EX-1 2 d658899dex1.htm EX-1 EX-1
Table of Contents

Exhibit 1

BANCO DE CHILE AND SUBSIDIARIES

Index

 

I.    Interim Condensed Consolidated Statements of Financial Position
II.    Interim Condensed Consolidated Statements of Comprehensive Income
III.    Interim Condensed Consolidated Statements of Changes in Equity
IV.    Interim Condensed Consolidated Statements of Cash Flows
V.    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   

Consolidated Statement of Comprehensive Income

     4   

Consolidated Statement of Changes in Equity

     6   

Consolidated Statement of Cash Flows

     7   

Notes to the Interim Condensed Consolidated Financial Statements

     8   

1.

 

Company Information:

     8   

2.

 

Basis of Preparation and Other Information:

     8   

3.

 

Basis of Preparation and Changes to the Bank’s Accounting Policies:

     10   

4.

 

Segment Reporting:

     14   

5.

 

Cash and Cash Equivalents:

     20   

6.

 

Derivative Instruments and Accounting Hedges:

     21   

7.

 

Loans to Customers, net:

     23   

8.

 

Investment in Other Companies:

     27   

9.

 

Income Tax:

     30   

10.

 

Debt Issued:

     31   

11.

 

Contingencies and Commitments:

     34   

12.

 

Payment of Dividends and Earnings per Share:

     38   

13.

 

Related Party Transactions:

     39   

14.

 

Fair Value of Financial Assets and Liabilities:

     43   

15.

 

Offsetting financial assets and financial liabilities

     51   

16.

 

Financial Risk Management:

     53   

17.

 

Subsequent Events:

     57   


Table of Contents

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As of December 31, 2012 and September 30, 2013

(Expressed in million of Chilean pesos, unless otherwise specified)

 

                Unaudited      Unaudited  
     Notes    December 31,
2012

MCh$
    September 30,
2013

MCh$
     September 30,
2013

ThUS$
 

ASSETS

          

Cash and due from banks

   5      684,925        998,770         1,979,056   

Transactions in the course of collection

   5      310,077        506,318         1,003,266   

Financial assets held-for-trading

        159,682        317,627         629,376   

Cash collateral on securities borrowed and reverse repurchase agreements

        35,100        20,501         40,623   

Derivative instruments

   6      326,083        286,959         568,607   

Loans and advance to banks

        1,343,322        676,953         1,341,378   

Loans to customers, net

   7      18,383,958        20,010,809         39,651,275   

Financial assets available-for-sale

        1,272,316        1,792,453         3,551,733   

Investments in other companies

        11,674        14,436         28,605   

Intangible assets

        75,610        73,397         145,436   

Property and equipment

        205,189        198,797         393,915   

Investments properties

        16,698        16,412         32,520   

Current tax assets

        —          975         1,932   

Deferred tax assets, net

        55,801        47,816         94,747   

Other assets

        317,765        299,200         592,863   
     

 

 

   

 

 

    

 

 

 

TOTAL ASSETS

        23,198,200        25,261,423         50,055,332   
     

 

 

   

 

 

    

 

 

 

LIABILITIES

          

Current accounts and other demand deposits

        5,470,971        5,927,692         11,745,679   

Transactions in the course of payments

   5      72,684        306,905         608,130   

Cash collateral on securities lent and repurchase agreements

        226,396        223,409         442,683   

Saving accounts and time deposits

        9,612,950        10,332,890         20,474,548   

Derivate instruments

   6      380,322        360,848         715,018   

Borrowings from financial institutions

        1,108,681        876,247         1,736,277   

Debt issued

   10      3,273,933        4,056,885         8,038,689   

Other financial obligations

        162,123        174,967         346,696   

Current tax liabilities

        23,189        —           —     

Provisions

        141,839        1,852         3,670   

Employee benefits

        64,545        60,648         120,174   

Other liabilities

        305,105        247,931         491,275   
     

 

 

   

 

 

    

 

 

 

TOTAL LIABILITIES

        20,842,738        22,570,274         44,722,839   
     

 

 

   

 

 

    

 

 

 

EQUITY

          

Attributable to equity holders of the parent:

          

Capital

        1,629,078        1,849,351         3,664,476   

Reserves

        296,937        345,400         684,408   

Other comprehensive income

        25,769        20,191         40,008   

Retained earnings:

          

Retained earnings from previous periods

        65,311        65,311         129,413   

Income for the year

        478,120        410,895         814,186   

Less:

          

Provisions for minimum dividend

        (139,755     —           —     

Non-controlling interest

        2        1         2   
     

 

 

   

 

 

    

 

 

 

TOTAL EQUITY

        2,355,462        2,691,149         5,332,493   
     

 

 

   

 

 

    

 

 

 

TOTAL LIABILITIES AND EQUITY

        23,198,200        25,261,423         50,055,332   
     

 

 

   

 

 

    

 

 

 

The accompanying notes 1 to 17 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 nine and three-month periods ended September 30, 2012 and 2013

(Expressed in million of Chilean pesos, unless otherwise specified)

 

          Unaudited     Unaudited     Unaudited     Unaudited     Unaudited  
          Three-month
period ended
September 30,
2012
    Nine-month
period ended
September 30,
2012
    Three-month
period ended
September 30,
2013
    Nine-month
period ended
September 30,
2013
    Nine-month
period ended
September 30,
2013
 
     Notes    MCh$     MCh$     MCh$     MCh$     ThUS$  

A. STATEMENT OF INCOME

             

Interest revenue

        356,015        1,191,129        492,080        1,277,260        2,530,882   

Interest expense

        (143,722     (497,974     (210,148     (503,902     (998,478
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

        212,293        693,155        281,932        773,358        1,532,404   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from fees and commissions

        91,393        275,326        95,760        288,092        570,852   

Expense from fees and commissions

        (30,465     (62,826     (23,800     (72,238     (143,139
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net fees and commissions income

        60,928        212,500        71,960        215,854        427,713   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net financial operating income

        1,455        8,491        24,239        33,137        65,661   

Foreign exchange transactions, net

        9,259        24,829        (5,216     36,764        72,848   

Other operating income

        5,259        16,100        4,043        17,924        35,516   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

        289,194        955,075        376,958        1,077,037        2,134,142   

Provision for loan losses

        (37,687     (118,551     (55,959     (154,460     (306,061
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

        251,507        836,524        320,999        922,577        1,828,081   

Personnel expenses

        (79,229     (231,632     (78,390     (234,191     (464,048

Administrative expenses

        (60,218     (176,048     (63,133     (184,309     (365,207

Depreciation and amortization

        (8,945     (26,874     (7,457     (20,202     (40,030

Impairments

        (518     (648     (124     (133     (264

Other operating expenses

        3,652        (22,842     (3,049     (10,420     (20,647
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL OPERATING EXPENSES

        (145,258     (458,044     (152,153     (449,255     (890,196
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME

        106,249        378,480        168,846        473,322        937,885   

Income attributable to associates

        (67     648        402        1,792        3,551   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

        106,182        379,128        169,248        475,114        941,436   

Income taxes

   9      (3,689     (41,631     (21,290     (64,218     (127,248
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME FOR THE PERIOD

        102,493        337,497        147,958        410,896        814,188   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

             

Equity holders of the parent

        102,492        337,496        147,957        410,895        814,186   

Non-controlling interest

        1        1        1        1        2   

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

   12           

Basic net income per share

        $ 3.78        $ 4.42      US$ 0.009   

Diluted net income per share

          3.78          4.42        0.009   

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

4


Table of Contents

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the three and nine-month periods ended September 30, 2012 and 2013

(Expressed in million of Chilean pesos, unless otherwise specified)

 

     Unaudited     Unaudited     Unaudited     Unaudited     Unaudited  
     Three-month
period ended
September 30,
2012
    Nine-month
period ended
September 30,
2012
    Three-month
period ended
September 30,
2013
    Nine-month
period ended
September 30,
2013
    Nine-month
period ended
September 30,
2013
 
     MCh$     MCh$     MCh$     MCh$     ThUS$  

B. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

          

NET INCOME FOR THE PERIOD

     102,493        337,497        147,958        410,896        814,188   

OTHER COMPREHENSIVE INCOME

          

Net unrealized gains (losses):

          

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

     12,648        23,294        2,096        9,324        18,476   

Gains and losses on derivatives held as cash flow hedges

     393        1,294        (165     (16,389     (32,475

Cumulative translation adjustment

     (38     (65     (6     39        77   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income before income taxes

     13,003        24,523        1,925        (7,026     (13,922

Income tax related to other comprehensive income

     (2,880     (4,880     (351     1,448        2,869   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     10,123        19,643        1,574        (5,578     (11,053

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

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL OTHER COMPREHENSIVE INCOME

     10,123        19,643        1,574        (5,578     (11,053
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL CONSOLIDATED COMPREHENSIVE INCOME

     112,616        357,140        149,532        405,318        803,135   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

          

Equity holders of the parent

     112,615        357,139        149,532        405,318        803,135   

Non-controlling interest

     1        1        —          —          —     

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

          

Basic net income per share

     $ 4.00        $ 4.36      US$ 0.009   

Diluted net income per share

       4.00          4.36        0.009   

The accompanying notes 1 to 17 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 nine month period ended September 30, 2012 and 2013

(Expressed in million of Chilean pesos, unless otherwise specified)

 

              Reserves     Other comprehensive income     Retained earnings                    
        Paid-in
capital
    Other
reserves
    Reserves
from
earnings
    Unrealized
gains (losses)
on available-
for- sale
instruments
    Cumulative
translation
adjustment
    Cash flow
hedge
adjustment
    Retained
earnings
from
previous
periods
    Income for
the period
    Provision for
minimum
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 January 1, 2011

      1,436,083        99,293        130,171        696        (36     (395     65,311        438,186        (128,642     2,040,667        2        2,040,669   

Capitalization of retained earnings

      73,911        —          —          —          —          —          —          (73,911     —          —          —          —     

Retention (release) of earnings

      —          67,473        —          —          —          —          —          (67,473     —          —          —          —     

Dividends distributed and paid

      —          —          —          —          —          —          —          (296,802     128,642        (168,160     (1     (168,161

Cumulative translation adjustment

      —          —          —          —          (65     —          —          —          —          (65     —          (65

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

      —          —          —          22,508        —          —          —          —          —          22,508        —          22,508   

Cash flow hedge adjustment, net

      —          —          —          —          —          1,044        —          —          —          1,044        —          1,044   

Subscription and payment of shares

      —          —          —          —          —          —          —          —          —          —          —          —     

Income for the year

      —          —          —          —          —          —          —          337,496        —          337,496        —          337,496   

Provision for minimum dividends

      —          —          —          —          —          —          —          —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances as of September 30, 2012

      1,509,994        166,766        130,171        23,204        (101     649        65,311        337,496        —          2,233,490        1        2,233,491   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances as of January 1, 2012

      1,629,078        99,293        197,644        24,829        (94     1,034        65,311        478,120        (139,755     2,355,460        2        2,355,462   

Capitalization of retained earnings

      86,202        —          —          —          —          —          —          (86,202     —          —          —          —     

Retention (release) of earnings

      —          48,463        —          —          —          —          —          (48,463     —          —          —          —     

Dividends distributed and paid

      —          —          —          —          —          —          —          (343,455     139,755        (203,700     (1     (203,701

Cumulative translation adjustment

      —          —          —          —          39        —          —          —          —          39        —          39   

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

      —          —          —          7,495        —          —          —          —          —          7,495        —          7,495   

Cash flow hedge adjustment, net

      —          —          —          —          —          (13,112     —          —          —          (13,112     —          (13,112

Subscription and payment of shares

      134,071        —          —          —          —          —          —          —          —          134,071        —          134,071   

Income for the year

      —          —          —          —          —          —          —          410,895        —          410,895        —          410,895   

Provision for minimum dividends

      —          —          —          —          —          —          —          —          —          —          —          —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances as of September 30, 2013

