payment of dividends:

 

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

 

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

 

(d)       Provision for minimum dividends:

 

The Board of Directors established a minimum dividend distribution policy, where the Bank has to record a provision of 70% of net income of the Annual Consolidated Financial Statements.  Accordingly, the Bank recorded a liability under the line item “Provisions” for an amount of MCh$175,579 (MCh$324,588 as of December 31, 2014) against “Retained earnings”.

 

72



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

 

 

 

2015

 

2014

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

285,097

 

304,229

 

Weighted average number of ordinary shares

 

94,655,367,544

 

94,655,367,544

 

Earning per shares (in Chilean pesos)(*)

 

3.01

 

3.21

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

285,097

 

304,229

 

Weighted average number of ordinary shares

 

94,655,367,544

 

94,655,367,544

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

94,655,367,544

 

94,655,367,544

 

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

 

3.01

 

3.21

 

 


(*)    As of June 30, 2014 earning per shares considers the effect of fully paid shares, no par value.

 

As of June 30, 2015 and 2014, the Bank did not have any instruments that could lead to a dilution of its ordinary shares.

 

73



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.       Equity, continued:

 

(f)        Other comprehensive income:

 

The cumulative translation adjustment is generated from the Bank’s translation of its investments in foreign companies, as it records the effects of foreign currency translation for these items in equity. During the period 2015 there were no cumulative translation adjustment (credit to equity for Ch$44 million as of June 30, 2014).

 

The fair market value adjustment for available-for-sale instruments is generated by fluctuations in the fair value of that portfolio, with a charge or credit to equity, net of deferred taxes.  During the period of 2015 it was made a net credit to equity for an amount of Ch$5,249 million (net credit to equity for Ch$3,670 million as of June 30, 2014).

 

Cash flow hedge adjustment it consists in the portion of income of hedge instruments registered in equity produced in a cash flow hedge.  During the period of 2015 it was made a net credit to equity for an amount of Ch$2,756 million (charge to equity for Ch$3,737 million as of June 30, 2014).

 

74



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
2015

 

June
2014

 

 

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

321,320

 

64,815

 

2,089

 

388,224

 

353,765

 

142,129

 

1,300

 

497,194

 

Consumer loans

 

276,593

 

1,178

 

4,469

 

282,240

 

280,186

 

2,250

 

4,330

 

286,766

 

Residential mortgage loans

 

113,389

 

78,920

 

2,275

 

194,584

 

106,423

 

147,872

 

1,829

 

256,124

 

Financial investment

 

26,013

 

5,916

 

 

31,929

 

27,879

 

16,168

 

 

44,047

 

Repurchase agreements

 

635

 

 

 

635

 

839

 

 

 

839

 

Loans and advances to banks

 

12,888

 

 

 

12,888

 

9,777

 

 

 

9,777

 

Other interest revenue

 

316

 

699

 

 

1,015

 

242

 

1,798

 

 

2,040

 

Total

 

751,154

 

151,528

 

8,833

 

911,515

 

779,111

 

310,217

 

7,459

 

1,096,787

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio As of June 30, 2015 was Ch$4,356 million (Ch$4,338 million in June 2014).

 

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

 

 

 

June
2015

 

June
2014

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

9,318

 

2,524

 

11,842

 

10,497

 

1,520

 

12,017

 

Residential mortgage loans

 

1,820

 

1,661

 

3,481

 

1,379

 

1,207

 

2,586

 

Consumer loans

 

251

 

 

251

 

194

 

 

194

 

Total

 

11,389

 

4,185

 

15,574

 

12,070

 

2,727

 

14,797

 

 

75



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
2015

 

June
2014

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

132,479

 

20,847

 

153,326

 

183,846

 

56,373

 

240,219

 

Debt issued

 

77,906

 

53,091

 

130,997

 

75,755

 

102,151

 

177,906

 

Other financial obligations

 

870

 

562

 

1,432

 

925

 

1,110

 

2,035

 

Repurchase agreements

 

3,317

 

260

 

3,577

 

5,458

 

102

 

5,560

 

Borrowings from financial institutions

 

4,274

 

 

4,274

 

3,657

 

1

 

3,658

 

Demand deposits

 

352

 

1,421

 

1,773

 

333

 

5,265

 

5,598

 

Other interest expenses

 

 

393

 

393

 

 

546

 

546

 

Total

 

219,198

 

76,574

 

295,772

 

269,974

 

165,548

 

435,522

 

 

(d)                       As of June 30, 2015 and 2014, the Bank uses cross currency and interest rate swaps to hedge its position on the fair value of corporate bonds and commercial loans and cross currency swaps to hedge its obligations with foreign banks and bonds issued abroad.

 

 

 

June
2015

 

June
2014

 

 

 

Income
(loss)

 

Expense

 

Total

 

Income
(loss)

 

Expense

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from fair value accounting hedges

 

 

 

 

240

 

 

240

 

Loss from fair value accounting hedges

 

477

 

 

477

 

(4,361

)

 

(4,361

)

Gain from cash flow accounting hedges

 

12,435

 

14,619

 

27,054

 

5,923

 

12,898

 

18,821

 

Loss from cash flow accounting hedges

 

(47,028

)

(5,064

)

(52,092

)

(56,337

)

(2,905

)

(59,242

)

Net gain on hedge items

 

(3,438

)

 

(3,438

)

631

 

 

631

 

Total

 

(37,554

)

9,555

 

(27,999

)

(53,904

)

9,993

 

(43,911

)

 

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

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

911,515

 

1,096,787

 

Interest expense

 

(295,772

)

(435,522

)

Subtotal interest income

 

615,743

 

661,265

 

 

 

 

 

 

 

Net gain (loss) from accounting hedges

 

(27,999

)

