FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

Report of Foreign Private Issuer

 

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

 

For the month of October, 2012

 

Commission File Number 001-15266

 

BANK OF CHILE
(Translation of registrant’s name into English)

 

Ahumada 251  
Santiago, Chile

(Address of principal executive offices)

 

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

 

Form 20-F x   Form 40-F o

 

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

 

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

 

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

 

Yes o  No x

 

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

 

 

 



 

BANCO DE CHILE
REPORT ON FORM 6-K

 

Attached Banco de Chile’s Financial Statements with notes for the Third Quarter of 2012.

 



 

SIGNATURE

 

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

 

Date: October 31, 2012

 

 

 

Banco de Chile

 

 

 

 

 

/S/ Arturo Tagle Q.

 

By:

Arturo Tagle Q.
CEO

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

Index

 

 

I.

Interim Condensed Consolidated Statements of Financial Position

 

II.

Interim Condensed Consolidated Statements of Comprehensive Income

 

III.

Interim Condensed Consolidated Statements of Changes in Equity

 

IV.

Interim Condensed Consolidated Statements of Cash Flows

 

V.

Notes to the Interim Condensed Consolidated Financial Statements

 

 

 

 

 

Ch$ or CLP

=

Chilean pesos

 

 

MCh$

=

Millions of Chilean pesos

 

 

US$ or USD

=

U.S. dollars

 

 

ThUS$

=

Thousands of U.S. dollars

 

 

JPY

=

Japanese yen

 

 

EUR

=

Euro

 

 

MXN

=

Mexican pesos

 

 

HKD

=

Hong Kong dollars

 

 

U.F. 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).

 

 

 

 

 

 

 

IFRS

=

International Financial Reporting Standards

 

 

IAS

=

International Accounting Standards

 

 

RAN

=

Compilation of Norms of the Chilean Superintendency of Banks

 

 

IFRIC

=

International Financial Reporting Interpretations Committee

 

 

SIC

=

Standards Interpretation Committee

 

 

 

 

 

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

 

INDEX

 

 

 

Page

Interim Condensed Consolidated Statement of Financial Position

3

Interim Condensed Consolidated Statements of Comprehensive Income

4

Interim Condensed Consolidated Statement of Changes in Equity

6

Interim Condensed Consolidated Statements of Cash Flows

7

1.

Company Information:

8

2.

Legal provisions, basis of preparation and other information:

8

3.

New Accounting Pronouncements:

11

4.

Changes in Accounting Policies and Disclosures:

16

5.

Relevant Events:

16

6.

Segment Reporting:

19

7.

Cash and Cash Equivalents:

22

8.

Financial Assets Held-for-trading:

23

9.

Repurchase Agreements and Security Lending and Borrowing:

24

10.

Derivative Instruments and Accounting Hedges:

27

11.

Loans and advances to Banks:

31

12.

Loans to Customers, net:

32

13.

Investment Securities:

36

14.

Investments in Other Companies:

38

15.

Intangible Assets:

40

16.

Property and equipment:

43

17.

Current Taxes and Deferred Taxes:

45

18.

Other Assets:

49

19.

Current accounts and Other Demand Deposits:

50

20.

Savings accounts and Time Deposits:

50

21.

Borrowings from Financial Institutions:

51

22.

Debt Issued:

53

23.

Other Financial Obligations:

55

24.

Provisions:

55

25.

Other Liabilities:

59

26.

Contingencies and Commitments:

60

27.

Equity:

64

28.

Interest Revenue and Expenses:

69

29.

Income and Expenses from Fees and Commissions:

71

30.

Net Financial Operating Income:

72

31.

Foreign Exchange Transactions, net:

72

32.

Provisions for Loan Losses:

73

33.

Personnel Expenses:

74

34.

Administrative Expenses:

75

35.

Depreciation, Amortization and Impairment:

76

36.

Other Operating Income:

77

37.

Other Operating Expenses:

78

38.

Related Party Transactions:

79

39.

Fair Value of Financial Assets and Liabilities:

84

40.

Maturity of Assets and Liabilities:

93

41.

Subsequent Events:

95

 



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

For the periods ended September 30, 2012 and 2011

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

September
2012

 

December
2011

 

September
2011

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

7

 

610,396

 

881,146

 

866,149

 

Transactions in the course of collection

 

7

 

409,937

 

373,639

 

461,081

 

Financial assets held-for-trading

 

8

 

341,668

 

301,771

 

343,940

 

Receivables from Repurchase agreements and Security Borrowing

 

9

 

46,830

 

47,981

 

72,865

 

Derivative instruments

 

10

 

381,177

 

385,688

 

636,664

 

Loans and advances to banks

 

11

 

793,033

 

648,425

 

665,290

 

Loans to customers, net

 

12

 

17,964,344

 

16,993,303

 

16,363,952

 

Financial assets available-for-sale

 

13

 

1,514,891

 

1,468,898

 

1,304,220

 

Financial assets held-to-maturity

 

13

 

 

 

 

Investments in other companies

 

14

 

15,368

 

15,418

 

15,007

 

Intangible assets

 

15

 

33,681

 

35,517

 

35,065

 

Property and equipment

 

16

 

207,655

 

207,888

 

207,397

 

Current tax assets

 

17

 

1,629

 

1,407

 

384

 

Deferred tax assets

 

17

 

127,511

 

116,282

 

113,420

 

Other assets

 

18

 

290,885

 

263,584

 

348,364

 

TOTAL ASSETS

 

 

 

22,739,005

 

21,740,947

 

21,433,798

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

19

 

5,001,775

 

4,895,426

 

4,601,815

 

Transactions in the course of payment

 

7

 

211,450

 

155,424

 

290,720

 

Payables from Repurchase Agreements and Security Lending

 

9

 

309,049

 

223,202

 

230,292

 

Savings accounts and time deposits

 

20

 

9,947,950

 

9,282,324

 

8,935,977

 

Derivative instruments

 

10

 

453,291

 

429,913

 

621,140

 

Borrowings from financial institutions

 

21

 

1,124,497

 

1,690,939

 

1,850,774

 

Debt issued

 

22

 

2,978,444

 

2,388,341

 

2,332,053

 

Other financial obligations

 

23

 

147,554

 

184,785

 

222,455

 

Current tax liabilities

 

17

 

26,222

 

4,502

 

7,340

 

Deferred tax liabilities

 

17

 

21,329

 

23,213

 

18,382

 

Provisions

 

24

 

416,987

 

457,938

 

373,920

 

Other liabilities

 

25

 

265,914

 

265,765

 

251,184

 

TOTAL LIABILITIES

 

 

 

20,904,462

 

20,001,772

 

19,736,052

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

27

 

 

 

 

 

 

 

Attributable to Bank’s Owners:

 

 

 

 

 

 

 

 

 

Capital

 

 

 

1,509,994

 

1,436,083

 

1,436,083

 

Reserves

 

 

 

177,574

 

119,482

 

119,482

 

Other comprehensive income

 

 

 

17,570

 

(2,075

)

683

 

Retained earnings:

 

 

 

 

 

 

 

 

 

Retained earnings from previous periods

 

 

 

16,379

 

16,379

 

16,379

 

Income for the period

 

 

 

327,910

 

428,805

 

329,218

 

Less:

 

 

 

 

 

 

 

 

 

Provision for minimum dividends

 

 

 

(214,885

)

(259,501

)

(204,100

)

Subtotal

 

 

 

1,834,542

 

1,739,173

 

1,697,745

 

Non-controlling interests

 

 

 

1

 

2

 

1

 

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

 

1,834,543

 

1,739,175

 

1,697,746

 

TOTAL LIABILITIES AND EQUITY

 

 

 

22,739,005

 

21,740,947

 

21,433,798

 

 

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

 

3



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the nine-month ended September 30, 2012 and 2011

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

A.    CONSOLIDATED STATEMENT OF INCOME

 

 

 

Notes

 

September
2012

 

September
2011

 

 

 

 

 

MCh$

 

MCh$

 

Interest revenue

 

28

 

1,182,658

 

1,060,319

 

Interest expense

 

28

 

(497,974

)

(424,430

)

Net interest income

 

 

 

684,684

 

635,889

 

 

 

 

 

 

 

 

 

Income from fees and commissions

 

29

 

275,326

 

278,084

 

Expenses from fees and commissions

 

29

 

(48,089

)

(42,895

)

Net fees and commission income

 

 

 

227,237

 

235,189

 

 

 

 

 

 

 

 

 

Net financial operating income

 

30

 

15,766

 

60,974

 

Foreign exchange transactions, net

 

31

 

24,829

 

(11,648

)

Other operating income

 

36

 

16,341

 

19,262

 

Total operating revenues

 

 

 

968,857

 

939,666

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

32

 

(137,584

)

(108,388

)

 

 

 

 

 

 

 

 

OPERATING REVENUES, NET OF PROVISIONS FOR LOAN LOSSES

 

 

 

831,273

 

831,278

 

 

 

 

 

 

 

 

 

Personnel expenses

 

33

 

(231,632

)

(240,720

)

Administrative expenses

 

34

 

(176,048

)

(167,956

)

Depreciation and amortization

 

35

 

(23,267

)

(22,985

)

Impairment

 

35

 

(648

)

(4

)

Other operating expenses

 

37

 

(39,862

)

(25,705

)

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

 

(471,457

)

(457,370

)

 

 

 

 

 

 

 

 

NET OPERATING INCOME

 

 

 

359,816

 

373,908

 

 

 

 

 

 

 

 

 

Income attributable to associates

 

14

 

857

 

2,763

 

Income before income tax

 

 

 

360,673

 

376,671

 

 

 

 

 

 

 

 

 

Income tax

 

 

 

(32,762

)

(47,453

)

 

 

17

 

 

 

 

 

NET INCOME FOR THE PERIOD

 

 

 

327,911

 

329,218

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

327,910

 

329,218

 

Bank’s Owners

 

 

 

1

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

Net income per share attributable to Bank’s Owners:

 

 

 

 

 

 

 

Basic net income per share

 

27

 

3.72

 

3.85

 

Diluted net income per share

 

27

 

3.72

 

3.85

 

 

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

 

4



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the nine-month ended September 30, 2012 and 2011

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

B.    CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

Notes

 

September
2012

 

September
2011

 

 

 

 

 

MCh$

 

MCh$

 

NET INCOME FOR THE PERIOD

 

 

 

327,911

 

329,218

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses):

 

 

 

 

 

 

 

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

 

13

 

23,294

 

(6,561

)

Gains and losses on derivatives held as cash flow hedges

 

 

 

1,294

 

 

Cumulative translation adjustment

 

 

 

(65

)

62

 

Other comprehensive income before income taxes

 

 

 

24,523

 

(6,499

)

 

 

 

 

 

 

 

 

Income tax related to other comprehensive income

 

17

 

(4,880

)

1,312

 

 

 

 

 

 

 

 

 

Total other comprehensive income

 

 

 

19,643

 

(5,187

)

 

 

 

 

 

 

 

 

TOTAL CONSOLIDATED COMPREHENSIVE INCOME

 

 

 

347,554

 

324,031

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Bank’s owners

 

 

 

347,553

 

324,031

 

Non-controlling interest

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

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

 

 

 

 

 

 

 

Basic net income per share

 

 

 

3.95

 

3.79

 

Diluted net income per share

 

 

 

3.95

 

3.79

 

 

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

 

5


 


Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the nine month ended September 30, 2011 and 2012

 (Translation of financial statements originally issued in Spanish)

(Expressed in millions of Chilean pesos)

 

 

 

 

 

 

 

Reserves

 

Other comprehensive income

 

Retained earnings

 

 

 

 

 

 

 

 

 

Notes

 

Paid-in
Capital

 

Other
reserves

 

Reserves
from
earnings

 

Unrealized
gains
(losses) on
available-
for- sale

 

Derivatives
cash flow
hedge

 

Cumulative
translation
adjustment

 

Retained
earnings

from
previous
periods

 

Income for
the year

 

Provision
for
minimum
dividends

 

Attributable
to equity
holders of
the parent

 

Non-
controlling
interest

 

Total
equity

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2010

 

 

 

1,158,752

 

32,256

 

55,130

 

5,974

 

 

(104

)

16,091

 

378,529

 

(242,503

)

1,404,125

 

2

 

1,404,127

 

Capitalization of retained earnings

 

27

 

67,217

 

 

 

 

 

 

 

(67,217

)

 

 

 

 

Retention (released) earnings

 

27

 

 

 

32,096

 

 

 

 

 

(32,096

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(279,216

)

242,503

 

(36,713

)

(1

)

(36,714

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

62

 

 

 

 

62

 

 

62

 

Valuation adjustment on available-for-sale instruments, net

 

 

 

 

 

 

(5,249

)

 

 

 

 

 

(5,249

)

 

(5,249

)

Equity adjustment in subsidiary

 

 

 

 

 

 

 

 

 

288

 

 

 

288

 

 

288

 

Capital increase

 

27

 

210,114

 

 

 

 

 

 

 

 

 

210,114

 

 

210,114

 

Income for the period 2011

 

 

 

 

 

 

 

 

 

 

329,218

 

 

329,218

 

 

329,218

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(204,100

)

(204,100

)

 

(204,100

)

Balances as of September 30, 2011

 

 

 

1,436,083

 

32,256

 

87,226

 

725

 

 

(42

)

16,379

 

329,218

 

(204,100

)

1,697,745

 

1

 

1,697,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of December 31, 2011

 

 

 

1,436,083

 

32,256

 

87,226

 

(1,644

)

(395

)

(36

)

16,379

 

428,805

 

(259,501

)

1,739,173

 

2

 

1,739,175

 

Capitalization of retained earnings

 

27

 

73,911

 

 

 

 

 

 

 

(73,911

)

 

 

 

 

Retention (released) earnings

 

27

 

 

 

58,092

 

 

 

 

 

(58,092

)

 

 

 

 

Dividends distributions and paid

 

27

 

 

 

 

 

 

 

 

(296,802

)

259,501

 

(37,301

)

(2

)

(37,303

)

Other comprehensive income:

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative translation adjustment

 

 

 

 

 

 

 

 

(65

)

 

 

 

(65

)

 

(65

)

Cash flow hedge adjustment, net

 

 

 

 

 

 

 

1,044

 

 

 

 

 

1,044

 

 

1,044

 

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

 

 

 

 

 

 

18,666

 

 

 

 

 

 

18,666

 

 

18,666

 

Income for the period 2012

 

 

 

 

 

 

 

 

 

 

327,910

 

 

327,910

 

1

 

327,911

 

Provision for minimum dividends

 

27

 

 

 

 

 

 

 

 

 

(214,885

)

(214,885

)

 

(214,885

)

Balances as of September 30, 2012

 

 

 

1,509,994

 

32,256

 

145,318

 

17,022

 

649

 

(101

)