      1,849,351        147,756        197,644        32,324        (55     (12,078     65,311        410,895        —          2,691,148        1        2,691,149   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes 1 to 17 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 nine-month periods ended September 30, 2012 and 2013

(Expressed in million of Chilean pesos, unless otherwise specified)

 

          Unaudited     Unaudited     Unaudited  
          September 30,     September 30,     September 30,  
          2012     2013     2013  
     Notes    MCh$     MCh$     ThUS$  

CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:

         

Net income for the year

        337,497        410,896        814,188   

Items that do not represent cash flows:

         

Depreciation and amortization

        26,874        20,201        40,028   

Impairment of property and equipment

        648        133        264   

Provision for loan losses

        144,334        182,117        360,864   

Provision for contingent loans

        670        2,664        5,279   

Fair value adjustment of financial assets held-for-trading

        626        (282     (559

(Income) loss attributable to investments in other companies

   8      (648     (1,792     (3,551

(Income) loss on sales of assets received in lieu of payment

        (5,246     (3,627     (7,187

(Income) loss on sales of property and equipment

        (224     (205     (406

Charge-offs of assets received in lieu of payment

        —          —          —     

Other credits (debits) that do not represent cash flows

        (466     (2,523     (4,999

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

        (38,070     (55,566     (110,104

Net changes in interest and fee accruals

        21,374        17,595        34,864   

Changes in assets and liabilities that affect operating cash flows:

         

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

        (144,957     666,372        1,320,411   

(Increase) decrease in loans to customers, net

        (1,308,555     (1,791,297     (3,549,442

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

        2,403        (157,534     (312,152

(Increase) decrease in deferred taxes, net

   9      (3,285     7,983        15,818   

Increase (decrease) in current account and other demand deposits

        107,096        456,348        904,250   

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

        56,397        21,656        42,911   

Increase (decrease) in savings accounts and time deposits

        673,172        717,671        1,422,060   

(Increase) decrease in other operating assets and liabilities

        (3,101     (27,782     (55,050

Proceeds from sale of assets received in lieu of payment

        7,074        5,593        11,082   
     

 

 

   

 

 

   

 

 

 

Total cash flows from operating activities

        (126,387     468,621        928,569   
     

 

 

   

 

 

   

 

 

 

CASH FLOWS PROVIDED BY INVESTING ACTIVITIES:

         

(Increase) decrease in financial assets available for sale

        (31,547     (505,623     (1,001,888

Purchases of property and equipment

        (15,285     (8,535     (16,912

Proceeds from sales of property and equipment

        119        491        973   

Purchases of intangible assets

        (6,001     (3,773     (7,476

Investments in other companies

        (71     (1,440     (2,853

Dividends received from investments in other companies

        915        931        1,845   

(Increase) decrease in other assets and liabilities

        (1,101     (790     (1,565
     

 

 

   

 

 

   

 

 

 

Total cash flows from investing activities

        (52,971     (518,739     (1,027,876
     

 

 

   

 

 

   

 

 

 

CASH FLOWS USED IN FINANCING ACTIVITIES:

         

Increase in mortgage finance bonds

        —          —          —     

Repayment of mortgage finance bonds

        (20,791     (15,869     (31,444

Proceeds from bond issuances

   10      815,989        1,245,262        2,467,478   

Redemption of bond issuances

        (244,075     (484,375     (959,786

Subscription and payment of shares

        —          134,071        265,661   

Dividends paid

        (296,802     (343,455     (680,554

Increase (decrease) in borrowings from financial institutions

        19,285        (392,878     (778,485

Increase (decrease) in other financial obligations

        (33,206     15,731        31,171   

Increase (decrease) in Borrowings from Central Bank

        (22,793     —          —     

Borrowings with Central Bank of Chile (long-term)

        15        —          —     

Payment of borrowings from Central Bank (long-term)

        (48     (7     (14

Foreign borrowings

        336,103        622,630        1,233,737   

Payment of foreign borrowings

        (815,838     (460,418     (912,315

Other long-term borrowings

        666        538        1,066   

Payment of other long-term borrowings

        (4,270     (3,821     (7,571
     

 

 

   

 

 

   

 

 

 

Total cash flows from financing activities

        (265,765     317,409        628,944   
     

 

 

   

 

 

   

 

 

 

TOTAL NET POSITIVE (NEGATIVE) CASH FLOWS FOR THE YEAR

        (445,123     267,291        529,637   

Net effect of exchange rate changes on cash and cash equivalents

        (34,148     33,848        67,070   

Cash and cash equivalents at beginning of period

        1,771,749        964,480        1,911,110   
     

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

        1,292,478        1,265,619        2,507,817   
     

 

 

   

 

 

   

 

 

 

 

     September 30,     September 30,     September 30,  
     2012     2013     2013  
     MCh$     MCh$     ThUS$  

Supplemental disclosure of cash flow information:

      

Cash paid during the year for:

      

Interest received

     1,184,733        1,240,417        2,457,877   

Interest paid

     (478,675     (442,965     (877,732

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

7


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

1. Company Information:

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

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

Until October 17, 2013, Banco de Chile’s shares also were listed on the Latin American securities market of the Madrid Stock Exchange (“LATIBEX”). For more details see Note No. 17 “Subsequent Events”

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

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

The Interim Condensed Consolidated Financial Statements of Banco de Chile, for the period ended September 30, 2013, were approved for issuance by the Board of directors on January 9, 2014.

 

2. Basis of Preparation and Other Information:

 

  a) Basis of Preparation:

The Interim Condensed Consolidated Financial Statements for the nine-month period ended September 30, 2012 and 2013 have been prepared in accordance with International Accounting Standard 34 (IAS 34) “Interim Financial Reporting” as issued by the IASB.

The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Bank’s IFRS annual financial statements as of December 31, 2012, as filed with the SEC on April 26, 2013.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

8


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

2. Basis of Preparation and Other Information:, continued:

 

  b) Use of Estimations and Judgments:

Preparing financial statements requires the Bank’s 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 recognised in the Interim Condensed Consolidated Financial Statement are included in the following notes:

 

  1. Derivatives instruments and Accounting Hedges (Note No. 6)

 

  2. Allowances for loan losses (Note No. 7)

 

  3. Income tax (Note No. 9);

 

  4. Commitments and contingencies (Note No. 11);

 

  5. Fair value of financial assets and liabilities (Note No. 14);

There have been no significant changes to estimates made during the nine-month period 2013, except for the mentioned in Note No. 6.

 

  c) Seasonality of Operations:

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 regarding seasonality have been included on the notes to this Interim Condensed Consolidated Financial Statements.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

9


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

3. Basis of Preparation and Changes to the Bank’s Accounting Policies:

The accounting policies applied in the preparation of the Interim Condensed Consolidated Financial Statements are consistent with those applied in the Annual Consolidated Financial Statements as of December 31, 2012, except for the adoption of new standards and interpretations as of January 1, 2013.

The Bank applies, for the first time, certain standards and amendments such as IFRS 10 – Consolidated Financial Statements, IFRS 11 – Joint Arrangements, IFRS 12 – Disclosure of Interest in Other Entities, IAS 19 – Employee Benefits and IFRS 13- Fair Value Measurement, IAS 1 – Presentation of Financial Statements and IFRS 7 – Financial Instruments: Disclosure. The nature and effect of these changes are disclosed bellow:

IAS 1 Presentation of Items of Other Comprehensive Income

This rule introduces a grouping of items presented in other comprehensive income (OCI). Items that could be reclassified (or recycled) to profit or loss at a future point in time (e.g., net gain on hedge of net investment, exchange differences on translation of foreign operations, net movement on cash flow hedges and net loss or gain on available-for-sale financial assets) now have to be presented separately from items that will never be reclassified (e.g., actuarial gains and losses on defined benefit plans and revaluation of land and buildings). The amendment affected presentation only and had no impact on the Bank’s financial position or performance.

IFRS 7 Financial Instruments: Disclosures Offsetting Financial Assets and Financial Liabilities

The amendment requires an entity to disclose information about rights to set-off financial instruments and related arrangements (e.g., cash collateral agreements). The disclosures would provide users with information that is useful in evaluating the effect of netting arrangements on an entity’s financial position. The new disclosures are required for all recognised financial instruments that are set off in accordance with IAS 32. The disclosures also apply to recognised financial instruments that are subject to an enforceable master netting arrangement or similar agreement, irrespective of whether the financial instruments are set off in accordance with IAS 32. The Bank has disclosed the impact of master netting agreements on note No. 15 below. None of these netting arrangements qualify for netting under the requirements of IAS 32; therefore, financial instruments subject to netting arrangements are presented on a gross basis in the balance sheet.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

10


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

3. Basis of preparation and changes to the Bank’s accounting policies, continued:

 

IFRS 10 Consolidated Financial Statements

IFRS 10 establishes a single control model that applies to all entities including special purposes entities. IFRS 10 replaces the parts of previously existing IAS 27 – Consolidated and Separate Financial Statements that dealt with consolidated financial statements and SIC – 12 Consolidation – Special Purposes Entities. IFRS 10 changes the definition of control such that an investor controls and investee when it is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.

The Bank and its subsidiaries performed an in-depth analysis on all entities to which they are exposed or have rights to variable returns in order to determine if entities, other than wholly owned entities, needs to be consolidated as result of controlling them under the new control definition. Although the Bank and its subsidiaries are exposed or have rights on variable returns on other entities, such as mutual and investment funds and some sponsored securitization vehicles, it has determined that no control exists over these entities and, therefore, there is no need to consolidate entities other than its wholly owned subsidiaries. Although there is no impact as to entities that need to be consolidated, new disclosures are required by IFRS 12.

IFRS 11 Joint Arrangements

IFRS 11 removes the option to account for jointly controlled entities using proportionate consolidation. Instead, the entity that meets the definition of a joint venture under IFRS 11 must be accounted for using the equity method.

Based on the above, the Bank has performed an in-depth review of its investment in Servipag Ltda. and Artikos Chile S.A. and has determined that these qualify as joint ventures. These entities were previously recorded under the equity method; therefore, there is no accounting impact. As result of the adoption of IFRS 12, some new disclosures are required for joint ventures. See Note No. 8 for further details.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

11


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

3. Basis of preparation and changes to the Bank’s accounting policies, continued:

 

IFRS 12 Disclosure of Interest in Other Entities

IFRS 12 sets out the requirements for disclosures relating to an entity’s interests in subsidiaries, joint arrangements, associates and structured entities. As mentioned in previous paragraphs, the Bank has expanded and included some new disclosures required by IFRS 12 for associates, joint arrangements and structured entities on this interim period, as none of these disclosure requirements are applicable for interim condensed consolidated financial statements, unless significant events and transactions in the interim period requires that they be provided. See Note No. 8, for further details on some new additional disclosures.

IFRS 13 Fair Value Measurement

IFRS 13 establishes a single source of guidance under IFRS for all fair value measurements. IFRS 13 does not change when an entity is required to use fair value, but rather provides guidance on how to measure fair value under IFRS when fair value is required or permitted.

The application of IFRS 13 has impacted fair value measurements related to derivatives by including the Bank’s own credit risk (commonly referred as to “Debit Value Adjustment”). During the nine month period ended September 30, 2013, the Bank recorded a gain of MCh$14,180 for this concept. See Note No. 6 for further details.

IFRS 13 also requires specific disclosures on fair values, some of which replace existing disclosure requirements in other standards, including IFRS 7 Financial Instruments: Disclosures. Some of these disclosures are specifically required for financial instruments by IAS 34.16A(j), thereby affecting the interim condensed consolidated financial statements period. The Bank provides these disclosures in Notes No. 14 and 15.