(43,911

)

 

 

 

 

 

 

Total net interest income

 

587,744

 

617,354

 

 

76



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
2015

 

June
2014

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

58,535

 

57,021

 

Investments in mutual funds and others

 

37,040

 

30,080

 

Collections and payments

 

25,819

 

25,007

 

Portfolio management

 

19,275

 

18,133

 

Use of distribution channel

 

10,873

 

9,410

 

Fees for insurance transactions

 

10,442

 

9,770

 

Guarantees and letters of credit

 

9,978

 

9,369

 

Trading and securities management

 

9,066

 

8,140

 

Lines of credit and overdrafts

 

8,932

 

10,433

 

Usage Banchile’s brand

 

6,741

 

6,596

 

Financial advisory services

 

2,879

 

3,396

 

Other fees earned

 

6,038

 

3,243

 

Total income from fees and commissions

 

205,618

 

190,598

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Fees for credit card transactions

 

(45,490

)

(43,189

)

Fees on interbank transactions

 

(6,667

)

(5,525

)

Fees for collections and payments

 

(3,312

)

(3,269

)

Sale of mutual fund units

 

(1,863

)

(1,629

)

Fees for securities transactions

 

(1,499

)

(1,328

)

Sales force fees

 

(708

)

(1,000

)

Other fees

 

(285

)

(296

)

Total expenses from fees and commissions

 

(59,824

)

(56,236

)

 

30.       Net Financial Operating Income:

 

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

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Trading derivative

 

10,637

 

761

 

Sale of available-for-sale instruments

 

9,605

 

11,777

 

Financial assets held-for-trading

 

9,361

 

14,912

 

Net income on other transactions

 

1,699

 

(296

)

Sale of loan portfolios

 

271

 

14

 

Total

 

31,573

 

27,168

 

 

77



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

31.       Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Gain from accounting hedges

 

104,011

 

48,950

 

Translation difference, net

 

7,668

 

6,147

 

Indexed foreign currency, net

 

(90,780

)

(24,543

)

Total

 

20,899

 

30,554

 

 

78



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.       Provisions for Loan Losses:

 

The movement during the six-month period ended as of June 2015 and June 2014 is the following:

 

 

 

 

 

 

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and advances
to banks

 

Commercial
loans

 

Mortgage
Loans

 

Consumer
loans

 

Total

 

Contingent
loans

 

Total

 

 

 

June
2015
MCh$

 

June
2014
MCh$

 

June
2015
MCh$

 

June
2014
MCh$

 

June
2015
MCh$

 

June
2013
MCh$

 

June
2015
MCh$

 

June
2013
MCh$

 

June
2015
MCh$

 

June
2013
MCh$

 

June
2015
MCh$

 

June
2013
MCh$

 

June
2015
MCh$

 

June
2014
MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions established:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

(43

)

 

(14,742

)

(30,687

)

 

 

 

 

(14,742

)

(30,687

)

(456

)

(1,100

)

(15,241

)

(31,787

)

Group provisions

 

 

 

(21,554

)

(25,476

)

(4,608

)

(4,407

)

(109,194

)

(96,660

)

(135,356

)

(126,543

)

(208

)

(1,192

)

(135,564

)

(127,735

)

Provisions established, net

 

(43

)

 

(36,296

)

(56,163

)

(4,608

)

(4,407

)

(109,194

)

(96,660

)

(150,098

)

(157,230

)

(664

)

(2,292

)

(150,805

)

(159,522

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

 

575

 

 

 

 

 

 

 

 

 

 

 

 

575

 

Group provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released, net

 

 

575

 

 

 

 

 

 

 

 

 

 

 

 

575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

(43

)

575

 

(36,296

)

(56,163

)

(4,608

)

(4,407

)

(109,194

)

(96,660

)

(150,098

)

(157,230

)

(664

)

(2,292

)

(150,805

)

(158,947

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

(10,069

)

 

 

 

 

 

(10,069

)

 

 

 

(10,069

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

9,985

 

4,921

 

779

 

637

 

15,232

 

14,751

 

25,996

 

20,309

 

 

 

25,996

 

20,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions,for loan losses, net

 

(43

)

575

 

(26,311

)

(61,311

)

(3,829

)

(3,770

)

(93,962

)

(81,909

)

(124,102

)

(146,990

)

(664

)

(2,292

)

(124,809

)

(148,707

)

 

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

 

79



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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Salaries

 

106,371

 

98,867

 

Bonuses and incentives

 

18,522

 

19,568

 

Variable Compensation

 

16,818

 

14,421

 

Gratifications

 

11,578

 

10,602

 

Lunch and health benefits

 

12,482

 

11,946

 

Staff severance indemnities

 

7,069

 

4,567

 

Training expenses

 

1,160

 

1,287

 

Other personnel expenses

 

10,066

 

8,332

 

Total

 

184,066

 

169,680

 

 

80



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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information Technology and communications

 

28,914

 

25,392

 

Maintenance and repair of property and equipment

 

15,421

 

14,349

 

Office rental

 

11,974

 

11,014

 

Securities and valuables transport services

 

5,576

 

5,123

 

External advisory services

 

4,252

 

3,415

 

Office supplies

 

3,238

 

3,796

 

Rent ATM area

 

3,148

 

3,696

 

Lighting, heating and other utilities

 

2,541

 

2,194

 

Representation and transferring of personnel

 

2,355

 

2,400

 

Legal and notary

 

2,056

 

1,825

 

P.O. box mail and postage

 

1,996

 

2,171

 

Insurance premiums

 

1,955

 

1,678

 

External service of financial information

 

1,443

 

1,076

 

File custody external services

 

1,293

 

1,219

 

Donations

 

1,091

 

1,017

 