16,379

 

327,910

 

(214,885

)

1,834,542

 

1

 

1,834,543

 

 

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

 

6


 


Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the nine-month ended September 30, 2012 and 2011

(Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 

 

 

Notes

 

September
2012

 

September
2011

 

 

 

 

 

MCh$

 

MCh$

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income for the period

 

 

 

327,911

 

329,218

 

Items that do not represent cash flows:

 

 

 

 

 

 

 

Depreciation and amortization

 

35

 

23,267

 

22,985

 

Impairment of intangible assets and property and equipment

 

35

 

648

 

4

 

Provision for loan losses

 

32

 

164,370

 

131,262

 

Provision of contingent loans

 

32

 

2,909

 

7,651

 

Fair value adjustment of financial assets held-for-trading

 

 

 

626

 

(932

)

Income attributable to investments in other companies

 

14

 

(648

)

(2,577

)

Income from sales of assets received in lieu of payment

 

36

 

(5,246

)

(4,809

)

Net gain on sales of property and equipment

 

 

 

(224

)

(1,274

)

(Increase) decrease in other assets and liabilities

 

 

 

(6,244

)

(58,678

)

Charge-offs of assets received in lieu of payment

 

37

 

1,974

 

2,865

 

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

 

 

 

(67,496

)

78,645

 

Net changes in interest and fee accruals

 

 

 

20,639

 

(17,636

)

Changes in assets and liabilities that affect operating cash flows:

 

 

 

 

 

 

 

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

 

 

 

(144,957

)

(314,201

)

Increase in loans to customers

 

 

 

(1,116,529

)

(2,396,279

)

Increase in financial assets held-for-trading, net

 

 

 

123,829

 

(112,555

)

Decrease in deferred taxes, net

 

17

 

(13,113

)

(10,171

)

Increase in current account and other demand deposits

 

 

 

107,096

 

155,397

 

Increase in payables from repurchase agreements and security lending

 

 

 

56,397

 

159,487

 

Increase in savings accounts and time deposits

 

 

 

673,172

 

1,198,428

 

Proceeds from sale of assets received in lieu of payment

 

 

 

7,074

 

6,526

 

Total cash flows from operating activities

 

 

 

155,455

 

(826,644

)

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

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

 

 

 

(81,974

)

(126,380

)

Purchases of property and equipment

 

16

 

(15,285

)

(16,418

)

Proceeds from sales of property and equipment

 

 

 

119

 

1,662

 

Purchases of intangible assets

 

15

 

(6,001

)

(6,276

)

Investments in other companies

 

14

 

(71

)

 

Dividends received from investments in other companies

 

14

 

915

 

746

 

Total cash flows from investing activities

 

 

 

61,651

 

(146,666

)

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Repayment of mortgage finance bonds

 

 

 

(20,791

)

(28,896

)

Proceeds from bond issuances

 

22

 

815,989

 

692,578

 

Redemption of bond issuances

 

 

 

(244,075

)

(119,371

)

Proceeds from subscription and payment of shares

 

 

 

 

210,114

 

Dividends paid

 

 

 

(296,802

)

(279,216

)

Increase in borrowings from financial institutions

 

 

 

19,285

 

27,861

 

Decrease in other financial obligations

 

 

 

(33,206

)

47,146

 

Decrease in borrowings from Central Bank of Chile

 

 

 

(22,793

)

 

Proceeds from borrowings from Central Bank (long-term)

 

 

 

15

 

68

 

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

 

 

 

(48

)

(80

)

Long-term foreign borrowings

 

 

 

336,103

 

779,561

 

Payment of long-term foreign borrowings

 

 

 

(815,838

)

(368,478

)

Proceeds from other long-term borrowings

 

 

 

666

 

944

 

Payment of other long-term borrowings

 

 

 

(4,270

)

(7,472

)

Total cash flows from financing activities

 

 

 

(265,765

)

954,759

 

 

 

 

 

 

 

 

 

TOTAL NET POSITIVE CASH FLOWS FOR THE PERIOD

 

 

 

(48,659

)

(18,551

)

Net effect of exchange rate changes on cash and cash equivalents

 

 

 

(34,148

)

1,800

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

7

 

1,429,908

 

1,447,695

 

Cash and cash equivalents at end of period

 

7

 

1,347,101

 

1,430,944

 

 

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

 

7



Table of Contents

 

BANCO DE CHILE AND SUBSIDIARIES

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

For the nine-month ended September 30, 2011 and 2012

 (Translation of financial statements originally issued in Spanish)

(Expressed in million of Chilean pesos)

 


 

1.                   Company Information:

 

Banco de Chile, resulting from the merger of Banco Nacional de Chile, Banco Agrícola and Banco de Valparaíso, was formed on October 28, 1893 in the city of Santiago, in the presence of the Notary Eduardo Reyes Lavalle.

 

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

 

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

 

Banco de Chile’s legal domicile is Ahumada 251, Santiago, Chile and its Web site is www.bancochile.cl.

 

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

 

(a)                        Legal provisions:

 

The General Banking Law in its Article N° 15 authorizes the Chilean Superintendency of Banks (SBIF) to issue generally applicable accounting standards for entities it supervises. The Corporations Law, in turn, requires generally accepted accounting principles to be followed.

 

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

 

8



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)                        Basis of consolidation:

 

(b.1)            The current Interim Condensed Consolidated Financial Statements for the nine-months period ended September 30, 2012 are presented based on the same accounting principles described in the Bank’s audited Consolidated Financial Statements at December 31, 2011 and for the year then ended (audited financial statements), and have been prepared according to the Compendium of Accounting Standards, Chapter C-2 issued by the Superintendency of Banks and Financial Institutions and the International Financial Reporting Standard N°34 (“NIC 34”) “Intermediate Financial Information”.

 

According to NIC 34, the intermediate financial information is prepared solely with the intention of updating the content of the last annual Consolidated Financial Statements, putting emphasis on the new activities, events and circumstances occurred during the nine-month period after period end and not duplicating the previous published information in the last Consolidated Financial Statements. Consequently, the Interim Consolidated Financial Statements do not include all the complete information and notes required for the complete Consolidated Financial statements according to the International Accounting Standards and International Financial Information issued by the IASB, reason by which for a suitable understanding of the information that is included in these Interim Condensed Consolidated Financial Statements, they must be read along with the annual Consolidated Financial statements of Banco de Chile, corresponding to the year ended December 31, 2011. However, in the opinion of the Bank’s management, all the adjustments (consisting of normal recurring provisions) that were considered necessary for a reasonable presentation have been included.  The results of operations for the nine-month periods ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.

 

(b.2)            The following table details the entities in which the Bank —directly or indirectly— owns a controlling interest and that are therefore consolidated in these financial statements:

 

 

 

 

 

 

 

 

 

Interest Owned

 

 

 

 

 

 

 

 

 

Direct

 

Indirect

 

Total

 

 

 

 

 

 

 

Functional

 

September

 

September

 

September

 

September

 

September

 

September

 

Rut

 

Subsidiaries

 

Country

 

Currency

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

44,000,213-7

 

Banchile Trade Services Limited

 

Hong Kong

 

US$

 

100.00

 

100.00

 

 

 

100.00

 

100.00

 

96,767,630-6

 

Banchile Administradora General de Fondos S.A.

 

Chile

 

Ch$

 

99.98

 

99.98

 

0.02

 

0.02

 

100.00

 

100.00

 

96,543,250-7

 

Banchile Asesoría Financiera S.A.

 

Chile

 

Ch$

 

99.96

 

99.96

 

 

 

99.96

 

99.96

 

77,191,070-K

 

Banchile Corredores de Seguros Ltda.

 

Chile

 

Ch$

 

99.83

 

99.83

 

0.17

 

0.17

 

100.00

 

100.00

 

96,894,740-0

 

Banchile Factoring S.A.

 

Chile

 

Ch$

 

99.75

 

99.75

 

0.25

 

0.25

 

100.00

 

100.00

 

96,571,220-8

 

Banchile Corredores de Bolsa S.A.

 

Chile

 

Ch$

 

99.70

 

99.70

 

0.30

 

0.30

 

100.00

 

100.00

 

96,932,010-K

 

Banchile Securitizadora S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

96,645,790-2

 

Socofin S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

96,510,950-1

 

Promarket S.A.

 

Chile

 

Ch$

 

99.00

 

99.00

 

1.00

 

1.00

 

100.00

 

100.00

 

 

9



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)   Use of estimates and judgment

 

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

 

1.   Goodwill valuation (Note 15);

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

3.   Income taxes and deferred taxes (Note 17);

4.   Provisions (Note 24);

5.   Commitments and contingencies (Note 26);

6.   Provision for loan losses (Note 32);

7.   Impairment of other financial assets (Note 35);

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

 

During the nine month period ended September 30, 2012 there have been no significant changes to estimations made when preparing the Bank’s 2011 Annual Consolidated Financial Statements, other than those indicated in these Interim Condensed Consolidated Financial Statements.

 

(d)   Reclassification:

 

For comparative purposes, certain line items of the September 30, 2011 Interim Condensed Consolidated Financial Statements have been reclassified.

 

(e)   Comparison of the Information:

 

The information contained in these financial statements corresponding to year 2011 is presented, unique and exclusively, to compare with the information regarding the period of nine month ended September 30, 2012.

 

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

 

Due to the nature of its business, the Bank and its subsidiaries’ activities do not have a cyclical or seasonal character. Accordingly, no specific details have been included on the notes to this Interim Condensed Consolidated Financial Statements.

 

(g)   Relative Importance:

 

When determining the information to present on the different items from the financial statements or other subjects, in accordance with NIC 34, the Bank has considered the relative importance in relation to the Interim Condensed Consolidated financial statements of the period.

 

10



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                   New Accounting Pronouncements:

 

The following is a summary of new standards, interpretations and improvements to the International Financial Reporting Standards issued by the International Accounting Standards Board (IASB) but which have not come into effect as of September 30, 2012, as per the following detail:

 

IAS 1 Presentation of Financial Statements

 

The annual improvements to IFRS, issued in May 2012, provide amendments to IAS 1 in order to clarify the requirements to provide comparative information for:

 

a) The requirements comparative of the opening statement of financial position when an entity applies an accounting policy retrospectively, or makes a retrospective restatement or reclassification, according to IAS 8 Accounting policies, changes in accounting estimates and Errors.

 

b) The requirement to provide comparative information when an entity provides additional comparative information beyond the minimum comparative information requirements.

 

The amendment is applicable for annual periods beginning January 1, 2013 and earlier application is permitted.  The amendment is applied retrospectively for any change accordance with the description in a) and b), for which currently has no impact for the Bank of Chile and its subsidiaries in their consolidated financial statements.

 

IAS 16 Property, Plant and Equipment

 

The annual improvements to IFRS, issued in May 2012, provide amendments to IAS 16, to clarify the accounting of spare parts, stand-by equipment and servicing equipment.  The definition of “property, plant and equipment” in IAS 16 is now considered in determining whether these items should be accounted for under that standard.  The amendment proposes to delete if the spare parts and servicing equipment can be used only in connection with an item of property, plant and equipment, they are accounted for as property, plant and equipment.

 

The amendments must be applied retrospectively and are effective for annual periods beginning on or after January 1, 2013, with early application permitted.  In Management’s opinion, the application of this standard will not have a significant effect on the consolidated financial statements of Banco de Chile and its subsidiaries.

 

11



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 19 Employee Benefits

 

The amendments to IAS 19 published by the IASB in June, 2011 eliminated the option to defer recognition of gains and losses (the ‘corridor method’), streamline the presentation of changes in assets and liabilities arising from defined benefit plans and enhance the disclosure requirements for defined benefit plans.  Entities are required to apply amendments in the annual periods beginning on or after January 1, 2013, or earlier.  To date, Banco de Chile and its subsidiaries are evaluating the possible impact that the adoption of this standard will have on its consolidated financial statements.

 

IAS 27 Separate Financial Statements

 

This standard amended in May 2011, and supersedes IAS 27 (2008).  The scope of this standard is restricted only for separate financial statements, as the concept related to the definition of control and consolidation were removed and included in IFRS 10.  Entities are required to apply amendments in the annual periods beginning on or after January 1, 2013, and early adoption is permitted in conjunction with IFRS 10, IFRS 11 and IFRS 12 and the amendment to IAS 28.  According to the assessment carried out this policy change has no impact on the consolidated financial statements of Banco de Chile and its subsidiaries.

 

IAS 28 Investments in Associates and Joint Venture

 

This standard was reissued in May 2011, regulates the accounting treatment of application of the equity method to investments in joint ventures.  Entities are required to apply amendments in the annual periods beginning on or after January 1, 2013, and early adoption is permitted in conjunction with IFRS 10, IFRS 11 and IFRS 12 and the amendment to IAS 27.   To date, Banco de Chile and its subsidiaries are evaluating the possible impact that the adoption of this standard will have on its consolidated financial statements.

 

IAS 32 Financial Instruments: Presentation

 

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

 

In May 2012, the amendments removes a perceived inconsistency between IAS 32 and IAS 12 and indicating that the income tax relating to distributions to holders of an equity instrument and to transaction costs of an equity transaction should be accounted for in accordance with IAS 12 “Income Taxes”.

 

This amendment shall apply retroactively for annual periods beginning on or after January 1, 2013.  Earlier application is permitted.

 

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

 

12



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IAS 34 Interim Financial Reporting

 

The annual improvements to IFRS, issued in May 2012, incorporates amendments to IAS 34, in which it is established that requires disclosure of assets and total liabilities for a particular segment, if:

 

a) The total assets and total liabilities for a particular reportable segment would be separately disclosed in interim financial reporting only when the amounts are regularly provided to the chief operating decision-maker.

 

b) There has been a material change from the amounts disclosed in the last annual financial statements for that reportable segment.

 

This amendment shall apply retroactively for annual periods beginning on or after January 1, 2013.  Earlier application is permitted.

 

According to the assessment carried out this policy change has no impact on the consolidated financial statements of Banco de Chile and its subsidiaries.

 

IFRS 7 Financial Instruments: Disclosures

 

In December 2011, amended the required disclosures to include information that will enable users of an entity’s financial statements to evaluate the effect or potential effect of netting arrangements, including rights of set-off associated with the entity’s recognized financial assets and recognized financial liabilities, on the entity’s financial position.  An entity shall apply those amendments for annual periods beginning on or after January 1, 2013.  To date, Banco de Chile and its subsidiaries are working in its disclosures for give compliance to this rule.

 

IFRS 9 Financial Instruments: Financial liabilities

 

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

 

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

 

13



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 9 Financial Instruments: Recognition and Measurement

 

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

 

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

 

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

 

IFRS 10 Consolidated Financial Statement

 

In May 2011 the IASB issued IFRS 10 establishes a new definition of control applies to all entities including “special purpose entities” or “structured entities” as they are now referred to in the new standards.  The changes introduced by IFRS 10 will require management to exercise significant judgment to determine which entities are controlled, and therefore are required to be consolidated by a parent.