IAS 19 Employee Benefits

IAS 19 includes a number of amendments to the accounting for defined benefit plans, including actuarial gains and losses that are now recognised in Other Comprehensive Income (OCI) and permanently excluded from profit and loss; expected returns on plan assets that are no longer recognised in profit or loss, instead, there is a requirement to recognize interest on the net defined benefit liability (asset) in profit or loss, calculated using the discount rate used to measure the defined benefit obligation, and; unvested past service costs are now recognised in profit or loss at the earlier of when the related restructuring or termination costs are recognised.

The application of IAS 19 has not materially impacted the Consolidated Financial Statements of the Bank.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

12


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

3. Basis of preparation and changes to the Bank’s accounting policies, continued:

 

The followings standards and improvements will be effective in upcoming period:

 

    IAS 32 Financial Instruments: Offsetting Financial Asset and Financial Liabilities – beginning on or after January 1, 2014. Early adoption is permitted.

 

    IAS 36 Impairment assets: Recoverable Amount Disclosures for Non-Financial Assets – beginning in January 1, 2014. Early adoption is permitted for the periods that the entity has applied IFRS 13.

 

    IAS 39 Financial Instruments Recognition and Measurement: Continuing hedge accounting after novation – beginning on or after January 1, 2014. Early adoption is permitted.

 

    IFRS 9 Financial Instruments – beginning on or after January 1, 2015.

 

    IFRS 10, IFRS 12 and IAS 27 Investments Entities – beginning on or after January 1, 2014. Early adoption is permitted.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

13


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

4. Segment Reporting:

For management purposes, the Bank has organized its operations and commercial strategies into four business segments, which are defined according to type of products and services offered and the 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, and 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, and lesser extent in the item “Interest revenue”
     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:    This segment includes companies and corporations controlled by the Bank, whose financial results are obtained individually by the respective subsidiary. The companies that comprise this segment are:
     Entity
    

•       Banchile Trade Services Limited

    

•       Banchile Administradora General de Fondos S.A.

    

•       Banchile Asesoría Financiera S.A.

    

•       Banchile Corredores de Seguros Ltda.

    

•       Banchile Factoring S.A. (*)

    

•       Banchile Corredores de Bolsa S.A.

    

•       Banchile Securitizadora S.A.

    

•       Socofin S.A.

    

•       Promarket S.A.

 

(*)  On July 1, 2013, Banco de Chile has absorbed its subsidiary Banchile Factoring S.A. This subsidiary was previously presented under the subsidiaries operating segment. As result of being absorbed by the Bank, its operations are now presented under the retail and wholesale operating segment. Previous periods operating segment information have been restated for comparative purposes.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

14


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

4. 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 business segment information are similar to those described in “Summary of Significant Accounting Principles”. The Bank obtains the majority of its income from: interest, revaluations and fees, discounts on credit cost and expenses. Management of the Bank is mainly based on these concepts and evaluates segment performance and decision-making regarding goals and allocation of resources for each segment individually. Although the results of the segments reconcile with those of the Bank at the consolidated level, it is not thus necessarily concerning the different concepts, since the management is measured and controls in individual form and additionally applies the following criteria:

 

    The net interest margin of loans and deposits is measured on an individual transaction and individual client basis, stemming from the difference between the effective customer rate and the Bank related fund transfer price in terms of maturity, re-pricing and currency.

 

    The internal performance profitability system considers capital allocation in each segment in accordance with 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 any customer or third party that exceeded 10% or more of its total income during the nine-month periods ended September 30, 2012 or 2013.

Transfer pricing between business segments is on an arm’s length basis, similar to transactions with third parties.

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

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

15


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

4. Segment Reporting, continued:

 

The following table presents the results for the nine-month period ended September 30, 2013 and as of December 31, 2012 for each of the segments defined above:

 

     Unaudited  
     Nine-months period ended September 30, 2012  
     Retail
MCh$
    Wholesale
MCh$
    Treasury
MCh$
    Subsidiaries
MCh$
    Subtotal
MCh$
    Reclassifications
and adjustments to
conform IFRS
MCh$
    Note
(*)
   Total
MCh$
 

Net interest income

     487,212        190,492        9,006        (9,394     677,316        15,839           693,155   

Net fees and commissions income

     114,031        29,896        (210     77,211        220,928        (8,428        212,500   

Other operating income

     10,485        20,538        11,574        23,463        66,060        (16,640        49,420   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total operating revenue

     611,728        240,926        20,370        91,280        964,304        (9,229   (1)      955,075   

Provisions for loan losses

     (137,831     176        84        (12     (137,583     19,032      (2)      (118,551

Depreciation and amortization

     (15,617     (5,511     (999     (1,140     (23,267     (3,607   (3)      (26,874

Other operating expenses

     (287,295     (87,677     (5,360     (63,309     (443,641     12,471      (4)      (431,170

Income attributable to associates

     383        193        21        259        856        (208        648   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Income before income taxes

     171,368        148,107        14,116        27,078        360,669        18,459           379,128   

Income taxes

               (5)      (41,631
                 

 

 

 

Income after income taxes

                    337,497   
                 

 

 

 
     As of December 31, 2012  
     Retail
MCh$
    Wholesale
MCh$
    Treasury
MCh$
    Subsidiaries
MCh$
    Subtotal
MCh$
    Reclassifications
and adjustments to
conform IFRS
MCh$
    Note
(*)
   Total
MCh$
 

Assets

     9,666,888        9,325,032        3,746,908        1,123,750        23,862,578        (720,179        23,142,399   

Current and deferred taxes

             99,506        (43,705        55,801   
          

 

 

   

 

 

      

 

 

 

Total assets

             23,962,084        (763,884   (6)      23,198,200   
          

 

 

   

 

 

      

 

 

 

Liabilities

     7,548,472        8,978,963        4,495,605        908,796        21,931,836        (1,112,287        20,819,549   

Current and deferred taxes

             23,189        —             23,189   
          

 

 

   

 

 

      

 

 

 

Total liabilities

             21,955,025        (1,112,287   (7)      20,842,738   
          

 

 

   

 

 

      

 

 

 

 

(*) See page 17

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

16


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

4. Segment Reporting, continued:

 

Reclassifications and adjustments to conform IFRS

 

(1) The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(10,189). The total effect of IFRS adjustments is MCh$960, which mainly stems from the reclassification of allowances for loan losses, amortization of fair value loans from Citibank Chile and embedded derivatives.
(2) The total effect relates to IFRS adjustments of MCh$19,032, which mainly stem from differing allowances for loan losses.
(3) The total effect relates to IFRS adjustments of MCh$(3,607), which stem from the amortization of intangibles and depreciation of property and equipment from Citibank Chile.
(4) The total effect due to the elimination adjustments to conform other operating expenses is MCh$10,189. The total effect of IFRS adjustments is MCh$2,282, which represents reversal of write-offs of assets received in lieu of payments.
(5) The total effect relates to IFRS adjustments of MCh$(8,869), which stem from deferred taxes.
(6) The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(731,339). The total effect of IFRS adjustments in assets is MCh$(32,545), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects.
(7) The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(731,339). The total effect of IFRS adjustments in liabilities is MCh$(380,948), which mainly stems from providing for minimum dividends and differing allowances for loan losses.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

17


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

4. Segment Reporting, continued:

 

The following table presents the results for the nine-month period ended September 30, 2013 and for each of the segments defined above:

 

     Unaudited  
     Nine-months period ended September 30, 2013  
     Retail
MCh$
    Wholesale
MCh$
    Treasury
MCh$
    Subsidiaries
MCh$
    Subtotal
MCh$
    Reclassifications
and adjustments
to conform IFRS
MCh$
    Note
(*)
   Total
MCh$
 

Net interest income

     537,089        222,301        11,350        (9,266     761,474        11,884           773,358   

Net fees and commissions income

     114,030        32,458        (371     77,996        224,113        (8,259        215,854   

Other operating income

     22,652        36,980        2,996        24,878        87,506        319           87,825   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total operating revenue

     673,771        291,739        13,975        93,608        1,073,093        3,944      (1)      1,077,037   

Provisions for loan losses

     (157,492     (16,276     (45     (2     (173,815     19,355      (2)      (154,460

Depreciation and amortization

     (15,027     (4,233     (765     (1,307     (21,332     1,130      (3)      (20,202

Other operating expenses

     (289,682     (79,940     (5,623     (67,336     (442,581     13,528      (4)      (429,053

Income attributable to associates

     1,060        618        65        301        2,044        (252        1,792   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Income before income taxes

     212,630        191,908        7,607        25,264        437,409        37,705           475,114   

Income taxes

               (5)      (64,218
                 

 

 

 

Income after income taxes

                    410,896   
                 

 

 

 

Assets

     10,449,900        10,629,302        3,914,817        305,107        25,299,126        (86,494        25,212,632   

Current and deferred taxes

             138,979        (40,120        98,859   
          

 

 

   

 

 

      

 

 

 

Total assets

             25,438,105        (126,614   (6)      25,311,491   
          

 

 

   

 

 

      

 

 

 

Liabilities

     7,983,563        9,897,353        5,074,678        217,788        23,173,382        (603,108        22,570,274   

Current and deferred taxes

             38,894        11,174           50,068   
          

 

 

   

 

 

      

 

 

 

Total liabilities

             23,212,276        (591,934   (7)      22,620,342   
          

 

 

   

 

 

      

 

 

 

 

(*) See page 19

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

18


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

4. Segment Reporting, continued:

 

Reclassifications and adjustments to conform IFRS

 

(1) The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(10,171). The total effect of IFRS adjustments is MCh$14,115, which mainly stems from the reclassification of allowances for loan losses, amortization of fair value loans from Citibank Chile and embedded derivatives.
(2) The total effect relates to IFRS adjustments of MCh$19,355, which mainly stem from differing allowances for loan losses.
(3) The total effect relates to IFRS adjustments of MCh$1,130, which stem from the amortization of intangibles and depreciation of property and equipment from Citibank Chile.
(4) The total effect due to the elimination adjustments to conform other operating expenses is MCh$10,171. The total effect of IFRS adjustments is MCh$3,357, which represents reversal of write-offs of assets received in lieu of payments.
(5) The total effect relates to IFRS adjustments of MCh$(7,547), which stem from deferred taxes.
(6) The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(184,787). The total effect of IFRS adjustments in assets is MCh$58,173, which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects.
(7) The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(184,787). The total effect of IFRS adjustments in liabilities is MCh$(407,147), which mainly stems from providing for minimum dividends and differing allowances for loan losses.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

19


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

5. Cash and Cash Equivalents:

 

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

 

            Unaudited  
     December 31,      September 30,  
     2012      2013  
     MCh$      MCh$  

Cash and due from banks:

     

Cash

     400,249         465,027   

Current account with the Chilean Central Bank

     67,833         88,083   

Deposits in other domestic banks

     15,295         44,986   

Deposits abroad

     201,548         400,674   
  

 

 

    

 

 

 

Subtotal – Cash and due from banks

     684,925         998,770   
  

 

 

    

 

 

 

Transactions in the course of collection

     237,393         199,413   

Highly liquid financial instruments

     33,042         48,266   

Repurchase agreements

     9,120         19,170   
  

 

 

    

 

 

 

Total cash and cash equivalents

     964,480         1,265,619   
  

 

 

    

 

 

 

Amounts in cash and Central Bank deposits are regulatory reserve deposits for which the Bank must maintain a defined monthly average.