Other general administrative expenses

 

7,454

 

7,388

 

Subtotal

 

94,707

 

87,753

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

9,949

 

11,543

 

Data processing

 

4,727

 

3,857

 

External technological developments expenses

 

3,704

 

3,612

 

Certification and testing technology

 

2,596

 

2,447

 

Other

 

1,790

 

1,623

 

Subtotal

 

22,766

 

23,082

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

1,113

 

1,085

 

Other Board expenses

 

219

 

154

 

Subtotal

 

1,332

 

1,239

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

14,400

 

13,814

 

Subtotal

 

14,400

 

13,814

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

3,986

 

3,785

 

Real estate contributions

 

1,255

 

1,418

 

Patents

 

665

 

652

 

Other taxes

 

274

 

235

 

Subtotal

 

6,180

 

6,090

 

Total

 

139,385

 

131,978

 

 

81



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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

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

 

10,394

 

9,029

 

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

 

4,298

 

3,933

 

Total

 

14,692

 

12,962

 

 

(b)                       As of June 30, 2015 and 2014 the composition of impairment expenses is the following:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of Financial Instruments

 

 

 

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

 

58

 

208

 

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

 

 

 

Total

 

58

 

208

 

 

82



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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

1,394

 

1,852

 

Other income

 

8

 

1

 

Subtotal

 

1,402

 

1,853

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

 

Other provisions for contingencies

 

238

 

 

Subtotal

 

238

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Rental income

 

4,185

 

3,912

 

Expense recovery

 

2,692

 

922

 

Credit card income

 

1,987

 

 

Recovery from external branches

 

1,334

 

1,251

 

Income from sale of leased assets

 

459

 

11

 

Revaluation of prepaid monthly payments

 

274

 

420

 

Income from differences sale leased assets

 

229

 

207

 

Fiduciary and trustee commissions

 

99

 

94

 

Gain on sale of property and equipment

 

59

 

60

 

Others

 

1,170

 

1,736

 

Subtotal

 

12,488

 

8,613

 

Total

 

14,128

 

10,466

 

 

83



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

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Charge-off assets received in lieu of payment

 

865

 

857

 

Expenses to maintain assets received in lieu of payment

 

212

 

202

 

Provisions for assets received in lieu of payment

 

77

 

52

 

Subtotal

 

1,154

 

1,111

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

2,732

 

1,855

 

Other provisions for contingencies

 

4

 

5,616

 

Subtotal

 

2,736

 

7,471

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Provisions and charge-offs of other assets

 

3,062

 

2,153

 

Write-offs for operating risks

 

2,395

 

2,082

 

Operations expenses and charge-offs leasing

 

861

 

532

 

Credit cards administration

 

1,418

 

476

 

Provision for leased assets recoveries

 

277

 

200

 

Civil lawsuits

 

264

 

63

 

Contribution to other organisms

 

127

 

123

 

Credit life insurance

 

94

 

80

 

Loss in sale of property and equipment

 

 

 

Others

 

1,269

 

1,019

 

Subtotal

 

9,767

 

6,728

 

 

 

 

 

 

 

Total

 

13,657

 

15,310

 

 

84



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions:

 

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

 

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

 

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

 

85



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions, continued:

 

(a)                       Loans to related parties:

 

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

 

 

 

Production
Companies(*)

 

Investment Companies(**)

 

Individuals(***)

 

Total

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

308,953

 

287,943

 

31,949

 

36,383

 

2,045

 

1,878

 

342,947

 

326,204

 

Residential mortgage loans

 

 

 

 

 

23,689

 

19,970

 

23,689

 

19,970

 

Consumer loans

 

 

 

 

 

4,740

 

4,111

 

4,740

 

4,111

 

Gross loans

 

308,953

 

287,943

 

31,949

 

36,383

 

30,474

 

25,959

 

371,376

 

350,285

 

Provision for loan losses

 

(759

)

(790

)

(40

)

(132

)

(70

)

(68

)

(869

)

(990

)

Net loans

 

308,194

 

287,153

 

31,909

 

36,251

 

30,404

 

25,891

 

370,507

 

349,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

10,019

 

3,238

 

42

 

40

 

 

 

10,061

 

3,278

 

Letters of credits

 

5,104

 

1,344

 

 

 

 

 

5,104

 

1,344

 

Banks guarantees

 

45,382

 

42,195

 

582

 

387

 

 

 

45,964

 

42,582

 

Immediately available credit lines

 

53,536

 

52,900

 

23,869

 

24,686

 

13,525

 

10,997

 

90,930

 

88,583

 

Total off balance sheet account

 

114,041

 

99,677

 

24,493

 

25,113

 

13,525

 

10,997

 

152,059

 

135,787

 

Provision for contingencies loans

 

(71

)

(89

)

 

 

 

 

(71

)

(89

)

Off balance sheet account, net

 

113,970

 

99,588

 

24,493

 

25,113

 

13,525

 

10,997

 

151,988

 

135,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

66,867

 

53,119

 

7,336

 

7,336

 

33,213

 

27,943

 

107,416

 

88,398

 

Warrant

 

 

 

 

 

 

 

 

 

Pledge

 

13

 

13

 

 

 

7

 

7

 

20

 

20

 

Others(****)

 

2,788

 

6,481

 

13,129

 

13,193

 

10

 

10

 

15,927

 

19,684

 

Total collateral

 

69,668

 

59,613

 

20,465

 

20,529

 

33,230

 

27,960

 

123,363

 

108,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For trading purposes

 

 

 

 

6,015

 

 

 

 

6,015

 

For investing purposes

 

 

 

 

 

 

 

 

 

Total acquired instruments

 

 

 

 

6,015

 

 

 

 

6,015

 

 

86



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions, continued:

 

(a)                       Loans with related parties, continued:

 

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

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

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

 

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

 

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

 

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

 

(b)                       Other assets and liabilities with related parties:

 

 

 

June

 

December

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

Cash and due from banks

 

11,627

 

10,478

 

Derivative instruments

 

81,896

 

85,226

 

Other assets

 

20,532

 

17,386

 

Total

 

114,055

 

113,090

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Demand deposits

 

154,701

 

220,603

 

Savings accounts and time deposits

 

344,595

 

423,012

 

Derivative instruments

 

113,070

 

123,569

 

Borrowings from financial institutions

 

271,223

 

154,022

 

Other liabilities

 

20,316

 

26,205

 

Total

 

903,905

 

947,411

 

 

87



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

 

 

 

2015

 

2014

 

 

 

Income

 

Expense

 

Income

 

Expense

 

Type of income or expense recognized

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

8,679

 

6,636

 

12,457

 

10,059

 

Fees and commission income

 

27,779

 

18,977

 

25,266

 

17,196

 

Financial operating

 

62,918

 

68,742

 

48,664

 

59,057

 

Released or established of provision for credit risk

 

309

 

 

 

782

 

Operating expenses

 

 

42,945

 

 

41,011

 

Other income and expenses

 

243

 

12

 

289

 

9

 

Total

 

99,928

 

137,312

 

86,676

 

128,114

 

 


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

 

(d)                       Related party contracts:

 

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

 

There are no contracts entered As of June 30, 2015 and 2014 which does not represent a customary transaction within the Bank’s line of business with general customers and which accounts for amounts greater than UF 1,000.

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions, continued:

 

(e)       Payments to key management personnel:

 

 

 

June

 

June

 

 

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

1,861

 

1,865

 

Short-term benefits

 

3,721

 

3,722

 

Contract termination indemnity

 

 

613

 

Paid based on shares

 

 

 

Total

 

5,582

 

6,200

 

 

Composition of key personnel:

 

 

 

N° of executives

 

 

 

June

 

June

 

 

 

2015

 

2014

 

Position

 

 

 

 

 

CEO

 

1

 

1

 

CEOs of subsidiaries

 

7

 

7

 

Division Managers

 

12

 

13

 

Total

 

20

 

21

 

 

89



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

 

 

 

June
2015

 

June
2014

 

June
2015

 

June
2014

 

June
2015

 

June
2014

 

June
2015

 

June
2014

 

June
2015

 

June
2014

 

Name of Directors

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

195

(*)

189

(*)

24

 

23

 

174

 

169

 

 

 

393

 

381

 

Andrónico Luksic Craig

 

80

 

77

 

6

 

4

 

 

 

 

 

86

 

81

 

Jorge Awad Mehech

 

27

 

26

 

11

 

11

 

52

 

69

 

 

 

90

 

106

 

Gonzalo Menéndez Duque

 

27

 

26

 

10

 

11

 

58

 

58

 

13

 

13

 

108

 

108

 

Jaime Estévez Valencia

 

27

 

26

 

12

 

11

 

56

 

54

 

 

 

95

 

91

 

Rodrigo Manubens Moltedo

 

27

 

26

 

12

 

10

 

26

 

22

 

 

 

65

 

58

 

Jorge Ergas Heymann

 

27

 

26

 

9

 

7

 

24

 

23

 

 

 

60

 

56

 

Francisco Pérez Mackenna

 

27

 

26

 

10

 

11

 

36

 

29

 

 

 

73

 

66

 

Thomas Fürst Freiwirth

 

27

 

26

 

11

 

10

 

21

 

20

 

 

 

59

 

56

 

Jean-Paul Luksic Fontbona

 

27

 

26

 

3

 

4

 

 

 

 

 

30

 

30

 

Other directors of subsidiaries

 

 

 

 

 

77

 

74

 

 

 

77

 

74

 

Total

 

491

 

474

 

108

 

102

 

524

 

518

 

13

 

13

 

1.136

 

1.107

 

 


(1)             Includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda, of MCh$8 (MCh$8 as of June 30, 2014).

 

(*)             Includes a provision of MCh$115 (MCh$110  as of June 30, 2014) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to MCh$132 (MCh$127 as of June 30, 2014).

 

Travel and other related expenses amount to MCh$53 (MCh$5 as of June 30, 2014).

 

90



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.                    Fair Value of Financial Assets and Liabilities:

 

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

 

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

 

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

 

(i)                       Industry standards of fair value measurements

 

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

 

(ii)                    Quoted prices in active markets

 

The fair value for instruments with quoted prices in active markets is determined using daily quotes from electronic systems information such as Bloomberg, Bolsa de Comercio de Santiago, LVA and Risk America terminals. This quote represents the price at which instruments are frequently bought and sold in financial markets.

 

(iii)                Valuation techniques

 

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

 

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

 

91



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(iv)                Fair value adjustments

 

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

 

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

 

(v)                   Fair value control

 

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

 

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

 

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

 

92



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(vi)                Judgmental analysis and information to Senior Management

 

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

 

(a)       Fair value hierarchy

 

Banco de Chile and subsidiaries, taking into account the preceding statements, classify all the financial instruments among the following levels:

 

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

 

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

 

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

 

For each and every one of these instruments there exists daily observable market valuation parameters; internal rates of return and closing prices, respectively; therefore no assumptions are needed to calculate the fair value. For currency futures as well as mutual funds and equity, to determine fair value, the multiplication of closing prices by the number of instruments is used. For Chilean Central Bank and Treasury securities the internal rate of return is used to discount every cash flow and obtain the fair value of each instrument. For mutual funds and equity, the current price multiplied by the quantity of instruments is used to calculate the fair value.