 

These new standard is effective for annual periods beginning on or after January 1, 2013.  To date, Banco de Chile and its subsidiaries are evaluating the possible impact that the adoption of this standard will have on its consolidated financial statements.

 

14



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

3.                           New Accounting Pronouncements, continued:

 

IFRS 11 Joint Arrangements

 

In May 2011, the IASB issued IFRS 11 which replaces IAS 31 “Interest in Joint Ventures” and SIC-13 “Jointly-Controlled Entities- Non-monetary Contributions by Ventures”.

 

IFRS 11 eliminated the option to record the value of investment in a joint venture using proportionate consolidation or recognize its assets and liabilities its relative shares of those items, if any.  The new standards require using the equity method.

 

These new standard is effective for annual periods beginning on or after January 1, 2013.  To date, Banco de Chile and its subsidiaries are evaluating the possible impact that the adoption of this standard will have on its consolidated financial statements.

 

IFRS 12 Disclosure of Interests in Other Entities

 

In May 2011, the IASB issued IFRS 12 which replaces the disclosure requirements previously included in IAS 27, IAS 31 and IAS 28. This new standard is aimed at concentrating on a single regulatory body disclosure of subsidiaries, joint agreements, associates and structured entities.  One of the most significant changes introduced by IFRS 12 is required for the parent to disclose the judgment that management has made to determine that it has control to consolidate or not different entities. The new disclosures will help users of its financial statement evaluate the nature and risks associated with interests in other entities and the effects of those interests on its financial statements.

 

These new standard is effective for annual periods beginning on or after January 1, 2013.  To date, Banco de Chile and its subsidiaries are evaluating the potential impact that its adoption will have on its consolidated financial statements.

 

IFRS 13 Fair Value Measurement

 

In May 2011, the IASB issued IFRS 13 Fair Value Measurement.  This new standard establishes a new definition of Fair Value.  This new standard does not change when an entity must or may use fair value, but changes the way how to measure the fair value of financial assets and liabilities and non-financial.

 

These new standard is effective for annual periods beginning on or after January 1, 2013.  According the assessment, this policy change has no impact on the consolidated financial statements of Banco de Chile and its subsidiaries, however the Bank is working in its disclosures for comply with the further information requests of this rule.  This rule will be applicable if Superintendency of Banks and Financial Institutions allow its adoption.

 

15



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

4.                   Changes in Accounting Policies and Disclosures:

 

During the period ended September 30, 2012, have not occurred significant accounting changes that affect the presentation of consolidated financial statements.

 

5.                   Relevant Events:

 

a.                                     In an ordinary meeting held on January 26, 2012, the Bank’s Board of directors decided to call an ordinary shareholders meeting to be held on March 22, 2012 with the objective of proposing, among other matters, the increase the Banks capital through the capitalization of 30% of the Bank’s net income for the fiscal year 2011, by means of the issuance of shares without nominal value, set at the value of $67.48 per share and distributed among shareholders, without charge, at the rate of 0.018956 new shares per each paid for and subscribed share and to adopt all necessary resolutions subject to the options contemplated in Article 31 of Law N°19,396.

 

In an ordinary meeting held on March 22, 2012, its shareholders’ approved the distribution and payment of dividend No.200, in the amount of CLP$2.984740 per Banco de Chile common share, which represents 70% of the Bank’s net income for year 2011.

 

b.                                    On February 16, 2012 and pursuant to Article 116 of Law No. 18,045, Banco de Chile in his capacity as representative of the bondholders Series A, issued by Compañía Sud Americana de Vapores S.A., Banco de Chile informed, as an essential information, that because this has occurred the configuration of the disability cause contemplated in the first paragraph of Article 116 of Law No. 18,045, that is, being the representative of the bondholders related to the issuer.

 

Banco de Chile will refrain from further actions as such and will renounce as representative of the bondholders of such issue, for which purpose will proceed to quote in the shortest possible time to a bondholders meeting, to announce the renounce of Banco de Chile as representative and to propose to the assembly the appointment of a new representative.

 

The said bond issue is in the public deed dated August 29, 2001, executed in Santiago on behalf of the Public Notary Mr. René Benavente Cash, together with all the amendments and entered in the Registry of Securities of the Chilean Superintendency of Securities and Insurance under No. 274.

 

16



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

5.                           Relevant Events, continued:

 

c.                                     On March 27, 2012, the Central Bank of Chile communicated to Banco de Chile that in the Extraordinary Session, No. 1666E, held on the same date, the Board of the Central Bank of Chile resolved to request its corresponding surplus, from the fiscal year ended December 31, 2011, including the proportional part of the agreed upon capitalization profits, be paid in cash.

 

d.                                    On April 27, 2012 Banco de Chile informs that in the Ordinary Meeting held on April 26, 2012, the Board of Directors of Banco de Chile accepted the resignation presented by the Director, Mr. Fernando Quiroz Robles.

 

Likewise, the Board of Directors appointed, until the next Ordinary Shareholders Meeting, Mr. Francisco Aristeguieta Silva as Director. Additionally, in the same session, Mr. Francisco Aristeguieta Silva was appointed as Vice Chairman of the Board of Directors of Banco de Chile.

 

e.                                     On June 5, 2012 Banco de Chile informed the capitalization of 30% of the distributable net income obtained during the fiscal year ending the December 31, 2011, through the issuance of fully paid-in shares, of no par value, agreed in the Extraordinary Shareholders Meeting held on March 22, 2012, the Bank informed the following:

 

(i)                                     In the said Extraordinary Shareholders Meeting, it was agreed to increase the Bank´s capital in the amount of CLP$73,910,745,344 through the issuance of 1,095,298,538 fully paid-in shares, of no par value, payable under the distributable net income for the year ended December 31, 2011 that was not distributed as dividends as agreed at the Ordinary Shareholders Meeting held on the same day.

 

The Chilean Superintendency of Banks and Financial Institutions approved the amendment of the bylaws, through resolution N°118 dated May 17, 2012, which was registered on page 33,050, No. 23,246 on the Chamber of Commerce of Santiago, on May 18, 2012 and was published at “Diario Oficial” No. 40,267 on May 22, 2012.

 

The issuance of fully in paid shares was registered in the Securities Register of the Superintendence of Banks and Financial Institutions with No. 4/2012, on June 4, 2012.

 

(ii)                                  The Board of Directors of Banco de Chile, at the meeting No. 2,754, dated May 24, 2012, set June 28, 2012, as the date for issuance and distribution of the fully paid in shares.

 

(iii)                               The shareholders that will be entitled to receive the new shares, at a ratio of 0.018956 fully in paid shares for each Banco de Chile share, shall be those registered in the Registry of Shareholders on June 22, 2012.

 

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

 

17



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

(v)                                As a consequence of the issuance of the fully in paid shares, the capital of the Bank will be divided in 88,037,813,511 nominative shares, without par value.

 

f.                                          On July 9, 2012, according to article 19 of Chilean General Banking Act, the Superintendency of Banks and Financial Institutions imposed a fine of CLP$40,000,000 (Chilean pesos) to Banco de Chile, in connection with the forwarding and delivering service by electronic mail corresponding to June 2012 current account statements.

 

g.                                       In the Ordinary Session No. 2,761 held on September 13, 2012, the Board of Directors o Banco de Chile resolve to schedule an Extraordinary Shareholders Meeting to be held on October 17, 2012, with the purpose of proposing a capital increase in the amount of CLP$250,000,000,000 (two hundred and fifty billion Chilean pesos) by means for the issuance of cash shares that must be subscribed and paid at the price, term and other conditions agreed by the Shareholders Meeting as well as to modify the Bank’s by-laws by adopting the other necessary agreements so as to make effective the agreed by-laws reform.  Cash shares to be issued will be ordinary Banco de Chile shares having the same rights as all Banco de Chile’s shares, with the exception that they will not allow its shareholders to receive dividends and/or fully paid-in shares, as the case may be, with respect to the earnings of fiscal year 2012.

 

18


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                   Segment Reporting:

 

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

 

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

 

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

 

Treasury and money market operations:

 

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

 

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

 

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

 

Entity

 

·  Banchile Trade Services Limited

·  Banchile Administradora General de Fondos S.A.

·  Banchile Asesoría Financiera S.A.

·  Banchile Corredores de Seguros Ltda.

·  Banchile Factoring S.A.

·  Banchile Corredores de Bolsa S.A.

·  Banchile Securitizadora S.A.

·  Socofin S.A.

·  Promarket S.A.

 

19



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

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

 

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

 

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

 

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

 

The Bank did not enter into transactions with a particular customer or third party that exceed 10% or more of its total income during the nine-month period ended September 30, 2012 and 2011.

 

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

 

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

 

20


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                           Segment Reporting, continued:

 

The following table presents the information by segment for the periods ended September 30, 2012 and 2011 for each of the segments defined above:

 

 

 

Retail

 

Wholesale

 

Treasury

 

Subsidiaries

 

Subtotal

 

Adjustment (*)

 

Total

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

481,852

 

430,070

 

181,664

 

180,084

 

9,006

 

15,640

 

4,994

 

3,513

 

677,516

 

629,307

 

7,168

 

6,582

 

684,684

 

635,889

 

Net fees and commissions income (loss)

 

133,637

 

128,104

 

24,445

 

24,820

 

(363

)

(408

)

77,945

 

90,495

 

235,664

 

243,011

 

(8,427

)

(7,822

)

227,237

 

235,189

 

Other operating income

 

10,392

 

11,680

 

20,380

 

32,756

 

11,574

 

12,248

 

23,717

 

19,805

 

66,063

 

76,489

 

(9,127

)

(7,901

)

56,936

 

68,588

 

Total operating revenue

 

625,881

 

569,854

 

226,489

 

237,660

 

20,217

 

27,480

 

106,656

 

113,813

 

979,243

 

948,807

 

(10,386

)

(9,141

)

968,857

 

939,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions for loan losses

 

(138,141

)

(82,253

)

(90

)

(23,923

)

84

 

(942

)

563

 

(1,270

)

(137,584

)

(108,388

)

 

 

(137,584

)

(108,388

)

Depreciation and amortization

 

(15,603

)

(15,925

)

(5,498

)

(4,760

)

(999

)

(1,162

)

(1,167

)

(1,138

)

(23,267

)

(22,985

)

 

 

(23,267

)

(22,985

)

Other operating expenses

 

(299,518

)

(278,519

)

(86,007

)

(93,621

)

(5,387

)

(6,918

)

(67,664

)

(64,468

)

(458,576

)

(443,526

)

10,386

 

9,141

 

(448,190

)

(434,385

)

Income attributable to associates

 

384

 

1,903

 

193

 

599

 

21

 

 

259

 

261

 

857

 

2,763

 

 

 

857

 

2,763

 

Income before income taxes

 

173,003

 

195,060

 

135,087

 

115,955

 

13,936

 

18,458

 

38,647

 

47,198

 

360,673

 

376,671

 

 

 

360,673

 

376,671

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(32,762

)

(47,453

)

Income after income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

327,911

 

329,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

9,192,495

 

8,374,468

 

9,502,575

 

9,060,024

 

3,403,764

 

3,288,521

 

1,175,064

 

1,082,710

 

23,273,898

 

21,805,723

 

(664,033

)

(485,729

)

22,609,865

 

21,319,994

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

129,140

 

113,804

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,739,005

 

21,433,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

7,135,781

 

6,186,498

 

9,142,352

 

9,198,491

 

4,275,812

 

3,938,302

 

966,999

 

872,768

 

21,520,944

 

20,196,059

 

(664,033

)

(485,729

)

20,856,911

 

19,710,330

 

Current and deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,551

 

25,722

 

Total liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,904,462

 

19,736,052

 

 


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

 

21


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

7.                   Cash and Cash Equivalents:

 

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

 

 

 

September
2012

 

December
2011

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

Cash and due from banks:

 

 

 

 

 

 

 

Cash

 

392,752

 

346,169

 

361,859

 

Current account with the Chilean Central Bank

 

43,877

 

139,328

 

136,208

 

Deposits in other domestic banks

 

38,358

 

106,656

 

112,172

 

Deposits abroad

 

135,409

 

288,993

 

255,910

 

Subtotal - Cash and due from banks

 

610,396

 

881,146

 

866,149

 

 

 

 

 

 

 

 

 

Net transactions in the course of collection

 

198,487

 

218,215

 

170,361

 

Highly liquid financial instruments

 

528,345

 

290,069

 

373,507

 

Repurchase agreements

 

9,873

 

40,478

 

20,927

 

Total cash and cash equivalents

 

1,347,101

 

1,429,908

 

1,430,944

 

 

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

 

(b)                       Transactions in the course of collection:

 

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

 

 

 

September
2012

 

December
2011

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

Documents drawn on other banks (clearing)

 

187,824

 

185,342

 

180,378

 

Funds receivable

 

222,113

 

188,297

 

280,703

 

Subtotal transactions in the course of collection

 

409,937

 

373,639

 

461,081

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Funds payable

 

(211,450

)

(155,424

)

(290,720

)

Subtotal transactions in the course of payment

 

(211,450

)

(155,424

)

(290,720

)

Net transactions in the course of collection

 

198,487

 

218,215

 

170,361

 

 

22



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

8.                   Financial Assets Held-for-trading:

 

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

 

 

 

September
2012

 

December
2011

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

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

 

 

 

 

 

 

 

Central Bank bonds

 

28,322

 

66,243

 

33,503

 

Central Bank promissory notes

 

2,991

 

4,657

 

7,603

 

Other instruments issued by the Chilean Government and Central Bank

 

28,701

 

6,942

 

17,524

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

28

 

61

 

90

 

Bonds from domestic banks

 

343

 

585

 

4,234

 

Deposits in domestic banks

 

205,981

 

191,003

 

228,677

 

Other instruments issued in Chile

 

175

 

370

 

45

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions

 

 

 

 

 

 

 

Other instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

Mutual fund investments:

 

 

 

 

 

 

 

Funds managed by related companies

 

75,127

 

31,910

 

52,264

 

Total

 

341,668

 

301,771

 

343,940

 

 

Instruments issued by the Chilean Government and Central Bank include instruments sold under agreements to repurchase to customers and financial institutions, for the period ended September 30, 2012 and 2011 the Bank does not have movement for this concept.

 

“Other instruments issued in Chile” include instruments sold under agreements to repurchase to customers and financial instruments, amounting to MCh$186,754 as of September 30, 2012 (MCh$218,054 in 2011).

 

Agreements to repurchase have an average expiration of 8 days as of period-end (4 days in 2011).