 

  (b) Transactions in the course of collection:

Transactions in the course of settlement are transactions for which the only remaining step is settlement, which will increase or decrease the funds in the Central Bank or in foreign banks, normally occurring within 12 to 24 business hours, and are detailed as follows:

 

            Unaudited  
     December 31,      September 30,  
     2012      2013  
     MCh$      MCh$  

Assets

     

Documents drawn on other banks (clearing)

     249,019         200,263   

Funds receivable

     61,058         306,055   
  

 

 

    

 

 

 

Subtotal transactions in the course of collection

     310,077         506,318   
  

 

 

    

 

 

 

Liabilities

     

Funds payable

     72,684         306,905   
  

 

 

    

 

 

 

Subtotal transactions in the course of payment

     72,684         306,905   
  

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

20


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

6. Derivative Instruments and Accounting Hedges:

 

  (a) As of December 31, 2012 and September 30, 2013, the Bank’s portfolio of derivative instruments is detailed as follows:

 

     As of December 31, 2012  
            Fair value  
     Notional amount
contract
     Asset      Liability  
     MCh$      MCh$      MCh$  

Derivatives held for hedging of fair value

        

Cross currency swap

     147,572         —           10,332   

Interest rate swap

     161,747         —           21,311   
  

 

 

    

 

 

    

 

 

 

Total derivatives held for hedging purposes

     309,319         —           31,643   

Derivatives held as cash flow hedges

        

Interest rate swap and cross currency swap

     300,239         22         2,055   
  

 

 

    

 

 

    

 

 

 

Total Derivatives held as cash flow hedges

     300,239         22         2,055   

Derivatives held-for-trading purposes

        

Currency forward

     10,211,593         66,752         81,790   

Cross currency swap

     4,769,597         177,403         166,182   

Interest rate swap

     11,253,780         81,093         97,870   

Call currency options

     102,725         472         395   

Put currency options

     67,277         341         387   

Others

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total derivatives held-for-trading purposes

     26,404,972         326,061         346,624   
  

 

 

    

 

 

    

 

 

 

Total

     27,014,530         326,083         380,322   
  

 

 

    

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

21


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

6. Derivative Instruments and Accounting Hedges:

 

     Unaudited  
     As of September 30, 2013  
            Fair value  
     Notional amount
contract
     Asset      Liability  
     MCh$      MCh$      MCh$  

Derivatives held for hedging of fair value

        

Cross currency swap

     135,017         —           11,805   

Interest rate swap

     158,141         547         12,096   
  

 

 

    

 

 

    

 

 

 

Total derivatives held for hedging purposes

     293,158         547         23,901   

Derivatives held as cash flow hedges

        

Interest rate swap and cross currency swap

     293,158         11,408         9,074   
  

 

 

    

 

 

    

 

 

 

Total Derivatives held as cash flow hedges

     293,158         11,408         9,074   

Derivatives held-for-trading purposes

        

Currency forward

     9,697,349         50,911         54,395   

Cross currency swap

     5,400,737         148,429         189,733   

Interest rate swap

     14,262,467         72,465         80,332   

Call currency options

     195,766         2,015         2,528   

Put currency options

     102,479         1,184         885   

Others

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total derivatives held-for-trading purposes

     29,658,798         275,004         327,873   
  

 

 

    

 

 

    

 

 

 

Total

     30,245,114         286,959         360,848   
  

 

 

    

 

 

    

 

 

 

As mentioned on Note 3, as result of the adoption of IFRS 13, the Bank has made a modification to the derivatives valuation model in order to include of the Bank’s own credit risk, commonly referred as “Debit Value Adjustment” (DVA) in the valuation of derivatives. As result of this valuation model change, the Bank has recorded a gain of MCh$14,180, during the nine month period ended September 30, 2013. As required by IFRS 13, this change was applied prospectively since January 1, 2013.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

22


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

7. Loans to Customers, net:

 

  (a) Loans to Customers:

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

 

     As of December 31, 2012  
     Assets before allowances      Allowances established        
     Normal
Portfolio
     Substandard
Loans
     Total      Individual
Provisions
    Group
Provisions
    Total     Net assets  
     MCh$      MCh$      MCh$      MCh$     MCh$     MCh$     MCh$  

Commercial loans

                 

Commercial loans

     8,294,828         256,342         8,551,170         (53,952     (67,746     (121,698     8,429,472   

Foreign trade loans

     1,149,923         91,032         1,240,955         (55,216     (491     (55,707     1,185,248   

Current account debtors

     187,246         2,153         189,399         (2,418     (2,504     (4,922     184,477   

Factoring transactions

     597,266         8,871         606,137         (9,535     (556     (10,091     596,046   

Commercial lease transactions (1)

     1,084,877         28,395         1,113,272         (3,528     (9,136     (12,664     1,100,608   

Other loans and accounts receivable

     35,736         4,911         40,647         (620     (1,974     (2,594     38,053   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     11,349,876         391,704         11,741,580         (125,269     (82,407     (207,676     11,533,904   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage loans

                 

Mortgage bonds

     103,241         5,974         109,215         —          (724     (724     108,491   

Transferable mortgage loans

     148,243         2,963         151,206         —          (527     (527     150,679   

Other residential real estate mortgage loans

     3,897,642         40,124         3,937,766         —          (14,829     (14,829     3,922,937   

Credits from ANAP

     27         —           27         —          —          —          27   

Other loans and accounts receivable

     113         340         453         —          —          —          453   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     4,149,266         49,401         4,198,667         —          (16,080     (16,080     4,182,587   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Consumer loans

                 

Consumer loans in installments

     1,761,070         145,203         1,906,273         —          (124,886     (124,886     1,781,387   

Current account debtors

     235,122         9,944         245,066         —          (6,950     (6,950     238,116   

Credit card debtors

     654,976         25,010         679,986         —          (31,996     (31,996     647,990   

Other loans and accounts receivable

     183         6         189         —          (215     (215     (26
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     2,651,351         180,163         2,831,514         —          (164,047     (164,047     2,667,467   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total

     18,150,493         621,268         18,771,761         (125,269     (262,534     (387,803     18,383,958   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

23


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

7. Loans to Customers, net, continued:

 

  (a) Loans to Customers, continued:

 

     Unaudited
As of September 30, 2013
 
     Assets before allowances      Allowances established        
     Normal
Portfolio
    

Substandard

Loans

     Total      Individual
Provisions
    Group
Provisions
    Total     Net assets  
     MCh$      MCh$      MCh$      MCh$     MCh$     MCh$     MCh$  

Commercial loans

                 

Commercial loans

     9,352,646         269,568         9,622,214         (50,425     (83,971     (134,396     9,487,818   

Foreign trade loans

     1,156,287         97,969         1,254,256         (59,715     (514     (60,229     1,194,027   

Current account debtors

     272,299         3,015         275,314         (3,440     (3,141     (6,581     268,733   

Factoring transactions

     505,217         7,268         512,485         (1,230     (1     (1,231     511,254   

Commercial lease transactions (1)

     1,164,031         30,950         1,194,981         (5,205     (9,876     (15,081     1,179,900   

Other loans and accounts receivable

     31,007         5,824         36,831         (556     (3,267     (3,823     33,008   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     12,481,487         414,594         12,896,081         (120,571     (100,770     (221,341     12,674,740   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage loans

                 

Mortgage bonds

     86,668         5,835         92,503         —          (485     (485     92,018   

Transferable mortgage loans

     125,367         2,741         128,108         —          (440     (440     127,668   

Other residential real estate mortgage loans

     4,298,350         57,998         4,356,348         —          (16,086     (16,086     4,340,262   

Credits from ANAP

     24         —           24         —          —          —          24   

Other loans and accounts receivable

     4,878         370         5,248         —          (1     (1     5,247   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     4,515,287         66,944         4,582,231         —          (17,012     (17,012     4,565,219   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Consumer loans

                 

Consumer loans in installments

     1,840,424         157,519         1,997,943         —          (133,395     (133,395     1,864,548   

Current account debtors

     232,704         10,638         243,342         —          (7,940     (7,940     235,402   

Credit card debtors

     676,461         26,908         703,369         —          (32,498     (32,498     670,871   

Other loans and accounts receivable

     183         313         496         —          (467     (467     29   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     2,749,772         195,378         2,945,150         —          (174,300     (174,300     2,770,850   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total

     19,746,546         676,916         20,423,462         (120,571     (292,082     (412,653     20,010,809   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) In this item, the Bank finances its customers purchases of assets, including real estate and other personal property, through finance lease agreements. As of September 30, 2013, MCh$504,912 (MCh$451,647 as of December 31, 2012) correspond to finance leases for real estate and MCh$690,069 (MCh$661,625 as of December 31, 2012), correspond to finance leases for other assets.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

24


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

7. Loans to customers, net, continued

 

  (b) Allowances for loan losses:

Movements in allowances for loan losses during December 2012 and the nine-month period ended September 30, 2013 are as follows:

 

     Allowances        
     Individual     Group     Total  
     MCh$     MCh$     MCh$  

Balance as of January 1, 2012

     138,628        224,113        362,741   

Charge-offs:

      

Commercial loans

     (9,144     (34,020     (43,164

Mortgage loans

     —          (4,253     (4,253

Consumer loans

     —          (135,316     (135,316
  

 

 

   

 

 

   

 

 

 

Total charge-offs

     (9,144     (173,589     (182,733

Allowances established

     13,668        212,010        225,678   

Allowances released

     (17,883     —          (17,883
  

 

 

   

 

 

   

 

 

 

Balance as of December 31, 2012

     125,269        262,534        387,803   
  

 

 

   

 

 

   

 

 

 

Balance as of January 1, 2013

     125,269        262,534        387,803   

Charge-offs:

      

Commercial loans

     (5,934     (19,473     (25,407

Mortgage loans

     —          (2,569     (2,569

Consumer loans

     —          (116,244     (116,244
  

 

 

   

 

 

   

 

 

 

Total charge-offs

     (5,934     (138,286     (144,220

Debt exchange

     (12,554     —          (12,554

Allowances established

     13,790        167,834        181,624   

Allowances released

     —          —          —     
  

 

 

   

 

 

   

 

 

 

Balance as of September 30, 2013 (unaudited)

     120,571        292,082        412,653   
  

 

 

   

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

25


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

7. Loans to customers, net, continued

 

  (c) Provision for loan losses

The movement for the nine-month period ended September 30, 2013 and 2012 is as follows:

 

     Unaudited     Unaudited  
     Three-month
period ended
    Nine-month
period ended
    Three-month
period ended
    Nine-month
period ended
 
     2012     2013  
     MCh$     MCh$     MCh$     MCh$  

Allowances established

     (49,914     (167,452     (66,797     (193,340

Allowances released:

        

Loans to customers

     2,661        19,033        737        8,559   

Loans to banks

     173        173        (5     —     

Recovery of written-off assets

     9,393        29,695        10,106        30,321   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Provisions for Loan Losses

     (37,687     (118,551     (55,959     (154,460
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

26


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

8. Investment in Other Companies:

Financial information of subsidiaries that have material non-controlling interests are provided bellow:

 

                                      Investment  
          Ownership Interest      Equity      Book Value      Income (Loss)  
          December      September      December      September      December      September      December     September  
          2012      2013      2012      2013      2012      2013      2012     2013  
Company    Shareholder    %      %      MCh$      MCh$      MCh$      MCh$      MCh$     MCh$  

Investments recorded under the equity method

                         

Associates

                         

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

   Banco de Chile      25.81         25.81         6,412         7,501         1,655         1,936         313        402   

Redbanc S.A.

   Banco de Chile      38.13         38.13         4,109         4,366         1,567         1,665         574        140   

Administrador Financiero del Transantiago S.A

   Banco de Chile      20.00         20.00         6,076         9,425         1,215         1,885         (158     669   

Transbank S.A.

   Banco de Chile      26.16         26.16         6,306         6,016         1,649         1,574         227        214   

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

   Banco de Chile      15.00         15.00         4,337         4,467         651         670         67        41   

Centro de Compensación Automatizado S.A.

   Banco de Chile      33.33         33.33         1,609         1,854         536         618         70        78   

Sociedad Interbancaria de Depósitos de Valores S.A.

   Banco de Chile      26.81         26.81         1,711         1,982         459         531         89        73   

Sociedad Imerc OTC S.A.

   Banco de Chile      —           14.49         —           9,952         —           1,440         —          —     
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

              30,560         45,563         7,732         10,319         1,182        1,617   

Joint Venture

                         

Servipag Ltda.