 

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

 

93



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)       Fair value hierarchy, continued

 

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

 

a)             Quoted prices for similar assets or liabilities in active markets.

 

b)             Quoted prices for identical or similar assets or liabilities in markets that are not active.

 

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

 

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

 

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

 

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

 

In the event that there is no observable price for an instrument in a specific term, the price will be inferred from the interpolation between periods that have observable quoted price in active markets. These models incorporate various market variables, including foreign exchange rates and interest rate curves.

 

94



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)       Fair value hierarchy, continued

 

Valuation Techniques and Inputs:

 

Type of
Financial
Instrument

 

Valuation
Method

 

Description: Inputs and Sources

Local Bank and Corporate Bonds

 

Discounted cash flows model

 

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

 

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

 

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

 

 

 

 

 

Offshore Bank and Corporate Bonds

 

Discounted cash flows model

 

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

 

Model is based on daily prices.

 

 

 

 

 

Local Central Bank and Treasury Bonds

 

Discounted cash flows model

 

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

 

Model is based on daily prices.

 

 

 

 

 

Mortgage Notes

 

Discounted cash flows model

 

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

 

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

 

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

 

 

 

 

 

Time Deposits

 

Discounted cash flows model

 

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

 

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

 

 

 

 

 

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

 

Discounted cash flows model

 

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

 

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

 

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

 

 

 

 

 

FX Options

 

Black-Scholes Option Pricing Model

 

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

 

95



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(a)       Fair value hierarchy, continued

 

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

 

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

 

Valuation Techniques and Inputs:

 

Type of
Financial
Instrument

 

Valuation
Method

 

Description: Inputs and Sources

Local Bank and Corporate Bonds

 

Discounted cash flows model

 

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

 

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

 

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

 

 

 

 

 

Offshore Bank and Corporate Bonds

 

Discounted cash flows model

 

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

 

Model is based on daily prices.

 

96



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

 

 

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

50,847

 

80,374

 

3,078

 

8,496

 

 

 

53,925

 

88,870

 

Other instruments issued in Chile

 

60

 

364

 

246,324

 

202,823

 

 

1,401

 

246,384

 

204,588

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments

 

260,860

 

255,013

 

 

 

 

 

260,860

 

255,013

 

Subtotal

 

311,767

 

335,751

 

249,402

 

211,319

 

 

1,401

 

561,169

 

548,471

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

188,164

 

140,676

 

 

 

188,164

 

140,676

 

Swaps

 

 

 

636,120

 

609,843

 

 

 

636,120

 

609,843

 

Call Options

 

 

 

1,785

 

2,583

 

 

 

1,785

 

2,583

 

Put Options

 

 

 

396

 

287

 

 

 

396

 

287

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

826,465

 

753,389

 

 

 

826,465

 

753,389

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

104

 

101

 

 

 

104

 

101

 

Cash flow hedge (Swap)

 

 

 

168,433

 

78,703

 

 

 

168,433

 

78,703

 

Subtotal

 

 

 

168,537

 

78,804

 

 

 

168,537

 

78,804

 

Financial assets available-for-sale (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From the Chilean Government and Central Bank

 

 

86,066

 

250,677

 

253,258

 

 

 

250,677

 

339,324

 

Other instruments issued in Chile

 

 

 

881,527

 

1,017,962

 

103,963

 

179,378

 

985,490

 

1,197,340

 

Instruments issued abroad

 

62,723

 

58,376

 

3,435

 

3,211

 

2,097

 

1,938

 

68,255

 

63,525

 

Subtotal

 

62,723

 

144,442

 

1,135,639

 

1,274,431

 

106,060

 

181,316

 

1,304,422

 

1,600,189

 

Total

 

374,490

 

480,193

 

2,380,043

 

2,317,943

 

106,060

 

182,717

 

2,860,593

 

2,980,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

162,015

 

128,117

 

 

 

162,015

 

128,117

 

Swaps

 

 

 

752,524

 

691,524

 

 

 

752,524

 

691,524

 

Call Options

 

 

 

3,089

 

2,249

 

 

 

3,089

 

2,249

 

Put Options

 

 

 

319

 

362

 

 

 

319

 

362

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

917,947

 

822,252

 

 

 

917,947

 

822,252

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value hedge (Swap)

 

 

 

16,776

 

19,904

 

 

 

16,776

 

19,904

 

Cash flow hedge (Swap)

 

 

 

17,599

 

17,596

 

 

 

17,599

 

17,596

 

Subtotal

 

 

 

34,375

 

37,500

 

 

 

34,375

 

37,500

 

Total

 

 

 

952,322

 

859,752

 

 

 

952,322

 

859,752

 

 


(1)                      As of June 30, 2015 91% of instruments of level 3 have denomination “Investment Grade”.  Also, 98% of total of these financial instruments correspond to domestic issuers.

 

97



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, 2015

 

 

 

Balance as of
January 1, 2015

 

Gain (Loss)
Recognized in
Income(1)

 

Gain (Loss)
Recognized in
Equity(2)

 

Purchases

 

Sales

 

Transfer from
Level 1 and 2

 

Transfer to
Level 1 and 2

 

Balance as of
June
31, 2015

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

1,401

 

 

 

 

(50

)

 

(1,351

)

 

Subtotal

 

1,401

 

 

 

 

(50

)

 

(1,351

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

179,378

 

3,901

 

538

 

213

 

(88,734

)

8,667

 

 

103,963

 

Instruments issued abroad

 

1,938

 

103

 

56

 

 

 

 

 

2,097

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181,316

 

4,004

 

594

 

213

 

(88,734

)

 

 

106,060

 

Total

 

182,717

 

4,004

 

594

 

213

 

(88,734

)

8,667

 

(1,351

)

106,060

 

 

 

 