 

Additionally, the Bank holds financial investments in mortgage finance bonds issued by itself in the amount of MCh$53,962 as of September 30, 2012 (MCh$66,874 as of September 30, 2011), which are presented as a reduction of the liability line item “Debt issued”.

 

23


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


9.                   Repurchase Agreements and Security Lending and Borrowing:

 

(a)              The Bank provides financing to its customers through “Receivables from Repurchase Agreements and Security Borrowing”, in which the financial instrument serves as collateral. As of September 30, 2012 and 2011, the Bank has the following receivables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and
up to 3 months

 

Over 3 months and
up to 12 months

 

Over 1 year and up to
3 years

 

Over 3 years and up
to 5 years

 

Over 5 years

 

Total

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank promissory notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued by the Chilean Government and Central Bank

 

821

 

 

 

 

 

 

 

 

 

 

 

 

821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments Issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

8,038

 

3,089

 

36,178

 

43,435

 

1,793

 

26,341

 

 

 

 

 

 

 

46,009

 

72,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

8,859

 

3,089

 

36,178

 

43,435

 

1,793

 

26,341

 

 

 

 

 

 

 

46,830

 

72,865

 

 

24


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

6.                   Segment Reporting, continued:

 

(b)                       The Bank obtains financing by selling financial instruments and committing to purchase them at future dates, plus interest at a prefixed rate.  As of September 30, 2012 and 2011, the Bank has the following payables resulting from such transactions:

 

 

 

Up to 1 month

 

Over 1 month and
up to 3 months

 

Over 3 months and
up to 12 months

 

Over 1 year and up to
3 years

 

Over 3 years and up to
5 years

 

Over 5 years

 

Total

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Instruments issued by the Chilean Governments and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Bank bonds

 

 

2,815

 

 

 

 

 

 

 

 

 

 

 

 

2,815

 

Central Bank promissory notes

 

11,622

 

1,744

 

 

15,288

 

 

 

 

 

 

 

 

 

11,622

 

17,032

 

Other instruments issued by the Chilean Government and Central Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Instruments Issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestic banks

 

292,867

 

191,517

 

404

 

18,905

 

 

23

 

 

 

 

 

 

 

293,271

 

210,445

 

Mortgage bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds from other Chilean companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

4,156

 

 

 

 

 

 

 

 

 

 

 

 

4,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by foreign institutions 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

308,645

 

196,076

 

404

 

34,193

 

 

23

 

 

 

 

 

 

 

309,049

 

230,292

 

 

25


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)                        Securities received:

 

As part of reverse repurchase and securities borrowing agreements the Bank has received securities that it is allowed to sell or repledge in the absence of default by the owner. As of September 30, 2012, the Bank held securities with a fair value of Ch$46,830 million (Ch$70,463 million in 2011) on such terms.  The Bank has an obligation to return the securities to its counterparties.

 

(d)                       Securities given:

 

The carrying amount of securities lent and of “Payables from Repurchase Agreements and Security Lending” as of September 30, 2012 is Ch$198,351 million (Ch$237,292 million in 2011). The counterparty is allowed to sell or repledge those securities in the absence of default by the Bank.

 

26


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.            Derivative Instruments and Accounting Hedges:

 

(a)                        As of September 30, 2012 and 2011, the Bank’s portfolio of derivative instruments is detailed as follows:

 

 

 

Notional amount of contract with final expiration date in

 

Fair value

 

 

 

Up to 1 month

 

Over 1 month and up to
3 months

 

Over 3 months and up
to 12 months

 

Over 1 year and up to 3
years

 

Over 3 year and up to 5

years

 

Over 5 years

 

Asset

 

Liability

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

Derivatives held for hedging purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

 

 

 

 

31,045

 

13,208

 

24,850

 

17,043

 

95,814

 

129,965

 

 

 

10,451

 

9,260

 

Interest rate swap

 

 

 

 

 

 

 

24,922

 

15,609

 

17,613

 

14,012

 

132,698

 

197,605

 

 

 

25,450

 

26,821

 

Total derivatives held for hedging purposes

 

 

 

 

 

 

 

55,967

 

28,817

 

42,463

 

31,055

 

228,512

 

327,570

 

 

 

35,901

 

36,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap and cross currency swap

 

82,739

 

 

 

 

 

 

55,388

 

 

 

 

24,487

 

 

 

 

2,510

 

 

Total Derivatives held as cash flow hedges

 

82,739

 

 

 

 

 

 

55,388

 

 

 

 

24,487

 

 

 

 

2,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives held-for-trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency forward

 

3,223,110

 

6,255,228

 

2,622,351

 

3,433,039

 

4,122,813

 

4,055,157

 

483,081

 

407,577

 

24,744

 

8,641

 

65

 

 

105,657

 

354,717

 

133,948

 

283,930

 

Cross currency swap

 

396,826

 

120,000

 

760,730

 

335,014

 

3,008,540

 

1,286,175

 

2,757,096

 

1,040,133

 

1,470,854

 

208,613

 

2,272,725

 

146,538

 

79,482

 

87,472

 

101,293

 

109,167

 

Interest rate swap

 

104,974

 

292,780

 

489,825

 

431,469

 

1,399,758

 

857,220

 

2,430,379

 

1,352,448

 

1,316,295

 

668,734

 

1,177,397

 

580,498

 

194,560

 

192,181

 

178,327

 

189,734

 

Call currency options

 

18,360

 

9,273

 

24,036

 

206

 

58,191

 

86,337

 

3,418

 

 

 

 

 

 

575

 

2,282

 

702

 

2,084

 

Put currency options

 

12,244

 

1,288

 

19,655

 

103

 

29,661

 

4,018

 

1,709

 

 

 

 

 

 

903

 

12

 

610

 

123

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

663,899

 

 

 

 

21

 

Total derivatives of negotiation

 

3,755,514

 

6,678,569

 

3,916,597

 

4,199,831

 

8,618,963

 

6,288,907

 

5,675,683

 

2,800,158

 

2,811,893

 

885,988

 

3,450,187

 

1,390,935

 

381,177

 

636,664

 

414,880

 

585,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,838,253

 

6,678,569

 

3,916,597

 

4,199,831

 

8,618,963

 

6,288,907

 

5,787,038

 

2,828,975

 

2,854,356

 

917,043

 

3,703,186

 

1,718,505

 

381,177

 

636,664

 

453,291

 

621,140

 

 

27



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.          Derivative Instruments and Accounting Hedges, continued:

 

(b)    Fair value Hedges:

 

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

 

Below is a detail of the hedged elements and hedge instruments under fair value hedges as of September 30, 2012 and 2011:

 

 

 

As of September 30,

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

Hedged element

 

 

 

 

 

Commercial loans

 

151,709

 

160,216

 

Corporate bonds

 

175,233

 

227,226

 

Total

 

326,942

 

387,442

 

 

 

 

 

 

 

Hedge instrument

 

 

 

 

 

Cross currency swap

 

151,709

 

160,216

 

Interest rate swap

 

175,233

 

227,226

 

Total

 

326,942

 

387,442

 

 

28



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.          Derivative Instruments and Accounting Hedges, continued:

 

(c)     Cash flow Hedges:

 

(c.1)     From the year 2011, the Bank uses cross currency swaps to hedge the risk from variability of cash flows attributable to changes in the interest rates of bonds and foreign exchange of bonds issued abroad in Mexican pesos to rate TIIE (Interbank Interest Rate Balance) plus 0.6 percentage points and Hong Kong dollars to fix rate. The cash flows of the cross currency swaps equal the cash flows of the hedged items, which modify uncertain cash flows to known cash flows derived from a fixed interest rate.

 

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

 

(c.2)     Below is an estimate of the periods in which the estimated cash flows, that includes the interest and the capital amount, of the hedged item(s) are expected to be generated:

 

 

 

As of September 30, 2012

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
months and
up to 12
months

 

Over 1
year and
up to 3
years

 

Over 3 years
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Hedged item (Corporate bonds MXN)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

(233

)

(466

)

(2,331

)

(58,884

)

 

 

(61,914

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged item (Corporate bonds HKD)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

(979

)

(1,959

)

(1,964

)

(34,285

)

(39,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap MXN leg)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

233

 

466

 

2,331

 

58,884

 

 

 

61,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap HKD leg)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

 

979

 

1,959

 

1,964

 

34,285

 

39,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

29



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

10.          Derivative Instruments and Accounting Hedges, continued:

 

(c)     Cash flow Hedges, continued:

 

 

 

As of September 30, 2012

 

 

 

Up to 1
month

 

Over 1
month and
up to 3
months

 

Over 3
months and
up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 years
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged item (Cash flows CLF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inflows

 

 

815

 

1,663

 

62,035

 

859

 

34,225

 

99,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap CLF/MXN leg)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

(815

)

(1,663

)

(60,330

)

 

 

(62,808

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedged Instrument (Cross currency swap CLF/HKD leg)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outflows

 

 

 

 

(1,705

)

(859

)

(34,225

)

(36,789

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows

 

 

 

 

 

 

 

 

 

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

 

(c.3)     The accumulated amount of unrealized gain was Ch$811 millions generated from hedging instruments, which has been recorded in equity.

 

(c.4)     The net effect in income of derivatives cash flow hedges amount to Ch$693 millions.

 

30



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

11.          Loans and advances to Banks:

 

(a)     Amounts are detailed as follows:

 

 

 

September
2012

 

December
2011

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

Domestic Banks

 

 

 

 

 

 

 

Interbank loans

 

44,076

 

15,059

 

24,813

 

Others credits with domestic banks

 

 

 

504

 

Provisions for loans to domestic banks

 

(36

)

(5

)

(14

)

Subtotal

 

44,040

 

15,054

 

25,303

 

 

 

 

 

 

 

 

 

Foreign Banks

 

 

 

 

 

 

 

Loans to banks

 

179,419

 

206,477

 

204,144

 

Overdrafts in current accounts

 

 

 

 

Credit with domestic companies

 

55,884

 

127,076

 

 

Credits with third countries

 

14,286

 

 

39,027

 

Other credits with foreign banks

 

 

 

197,892

 

Provisions for loans to foreign banks

 

(828

)

(1,001

)

(1,379

)

Subtotal

 

248,761

 

332,552

 

439,684

 

 

 

 

 

 

 

 

 

Central Bank of Chile

 

 

 

 

 

 

 

Non-available Central Bank deposits

 

500,000

 

300,000

 

200,000

 

Other Central Bank credits

 

232

 

819

 

303

 

Subtotal

 

500,232

 

300,819

 

200,303

 

Total

 

793,033

 

648,425

 

665,290

 

 

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

 

 

 

Bank’s Location

 

 

 

Detail

 

Chile

 

Abroad

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2011

 

 

610

 

610

 

Charge-offs

 

 

 

 

Provisions established

 

14

 

769

 

783

 

Provisions released

 

 

 

 

Balance as of September 30, 2011

 

14

 

1,379

 

1,393

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

5

 

1,001

 

1,006

 

Charge-offs

 

 

 

 

Provisions established

 

31

 

 

31

 

Provisions released

 

 

(173

)

(173

)

Balance as of September 30, 2012

 

36

 

828

 

864

 

 

31



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.          Loans to Customers, net:

 

(a)     Loans to Customers:

 

As of September 30, 2012 and 2011, the composition of the portfolio of loans is the following:

 

 

 

As of September 30, 2012

 

 

 

Assets before allowance

 

Allowances established

 

 

 

 

 

Normal
Portfolio

 

Impaired
Loans

 

Total

 

Individual
Provisions

 

Group
Provisions

 

Total

 

Net assets

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

8,219,956

 

238,843

 

8,458,799

 

(91,892

)

(62,697

)

(154,589

)

8,304,210

 

Foreign trade loans

 

1,268,977

 

53,584

 

1,322,561

 

(48,182

)

(406

)

(48,588

)

1,273,973

 

Current account debtors

 

188,909

 

11,271

 

200,180

 

(3,276

)

(2,550

)

(5,826

)

194,354

 

Factoring transactions

 

545,880

 

6,611

 

552,491

 

(7,495

)

(480

)

(7,975

)

544,516

 

Commercial lease transactions (1)

 

1,038,277

 

25,626

 

1,063,903

 

(4,725

)

(8,645

)

(13,370

)

1,050,533

 

Other loans and accounts receivable

 

35,336

 

4,163

 

39,499

 

(477

)

(1,602

)

(2,079

)

37,420

 

Subtotal

 

11,297,335

 

340,098

 

11,637,433

 

(156,047

)

(76,380

)

(232,427

)

11,405,006

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

108,907

 

5,731

 

114,638

 

 

(766

)

(766

)

113,872

 

Transferable mortgage loans

 

152,558

 

3,229

 

155,787

 

 

(582

)

(582

)

155,205

 

Other residential real estate mortgage loans

 

3,732,356

 

34,646

 

3,767,002

 

 

(13,888

)

(13,888

)

3,753,114

 

Credits from ANAP

 

27

 

 

27

 

 

 

 

27

 

Residential lease transactions(1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

114

 

350

 

464

 

 

 

 

464

 

Subtotal

 

3,993,962

 

43,956

 

4,037,918

 

 

(15,236

)

(15,236

)

4,022,682

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

1,704,482

 

140,782

 

1,845,264

 

 

(124,908

)

(124,908

)

1,720,356

 

Current account debtors

 

232,697

 

10,717

 

243,414

 

 

(7,460

)

(7,460

)

235,954

 

Credit card debtors

 

588,074

 

24,085

 

612,159

 

 

(31,853

)

(31,853

)

580,306

 

Consumer lease transactions (1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

199

 

7

 

206

 

 

(166

)

(166

)

40

 

Subtotal

 

2,525,452

 

175,591

 

2,701,043

 

 

(164,387

)

(164,387

)

2,536,656

 

Total

 

17,816,749

 

559,645

 

18,376,394

 

(156,047

)

(256,003

)

(412,050

)

17,964,344

 

 

32



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.          Loans to Customers net, continued:

 

(a)     Loans to Customers, continued:

 

 

 

As of September 30, 2011

 

 

 

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

 

7,470,714

 

250,522

 

7,721,236

 

(108,305

)

(54,947

)

(163,252

)

7,557,984

 

Foreign trade loans

 

1,437,578

 

74,703

 

1,512,281

 

(63,890

)

(410

)

(64,300

)

1,447,981

 

Current account debtors

 

152,547

 

7,575

 

160,122

 

(6,959

)

(2,227

)

(9,186

)

150,936

 

Factoring transactions

 

548,748

 

2,312

 

551,060

 

(6,968

)

(477

)

(7,445

)

543,615

 

Commercial lease transactions (1)

 

905,124

 

27,115

 

932,239

 

(8,427

)

(6,992

)

(15,419

)

916,820

 

Other loans and accounts receivable

 

61,749

 

4,324

 

66,073

 

(463

)

(1,946

)

(2,409

)

63,664

 

Subtotal

 

10,576,460

 

366,551

 

10,943,011

 

(195,012

)

(66,999

)

(262,011

)

10,681,000

 

Mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

129,744

 

11,336

 

141,080

 

 

(918

)

(918

)

140,162

 

Transferable mortgage loans

 

176,350

 

5,947

 

182,297

 

 

(931

)

(931

)

181,366

 

Other residential real estate mortgage loans

 

3,034,709

 

45,410

 

3,080,119

 

 

(12,910

)

(12,910

)

3,067,209

 

Credits from ANAP

 

55

 

 

55

 

 

(21

)

(21

)

34

 

Residential lease transactions(1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

56

 

419

 

475

 

 

(2

)

(2

)

473

 

Subtotal

 

3,340,914

 

63,112

 

3,404,026

 

 

(14,782

)

(14,782

)

3,389,244

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans in installments

 

1,600,630

 

92,794

 

1,693,424

 

 

(108,861

)

(108,861

)

1,584,563

 

Current account debtors

 

221,384

 

9,842

 

231,226

 

 

(6,540

)

(6,540

)

224,686

 

Credit card debtors

 

490,028

 

14,487

 

504,515

 

 

(20,312

)

(20,312

)

484,203

 

Consumer lease transactions (1)

 

 

 

 

 

 

 

 

Other loans and accounts receivable

 

264

 

8

 

272

 

 

(16

)

(16

)

256

 

Subtotal

 

2,312,306

 

117,131

 

2,429,437

 

 

(135,729

)

(135,729

)

2,293,708

 

Total

 

16,229,680

 

546,794

 

16,776,474

 

(195,012

)

(217,510

)

(412,522

)

16,363,952

 

 


(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, 2012, MCh$430,555 (MCh$385,669 in 2011) correspond to finance leases for real estate and MCh$633,348 (MCh$546,570 in 2011), correspond to finance leases for other assets.