   Banco de Chile      50.00         50.00         6,756         6,956         3,378         3,477         (210     100   

Artikos Chile S.A

   Banco de Chile      50.00         50.00         1,129         1,280         564         640         (324     75   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

              7,885         8,236         3,942         4,117         (534     175   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

              38,445         53,799         11,674         14,436         648        1,792   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

27


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

8. Investment in Other Companies, continued:

 

  (a) Associates:

 

  (i) Summarised statement of profit or loss for September 2012 and 2013:

 

     Unaudited  
     As of September 30,  
     2012
MCh$
    2013
MCh$
 

Revenue

     154,686        138,018   

Operating expenses

     (147,725     (129,588

Administrative expenses

     —          —     

Other expenses

     630        77   
  

 

 

   

 

 

 

Income before income taxes

     7,591        8,507   

Income taxes

     (1,226     (1,456
  

 

 

   

 

 

 

Net income for the period

     6,365        7,051   
  

 

 

   

 

 

 

 

  (ii) Summarised statement of financial position for December 2012 and September 2013:

 

     Unaudited  
     As of September 30,  
     2012
MCh$
    2013
MCh$
 

Current assets

     335,634        457,830   

Non-current assets

     49,701        63,950   

Current liabilities

     (346,461     (470,174

Non-current liabilities

     (2,444     (6,043
  

 

 

   

 

 

 

Equity

     36,430        45,563   
  

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

28


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

8. Investment in Other Companies, continued:

 

  (b) Interest in a Joint Venture:

The Bank has a 50% interest in Servipag Ltda. and a 50% interest in Artikos S.A., two jointly controlled entity. Bank’s interest of both entities is accounted for using the equity method in the consolidated financial statements. Summarised financial information of the joint venture, based on its IFRS financial statements, and reconciliation with the carrying amount of the investment in consolidated financial statements are set out below:

 

     Unaudited  
     Servipag Ltda     Artikos S.A  
     December 31,
2012
MCh$
    September 30,
2013
MCh$
    December 31,
2012
MCh$
    September 30,
2013
MCh$
 

Current Assets

     37,139        46,219        441        737   

Non-Current Assets

     16,916        16,149        926        780   

Current Liabilities

     (44,068     (51,407     (239     (237

Non-Current Liabilities

     (3,231     (4,008     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Equity

     6,756        6,953        1,128        1,280   
  

 

 

   

 

 

   

 

 

   

 

 

 

Proportion of the Bank’s ownership

     50     50     50     50
  

 

 

   

 

 

   

 

 

   

 

 

 

Carrying amount of the investment

     3,378        3,477        564        640   
  

 

 

   

 

 

   

 

 

   

 

 

 

Summarised statement of profit or loss of the Servipag Ltda.

 

     Unaudited  
     Servipag Ltda     Artikos S.A  
     December 31,
2012
MCh$
    September 30,
2013
MCh$
    December 31,
2012
MCh$
    September 30,
2013
MCh$
 

Revenue

     36,645        25,988        2,451        1,867   

Operating expenses

     (36,404     (25,111     (885     (556
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenue

     241        877        1,566        1,311   

Other expenses

     (729     (522     (2,149     (1,161
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit before tax

     (488     355        (583     150   

Income tax expense

     (154     (155     (272     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the year

     (642     200        (855     150   
  

 

 

   

 

 

   

 

 

   

 

 

 

Bank’s share of profit for the year

     (321     100        (428     75   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

29


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

9. Income Tax:

 

  (a) Income Tax

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

 

     Unaudited     Unaudited     Unaudited     Unaudited  
     Three-month
period ended
September 30,
2012
MCh$
    Nine-month
period ended
September 30,
2012
MCh$
    Three-month
period ended
September 30,
2013
MCh$
    Nine-month
period ended
September 30,
2013
MCh$
 

Income tax expense - current

     22,301        48,884        25,109        53,786   

Credit (charge) for deferred taxes

     (19,658     (9,000     (4,078     9,391   

Non deductible expenses

     1,035        1,740        258        1,049   

Other

     11        7        1        (8
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge to income for income taxes

     3,689        41,631        21,290        64,218   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

  (b) Reconciliation of effective tax rate

 

     Unaudited     Unaudited     Unaudited     Unaudited  
     Three-month period
ended September 30,
2012
    Nine-month period
ended September 30,
2012
    Three-month period
ended September 30,
2013
    Nine-month period
ended September 30,
2013
 
     Tax rate
%
    MCh$     Tax rate
%
    MCh$     Tax rate
%
    MCh$     Tax rate
%
    MCh$  

Income tax calculated on net income before tax

     20.00        21,237        20.00        75,826        20.00        33,850        20.00        95,023   

Additions or deductions (*)

     (6.70     (7,116     (6.74     (25,568     (7.46     (12,629     (6.06     (28,784

Non-deductible expenses

     0.97        1,035        0.46        1,740        0.15        258        0.22        1,049   

Tax from previous year

     (0.01     (9     (0.30     (1,147     —          (4     0.01        52   

Effect of changes in tax rate

     (12.60     (13,379     (2.38     (9,029     —          —          —          —     

Lease deferred tax adjustment

     2.77        2,942        0.78        2,942        —          —          —          —     

Others

     (0.96     (1,021     (0.83     (3,133     (0.11     (185     (0.66     (3,122
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effective rate and income tax expense

     3.47        3,689        10.99        41,631        12.58        21,290        13.51        64,218   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*) The deductions of the tax rate for 2012 and 2013 mainly relate to specific adjustment from tax-exempt distribution of income to SAOS

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

30


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

10. Debt Issued:

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

 

            Unaudited  
     December 31,
2012
MCh$
     September 30,
2013
MCh$
 

Mortgage bonds

     115,196         92,922   

Bonds

     2,412,233         3,215,041   

Subordinated bonds

     746,504         748,922   
  

 

 

    

 

 

 

Total

     3,273,933         4,056,885   
  

 

 

    

 

 

 

During the period ended as of September 30, 2013, Banco de Chile issued bonds by an amount of MCh$1,245,262, of which corresponds to Bonds and Subordinated Bonds by an amount of MCh$1,241,666 and MCh$3,596 respectively, according to the following details:

Bonds

 

Series

   MCh$      Term    Interest rate
%
     Currency    Issued date    Maturity
date

BCHIUR1011

     22,114       12 years      3.40       UF    01/08/2013    01/08/2025

BCHIUR1011

     8,521       12 years      3.40       UF    01/09/2013    01/09/2025

BCHIUJ0811

     1,572       8 years      3.20       UF    01/29/2013    01/29/2021

BCHIUZ1011

     89,313       7 years      3.20       UF    01/31/2013    01/31/2020

BCHIAC1011

     45,456       15 years      3.50       UF    02/28/2013    02/28/2028

BCHIAC1011

     34,185       15 years      3.50       UF    03/26/2013    03/26/2028

BCHIUN1011

     72,022       7 years      3.20       UF    04/08/2013    04/08/2020

BCHIUU0212

     68,379       12 years      3.40       UF    08/29/2013    08/29/2025

BCHIAU0213

     69,746       12 years      3.60       UF    09/11/2013    09/11/2025

BCHIAG0213

     46,585       5 years      3.40       UF    09/13/2013    09/13/2018

HKD bond

     45,552       10 years      3.23       HKD    04/22/2013    04/22/2023

CHF bond

     111,579       5 years      1.13       CHF    04/26/2013    05/23/2018

CHF bond

     27,895       5 years      1.13       CHF    05/07/2013    05/23/2018

CHF bond

     125,526       3 years      0.76       CHF    06/11/2013    07/18/2016

CHF bond

     69,737       4 years      1.13       CHF    06/28/2013    07/25/2017
  

 

 

                

Subtotal as of September 30, 2013

     838,182                  

Short-term Bonds (*)

     403,484                  
  

 

 

                

Total as of September 30, 2013

     1,241,666                  
  

 

 

                

 

(*) On May 4, 2012, the Bank began issuing bonds denominated “Commercial Paper”, which are financial instruments of Money Market that the Bank will issue in the U.S. market for different maturities, but these terms will be not greater than 365 days.

During the nine-month period ended September 30, 2013, the Bank has privately placed bonds for a total of CHF600 million (US$635 million) in Switzerland and USD 90 million in Hong Kong. In addition to this, the Bank has registered a US$2 billion MTN (mid-term-notes) program in the Luxemburg Stock Exchange.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

31


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

10. Debt Issued, continued:

 

Subordinated Bonds

 

Series

   MCh$      Term    Interest
rate %
     Currency    Issued date    Maturity
date

UCHI-G1111

     3,596       25 years      3.75       UF    01/25/2013    01/25/2038
  

 

 

                

Total as of September 30, 2012

     3,596                  
  

 

 

                

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

Bonds

 

Series

   MCh$      Term    Interest
rate %
     Currency    Issued date    Maturity
date

BCHIUO0911

     89,896       10 years      3.40       UF    02/15/2012    02/15/2022

BCHIUD0510

     14,109       6 years      2.20       UF    02/16/2012    02/16/2018

BCHIUI0611

     1,338       7 years      3.20       UF    03/05/2012    03/05/2019

BCHIUI0611

     3,352       7 years      3.20       UF    03/07/2012    03/07/2019

BCHIUI0611

     1,116       7 years      3.20       UF    03/23/2012    03/23/2019

BCHIUP1211

     88,345       10 years      3.40       UF    04/04/2012    04/04/2022

BCHIUI0611

     2,236       7 years      3.20       UF    04/17/2012    04/17/2019

BCHIUQ1011

     27,343       11 years      3.40       UF    05/08/2012    05/08/2023

BCHIUQ1011

     48,568       11 years      3.40       UF    05/11/2012    05/11/2023

BCHIUQ1011

     12,449       11 years      3.40       UF    06/04/2012    06/04/2023

BCHIUS0212

     46,428       11 years      3.40       UF    06/04/2012    06/04/2023

BCHIUS0212

     20,552       11 years      3.40       UF    06/07/2012    06/07/2023

BCHIUT0112

     66,850       12 years      3.40       UF    06/12/2012    06/12/2024

BCHIUR1011

     33,295       12 years      3.40       UF    06/20/2012    06/20/2024

BONO HKD

     24,487       15 years      4.00       HKD    09/05/2012    09/05/2027

BCHIUR1011

     4,450       12 years      3.40       UF    07/30/2012    07/30/2024

BCHIUR1011

     13,469       12 years      3.40       UF    09/14/2012    09/14/2024

BCHIUR1011

     1,799       12 years      3.40       UF    09/24/2012    09/24/2024

BCHIUR1011

     5,284       12 years      3.40       UF    09/25/2012    09/25/2024
  

 

 

                

Subtotal as of September 30, 2012

     505,366                  

BCHIUJ0811

     1,334       8 years      3.20       UF    10/05/2012    10/05/2020

BCHIUJ0811

     33,456       8 years      3.20       UF    10/10/2012    10/10/2020

BCHIUV1211

     67,842       13 years      3.50       UF    10/10/2012    10/10/2025

BCHIUJ0811

     1,566       8 years      3.20       UF    10/19/2012    10/19/2020

BCHIUJ0811

     2,241       8 years      3.20       UF    10/22/2012    10/22/2020

BCHIAC1011

     11,118       15 years      3.50       UF    10/22/2012    10/22/2027

BONO HKD

     54,374       15 years      4.00       HKD    11/07/2012    09/09/2027

BONO PEN

     14,083       5 years      4.04       PEN    10/30/2012    10/30/2017
  

 

 

                

Subtotal as of December 31, 2012

     186,014                  

Short-term Bonds

     516,428                  
  

 

 

                

Total as of December 31, 2012

     1,207,808                  
  

 

 

                

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

32


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

10. Debt Issued, continued:

 

Subordinated Bonds

 

Series

   MCh$      Term    Interest
rate %
     Currency    Issued date    Maturity
date

UCHI-G1111

     13,191       25 years      3.75       UF    07/30/2012    07/30/2037

UCHI-G1111

     1,099       25 years      3.75       UF    07/31/2012    07/31/2037

UCHI-G1111

     1,782       25 years      3.75       UF    08/31/2012    08/31/2037

UCHI-G1111

     10,105       25 years      3.75       UF    12/28/2012    12/28/2037
  

 

 

                

Total as of December 31, 2012

     26,177                  
  

 

 

                

The Bank has complied with debt covenants for the nine-month period ended September 30, 2013 and 2012.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

33


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

11. Contingencies and Commitments:

 

  (a) Contingencies and commitments 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 recognised in the Statement of Financial Position, they entail credit risks and, therefore, form part of the Bank’s overall risk.