As of December 31, 2014

 

 

 

Balance as of
January 1, 2014

 

Gain (Loss)
Recognized in
Income(1)

 

Gain (Loss)
Recognized in
Equity(2)

 

Purchases

 

Sales

 

Transfer from
Level 1 and 2

 

Transfer to
Level 1 and 2

 

Balance as of
December
31, 2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

2,439

 

(1,087

)

 

49

 

 

 

 

1,401

 

Subtotal

 

2,439

 

(1,087

)

 

49

 

 

 

 

1,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

76,975

 

6,230

 

784

 

82,909

 

(18,483

)

30,963

 

 

179,378

 

Instruments issued abroad

 

1,679

 

270

 

(11

)

 

 

 

 

1,938

 

Subtotal

 

78,654

 

6,500

 

773

 

82,909

 

(18,483

)

30,963

 

 

181,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

81,093

 

5,413

 

773

 

82,958

 

(18,483

)

30,963

 

 

182,717

 

 


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

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

 

98



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

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

 

 

 

As of June 30, 2015

 

As of December 31, 2014

 

 

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

1,401

 

(150

)

Total

 

 

 

1,401

 

(150

)

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

103,963

 

(1,748

)

179,378

 

(3,542

)

Instruments issued abroad

 

2,097

 

(60

)

1,938

 

(67

)

Total

 

106,060

 

(1,808

)

181,316

 

(3,609

)

Total

 

106,060

 

(1,808

)

182,717

 

(3,759

)

 

With the purpose to determine the sensitivity of the financial investments to changes in significant market factors, the Bank has made alternative calculations at fair value, changing those key parameters for the valuation and which are not directly observable in screens.  In the case of financial assets presented table above, which corresponds to bank bonds and corporate bonds, input prices, prices based on broker quotes or runs were used, considering that these instruments do not have current prices or observable.  Prices are generally calculated as a base rate plus a spread. For local bonds, this was determined by applying only a 10% impact on the price, while for offshore bonds this was determined by applying only a 10% impact on the spread because the base rate is hedged with instruments on interest rate swaps so-called hedge accounting.  The impact of 10% is considered a reasonable move considering the market performance of these instruments and comparing it against the adjustment bid/offer that is provided for by these instruments.

 

99



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(e)                       Other assets and liabilities

 

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

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,127,203

 

915,133

 

1,127,203

 

915,133

 

Transactions in the course of collection

 

637,500

 

400,081

 

637,500

 

400,081

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

45,947

 

27,661

 

45,947

 

27,661

 

Subtotal

 

1,810,650

 

1,342,875

 

1,810,650

 

1,342,875

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

115,216

 

169,953

 

115,216

 

169,953

 

Central Bank of Chile

 

900,912

 

551,108

 

900,912

 

551,108

 

Foreign banks

 

454,441

 

434,304

 

454,441

 

434,304

 

Subtotal

 

1,470,569

 

1,155,365

 

1,470,569

 

1,155,365

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

13,108,723

 

12,790,468

 

13,068,184

 

12,707,255

 

Residential mortgage loans

 

5,776,372

 

5,394,602

 

6,155,313

 

5,657,988

 

Consumer loans

 

3,222,175

 

3,162,963

 

3,222,583

 

3,170,640

 

Subtotal

 

22,107,270

 

21,348,033

 

22,446,080

 

21,535,883

 

Total

 

25,388,489

 

23,846,273

 

25,727,299

 

24,034,123

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,212,708

 

6,933,679

 

7,212,708

 

6,933,679

 

Transactions in the course of payment

 

402,939

 

96,945

 

402,939

 

96,945

 

Cash collateral on securities lent and repurchase agreements

 

239,066

 

249,482

 

239,066

 

249,482

 

Savings accounts and time deposits

 

9,890,101

 

9,721,246

 

9,899,172

 

9,719,397

 

Borrowings from financial institutions

 

1,314,762

 

1,098,716

 

1,310,895

 

1,094,468

 

Other financial obligations

 

177,797

 

186,573

 

177,797

 

186,573

 

Subtotal

 

19,237,373

 

18,286,641

 

19,242,577

 

18,280,544

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

45,192

 

52,730

 

48,170

 

55,482

 

Letters of credit for general purposes

 

8,581

 

11,584

 

9,146

 

12,189

 

Bonds

 

4,782,881

 

4,223,047

 

4,870,339

 

4,283,006

 

Subordinate bonds

 

771,174

 

770,595

 

782,130

 

782,529

 

Subtotal

 

5,607,828

 

5,057,956

 

5,709,785

 

5,133,206

 

Total

 

24,845,201

 

23,344,597

 

24,952,362

 

23,413,750

 

 

100



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(e)                       Other assets and liabilities, continued:

 

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

 

The following table shows the fair value of financial assets and liabilities not measured at fair value, as of June 30, 2015 and December 31, 2014:

 

101



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(f)               Levels of other assets and liabilities:

 

 

 

Level 1
Estimated Fair Value

 

Level 2
Estimated Fair Value

 

Level 3
Estimated Fair Value

 

Total
Estimated Fair Value

 

 

 

June

 

December

 

June

 

December

 

June

 

December

 

June

 

December

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,127,203

 

915,133

 

 

 

 

 

1,127,203

 

915,133

 

Transactions in the course of collection

 

637,500

 

400,081

 

 

 

 

 

637,500

 

400,081

 

Receivables from repurchase agreements and security borrowing

 

45,947

 

27,661

 

 

 

 

 

 

 

 

 

45,947

 

27,661

 

Subtotal

 

1,810,6501

 

1,342,875

 

 

 

 

 

1,810,650

 

1,342,875

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic banks

 

115,216

 

169,953

 

 

 

 

 

115,216

 