 

33



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                               Loans to Customers, continued:

 

(b)             Allowances for loan losses:

 

Movements in allowances for loan losses during the nine-month period ended September 30, 2012 and 2011 are as follows:

 

 

 

Allowances

 

 

 

 

 

Individual

 

Group

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2011

 

161,581

 

194,546

 

356,127

 

Application of Circular N°3,503

 

20,859

 

 

20,859

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(4,898

)

(21,275

)

(26,173

)

Mortgage loans

 

 

(2,079

)

(2,079

)

Consumer loans

 

 

(66,691

)

(66,691

)

Total charge-offs

 

(4,898

)

(90,045

)

(94,943

)

Allowances established

 

17,470

 

113,009

 

130,479

 

Allowances released

 

 

 

 

Balance as of September 30, 2011

 

195,012

 

217,510

 

412,522

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

160,377

 

224,113

 

384,490

 

Charge-offs:

 

 

 

 

 

 

 

Commercial loans

 

(5,759

)

(26,979

)

(32,738

)

Mortgage loans

 

 

(3,117

)

(3,117

)

Consumer loans

 

 

(101,097

)

(101,097

)

Total charge-offs

 

(5,759

)

(131,193

)

(136,952

)

Allowances established

 

1,429

 

163,083

 

164,512

 

Allowances released

 

 

 

 

Balance as of September 30, 2012

 

156,047

 

256,003

 

412,050

 

 

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

 

Other Disclosures:

 

1.               As of September 30, 2012 and 2011, the Bank and its subsidiaries have made purchases and sales of loan portfolios.  The effect in income is no more than 5% of net income before taxes, as described in Note 12 (d).

 

2.               As of September 30, 2012 and 2011, the Bank and its subsidiaries have derecognized 100% of its sold loan portfolio.

 

34



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

12.                               Loans to Customers, continued:

 

(c)              Finance lease contracts:

 

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

 

 

 

Total receivable

 

Unearned income

 

Net lease receivable (*)

 

 

 

September
2012

 

September
2011

 

September
2012

 

September
2011

 

September
2012

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

372,245

 

312,537

 

(47,299

)

(38,466

)

324,946

 

274,071

 

Due after 1 year but within 2 years

 

279,533

 

235,754

 

(34,820

)

(28,756

)

244,713

 

206,998

 

Due after 2 years but within 3 years

 

183,555

 

163,193

 

(22,489

)

(19,011

)

161,066

 

144,182

 

Due after 3 years but within 4 years

 

108,487

 

105,961

 

(15,036

)

(12,930

)

93,451

 

93,031

 

Due after 4 years but within 5 years

 

68,219

 

64,804

 

(10,760

)

(9,122

)

57,459

 

55,682

 

Due after 5 years

 

199,144

 

174,239

 

(24,586

)

(20,595

)

174,558

 

153,644

 

Total

 

1,211,183

 

1,056,488

 

(154,990

)

(128,880

)

1,056,193

 

927,608

 

 


(*)         The net balance receivable does not include past-due portfolio totaling MCh$7,710 as of September 30, 2012 (MCh$4,631 in 2011).

 

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

 

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

 

During the period ended September 30, 2012 and 2011 Banco de Chile has carried out transactions of sale or transfer of the loan portfolio according to the following:

 

As of September 30, 2012

 

Carrying
amount

 

Allowances
released

 

Sale price

 

Effect on income
(loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

116,295

 

(194

)

116,295

 

(194

)

 

As of September 30, 2011

 

Carrying
amount

 

Allowances
released

 

Sale price

 

Effect on income
(loss) gain

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

2,974

 

(61

)

2,909

 

4

 

 

35



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.                               Investment Securities:

 

As of September 30, 2012 and 2011 and December 31, 2011, investment securities classified as available-for-sale and held-to-maturity are detailed as follows:

 

 

 

September 2012

 

December 2011

 

September 2011

 

 

 

Available-
for-sale

 

Held to
maturity

 

Total

 

Available-
for -sale

 

Held to
maturity

 

Total

 

Available-
for-sale

 

Held to
maturity

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued by the Chilean Government and Central Bank of Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds issued by the Chilean Government and Central Bank

 

201,825

 

 

201,825

 

158,865

 

 

158,865

 

81,369

 

 

81,369

 

Promissory notes issued by the Chilean Government and Central Bank

 

140,579

 

 

140,579

 

58,564

 

 

58,564

 

292,855

 

 

292,855

 

Other instruments

 

215,563

 

 

215,563

 

194,965

 

 

194,965

 

72,592

 

 

72,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit promissory notes from domestics banks

 

 

 

 

 

 

 

 

 

 

Mortgage bonds from domestic banks

 

88,072

 

 

88,072

 

87,966

 

 

87,966

 

89,981

 

 

89,981

 

Bonds from domestic banks

 

133,252

 

 

133,252

 

124,203

 

 

124,203

 

112,296

 

 

112,296

 

Deposits from domestic banks

 

479,342

 

 

479,342

 

521,881

 

 

521,881

 

357,846

 

 

357,846

 

Bonds from other Chilean companies

 

21,123

 

 

21,123

 

48,790

 

 

48,790

 

29,592

 

 

29,592

 

Promissory notes issued by other Chilean companies

 

 

 

 

5,659

 

 

5,659

 

5,570

 

 

5,570

 

Other instruments

 

126,250

 

 

126,250

 

139,602

 

 

139,602

 

134,191

 

 

134,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments from foreign governments or central banks

 

 

 

 

 

 

 

 

 

 

Other instruments

 

108,885

 

 

108,885

 

128,403

 

 

128,403

 

127,928

 

 

127,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,514,891

 

 

1,514,891

 

1,468,898

 

 

1,468,898

 

1,304,220

 

 

1,304,220

 

 

36



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

13.          Investment Securities, continued:

 

Instruments issued by the Chilean Government and Central Bank include instruments with agreements to repurchase sold to clients and financial institutions, totaling MCh$11,597 as of September 30, 2012 (MCh$19,238 in 2011).  The agreements to repurchase have an average maturity of 4 days as of September 30, 2012 (5 days in 2011).

 

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

 

As of September 30, 2012, the portfolio of financial assets available-for-sale includes a net unrealized gain of MCh$17,022 (net unrealized gain of MCh$725 in 2011), recorded in other comprehensive income within equity.

 

During 2012 and 2011, there is no evidence of impairment of financial assets available-for-sale.

 

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

 

Gross profits and losses realized on the sale of available-for-sale investments as of September 30, 2012 and 2011 are shown in Note 30 “Net Financial Operating Income”.

 

Gross profits and losses realized and unrealized on the sale of available-for-sale investments for the nine-month period ended September 30, 2012 and 2011, and the year ended December 31, 2011  are as follows:

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) arising during the period

 

25,380

 

(10,416

)

(11,450

)

Realized gain included in the consolidated statement of comprehensive income

 

(2,086

)

932

 

4,889

 

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

 

23,294

 

(9,484

)

(6,561

)

 

37



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.                               Investments in Other Companies:

 

(a)                      This item includes investments in other companies for an amount of MCh$15,368 as of September 30, 2012 (MCh$15,007 in 2011), which is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment

 

 

 

 

 

Ownership Interest

 

Equity

 

Book Value

 

Income (Loss)

 

 

 

 

 

September

 

September

 

September

 

September

 

Company

 

Shareholder

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

%

 

%

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Investments valued at equity method:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servipag Ltda.

 

Banco de Chile

 

50.00

 

50.00

 

6,977

 

7,592

 

3,489

 

3,796

 

(210

)

708

 

Administrador Financiero del Transantiago S.A.

 

Banco de Chile

 

20.00

 

20.00

 

11,586

 

6,756

 

2,317

 

1,351

 

574

 

575

 

Redbanc S.A.

 

Banco de Chile

 

38.13

 

38.13

 

4,681

 

5,418

 

1,785

 

2,066

 

(158

)

492

 

Sociedad Operadora de Tarjetas de Crédito Nexus S.A.

 

Banco de Chile

 

25.81

 

25.81

 

6,412

 

6,412

 

1,655

 

1,655

 

313

 

274

 

Transbank S.A.

 

Banco de Chile

 

26.16

 

26.16

 

6,068

 

6,169

 

1,587

 

1,614

 

227

 

254

 

Artikos Chile S.A.

 

Banco de Chile

 

50.00

 

50.00

 

1,337

 

1,967

 

668

 

984

 

(324

)

64

 

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

 

Banco de Chile

 

15.00

 

14.17

 

4,188

 

3,701

 

627

 

524

 

67

 

75

 

Sociedad Interbancaria de Depósitos de Valores S.A.

 

Banco de Chile

 

26.81

 

26.81

 

1,849

 

1,522

 

496

 

408

 

89

 

64

 

Centro de Compensación Automatizado S.A.

 

Banco de Chile

 

33.33

 

33.33

 

1,455

 

1,160

 

485

 

387

 

70

 

71

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

13,109

 

12,785

 

648

 

2,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments valued at cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolsa de Comercio de Santiago S.A.

 

 

 

 

 

 

 

 

 

 

 

1,646

 

1,646

 

209

 

186

 

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

 

 

 

 

 

 

 

 

 

 

 

309

 

309

 

 

 

Bolsa Electrónica de Chile S.A.

 

 

 

 

 

 

 

 

 

 

 

257

 

257

 

 

 

Cámara de Compensación

 

 

 

 

 

 

 

 

 

 

 

8

 

8

 

 

 

Sociedad de Telecomunicaciones Financieras Interbancarias Mundiales (Swift)(**)

 

 

 

 

 

 

 

 

 

 

 

39

 

2

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

2,259

 

2,222

 

209

 

186

 

Total

 

 

 

 

 

 

 

 

 

 

 

15,368

 

15,007

 

857

 

2,763

 

 


(*)                                 The company Operadora de la Cámara de Compensación de Pagos de Alto Valor S.A. considers the calculation of its net assets as of May 31, 2012, however, incorporates a share purchase, dated September 13, totaling Ch$34 million.

 

(**)                          On August 27, 2012 18 shares was purchased of Investment Swift which were evaluated in 3,300 Euros each, the amount of the acquisition totaled Ch$37 million.

 

38



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

14.                               Investments in Other Companies, continued:

 

(b)             The reconciliation between opening and ending balance of investments in other companies that are not consolidated in 2012 and 2011 is detailed as follows:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Balance as of January1,

 

15,418

 

13,294

 

Sale of investments

 

 

 

Acquisition of investments

 

71

 

 

Participation in net income

 

648

 

2,577

 

Dividends receivable

 

(362

)

(456

)

Dividends received

 

(915

)

(746

)

Payment of dividends

 

508

 

338

 

Balance as of September 30,

 

15,368

 

15,007

 

 

(c)                        During the nine-month period ended September 30, 2012 and 2011 no impairment has incurred in these investments.