 

     December 31,
2012
MCh$
     September 30,
2013
MCh$
 

Contingent loans

     

Guarantees and surety bonds

     323,924         407,525   

Confirmed foreign letters of credit

     85,272         96,545   

Issued letters of credit

     138,714         199,807   

Bank guarantees

     1,437,312         1,497,238   

Immediately available credit lines

     5,481,235         5,762,208   

Other commitments

     122,997         672   

Transactions on behalf of third parties

     

Collections

     386,006         338,786   

Third-party resources managed by the Bank:

     

Financial assets managed on behalf of third parties

     12,144         976   

Other Financial assets managed on behalf of third parties

     —           —     

Financial assets acquired on its own behalf

     22,802         51,242   

Other Financial assets acquired on its own behalf

     —           —     

Fiduciary activities

     

Securities held in safe custody in the Bank

     6,237,859         7,226,202   

Securities held in safe custody in other entities

     4,483,567         4,529,305   
  

 

 

    

 

 

 

Total

     18,731,832         20,110,506   
  

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

34


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

11. Contingencies and Commitments, continued:

 

  (b) Lawsuits and legal proceedings:

 

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

In the ordinary course of business, the Bank and its subsidiaries act as defendant or co-defendant in various legal proceedings. Although there can be no assurances, the Bank’s management believes, based on information currently available, that the ultimate resolution of these legal proceedings are not likely to have a material adverse effect on its results of operations, financial position, or liquidity. As of September 30, 2013, the Bank has established provisions for these legal proceedings in the amount of MCh$240 (MCh$474 as of December 31, 2012), recorded within “Provisions” in the Interim Condensed Consolidated Statement of Financial Position. The following table presents the estimated date of completion of the respective litigation:

 

     September 30, 2013  
     2013
MCh$
     2014
MCh$
     2015
MCh$
     2016
MCh$
     2017
MCh$
     Total
MCh$
 

Legal contingencies

     30         5         67         135         3         240   

 

  (b.2) Contingencies for significant lawsuits:

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

 

  (c) Guarantees granted:

 

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

In compliance with Article 226 and subsequent Articles of Law 18,045, Banchile Administradora General de Fondos S.A. has designated Banco de Chile as the representative of the beneficiaries of the guarantees it has established and in that character the Bank has issued bank guarantees totaling UF 2,465,500, maturing January 9, 2014 (UF 2,442,000, maturing on January 4, 2013 as of December 31, 2012).

In addition to these guarantees for creating mutual funds, there are other guarantees for a guaranteed return on certain mutual funds, totaling Ch$59,149 million as of September 30, 2013 (Ch$118,734 million as of December 31, 2012).

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

35


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

11. Contingencies and Commitments, continued:

 

  (c) Guarantees granted, continued:

 

The details of these guarantees are as follow:

 

Fund    December 31,
2012
MCh$
     September 30,
2013
MCh$
 

Mutual fund Depósito Plus

     14,958         14,241   

Mutual fund Depósito Plus III

     —           12,937   

Mutual fund Depósito Plus II

     12,552         9,308   

Mutual fund Small Cap USA

     —           5,197   

Mutual fund Chile Bursatil

     —           5,050   

Mutual fund Twin Win Europa 103

     3,541         3,537   

Mutual fund Global Stocks

     —           2,964   

Mutual fund Second Best Chile EEUU

     2,207         2,207   

Mutual fund Europa Accionario

     2,069         2,059   

Mutual fund Second Best Europa China

     —           1,649   

Mutual fund Potencias Consolidadas

     30,381         —     

Mutual fund Muralla China

     17,795         —     

Mutual fund Banca Americana Voltarget

     11,878         —     

Mutual fund Ahorro Estable II

     11,270         —     

Mutual fund Estrategia Commodities

     6,302         —     

Mutual fund Ahorro Estable III

     5,051         —     

Mutual fund Ahorro Plus I

     730         —     
  

 

 

    

 

 

 

Total

     118,734         59,149   
  

 

 

    

 

 

 

 

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

For the purposes of ensuring correct and complete compliance with all of its obligations as a Stock Brokerage entity, in conformity with the provisions of Article 30 and subsequent Articles of Law 18,045 on Securities Markets, the subsidiary established a guarantee in an insurance policy for UF 20,000, insured by Cía. de Seguros de Crédito Continental S.A., that matures April 22, 2014, whereby the Securities Exchange of the Santiago Stock Exchange was appointed as the subsidiary’s creditor representative.

 

Guarantees:    December 31,
2012
MCh$
     September 30,
2013
MCh$
 

Shares to secure short-sale transactions in:

     

Securities Exchange of the Santiago Stock Exchange

     69         1,226   

Securities Exchange of the Electronic, Stock Exchange of Chile

     33,693         2,246   

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

     3,068         2,983   

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

     47         439   
  

 

 

    

 

 

 

Total

     36,877         6,894   
  

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

36


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

11. Contingencies and Commitments, continued:

 

  (c) Guarantees granted, continued:

 

In conformity with the provisions of internal stock market regulations, and for the purpose of securing the broker’s correct performance, the company established a pledge on its shares 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 shares 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. maintains an insurance policy with AIG Chile – Compañía de Seguros Generales S.A. that expires January 2, 2014, and covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

37


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

12. Payment of Dividends and Earnings per Share:

Earnings per share is calculated by dividing the net profit for the year attributable to the ordinary equity holders of the Bank by the weighted average number of ordinary shares outstanding during the year.

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

 

     Unaudited      Unaudited  
     September 30,
2012
     September 30,
2013
 

Basic Earnings per Share:

     

Income attributable to Bank’s owners (million of Chilean pesos)

     337,496         410,895   

Weighted average number of outstanding shares

     89,235,554,549         92,929,577,197   

Basic earnings per share (in Chilean pesos)

     3.78         4.42   

Diluted Earnings per Share:

     

Income attributable to Bank’s owners (million of Chilean pesos)

     337,496         410,895   

Weighted average number of outstanding shares

     89,235,554,549         92,929,577,197   

Adjustment number of shares

     —           —     

Diluted earnings per share (in Chilean pesos)

     3.78         4.42   

 

(*)  During 2012 and 2013 1,095,298,538 and 1,197,741,038 shares were capitalized, respectively, which are considered in earnings per share calculation as if they had been outstanding during all periods presented.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

38


Table of Contents

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

13. Related Party Transactions:

The related parties of the Bank and its subsidiaries include entities of the Bank’s corporate group; corporations which are the Bank’s parent company, associated companies, subsidiaries and associates; directors, managers, administrators, main executives or receivers of the company on their own behalf or in representation of persons other than the Bank, and their respective spouses or family members up to the second degree of consanguinity or affinity, as well as any entity directly or indirectly controlled by 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, identify the directors’ committee; and those who have held the position of director, manager, administrator, main executive or receiver within the last eighteen months.

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

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

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

39


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

13. Related Party Transactions, continued:

 

  (a) Loans to related parties:

The following table details loans and accounts receivable, contingent loans and assets related to financial assets held-for-trading and investment, corresponding to related parties.

 

     Production
Companies(*)
    Investment Companies(**)     Individuals(***)     Total  
     December
2012
MCh$
    Unaudited
September
2013
MCh$
    December
2012
MCh$
    Unaudited
September
2013
MCh$
    December
2012
MCh$
    Unaudited
September
2013
MCh$
    December
2012
MCh$
    Unaudited
September
2013
MCh$
 

Loans and accounts receivable:

                

Commercial loans

     250,983        286,577        63,576        36,354        704        914        315,263        323,845   

Residential mortgage loans

     —          —          —          —          14,974        16,298        14,974        16,298   

Consumer loans

     —          —          —          —          3,920        3,307        3,920        3,307   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

     250,983        286,577        63,576        36,354        19,598        20,519        334,157        343,450   

Provision for loan losses

     (761     (973     (136     (154     (68     (61     (965     (1,188
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     250,222        285,604        63,440        36,200        19,530        20,458        333,192        342,262   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Off balance sheet accounts:

                

Guarantees

     1,864        1,330        —          —          —          —          1,864        1,330   

Letters of credits

     280        2,605        —          —          —          —          280        2,605   

Banks guarantees

     24,361        18,900        2,374        2,000        —          —          26,735        20,900   

Immediately available credit lines

     46,179        58,942        4,532        5,143        9,320        9,897        60,031        73,982   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total off balance sheet account

     72,684        81,777        6,906        7,143        9,320        9,897        88,910        98,817   

Provision for contingencies loans

     (44     (25     (1     (1     —          —          (45     (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Off balance sheet accounts, net

     72,640        81,752        6,905        7,142        9,320        9,897        88,865        98,791   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amount covered by Collateral

                

Mortgage

     31,034        31,327        55        55        15,325        14,270        46,414        45,652   

Warrant

     —          —          —          —          —          —          —          —     

Pledge

     13        13        —          —          7        7        20        20   

Others(****)

     2,842        2,842        17,300        17,300        10        10        20,152        20,152   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total colateral

     33,889        34,182        17,355        17,355        15,342        14,287        66,586        65,824   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquired Instruments

                

For trading purposes

     —          12        —          —          —          —          —          12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total acquired instruments

     —          12        —          —          —          —          —          12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

40


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

13. 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 management who directly or indirectly posses the authority and responsibility for 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:

 

            Unaudited  
     December 31,
2012

MCh$
     September 30,
2013

MCh$
 

Assets

     

Cash and due from banks

     11,174         10,674   

Derivative instruments

     107,487         77,146   

Other assets

     2,931         2,594   
  

 

 

    

 

 

 

Total

     121,592         90,414   
  

 

 

    

 

 

 

Liabilities

     

Demand deposits

     87,480         149,037   

Savings accounts and time deposits

     378,965         277,812   

Derivative instruments

     83,582         85,092   

Debt issued

     79,821         53,036   

Borrowings from financial institutions

     134,820         167,134   

Other liabilities

     9,044         18,014   
  

 

 

    

 

 

 

Total

     773,712         750,125   
  

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

41


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

13. Related Party Transactions, continued:

 

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

 

     Unaudited      Unaudited      Unaudited      Unaudited  
     For the three-month
period ended
September 30,

2012
     For the nine-month
period ended
September 30,

2012
     For the three-month
period ended
September 30,

2013
     For the nine-month
period ended
September 30,

2013
 
Type of income or expense recognised    Income
MCh$
     Expense
MCh$
     Income
MCh$
     Expense
MCh$
     Income
MCh$
     Expense
MCh$
     Income
MCh$
     Expense
MCh$
 

Interest and revenue expenses

     4,037         7,117         12,584         14,929         6,133         3,621         15,128         12,194   

Fees and commission income

     21,340         7,589         43,093         22,184         13,461         10,218         37,752         24,948   

Net income from financial transactions

     47,793         33,510         161,390         132,764         36,148         50,132         104,418         148,570   

Foreign currency translation

     —           349         —           349         133         —           133         —     

Released or established of provision for credit risk

     —           —           —           —           —           —           —           —     

Operating expenses

     —           14,929         —           50,478         —           14,012         —           51,378   

Other income and expenses

     200         4         601         15         139         4         412         23   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     73,370         63,498         217,668         220,719         56,014         77,987         157,843         237,113   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