169,953

 

Central bank

 

900,912

 

551,108

 

 

 

 

 

900,912

 

551,108

 

Foreign banks

 

454,441

 

434,304

 

 

 

 

 

454,441

 

434,304

 

Subtotal

 

1,470,569

 

1,155,365

 

 

 

 

 

1,470,569

 

1,155,365

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

13,068,184

 

12,707,255

 

13,068,184

 

12,707,255

 

Residential mortgage loans

 

 

 

 

 

6,155,313

 

5,657,988

 

6,155,313

 

5,657,988

 

Consumer loans

 

 

 

 

 

3,222,583

 

3,170,640

 

3,222,583

 

3,170,640

 

Subtotal

 

 

 

 

 

22,446,080

 

21,535,883

 

22,446,080

 

21,535,883

 

Total

 

3,281,219

 

2,498,240

 

 

 

22,446,080

 

21,535,883

 

25,727,299

 

24,034,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,212,708

 

6,933,679

 

 

 

 

 

7,212,708

 

6,933,679

 

Transactions in the course of payment

 

402,939

 

96,945

 

 

 

 

 

402,939

 

96,945

 

Payables from repurchase agreements and security lending

 

239,066

 

249,482

 

 

 

 

 

239,066

 

249,482

 

Savings accounts and time deposits

 

 

 

 

 

9,899,172

 

9,719,397

 

9,899,172

 

9,719,397

 

Borrowings from financial institutions

 

 

 

 

 

1,310,895

 

1,094,468

 

1,310,895

 

1,094,468

 

Other financial obligations

 

177,797

 

186,573

 

 

 

 

 

177,797

 

186,573

 

Subtotal

 

8,032,510

 

7,466,679

 

 

 

11,210,067

 

10,813,865

 

19,242,577

 

18,280,544

 

Debt Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

 

 

48,170

 

55,482

 

 

 

48,170

 

55,482

 

Letters of credit for general purposes

 

 

 

9,146

 

12,189

 

 

 

9,146

 

12,189

 

Bonds

 

 

 

4,870,339

 

4,283,006

 

 

 

4,870,339

 

4,283,006

 

Subordinate bonds

 

 

 

 

 

782,130

 

782,529

 

782,130

 

782,529

 

Subtotal

 

 

 

4,927,655

 

4,350,677

 

782,130

 

782,529

 

5,709,785

 

5,133,206

 

Total

 

8,032,510

 

7,466,679

 

4,927,655

 

4,350,677

 

11,992,197

 

11,596,394

 

24,952,358

 

23,413,750

 

 

102



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

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

 

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

 

·                  Cash and due from banks

 

·                  Current accounts and other demand deposits

·                  Transactions in the course of collection (asset)

 

·                  Transactions in the course of payments (liability)

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

 

·                  Cash collateral on securities lent and repurchase agreements (liability)

·                  Loans and advance to banks

 

·                  Other financial obligations

 

·                  Loans to Customers: Fair value is determined by using the DCF model and internally generated discount rates, based on internal transfer rates derived from our transfer price policy. After we calculate the present value, we deduct the related loan loss allowances in order to incorporate the credit risk associated with each contract or loan. As we use internally generated parameters for valuation purposes, we categorize these instruments in Level 3.

 

·                  Letters of Credit and Bonds: In order to determine the present value of contractual cash flows, we apply the DCF model by using market interest rates that are available in the market, either for the instruments under valuation or instruments with similar features that fit valuation needs in terms of currency, maturities and liquidity. Market interest rates are obtained from third party price providers widely used by the market. As a result of the valuation technique and the quality of inputs (observable) used for valuation, we categorize these financial liabilities in Level 2.

 

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

 

103



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(g)                      Offsetting of financial assets and liabilities:

 

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

 

Below are detail contracts susceptible to offset:

 

 

 

Fair Value

 

Negative Fair Value
of contracts with
right to offset

 

Positive Fair Value
of contracts with
right to offset

 

Financial Collateral

 

Net Fair Value

 

 

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

June
2015

 

December
2014

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial assets

 

995,002

 

832,193

 

(212,401

)

(169,573

)

(234,150

)

(267,053

)

(124,289

)

(49,804

)

424,162

 

345,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

952,322

 

859,752

 

(212,401

)

(169,573

)

(234,150

)

(267,053

)

(138,527

)

(124,418

)

367,244

 

298,708

 

 

104



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

 

 

 

As of June 30, 2015

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

1,127,203

 

 

 

 

 

 

1,127,203

 

Transactions in the course of collection

 

637,500

 

 

 

 

 

 

637,500

 

Financial Assets held-for-trading

 

561,169

 

 

 

 

 

 

561,169

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

35,668

 

6,964

 

3,315

 

 

 

 

45,947

 

Derivative instruments

 

64,765

 

87,952

 

184,427

 

264,048

 

153,853

 

239,957

 

995,002

 

Loans and advances to banks(*)

 

1,093,062

 

17,305

 

320,732

 

40,329

 

 

 

1,471,428

 

Loans to customers(*)

 

2,763,947

 

2,698,341

 

4,140,922

 

4,405,999

 

2,590,634

 

6,049,524

 

22,649,367

 

Financial assets available-for-sale

 

253,035

 

78,026

 

519,798

 

119,845

 

103,523

 

230,195

 

1,304,422

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

6,536,349

 

2,888,588

 

5,169,194

 

4,830,221

 

2,848,010

 

6,519,676

 

28,792,038

 

 

 

 

 

As of December 31, 2014

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5 years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

915,133

 

 

 

 

 

 

915,133

 

Transactions in the course of collection

 

400,081

 

 

 

 

 

 

400,081

 

Financial Assets held-for-trading

 

548,471

 

 

 

 