 

39



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.                               Intangible Assets:

 

(a)              As of September 30, 2012 and 2011, Intangible assets are detailed as follows:

 

 

 

Years

 

 

 

Accumulated

 

 

 

 

 

 

 

Remaining

 

 

 

Amortization and

 

 

 

 

 

Useful Life

 

amortization

 

Gross balance

 

Impairment

 

Net balance

 

 

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

September

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Type of intangible asset:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in other companies

 

7

 

7

 

2

 

3

 

4,138

 

4,138

 

(2,845

)

(2,224

)

1,293

 

1,914

 

Other Intangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software or computer programs

 

6

 

6

 

2

 

4

 

80,191

 

71,777

 

(48,364

)

(39,450

)

31,827

 

32,327

 

Intangible assets arising from business combinations

 

7

 

7

 

2

 

3

 

1,740

 

1,740

 

(1,196

)

(935

)

544

 

805

 

Other intangible assets

 

 

 

 

 

41

 

87

 

(24

)

(68

)

17

 

19

 

Total

 

 

 

 

 

 

 

 

 

86,110

 

77,742

 

(52,429

)

(42,677

)

33,681

 

35,065

 

 

40



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.          Intangible Assets, continued:

 

(b)                      Movements in intangible assets during the nine-month period ended September 30, 2012 and 2011 are as follows:

 

 

 

Investments in
other
companies

 

Software or
computer
programs

 

Intangible assets
arising from
business
combinations

 

Other
intangible
assets

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Gross Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2011

 

4,138

 

65,664

 

1,740

 

81

 

71,623

 

Acquisitions

 

 

6,270

 

 

6

 

6,276

 

Disposals/ write-downs

 

 

(157

)

 

 

(157

)

Balance as of September 30, 2011

 

4,138

 

71,777

 

1,740

 

87

 

77,742

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

4,138

 

74,525

 

1,740

 

102

 

80,505

 

Acquisitions

 

 

5,999

 

 

2

 

6,001

 

Disposals/ write-downs

 

 

(333

)

 

(63

)

(396

)

Balance as of September 30, 2012

 

4,138

 

80,191

 

1,740

 

41

 

86,110

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization and Impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2011

 

(1,759

)

(32,690

)

(740

)

(64

)

(35,253

)

Amortization for the year (*)

 

(465

)

(6,900

)

(195

)

(4

)

(7,564

)

Impairment loss (*)

 

 

 

 

 

 

Disposals/ write-downs

 

 

 

 

 

 

Others

 

 

140

 

 

 

140

 

Balance as of September 30, 2011

 

(2,224

)

(39,450

)

(935

)

(68

)

(42,677

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

(2,379

)

(41,538

)

(1,000

)

(71

)

(44,988

)

Amortization for the year (*)

 

(466

)

(7,159

)

(196

)

(15

)

(7,836

)

Impairment loss (*)

 

 

 

 

 

 

Disposals/ write-downs

 

 

333

 

 

62

 

395

 

Balance as of September 30, 2012

 

(2,845

)

(48,364

)

(1,196

)

(24

)

(52,429

)

 

 

 

 

 

 

 

 

 

 

 

 

Net balance as of September 30, 2012

 

1,293

 

31,827

 

544

 

17

 

33,681

 

 


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

 

41



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

15.          Intangible Assets, continued:

 

(c)                       As of September 30, 2012 and 2011, the Bank has made the following commitments to purchase intangible assets, which have not been capitalized:

 

 

 

Amount of Commitment

 

 

 

September

 

September

 

Detail

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Software and licenses

 

4,856

 

5,809

 

 

42



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                               Property and equipment:

 

(a)                       As of September 30, 2012 and 2011, this account and its movements are detailed as follows:

 

 

 

Land and
Buildings

 

Equipment

 

Others

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Cost

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2011

 

173,732

 

120,913

 

128,509

 

423,154

 

Additions

 

3,200

 

6,351

 

6,867

 

16,418

 

Disposals/write-downs

 

(933

)

(1,886

)

(681

)

(3,500

)

Transfers

 

 

4

 

(4

)

 

Total

 

175,999

 

125,382

 

134,691

 

436,072

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

(32,793

)

(102,872

)

(93,006

)

(228,671

)

Impairment loss (*)

 

 

(4

)

 

(4

)

Balance as of September 30, 2011

 

143,206

 

22,506

 

41,685

 

207,397

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

176,266

 

125,819

 

137,138

 

439,223

 

Additions

 

337

 

7,150

 

7,798

 

15,285

 

Disposals/write-downs

 

(453

)

(1,176

)

(1,704

)

(3,333

)

Transfers

 

 

 

 

 

Total

 

176,150

 

131,793

 

143,232

 

451,175

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

(35,228

)

(108,272

)

(99,890

)

(243,390

)

Impairment loss (*)

 

 

 

(130

)

(130

)

Balance as of September 30, 2012

 

140,922

 

23,521

 

43,212

 

207,655

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2011

 

(31,136

)

(98,465

)

(87,039

)

(216,640

)

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

 

(2,232

)

(6,292

)

(6,611

)

(15,135

)

Sales and disposals in the period

 

575

 

1,885

 

644

 

3,104

 

Balance as of September 30, 2011

 

(32,793

)

(102,872

)

(93,006

)

(228,671

)

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2012

 

(33,503

)

(103,034

)

(94,799

)

(231,336

)

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

 

(2,178

)

(6,414

)

(6,553

)

(15,145

)

Sales and disposals in the period

 

453

 

1,176

 

1,462

 

3,091

 

Balance as of September 30, 2012

 

(35,228

)

(108,272

)

(99,890

)

(243,390

)

 


(*)                      See Note 35 Depreciation, Amortization and Impairment.

 

(**)               This amount does not include depreciation charges of the period for investments properties.  This amount is included in item “Other Assets” for MCh$286 (MCh$286 in 2011).

 

43



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

16.                               Property and equipment, continued:

 

(b)                      As of September 30, 2012 and 2011, the Bank has operating lease agreements in which it acts as lessee that cannot be terminated unilaterally; information on future payments is detailed as follows:

 

 

 

September 2012

 

 

 

Expense
for the
year

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year and
up to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

20,749

 

2,238

 

4,395

 

16,038

 

33,694

 

26,882

 

53,760

 

137,007

 

 

 

 

September 2011

 

 

 

Expense
for the
year

 

Up to 1
month

 

Over 1
month
and up to
3 months

 

Over 3
months
and up to
12 months

 

Over 1
year and
up to 3
years

 

Over 3
years and
up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Agreements

 

18,802

 

2,542

 

5,049

 

21,147

 

27,588

 

19,206

 

43,342

 

118,874

 

 

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

 

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

 

(c)                        As of September 30, 2012 and 2011, the Bank does not have any finance lease agreements as lessee and, therefore, there are no property and equipment balances to be reported from such transactions as of September 30, 2012 and 2011.

 

44



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                               Current Taxes and Deferred Taxes:

 

(a)              Current Taxes:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Income taxes

 

47,334

 

64,590

 

56,202

 

Income tax adjustment for change in tax rate

 

2,697

 

 

 

Tax from previous periods

 

867

 

 

 

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

 

1,740

 

1,701

 

1,280

 

Less:

 

 

 

 

 

 

 

Monthly prepaid taxes (PPM)

 

(27,793

)

(62,225

)

(50,367

)

Credit for training expenses

 

(72

)

(742

)

(106

)

Other

 

(180

)

(229

)

(53

)

Total

 

24,593

 

3,095

 

6,956

 

 

 

 

 

 

 

 

 

Tax rate

 

20.00

%

20.00

%

20.00

%

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Current tax assets

 

1,629

 

1,407

 

384

 

Current tax liabilities

 

(26,222

)

(4,502

)

(7,340

)

Total

 

(24,593

)

(3,095

)

(6,956

)

 

45



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                               Current Taxes and Deferred Taxes, continued:

 

(b)             Income Tax:

 

The Bank’s tax expense recorded for the nine-month period ended September 30, 2012 and 2011 as follows:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

Income tax expense:

 

 

 

 

 

Current year taxes

 

47,334

 

56,202

 

Income tax adjustment for change in tax rate

 

2,697

 

 

Tax from previous periods

 

(1,147

)

(1,203

)

Subtotal

 

48,884

 

54,999

 

 

 

 

 

 

 

Credit (charge) for deferred taxes:

 

 

 

 

 

Origin and reversal of temporary differences

 

(3,663

)

(10,863

)

Effect of changes in tax rate

 

(14,206

)

2,005

 

Subtotal

 

(17,869

)

(8,858

)

 

 

 

 

 

 

Non deductible expenses (Art. 21 Income Tax Law)

 

1,740

 

1,280

 

Other

 

7

 

32

 

Net charge to income for income taxes

 

32,762

 

47,453

 

 

46



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                               Current and Deferred Taxes, continued:

 

(c)              Reconciliation of effective tax rate:

 

The following is a reconciliation of the income tax rate to the effective rate applied to determine the Bank’s income tax expense as of September 30, 2012 and 2011:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

Tax rate

 

 

 

Tax rate

 

 

 

 

 

%

 

MCh$

 

%

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Income tax calculated on net income before tax

 

20.00

 

72,134

 

20.00

 

75,334

 

Additions or deductions

 

(7.09

)

(25,568

)

(7.40

)

(27,904

)

Non-deductible expenses

 

0.48

 

1,740

 

0.34

 

1,280

 

Tax from previous year

 

(0.32

)

(1,147

)

(0.32

)

(1,203

)

Effect of changes in tax rate (*)

 

(3.94

)

(14,206

)

0.53

 

2,005

 

Lease deferred tax adjustment

 

0.82

 

2,942

 

 

 

Others

 

(0.87

)

(3,133

)

(0.55

)

(2,059

)

Effective rate and income tax expense

 

9.08

 

32,762

 

12.60

 

47,453

 

 

The effective rate for income tax for the period ended September 30, 2012 is 9.08% (12.60% in September 2011).

 


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

 

The effect on deferred tax and income tax as a result of this tax rate change represented a credit to income for the period 2012 by MCh$11,509, which breaks down as follows:

 

Item

 

MCh$

 

 

 

 

 

Deferred tax adjustment for change in tax rate

 

(14,206

)

Income tax adjustment for change in tax rate

 

2,697

 

Net effect (credit) to income for the period 2012

 

(11,509

)

 

47



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

17.                               Current and Deferred Taxes, continued:

 

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

 

During the period 2012, the Bank has recorded the effects of deferred taxes.

 

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

 

 

 

Balances as
of
December 31,

 

Unrecognized
Temporary

 

Effect

 

Balances
as of
September 30,

 

 

 

2011

 

Differences

 

Income

 

Equity

 

2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Debit Differences:

 

 

 

 

 

 

 

 

 

 

 

Allowances for loan losses

 

76,910

 

 

18,734

 

 

95,644

 

Obligations with agreements to repurchase

 

1,850

 

 

(1,686

)

 

164

 

Leasing equipment

 

12,320

 

 

(12,678

)

 

(358

)

Personnel provisions

 

4,930

 

 

393

 

 

5,323

 

Staff vacation

 

3,637

 

 

471

 

 

4,108

 

Accrued interests and indexation adjustments from past due loans

 

1,573

 

 

359

 

 

1,932

 

Staff severance indemnities provisions

 

1,462

 

 

225

 

 

1,687

 

Other adjustments

 

13,600

 

119

 

5,292

 

 

19,011

 

Total debit differences

 

116,282

 

119

 

11,110

 

 

127,511

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Differences:

 

 

 

 

 

 

 

 

 

 

 

Investments with agreements to repurchase

 

2,111

 

 

(1,954

)

 

157

 

Depreciation and price-level restatement of property and equipment

 

11,609

 

 

1,652

 

 

13,261

 

Adjustment for valuation of financial assets available-for-sale

 

(373

)

 

 

4,628

 

4,255

 

Adjustment for cash flow hedge

 

(90

)

 

 

252

 

162

 

Transitory assets

 

1,525

 

 

1,292

 

 

2,817

 

Adjustment for derivative instruments

 

2,057

 

 

(8,224

)

 

(6,167

)

Other adjustments

 

6,374

 

(5

)

475

 

 

6,844

 

Total credit differences

 

23,213

 

(5

)

(6,759

)

4,880

 

21,329

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets (liabilities), net

 

93,069

 

124

 

17,869

 

(4,880

)

106,182

 

 

48



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                               Other Assets:

 

(a)    Item detail:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Assets held for leasing (*)

 

75,129

 

74,185

 

106,942

 

 

 

 

 

 

 

 

 

Assets received or awarded as payment

 

 

 

 

 

 

 

Assets awarded in judicial sale

 

3,063

 

2,745

 

1,963

 

Assets received in lieu of payment

 

272

 

1,863

 

328

 

Provision for assets received in lieu of payment (see (b) below) (**)

 

(61

)

(1,118

)

(27

)

Subtotal

 

3,274

 

3,490

 

2,264

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

Documents intermediated (***)

 

75,468

 

77,613

 

109,303

 

Other accounts and notes receivable

 

36,127

 

9,851

 

30,571

 

Guaranteed cash deposit

 

27,454

 

35,051

 

34,690

 

Investment properties

 

16,793

 

17,079

 

17,174

 

Prepaid expenses

 

8,836

 

4,567

 

7,294

 

VAT receivable

 

7,336

 

9,557

 

9,090

 

Recoverable income taxes

 

6,408

 

5,373

 

5,352

 

Commissions receivable

 

5,666

 

4,193

 

3,876

 

Transaction in progress

 

2,531

 

1,340

 

3,608

 

Rental guarantees

 

1,359

 

1,344

 

1,264

 

Pending transactions

 

1,250

 

2,709

 

1,708

 

Materials and supplies

 

614

 

654

 

685

 

Recovered leased assets for sale

 

487

 

203

 

153

 

Accounts receivable for sale of assets received in lieu of payment

 

276

 

530

 

668

 

Others

 

21,877

 

15,845

 

13,722

 

Subtotal

 

212,482

 

185,909

 

239,158

 

Total

 

290,885

 

263,584

 

348,364

 

 


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

 

(**)               Assets received in lieu of payment are assets received as payment of customers’ past-due debts. The assets acquired must at no time exceed, in the aggregate, 20% of the Bank’s effective equity. These assets represent 0.0106% (0.0134% in 2011) of the Bank’s effective equity.

 

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

 

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

 

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

 

49



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

18.                               Other Assets, continued:

 

(b)                      Movements in the provision for assets received in lieu of payment during the nine-month period ended September 30, 2012 and September 30, 2011 are detailed as follows:

 

 

 

MCh$

 

 

 

 

 

Balance as of January 1, 2011

 

15

 

Provisions used

 

(17

)

Provisions established

 

43

 

Provisions released

 

(14

)

Balance as of September 30, 2011

 

27

 

 

 

 

 

Balance as of January 1, 2012

 

1,118

 

Provisions used

 

(1,146

)

Provisions established

 

89

 

Provisions released

 

 

Balance as of September 30, 2012

 

61

 

 

19.                               Current accounts and Other Demand Deposits:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Current accounts

 

4,088,128

 

3,968,504

 

3,764,479

 

Other demand deposits and accounts

 

597,837

 

616,395

 

522,533

 

Other demand deposits

 

315,810

 

310,527

 

314,803

 

Total

 

5,001,775

 

4,895,426

 

4,601,815

 

 

20.                               Savings accounts and Time Deposits:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Time deposits

 

9,710,292

 

9,081,335

 

8,727,133

 

Term savings accounts

 

179,978

 

177,900

 

177,856

 

Other term balances payable

 

57,680

 

23,089

 

30,988

 

Total

 

9,947,950

 

9,282,324

 

8,935,977

 

 

50



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.                               Borrowings from Financial Institutions:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Domestic banks

 

 

 

 

 

 

 

 

 

 

 

 

Foreign banks

 

 

 

 

 

 

 

Foreign trade financing

 

 

 

 

 

 

 

Commerzbank A.G.

 

168,912

 

156,138

 

177,904

 

Bank of America N.T. & S.A.

 

162,407

 

169,482

 

178,787

 

Wells Fargo Bank

 

149,405

 

197,076

 

194,266

 

Citibank N.A.

 

131,829

 

193,049

 

176,162

 

Standard Chartered Bank

 

92,771

 

124,412

 

118,160

 

The Bank of New York Mellon

 

56,601

 

36,412

 

41,234

 

Bank of Montreal

 

47,647

 

125,053

 

79,986

 

JP Morgan Chase Bank

 

38,109

 

122,699

 

126,636

 

Toronto Dominion Bank

 

38,103

 

67,682

 

61,952

 

Zuercher Kantonalbank

 

26,995

 

41,038

 

26,840

 

Sumitomo Banking

 

16,661

 

36,456

 

46,462

 

Mercantil Commercebank N.A.