42


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

14. Fair Value of Financial Assets and Liabilities:

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

 

Level 1:    Quoted market prices in an active market (that are unadjusted) for identical assets or liabilities that the Bank can access at the measurement date.
   In this level are considered the following instruments: currency futures, Chilean central bank and treasury securities, mutual funds investments and equity.
   For the Chilean central bank and treasury securities, all instruments that belong to one of the following benchmark groups will be considered as Level 1: Pesos-02, Pesos-05, Pesos-07, Pesos-10, UF-02, UF-05, UF-07, UF-10, UF-20, UF-30. A benchmark group is composed by a number of instruments that have similar duration and share the same quoted price within the group. This condition allows for a greater depth of the market, assuring daily observable quotes.
   For each and every one of these instruments exist daily observable market valuation parameters; internal rates of return and closing prices, respectively, therefore no assumptions are needed to calculate the fair value. For currency futures as well as mutual funds and equity, closing prices times the number of instruments is used for fair value calculations. For Chilean central bank and treasury securities the internal rate of return is used to discount every cash flow and obtain the fair value of each instrument, for each currency; CLP or CLF.
   The preceding described methodology corresponds to the one utilized for the Bolsa de Comercio de Santiago (Santiago’s main Exchange) and is recognized as the standard in the market.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

43


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

Level 2:    Valuation techniques whose inputs are other than quoted prices included within Level 1 that are observable for the assets or liabilities, either directly or indirectly. For instruments in this level the valuation is done based on inference from observable market parameters; quoted prices for similar instruments in active markets.
   This level is composed mostly by derivatives, currency and rate derivatives, bank’s debt securities, mortgage claims, money market instruments and less liquid Chilean Central Bank and treasury securities.
   For derivatives the fair value process depend upon his value is impacted by volatility as a relevant market factor; if is the case, Black-Scholes-Merton type of formula it is used. For the rest of the derivatives, swaps and forwards, net present value through discounted cash flows is used. For securities classified as level 2, the obtained internal rate of return is used to discount every cash flow and obtain the fair value of each instrument, for each currency.
   In the event that there is no observable price for an instrument in a specific term, the price will be inferred from the interpolation between periods that do have observable quoted price in active markets. These models incorporate various market variables, including foreign exchange rates and interest rate curves. In some cases external data from specialized providers, brokers such as ICAP and Riskamerica, price for similar transactions and historical information it is used for validate the parameters that will be used as inputs.
   The techniques described above are used by the Santiago Stock Exchange in Chile, Bloomberg or the Over-the-Counter, and correspond to the standard methodology used in the local and international markets.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

44


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

Level 3:    Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable. This category also includes instruments that are valued based on quoted prices for similar instruments where adjustments or assumptions are needed to reflect the differences between them.
   Instruments classified as level 3 correspond to Corporate Debt issued mainly Chilean and foreign companies, issued both in Chile and abroad. These instruments are classified, for accounting purposes, as Available for Sale. For this securities classified as level 3, the indicative internal rate of return is used to discount every cash flow and obtain the fair value of each instrument, for each currency. In this case only external data from specialized providers, brokers such as ICAP, Riskamerica and Interactive Data, it is used to for validate the parameters that will be used as inputs.
   For this level corresponds to the described technique used by both the Bolsa de Comercio de Santiago de Chile as Bloomberg, and correspond to the standard methodology used in the local and international market.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

45


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

  (a) Level hierarchy and figures

The following tables detail the classification, by level, of financial instruments measured at fair value.

 

     Level 1      Level 2     Level 3      Total  
     December
2012
MCh$
     Unaudited
September
2013
MCh$
     December
2012

MCh$
    Unaudited
September
2013

MCh$
    December
2012
MCh$
     Unaudited
September
2013
MCh$
     December
2012

MCh$
    Unaudited
September
2013

MCh$
 
Financial Assets                     

Financial assets held-for-trading

                    

From the Chilean Government and Central Bank

     65,548         55,221         6,831        44,685        —           —           72,379        99,906   

Other instruments issued in Chile

     188         3,367         87,115        211,234        —           3,120         87,303        217,721   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     65,736         58,588         93,946        255,919        —           3,120         159,682        317,627   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Derivative contracts for trading purposes

                    

Forwards

     —           —           70,310        62,321        —           —           70,310        62,321   

Swaps

     —           —           258,496        220,894        —           —           258,496        220,894   

Call Options

     —           —           472        2,015        —           —           472        2,015   

Put Options

     —           —           341        1,184        —           —           341        1,184   

Futures

     —           —           —          —          —           —           —          —     
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     —           —           329,619        286,414        —           —           329,619        286,414   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Hedge derivative contracts

                    

Swaps

     —           —           22        11,955        —           —           22        11,955   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     —           —           22        11,955        —           —           22        11,955   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

CVA

     —           —           (3,558     (11,410     —           —           (3,558     (11,410
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     —           —           326,083        286,959        —           —           326,083        286,959   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Financial assets available-for-sale

                    

From the Chilean Government and Central Bank

     136,554         153,688         115,230        531,295        —           —           251,784        684,983   

Other instruments issued in Chile

     —           —           653,955        681,168        278,073         357,820         932,028        1,038,988   

Other instrument issued abroad

     30,538         35,288         —          —          57,966         33,194         88,504        68,482   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     167,092         188,976         769,185        1,212,463        336,039         391,014         1,272,316        1,792,453   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Other assets

                    

Mutual fund investments

     33,042         48,266         —          —          —           —           33,042        48,266   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     33,042         48,266         —          —          —           —           33,042        48,266   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     265,870         295,830         1,189,214        1,755,341        336,039         394,134         1,791,123        2,445,305   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
Financial Liabilities                     

Derivative contracts for trading purposes

                    

Forwards

     —           —           81,790        68,575        —           —           81,790        68,575   

Swaps

     —           —           264,052        270,065        —           —           264,052        270,065   

Call Options

     —           —           395        2,528        —           —           395        2,528   

Put Options

     —           —           387        885        —           —           387        885   

Futures

     —           —           —          —          —           —           —          —     

Other

     —           —           —          —          —           —           —          —     
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     —           —           346,624        342,053        —           —           346,624        342,053   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Hedge derivative contracts

                    

Swaps

     —           —           33,698        32,975        —           —           33,698        32,975   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     —           —           33,698        32,975        —           —           33,698        32,975   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

DVA

           —          (14,180           —          (14,180
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     —           —           380,322        360,848        —           —           380,322        360,848   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

(1) As of September 30, 2013, 96% of instruments of level 3 have denomination “Investment Grade”, meaning they are assets with a classification BBB- or higher. Also, 90% of total of these financial instruments correspond to domestic issuers.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

46


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

(b) Level 3 reconciliation

The following tables show the reconciliation between the beginning and ending balances of instruments classified as Level 3, whose fair value is reflected in the financial statements.

 

     Balance as of
January 1,
2012

MCh$
     Gain (loss)
Recognised in
Income
MCh$
    Gain (loss)
Recognised in
Equity

MCh$
    Purchases,
Sales and
Agreements,

net
MCh$
    Transfers
level
MCh$
     Balance as of
December 31,
2012

MCh$
 

Financial Assets

              

Financial assets held-for-trading

              

Other instruments issued in Chile

     585         183        —          (768     —           —     

Instruments issued abroad

     —           —          —          —          —           —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal

     585         183        —          (768     —           —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Financial assets available-for-sale

              

Other instruments issued in Chile

     321,378         1,511        (1,410     (43,406     —           278,073   

Instruments issued abroad

     128,403         (5,713     19,666        (84,390     —           57,966   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal

     449,781         (4,202     18,256        (127,796     —           336,039   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

     450,366         (4,019     18,256        (128,564     —           336,039   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
     Balance as of
January 1,
2013

MCh$
     Gain (Loss)
Recognised in
Income
MCh$
    Gain (Loss)
Recognised in
Equity

MCh$
    Purchases,
Sales and
Agreements, net
MCh$
    Transfers
level
     Balance as of
September 30,
2013

Unaudited
MCh$
 

Financial Assets

              

Financial assets held-for-trading

              

From the Chilean Government and Central Bank

     —           —          —          —          —           —     

Other instruments issued in Chile

     —           92        —          3,028        —           3,120   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal

     —           92        —          3,028        —           3,120   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Available-for-Sale Instruments

              

Other instruments issued in Chile

     278,073         (3,571     4,968        78,350        —           357,820   

Instruments issued abroad

     57,966         (3,945     304        (21,131     —           33,194   

Subtotal

     336,039         (7,516     5,272        57,219        —           391,014   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

     336,039         (7,424     5,272        60,247        —           394,134   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

47


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

  (c) Transfers between levels

The following tables show transfers between levels for financial assets and liabilities whose fair value it is recorded in the consolidated financial statements:

 

     Transfers from level 1 to level 2  
     December 31,
2012
MCh$
     Unaudited
September 30,
2013
MCh$
 

Financial assets

     

Financial assets held-for-trading instruments

     

From the Chilean Government and Central Bank

     —           1,347   

Financial assets Available-for-sale instruments

     

From the Chilean Government and Central Bank

     —           24,649   

 

     Transfers from level 2 to level 1  
     December 31,
2012
MCh$
     Unaudited
September 30,
2013
MCh$
 

Financial assets

     

Financial assets held-for-trading instruments

     

From the Chilean Government and Central Bank

     —           47   

Financial assets Available-for-sale instruments

     

From the Chilean Government and Central Bank

     53,592         9,435   

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

48


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

  (c) 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 December 31, 2012      Unaudited
As of September 30, 2013
 
     Level 3
MCh$
     Sensitivity to
changes in key
assumptions of
models
MCh$
     Level 3
MCh$
     Sensitivity to
changes in key
assumptions of
models
MCh$
 

Financial Assets

           

Financial assets held-for-trading

           

Other instruments issued in Chile

     —           —           3,120         (44
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —           —           3,120         (44
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial assets available-for-sale

           

Other instruments issued in Chile

     278,073         4,664         357,820         (5,301

Instruments issued abroad

     57,966         612         33,194         (246
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     336,039         5,276         391,014         (5,547
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial assets correspond to bank bonds and corporate bonds, considering that these instruments do not have current prices or observables, prices based on broker quotes or runs were used as input prices. Prices are generally calculated as a base rate plus a spread. For local bonds, this was determined by applying 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 fluctuation considering the market performance of these instruments and comparing it against the adjustment bid / offer that is provided for by these instruments.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

49


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

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

 

  (d) 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  
            Unaudited             Unaudited  
     December 31,      September 30,      December 31,      September 30,  
     2012      2013      2012      2013  
     MCh$      MCh$      MCh$      MCh$  

Assets

           

Cash and due from banks

     684,925         998,770         684,925         998,770   

Transactions in the course of collection

     310,077         506,318         310,077         506,318   

Cash collateral on securities borrowed and reverse repurchase agreements

     35,100         20,501         35,100         20,501   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,030,102         1,525,589         1,030,102         1,525,589   
  

 

 

    

 

 

    

 

 

    

 

 

 

Loans and advances to banks

           

Domestic banks

     1,115,000         158,905         1,115,000         158,905   

Chilean Central Bank

     —           150,674         —           150,674   

Foreign banks

     228,322         367,374         228,322         367,374   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,343,322         676,953         1,343,322         676,953   
  

 

 

    

 

 

    

 

 

    

 

 

 

Loans to customers, net

           

Commercial loans

     11,533,904         12,674,740         11,473,251         12,525,231   

Residential mortgage loans

     4,182,587         4,565,219         4,201,091         4,622,541   

Consumer loans

     2,667,467         2,770,850         2,683,593         2,804,063   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     18,383,958         20,010,809         18,357,935         19,951,835   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     20,757,382         22,213,351         20,731,359         22,154,377   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Current accounts and other demand deposits

     5,470,971         5,927,692         5,470,971         5,927,692   

Transactions in the course of payment

     72,684         306,905         72,684         306,905   

Cash collateral on securities lent and reverse repurchase agreements

     226,396         223,409         226,396         223,409   

Saving accounts and time deposits

     9,612,950         10,332,890         9,589,643         10,330,483   

Borrowings from financial institutions

     1,108,681         876,247         1,103,252         871,530   

Other financial obligations

     162,123         174,967         162,123         174,967   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     16,653,805         17,842,110         16,625,069         17,834,986   
  

 

 

    

 

 

    

 

 

    

 

 

 

Debt issued

           

Letters of credit for residential purposes

     85,967         71,503         87,088         74,207   

Letters of credit for general purposes

     29,229         21,419         29,610         22,229   

Bonds

     2,412,233         3,215,041         2,282,014         3,126,751   

Subordinated bonds

     746,504         748,922         726,369         732,368   
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     3,273,933         4,056,885         3,125,081         3,955,555   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     19,927,738         21,898,995         19,750,150         21,790,541   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

50


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

15. Offsetting financial assets and financial liabilities

In accordance with IAS 32 Financial Instruments: Presentation, the Bank should report financial assets and financial liabilities on a net basis on the balance sheet only if there is a legally enforceable right to set off the recognized amounts and there is intention to settle on a net basis, or to realize the asset and settle the liability simultaneously. Because Bank´s netting agreements do not qualify for balance sheet netting, it presents its financial instruments on a gross basis on the balance sheet.