 

 

548,471

 

Cash collateral on securities borrowed and reverse repurchase agreements

 

11,863

 

6,291

 

9,507

 

 

 

 

27,661

 

Derivative instruments

 

68,070

 

55,799

 

166,519

 

176,235

 

153,461

 

212,109

 

832,193

 

Loans and advances to banks(*)

 

809,565

 

79,583

 

248,840

 

18,193

 

 

 

1,156,181

 

Loans to customers(*)

 

2,662,866

 

2,576,105

 

3,800,448

 

4,831,285

 

2,328,610

 

5,677,334

 

21,876,648

 

Financial assets available-for-sale

 

211,690

 

163,824

 

472,944

 

82,763

 

123,317

 

545,651

 

1,600,189

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

5,627,739

 

2,881,602

 

4,698,258

 

5,108,476

 

2,605,388

 

6,435,094

 

27,356,557

 

 


(*)         The respective provisions, which amount to MCh$542,097 (MCh$528,615 as of December 31, 2014) for loans to customers and MCh$859 (MCh$816 as of December 31, 2014) for borrowings from financial institutions, have not been deducted from these balance.

 

105



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.       Maturity of Assets and Liabilities, continued:

 

 

 

As of June 30, 2015

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

7,212,708

 

 

 

 

 

 

7,212,708

 

Transactions in the course of payment

 

402,939

 

 

 

 

 

 

402,939

 

Cash collateral on securities lent and repurchase agreements

 

195,824

 

3,807

 

39,435

 

 

 

 

239,066

 

Savings accounts and time deposits(**)

 

4,734,442

 

2,467,483

 

2,350,648

 

136,261

 

178

 

188

 

9,689,200

 

Derivative instruments

 

65,113

 

63,401

 

198,753

 

221,372

 

145,633

 

258,050

 

952,322

 

Borrowings from financial institutions

 

140,051

 

71,502

 

1,007,099

 

96,110

 

 

 

1,314,762

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

3,314

 

3,854

 

8,458

 

17,448

 

10,619

 

10,080

 

53,773

 

Bonds

 

353,290

 

341,624

 

356,146

 

656,084

 

894,304

 

2,181,433

 

4,782,881

 

Subordinate bonds

 

2,311

 

2,922

 

168,062

 

51,618

 

48,019

 

498,242

 

771,174

 

Other financial obligations

 

134,854

 

796

 

3,572

 

7,829

 

24,611

 

6,135

 

177,797

 

Total liabilities

 

13,244,846

 

2,955,389

 

4,132,173

 

1,186,722

 

1,123,364

 

2,954,128

 

25,596,622

 

 

 

 

As of December 31, 2014

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

6,933,679

 

 

 

 

 

 

6,933,679

 

Transactions in the course of payment

 

96,945

 

 

 

 

 

 

96,945

 

Cash collateral on securities lent and repurchase agreements

 

249,323

 

159

 

 

 

 

 

249,482

 

Savings accounts and time deposits(**)

 

4,854,400

 

1,969,861

 

2,559,793

 

148,527

 

166

 

188

 

9,532,935

 

Derivative instruments

 

37,952

 

47,779

 

166,064

 

208,200

 

147,078

 

252,679

 

859,752

 

Borrowings from financial institutions

 

61,022

 

159,372

 

678,067

 

200,255

 

 

 

1,098,716

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

4,035

 

4,109

 

10,143

 

20,487

 

12,407

 

13,133

 

64,314

 

Bonds

 

239,132

 

294,460

 

353,568

 

475,427

 

973,509

 

1,886,951

 

4,223,047

 

Subordinate bonds

 

2,050

 

2,786

 

36,463

 

178,298

 

50,345

 

500,653

 

770,595

 

Other financial obligations

 

142,093

 

792

 

3,879

 

7,996

 

14,350

 

17,463

 

186,573

 

Total liabilities

 

12,620,631

 

2,479,318

 

3,807,977

 

1,239,190

 

1,197,855

 

2,671,067

 

24,016,038

 

 


(***)   Excluding term saving accounts, which amount to MCh$200,901 (MCh$188,311 as of December 31, 2014).

 

106



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.                    Subsequent Events:

 

On July 6, 2015, according to the powers conferred by article 19 of the Chilean General Banking Act, the Superintendency of Banks and Financial Institutions imposed a fine of 2,000 (two thousand) Unidades de Fomento to Banco de Chile, in connection with the erroneous delivery to that Superintendency of file D33 contained in the Information System Manual of the Debtors System (“Sistema de Deudores del Manual de Sistemas de Información”), in which a number of credit lines and overdraft in current account operations corresponding to December 2014 and month before, were omitted.

 

On July 10, 2015 Banco de Chile inform that, on July 3, 2015 Banco Penta informed acceptance of Banco de Chile’s Offer related to Purchase of Portfolio Loan of that institution.  In the same date, Banco Penta informed to the Superintendency of Banks and Financial Institutions, confidentially, acceptance of the offer, and Banco Penta requested to Banco de Chile the refrain its divulgation until its communication to the market.

 

The credits of that offer, approximately amounted to Ch$587,564 million for capital concept as of May 31, 2015 and corresponds to 95.4% of total portfolio of Banco Penta.

 

The acceptance offer is subject to the compliance of conditions established in it, particularly the legal and financial due diligences over the portfolio loan of this transaction, and other legal terms agreed with the parties.

 

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, 2015 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

 

 

 

 

Héctor Hernández G,
General Accounting Manager

 

Arturo Tagle Q,
Chief Executive Officer

 

107



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, 2015

 

 

 

 

 

 

Banco de Chile

 

 

 

 

 

/S/ Arturo Tagle Q.

 

By:

Arturo Tagle Q.

 

 

CEO