 

14,212

 

 

23,161

 

Banco Espiritu Santo

 

2,391

 

2,605

 

 

Bank of China

 

1,692

 

1,206

 

790

 

Banca Nazionale del Lavoro

 

 

78,198

 

77,177

 

Royal Bank of Scotland

 

 

64,584

 

114,530

 

ING Bank

 

 

39,108

 

59,446

 

Branch Banking and Trust Company

 

 

10,413

 

10,316

 

Bank of Nova

 

 

3,119

 

 

Banca Itesa

 

 

 

51,667

 

China Development Bank

 

 

 

51,524

 

Others

 

372

 

65

 

1,473

 

Borrowings and other obligations

 

 

 

 

 

 

 

Wells Fargo Bank

 

94,944

 

103,742

 

128,587

 

China Development Bank

 

41,826

 

52,032

 

51,821

 

Standard Chartered Bank

 

35,901

 

39,591

 

51,786

 

Citibank N.A.

 

2,167

 

1,010

 

 

Commerzbank A.G.

 

839

 

2,761

 

 

Otros

 

685

 

153

 

43

 

Subtotal

 

1,124,469

 

1,668,084

 

1,850,710

 

 

 

 

 

 

 

 

 

Chilean Central Bank

 

28

 

22,855

 

64

 

 

 

 

 

 

 

 

 

Total

 

1,124,497

 

1,690,939

 

1,850,774

 

 

51



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

21.    Borrowings from Financial Institutions, continued:

 

(b)         Chilean Central Bank Obligations

 

Debts to the Central Bank of Chile include credit lines for the renegotiation of loans and other Central Bank borrowings. These credit lines were provided by the Central Bank of Chile for the renegotiation of loans due to the need to refinance debt as a result of the economic recession and crisis of the banking system in the early 80’s.

 

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

 

 

 

September
2012

 

December
2011

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Borrowings and other obligations

 

 

22,793

 

 

Total credit lines for the renegotiation of loans

 

28

 

62

 

64

 

Total

 

28

 

22,855

 

64

 

 

(c)          Foreign Obligations

 

The maturities are as follows:

 

 

 

September
2012

 

December
2012

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Up to 1 month

 

174,419

 

115,696

 

305,656

 

Over 1 month and up to 3 months

 

153,010

 

200,786

 

378,908

 

Over 3 months and up to 12 months

 

655,278

 

1,079,317

 

874,269

 

Over 1 year and up to 3 years

 

99,936

 

220,368

 

240,227

 

Over 3 years and up to 5 years

 

41,826

 

51,917

 

51,650

 

Over 5 years

 

 

 

 

Total

 

1,124,469

 

1,668,084

 

1,850,710

 

 

52



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                   Debt Issued:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

123,738

 

152,098

 

163,372

 

Bonds

 

2,110,601

 

1,488,369

 

1,414,442

 

Subordinated bonds

 

744,105

 

747,874

 

754,239

 

Total

 

2,978,444

 

2,388,341

 

2,332,053

 

 

During the period ended as of September 2012, Banco de Chile issued bonds by an amount of MCh$815,989, of which corresponds to Unsubordinated bonds and Subordinated Bonds by an amount of MCh$799,917 and MCh$16,072 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

 

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

 

BONO HKD (*)

 

24,487

 

15 years

 

4.00

 

HKD

 

09/05/2012

 

09/05/2027

 

Subtotal as of September 30, 2012

 

505,366

 

 

 

 

 

 

 

 

 

 

 

Short-term as of Bonds (**)

 

294,551

 

 

 

 

 

 

 

 

 

 

 

Total as of September 30, 2012

 

799,917

 

 

 

 

 

 

 

 

 

 

 

 


(*) On August 9, 2012 it approved in Board Meeting No. 2,759 a bond issue program in Hong Kong, according the Regulation — K of SEC (Securities and Exchange Commission) for an amount of US$60,000,000 in Hong Kong dollars, of which on September 5, 2012 it were issued and placed an amount of HKD 400,000,000.

(**) On May 4, 2012 Banco de Chile gradually began issuing bonds denominated “Short-term Bonds (Commercial Papers), which have maturity, date of January 15, 2013.  The total issuance was USD$620,500,000.

 

53



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

22.                   Debt Issued, continued:

 

Subordinated Bonds

 

Series

 

MCh$

 

Term

 

Interest
rate

 

Currency

 

Issued date

 

Maturity
date

 

UCHI-G1111

 

13,191

 

25 years

 

3.75

 

UF

 

07/30/2012

 

07/30/2037

 

UCHI-G1111

 

1,099

 

25 years

 

3.75

 

UF

 

07/31/2012

 

07/31/2037

 

UCHI-G1111

 

1,782

 

25 years

 

3.75

 

UF

 

08/31/2012

 

08/31/2037

 

Total as of September 30, 2012

 

16,072

 

 

 

 

 

 

 

 

 

 

 

 

During the year ended December 31, 2011, Banco de Chile issued bonds by an amount of Ch$749,586 million, of which correspond to unsubordinated bond.

 

Bonds

 

Series

 

MCh$

 

Term

 

Interest rate

 

Currency

 

Issued date

 

Maturity
date

 

BCHIUE0510

 

82,639

 

6 years

 

2.20

 

UF

 

05/20/2011

 

05/20/2017

 

BCHIUG0610

 

81,802

 

11 years

 

2.70

 

UF

 

05/27/2011

 

05/27/2022

 

BCHIUC0510

 

37,866

 

5 years

 

2.20

 

UF

 

07/07/2011

 

07/07/2016

 

BCHIUF0610

 

36,608

 

10 years

 

2.70

 

UF

 

07/07/2011

 

07/07/2021

 

BCHIUI0611

 

42,944

 

7 years

 

3.20

 

UF

 

07/12/2011

 

07/12/2018

 

BCHIUI0611

 

34,096

 

7 years

 

3.20

 

UF

 

07/20/2011

 

07/20/2018

 

BCHIUK0611

 

52,866

 

11 years

 

3.50

 

UF

 

07/28/2011

 

07/28/2022

 

BCHIUD0510

 

46,014

 

6 years

 

2.20

 

UF

 

07/28/2011

 

07/28/2017

 

BCHIUK0611

 

33,451

 

11 years

 

3.50

 

UF

 

07/29/2011

 

07/29/2022

 

BCHIUI0611

 

432

 

7 years

 

3.20

 

UF

 

08/02/2011

 

08/02/2018

 

BCHIUI0611

 

756

 

7 years

 

3.20

 

UF

 

08/03/2011

 

08/03/2018

 

BCHIUJ0811

 

48,045

 

8 years

 

3.20

 

UF

 

09/12/2011

 

09/12/2019

 

BCHI-B1208

 

84,912

 

7 years

 

2.20

 

UF

 

09/12/2011

 

09/12/2018

 

BCHIUD0510

 

12,790

 

6 years

 

2.20

 

UF

 

09/22/2011

 

09/22/2017

 

BCHIUH0611

 

21,668

 

6 years

 

3.00

 

UF

 

09/29/2011

 

09/29/2017

 

BCHIUI0611

 

65,014

 

7 years

 

3.20

 

UF

 

09/30/2011

 

09/30/2018

 

BCHIUD0510

 

10,675

 

6 years

 

2.20

 

UF

 

09/30/2011

 

09/30/2017

 

BCHIUD0510

 

1,068

 

6 years

 

2.20

 

UF

 

10/13/2011

 

10/13/2017

 

BNCHIL (*)

 

55,940

 

3 years

 

5.41

 

MXN

 

12/08/2011

 

12/04/2014

 

Total

 

749,586

 

 

 

 

 

 

 

 

 

 

 

 


(*) At the Ordinary Meeting No. BCH 2,738 held on August 11, 2011, the minutes of which were recorded in a public deed drawn up at the office of the Public Notary Mr. René Benavente Cash on August 19, 2011, authorized a program to place certificates in Mexico in an amount of MXN10,000,000,000, of which an amount of MXN1,500,000,000  were issued and placed on December 8, 2011.

 

The Bank has not had breaches of capital, interest or other breaches with respect to its debts instruments during year 2012 and 2011.

 

54



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

23.                    Other Financial Obligations:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Public sector obligations

 

57,710

 

61,734

 

63,750

 

Other Chilean obligations

 

89,844

 

123,051

 

158,705

 

Total

 

147,554

 

184,785

 

222,455

 

 

24.                    Provisions:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Provision for minimum dividends

 

214,885

 

259,501

 

204,100

 

Provisions for Personnel benefits and payroll expenses (see (c) below)

 

59,890

 

60,634

 

53,300

 

Provisions for contingent loan risks

 

38,243

 

35,334

 

37,765

 

Provisions for contingencies:

 

 

 

 

 

 

 

Additional loan provisions (*)

 

95,486

 

95,486

 

73,006

 

Other provisions for contingencies

 

4,443

 

2,702

 

962

 

Country risk provisions

 

4,040

 

4,281

 

4,787

 

Total

 

416,987

 

457,938

 

373,920

 

 


(*)The additional provisions correspond to a countercyclical provision for commercial loans. As of September 30, 2012, the Bank has not established and released additional provisions (establishing of MCh$1,572 in 2011).

 

55



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                               Provisions, continued:

 

(b)                       The following table details the movements in provisions and accrued expenses during the nine month period ending September 30, 2012 and September 30, 2011:

 

 

 

 

 

Personnel

 

 

 

 

 

Country risk

 

 

 

 

 

 

 

benefits

 

 

 

Additional

 

provisions

 

 

 

 

 

Minimum

 

and

 

Contingent

 

loan

 

and other

 

 

 

 

 

dividends

 

payroll

 

loan Risks

 

provisions

 

contingencies

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2011

 

242,503

 

55,433

 

30,114

 

71,434

 

4,619

 

404,103

 

Provisions established

 

204,100

 

35,242

 

7,839

 

1,572

 

1,512

 

250,265

 

Provisions used

 

(242,503

)

(36,679

)

 

 

(215

)

(279,397

)

Provisions released

 

 

(696

)

(188

)

 

(167

)

(1,051

)

Balances as of September 30, 2011

 

204,100

 

53,300

 

37,765

 

73,006

 

5,749

 

373,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2012

 

259,501

 

60,634

 

35,334

 

95,486

 

6,983

 

457,938

 

Provisions established

 

214,885

 

40,732

 

2,909

 

 

2,219

 

260,745

 

Provisions used

 

(259,501

)

(37,606

)

 

 

(223

)

(297,330

)

Provisions released

 

 

(3,870

)

 

 

(496

)

(4,366

)

Balances as of September 30, 2012

 

214,885

 

59,890

 

38,243

 

95,486

 

8,483

 

416,987

 

 

(c)                        Provisions for personnel benefits and payroll:

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Short-term personnel benefits

 

24,247

 

28,827

 

21,736

 

Vacation accrual

 

21,192

 

20,361

 

19,789

 

Pension plan- defined benefit plan

 

9,858

 

8,511

 

7,870

 

Other benefits

 

4,593

 

2,935

 

3,905

 

Total

 

59,890

 

60,634

 

53,300

 

 

56



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                               Provisions, continued:

 

(d)                       Pension plan — Defined benefit plan:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Opening defined benefit obligation

 

8,511

 

7,981

 

7,981

 

Increase in provisions

 

1,727

 

886

 

553

 

Benefit paid

 

(624

)

(282

)

(201

)

Prepayments

 

(22

)

(20

)

(20

)

Actuarial gains

 

266

 

(54

)

(443

)

Closing defined benefit obligation

 

9,858

 

8,511

 

7,870

 

 

(ii)                         Net benefits expenses:

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Current service cost

 

1,727

 

886

 

553

 

Interest cost of benefits obligations

 

429

 

482

 

562

 

Actuarial gains

 

(163

)

(536

)

(1,004

)

Net benefit expenses

 

1,993

 

832

 

111

 

 

(iii)                      Assumptions used to determine pension obligations:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

%

 

%

 

%

 

 

 

 

 

 

 

 

 

Discount rate

 

5.37

 

6.04

 

7.06

 

Annual salary increase

 

2.00

 

2.00

 

2.00

 

Payment probability

 

93.00

 

93.00

 

93.00

 

 

The most recent actuarial valuation of the present value of the benefit plan obligation was carried out at September 30, 2012.

 

57



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

24.                               Provisions, continued:

 

(e)                        Movements in provisions for incentive plans:

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balances as of January 1,

 

28,827

 

25,920

 

25,920

 

Provisions established

 

22,315

 

30,655

 

23,570

 

Provisions used

 

(24,025

)

(27,724

)

(27,735

)

Provisions release

 

(2,870

)

(24

)

(19

)

Balance as of September 30, 2012

 

24,247

 

28,827

 

21,736

 

 

(f)                         Movements in vacations accruals:

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Balances as of January 1,

 

20,361

 

18,774

 

18,774

 

Provisions established

 

4,566

 

5,821

 

4,171

 

Provisions used

 

(3,485

)

(4,187

)

(3,070

)

Provisions release

 

(250

)

(47

)

(86

)

Balance as of September 30, 2012

 

21,192

 

20,361

 

19,789

 

 

(g)                        Employee share-based benefits provision:

 

As of September 30, 2012 and 2011, the Bank and its subsidiaries do not have a stock-based compensation plan.

 

(h)                       Contingent loan provisions:

 

As of September 30, 2012 and 2011, the Bank and its subsidiaries maintain contingent loan provisions by an amount of Ch$38,243 million (Ch$37,765 million in 2011).  See Note N°26 (d).

 

58



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

25.                               Other Liabilities:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Accounts and notes payable (*)

 

85,412

 

79,031

 

73,989

 

Unearned income

 

5,237

 

5,379

 

5,317

 

Dividends payable

 

919

 

786

 

836

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

Documents intermediated (**)

 

129,877

 

134,820

 

129,428

 

Cobranding

 

22,150

 

20,894

 

19,504

 

VAT debit

 

9,943

 

12,465

 

10,031

 

Leasing deferred gains

 

5,482

 

7,039

 

5,994

 

Transactions in progress

 

3,506

 

1,941

 

2,128

 

Insurance payments

 

844

 

1,158

 

1,185

 

Others

 

2,544

 

2,252

 

2,772

 

Total

 

265,914

 

265,765

 

251,184

 

 


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

 

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

 

59



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                               Contingencies and Commitments:

 

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

 

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

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

Contingent loans

 

 

 

 

 

 

 

Guarantees and surety bonds

 

351,431

 

216,249

 

212,140

 

Confirmed foreign letters of credit

 

96,177

 

137,253

 

96,127

 

Issued letters of credit

 

151,474

 

131,567

 

184,381

 

Bank guarantees

 

1,348,065

 

1,235,031

 

1,145,578

 

Immediately available credit lines

 

5,388,667

 

4,881,220

 

4,717,788

 

Other commitments

 

138,752

 

164,361

 

152,980

 

Transactions on behalf of third parties

 

 

 

 

 

 

 

Collections

 

363,742

 

582,090

 

419,332

 

Third-party resources managed by the Bank:

 

 

 

 

 

 

 

Financial assets managed on behalf of third parties

 

8,518

 

2,766

 

75,771

 

Financial assets acquired on its own behalf

 

27,284

 

62,701

 

37,315

 

Fiduciary activities

 

 

 

 

 

 

 

Securities held in safe custody in the Bank

 

6,227,878

 

5,613,495

 

6,503,574

 

Securities held in safe custody in other entities

 

4,334,369

 

4,088,670

 

4,312,692

 

Securities issued by own bank

 

1

 

 

 

Total

 

18,436,358

 

17,115,403

 

17,857,678

 

 

The prior information only includes the most significant balances.