The following table shows the impact of netting arrangements on all derivative financial instruments that are subject to enforceable master netting agreements or similar agreements (including financial collaterals), but do not qualify for balance sheet netting.

The “Net amounts” presented below are not intended to represent the Bank’s actual exposure to credit risk, as a variety of credit mitigation strategies are employed in addition to netting and collateral arrangements.

 

     As of December 31, 2012  
     Effects of offsetting on balance sheet      Related amount not
offset
       
    

Gross

amount

    

Amounts

offset

    

Net amounts reported

on the balance sheet

    

Financial

Instruments

   

Financial

Collateral

    Net
amount
 
     MCh$      MCh$      MCh$      MCh$     MCh$     MCh$  

Derivative financial assets

     326,083         —           326,083         (104,142     (42,635     179,306   

Derivative financial liabilities

     380,322         —           380,322         —          —          380,322   
     As of September 30, 2013  
     Effect of offsetting on balance sheet      Related amount not
offset
       
     Gross
amount
     Amounts
offset
     Net amounts reported
on the balance sheet
     Financial
Instruments
    Financial
Collateral
    Net
amount
 
     MCh$      MCh$      MCh$      MCh$     MCh$     MCh$  

Derivative financial assets

     286,959         —           286,959         (23,869     (47,927     215,163   

Derivative financial liabilities

     360,848         —           360,848         —          —          360,848   

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

51


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

15. Offsetting financial assets and financial liabilities, continued

 

Derivative assets and liabilities

The “Financial Instruments” column identifies financial assets and liabilities that are subject to set off under netting agreements, such as the ISDA Master Agreement of derivative exchange or clearing counterparty agreements, whereby all outstanding transactions with the same counterparty could be offset and close-out netting applied across all outstanding transaction covered by the agreements if an event of default or other predetermined events occur (“early contract termination”).

Financial collateral refers to cash and non-cash collateral obtained, typically daily or weekly, to cover the net exposure between counterparties by enabling the collateral to be realized in an event of default or if other predetermined events occur (“early contract termination”).

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

52


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

16. Financial Risk Management:

 

(1) Credit Risk

The credit risk of the bank is managed using a global strategy, focused on economic environment and target markets. In this way, policies have been established and credit processes have been developed to recognize singularities of each market and segment, giving each of them the appropriate credit treatment which, in general, results in automated processes for individuals, parametric processes for small and medium companies, and case to case for corporations.

For the Bank, a basic principle in the management of credit risk is its permanence throughout the credit cycle: admission, monitoring and recovery of loans.

Corporate Risk division ensures the quality of the portfolio and optimizes the risk-return ratio for all individuals and corporate segments, managing all phases of the cycle indicated. Along with that ensures the accomplishment of criteria emanating from the Board of the bank related to risk management, who in turn, are actively involved in the management of credit risk, guiding the administration for handling this and informing periodically the portfolio behavior.

Permanent nature of the management of credit risk allows to evaluate a rigorous approval of the credit, ensuring the incorporation of clients within the predefined target market, ensuring a follow up control of the implementation of credit policies and allows close monitoring of the evolution of portfolio risks and processes of normalization and collection of past due loans. Also it allows acting proactively, evaluating any signs of non-complying, mitigating risk and reducing exposures to lower potential portfolio losses.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

53


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

16. Financial Risk Management, continued:

 

(1) Credit Risk, continued

 

The table below shown breakdown by type of portfolio and risk level (normal, substandard and Non-complying)

 

     As of December 31, 2012  
     Individual Portfolio      Group Portfolio         
     Normal
MCh$
     Substandard
MCh$
     Non-complying
MCh$
     Normal
MCh$
     Non-complying
MCh$
     Total
MCh$
 

Financial Assets

                 

Loans and advances to banks (before allowances for loan losses)

                 

Central Bank of Chile

     1,100,696         —           —           —           —           1,100,696   

Domestic banks

     14,309         —           —           —           —           14,309   

Foreign banks

     229,276         —           —           —           —           229,276   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     1,344,281         —           —           —           —           1,344,281   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans to customers (before allowances for loan losses)

                 

Commercial loans

     9,341,403         204,369         145,022         1,864,798         185,988         11,741,580   

Residential mortgage loans

     —           —           —           4,148,374         50,293         4,198,667   

Consumer loans

     —           —           —           2,649,995         181,519         2,831,514   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     9,341,403         204,369         145,022         8,663,167         417,800         18,771,761   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     (Unaudited)
As of September 30, 2013
 
     Individual Portfolio      Group Portfolio         
     Normal
MCh$
     Substandard
MCh$
     Non-complying
MCh$
     Normal
MCh$
     Non-complying
MCh$
     Total
MCh$
 

Loans and advance to banks (before alloances for loan losses)

                 

Central bank of Chile

     150,674         —           —           —           —           150,674   

Domestic banks

     159,000         —           —           —           —           159,000   

Foreigns banks

     368,731         —           —           —           —           368,731   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     678,405         —           —           —           —           678,405   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans to customers (before allowances for loan losses)

                 

Commercial loans

     10,321,724         246,273         147,647         1,980,976         199,459         12,896,079   

Residential mortgage loans

     —           —           —           4,515,287         66,945         4,582,232   

Consumer loans

     —           —           —           2,747,773         197,378         2,945,151   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     10,321,724         246,273         147,647         9,244,036         463,782         20,423,462   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

54


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

16. Financial Risk Management, continued:

 

(1) Credit Risk, continued

 

Portfolio loans have a diversification by economic activity as per following:

 

As of
December 31,
2012
  Financial
Services
MCh$
    Govern-
ment

MCh$
    Retail
(Individuals)
MCh$
    Trade
MCh$
    Manu-
facturing

MCh$
    Mining
MCh$
    Electricity,
Gas and
Water
MCh$
    Agriculture
and
Livestock
MCh$
    Forestry
MCh$
    Fishing
MCh$
    Trans-
portation
and
Telecom
MCh$
    Cons-
truction

MCh$
    Services
MCh$
    Other
MCh$
    Total
MCh$
 

Loans and advances to Banks

    243,585        —          —          —          —          —          —          —          —          —          —          —          —          1,100,696        1,344,281   

Commercial loans

    1,854,571        —          —          2,324,669        1,380,994        372,437        328,763        901,300        —          233,893        1,470,358        1,252,546        1,310,573        311,476        11,741,580   

Residential mortgage loans

    6,609        —          3,503,474        80,676        15,970        2,702        —          27,697        —          1,840        23,934        17,322        105,181        413,262        4,198,667   

Consumer loans

    3,131        —          2,557,411        40,109        9,400        1,532        5        33,664        —          840        16,280        9,870        38,440        120,832        2,831,514   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2,107,896        —          6,060,885        2,445,454        1,406,364        376,671        328,768        962,661        —          236,573        1,510,572        1,279,738        1,454,194        1,946,266        20,116,042   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
As of
September 30,
2013
  Financial
Services
MCh$
    Govern-
ment

MCh$
    Retail
(Individuals)
MCh$
    Trade
MCh$
    Manu-
facturing

MCh$
    Mining
MCh$
    Electricity,
Gas and
Water
MCh$
    Agriculture
and
Livestock
MCh$
    Forestry
MCh$
    Fishing
MCh$
    Trans-
portation
and
Telecom
MCh$
    Cons-
truction

MCh$
    Services
MCh$
    Other
MCh$
    Total
MCh$
 

Loans and advance to banks

    527,731        —          —          —          —          —          —          —          —          —          —          —          —          150,674        678,405   

Commercial loans

    1,810,719        —          404,466        2,599,199        1,447,303        364,147        560,726        932,246        —          224,878        1,709,402        1,439,475        1,271,565        131,953        12,896,079   

Residential mortgage loans

    9,133        —          3,832,281        90,069        18,749        3,529        —          29,010        —          1,763        26,311        19,602        143,952        407,832        4,582,231   

Consumer loans

    3,482        —          2,661,966        41,614        9,472        1,597        8        35,004        —          828        16,701        10,127        50,481        113,872        2,945,152   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2,351,065        —          6,898,713        2,730,882        1,475,524        369,273        560,734        996,260        —          227,469        1,752,414        1,469,204        1,465,998        804,331        21,101,867   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

55


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

16. Financial Risk Management, continued:

 

(2) Market Risk

The Market Risk Management Unit has completed three relevant milestones during 2013: the internal model for measuring credit exposures for derivative transactions; the installation of the DVA (“own credit risk”) concept for valuation of derivative transactions and the development of better stress testing processes for both liquidity and price risks.

In fact, credit exposures arose when dealing with derivatives are now computed utilizing either Add-On methodologies (credit factors calculated using MCS) or portfolio analysis considering that market factors prices follow sophisticated diffusion processes. Credit mitigation techniques are also included, when applicable, such as margin call, early termination and netting.

The DVA concept was developed by computing expected positive or negative exposures as the sum of FX European calls/puts in the case of FX Forwards or Cross Currency swaps or the value of Interest Rate Caps or Floors for Interest Rate Swaps. Expected Losses are estimated utilizing corporate spreads gathered from observable sources or by estimating them through techniques that mimic credit spreads yield curves according to internal credit rating models.

Stress tests have been improved significantly, trying to better reflect profit & loss impacts due to material adverse changes environments. The enhancement of the price risk stress testing exercise is focused on the inclusion of basis risk analyses (from mid year, we have included the potential effects generated by the fluctuation of the credit spread of our customer base or by the fluctuation of our own credit spread). Liquidity analysis was improved by defining the base scenario as a more realistic one, modeling mostly all balance sheet items as evergreen with the exception of deposits withdraws and debt securities trading activities.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

56


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, Continued

 

 

 

17. Subsequent Events:

On October 17, 2013 Banco de Chile informed that the Board of Directors of Latibex (“Consejo de Administración de Bolsas y Mercados Españoles Sistemas de Negociación, S.A.”), within its authority pursuant to the Regulations of the Mercado de Valores Latinoamericanos (“Latibex”), and based on Banco de Chile’s request, has resolved to exclude the negotiation of Banco de Chile issued shares from the “Mercado de Valores Latinoamericanos (“Latibex”)”, effective October 18, 2013.

All the supporting documentation filled by Banco de Chile is publicly available at the website of Latibex (www.latibex.com) and on our website (www.bancochile.cl).

In Management’s opinion, there are no other significant subsequent events that affect or could affect the Interim Condensed Consolidated Financial Statements of the Bank and its subsidiaries between September 30, 2013 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 

The accompanying notes 1 to 17 are an integral part of these interim condensed consolidated financial statements

 

57