 

60



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                               Contingencies and Commitments, continued:

 

(b)                       Lawsuits and legal proceedings:

 

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

 

In the ordinary course of business, the Bank and its subsidiaries act as defendant or co-defendant in various litigation matters.  Although there can be no assurances, the Bank’s management believes, based on information currently available, that the ultimate resolution of these legal proceedings are not likely to have a material adverse effect on its results of operations, financial position, or liquidity.  As of September 30, 2012, the Bank has established provisions for this concept in the amount of MCh$481 (MCh$742 in 2011), recorded within “Provisions” in the Interim Condensed Consolidated Statement of Financial Position. The following table presents estimated date of completion of the respective litigation:

 

 

 

September 30, 2012

 

 

 

2013

 

2014

 

2015

 

2016

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal contingencies

 

80

 

5

 

16

 

380

 

481

 

 

(b.2)         Contingencies for significant lawsuits:

 

As of September 30, 2012 and 2011, the Bank is not 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 2,412,000, maturing January 4, 2013 (UF 2,631,000, maturing on January 7, 2011 for the nine month 2011).

 

In addition to these guarantees for creating mutual funds, there are other guarantees for a guaranteed return on certain mutual funds, totaling Ch$103,188 million as of September 30, 2012 (Ch$132,111 million in 2011).

 

61



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                               Contingencies and Commitments, continued:

 

(c)                        Guarantees granted, continued:

 

The details of guarantees are as follow:

 

 

 

September

 

Guarantees

 

Fund

 

2012

 

Number

 

 

 

MCh$

 

 

 

 

 

 

 

 

 

Mutual Fund Banca Americana Voltarget — Guaranted

 

14,320

 

003003-9

 

Mutual Fund Estrategia Commodities — Guaranted

 

8,381

 

338360-1

 

Mutual Fund Muralla China — Guaranted

 

24,773

 

003002-1

 

Mutual Fund Potencias Consolidadas — Guarnated

 

35,898

 

003000-5

 

Mutual Fund Ahorro Plus I — Guaranted

 

786

 

338358-8

 

Mutual Fund Ahorro Estable II — Guaranted

 

13,030

 

003004-7

 

Mutual Fund Ahorro Estable III — Guaranted

 

6,000

 

338362-7

 

Total

 

103,188

 

 

 

 

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

 

For the purposes of ensuring correct and complete compliance with all of its obligations as broker-dealer 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.

 

 

 

September

 

December

 

September

 

Guarantees:

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

Shares to secure short-sale transactions in:

 

 

 

 

 

 

 

Securities Exchange of the Santiago, Stock Exchange

 

16,221

 

15,980

 

44,729

 

Securities Exchange of the Electronic, Stock Exchange of Chile

 

28,423

 

21,731

 

26,370

 

 

 

 

 

 

 

 

 

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

 

2,991

 

2,987

 

 

Total

 

47,635

 

40,698

 

71,099

 

 

62



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

26.                               Contingencies and Commitments, continued:

 

(c)                        Guarantees granted, continued:

 

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

 

Banchile Corredores de Bolsa S.A. keeps an insurance policy current with Chartis Chile — Compañía de Seguros Generales S.A. that expires January 2, 2013, and that covers employee fidelity, physical losses, falsification or adulteration, and currency fraud with a coverage amount equivalent to US$10,000,000.

 

(d)                       Provisions for contingencies loans:

 

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

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

Credit lines

 

22,918

 

20,679

 

22,878

 

Bank guarantees

 

12,281

 

12,520

 

11,772

 

Guarantees and surety bonds

 

2,518

 

1,526

 

2,024

 

Letters of credit

 

421

 

523

 

1,033

 

Other commitments

 

105

 

86

 

58

 

Total

 

38,243

 

35,334

 

37,765

 

 

63



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                               Equity:

 

(a)              Capital

 

(i)             Authorized, subscribed and paid shares:

 

As of September 30, 2012, the paid-in capital of Banco de Chile is represented by 88,037,813,511 registered shares (86,942,514,973 in 2011), with no par value, fully paid and distributed.

 

(ii)          Shares:

 

(ii.1)     On March 17, 2011, the extraordinary shareholders meeting approved the capitalization of 30% of the distributable net income obtained during the fiscal year ending as of December 31, 2010 by an amount of Ch$67,217 millions through the issuance of of 1,005,766,185 shares.

 

(ii.2)     On April 15, 2011, the transformation of the shares series “Banco de Chile-S” into ordinary shares “Banco de Chile” was duly registered in the respective Securities Register as agreed upon the Extraordinary Shareholders Meeting held on March 17, 2011.

 

Accordingly, the shares in which the capital of the Bank is divided are registered in the Securities Register of the Superintendence of Banks and Financial Institutions and have the name “Banco de Chile”.

 

(ii.3)     On June 5, 2012, Banco de Chile informed of the capitalization of 30% of the distributable net income obtained during the fiscal year ending December 31, 2011, through the issuance of fully paid-in shares, of no par value, agreed in the Extraordinary Shareholders Meeting held on March 22, 2012, which are as follows:

 

In the said Extraordinary Shareholders Meeting, it was agreed to increase the Bank´s capital in the amount of Ch$73,910,745,344 through the issuance of 1,095,298,538 fully paid-in shares, of no par value, payable under the distributable net income for the year 2011 that was not distributed as dividends as agreed at the Ordinary Shareholders Meeting held on the same day.

 

The issuance of fully in paid shares was registered in the Securities Register of the Superintendence of Banks and Financial Institutions with No. 4/2012, on June 4, 2012.

 

The Board of Directors of Banco de Chile, at the meeting No. 2,754, dated May 24, 2012, set June 28, 2012, as the date for issuance and distribution of the fully paid in shares.

 

64



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                               Equity, continued:

 

(a)                        Capital, continued

 

(ii)          Shares, continued:

 

(ii.4)               The following table shows the share movements from December 31, 2010 to September 30, 2012:

 

 

 

Ordinary
shares

 

Ordinary S
Series shares

 

Total shares

 

 

 

 

 

 

 

 

 

As of December 31, 2010

 

73,834,890,472

 

8,716,808,951

 

82,551,699,423

 

 

 

 

 

 

 

 

 

Capitalization of retained earnings

 

1,005,766,185

 

 

1,005,766,185

 

Transformation of the shares series “Banco de Chile-S” into ordinary shares “Banco de Chile”

 

8,716,808,951

 

(8,716,808,951

)

 

Fully paid the share capital increase

 

2,861,391,655

 

 

2,861,391,655

 

Total shares subscribed and fully paid

 

86,418,857,263

 

 

86,418,857,263

 

Shares subscribed and not paid

 

165,708,132

 

 

165,708,132

 

Shares issued and not subscribed

 

357,949,578

 

 

357,949,578

 

As of September 30, 2011

 

86,942,514,973

 

 

86,942,514,973

 

 

 

 

 

 

 

 

 

As of December 31, 2011

 

86,942,514,973

 

 

86,942,514,973

 

Capitalization of retained earnings

 

1,095,298,538

 

 

1,095,298,538

 

As of September 30, 2012

 

88,037,813,511

 

 

88,037,813,511

 

 

(ii.5)     During the capital increase process as of September 30, 2011, the Bank subscribed and fully paid shares by 2,861,391,655, being, at that dated, an amount net of cost associated with the issuance of Ch$210,114 millions.

 

65



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                               Equity, continued:

 

(b)                        Distributable income:

 

For purposes of Law No. 19,396 (in particular Articles 24, 25 and 28 of such law) and the Central Bank Contract, Banco de Chile’s distributable net income will be determined by subtracting or adding to net income the correction of the value of the paid-in capital and reserves according to the variation of the Consumer Price Index between November of the fiscal year prior to the one in which the calculation is made and November of the fiscal year in which the calculation is made.  The difference between net income and distributable net income shall be registered in a reserve account since the first day of the fiscal year following the date when the calculation is made.  This reserve account cannot be distributed or capitalized.  Provisional Article four shall be in force until the obligation of Law No. 19,396 owed by Sociedad Matriz del Banco de Chile S.A., directly or through its subsidiary SAOS has been fully paid.  The distributable income for the nine-month period ended September 30, 2012 ascend to Ch$306,978 millions (Ch$291,571 millions in 2011).

 

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

 

As stated, the retention of earnings for the year 2011 made in March 2012 amounted to Ch$58,092 millions (Ch$32,096 millions of income for the year 2010 retained in March 2011).

 

(c)                         Approval and payment of dividends:

 

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

 

At the Ordinary Shareholders’ Meeting held on March 17, 2011, the Bank’s shareholders agreed to distribute and pay dividend No. 199 amounting to Ch$2.937587 per common share of Banco de Chile, with charge to net income for the year ended December 31, 2010.

 

(d)                        Provision for minimum dividends:

 

The Board of Directors established a minimum dividend distribution policy, where the Bank has to record a provision of 70% of net income as described in Note 2 (v) of the Annual Consolidated Financial Statements.  Accordingly, the Bank recorded a liability under the line item “Provisions” for an amount of MCh$214,885 (MCh$204,100 in 2011) against “Retained earnings”.

 

66



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                               Equity, continued:

 

(e)                        Earnings per share:

 

i.           Basic earnings per share:

 

Basic earnings per share are determined by dividing the net income attributable to the Bank shareholders in a period by the weighted average number of shares outstanding during the period.

 

ii.          Diluted earnings per share:

 

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

 

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

 

 

 

September

 

September

 

 

 

2012

 

2011

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

327,910

 

329,218

 

Weighted average number of ordinary shares

 

88,037,813,511

 

85,407,427,274

 

Earning per shares (in Chilean pesos)

 

3.72

 

3.85

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

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

 

327,910

 

329,218

 

Weighted average number of ordinary shares

 

88,037,813,511

 

85,407,427,274

 

Assumed conversion of convertible debt

 

 

 

Adjusted number of shares

 

88,037,813,511

 

85,134,802,008

 

Diluted earnings per share (in Chilean pesos)

 

3.72

 

3.85

 

 

As of September 30, 2012 and 2011, the Bank did not have any instruments that could lead to a dilution of its ordinary shares.

 

67



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

27.                               Equity, continued:

 

(f)                          Other comprehensive income:

 

The cumulative translation adjustment is generated from the Bank’s translation of its investments in foreign companies, as it records the effects of foreign currency translation for these items in equity.  During period of 2012 it was made a charge to equity for an amount of Ch$65 million (credit to equity for Ch$62 million in 2011).

 

The fair market value adjustment for available-for-sale instruments is generated by fluctuations in the fair value of that portfolio, with a charge or credit to equity, net of deferred taxes.  During the period of 2012 it was made a credit to equity for an amount of Ch$18,666 million (charge to equity for Ch$5,249 million in 2011).

 

Cash flow hedge adjustment it consists in the portion of income of hedge instruments registered in equity produced in a cash flow hedge.  During the period of 2012 it was made a credit to equity for an amount of Ch$1,044 million (for the period 2011 there was no balance).

 

68



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.                               Interest Revenue and Expenses:

 

(a)                       On the Interim Condensed Consolidated Financial Statement closing date, the composition of income from interest and adjustments, not including the net loss from hedge accounting, is as follows:

 

 

 

September
2012

 

September
2011

 

 

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

Interest

 

Adjustment

 

Prepaid
fees

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

510,362

 

51,120

 

1,462

 

562,944

 

412,253

 

90,390

 

3,203

 

505,846

 

Consumer loans

 

379,081

 

555

 

5,122

 

384,758

 

311,939

 

1,056

 

4,624

 

317,619

 

Residential mortgage loans

 

124,381

 

49,182

 

2,926

 

176,489

 

100,988

 

79,782

 

3,360

 

184,130

 

Financial investment

 

44,861

 

9,521

 

 

54,382

 

35,334

 

14,022

 

 

49,356

 

Repurchase agreements

 

2,044

 

 

 

2,044

 

3,919

 

 

 

3,919

 

Loans and advances to banks

 

8,237

 

 

 

8,237

 

7,310

 

 

 

7,310

 

Other interest revenue

 

122

 

970

 

 

1,092

 

100

 

1,647

 

 

1,747

 

Total

 

1,069,088

 

111,348

 

9,510

 

1,189,946

 

871,843

 

186,897

 

11,187

 

1,069,927

 

 

The amount of interest revenue recognized on a received basis for impaired portfolio as of September 30, 2012 was Ch$6,649 million (Ch$6,747 million in 2011).

 

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

 

 

 

September
2012

 

September
2011

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

5,478

 

1,762

 

7,240

 

5,946

 

2,964

 

8,910

 

Residential mortgage loans

 

1,449

 

687

 

2,136

 

540

 

127

 

667

 

Consumer loans

 

194

 

 

194

 

986

 

557

 

1,543

 

Total

 

7,121

 

2,449

 

9,570

 

7,472

 

3,648

 

11,120

 

 

69



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

28.                               Interest Revenue and Expenses, continued:

 

(c)                        At the each period end, interest and adjustment expenses (not including hedge gain) are detailed as follows:

 

 

 

September
2012

 

September
2011

 

 

 

Interest

 

Adjustment

 

Total

 

Interest

 

Adjustment

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts and time deposits

 

325,390

 

31,420

 

356,810

 

235,594

 

55,455

 

291,049

 

Debt issued

 

78,528

 

29,814

 

108,342

 

58,213

 

44,333

 

102,546

 

Other financial obligations

 

1,594

 

546

 

2,140

 

1,711

 

1,057

 

2,768

 

Repurchase agreements

 

11,634

 

10

 

11,644

 

7,599

 

 

7,599

 

Borrowings from financial institutions

 

18,400

 

1

 

18,401

 

16,191

 

(4

)

16,187

 

Demand deposits

 

58

 

2,245

 

2,303

 

42

 

3,853

 

3,895

 

Other interest expenses

 

14

 

98

 

112

 

 

386

 

386

 

Total

 

435,618

 

64,134

 

499,752

 

319,350

 

105,080

 

424,430

 

 

(d)                       As of September 30, 2012 and 2011, the Bank uses interest rate swaps to hedge its position on the fair value of corporate bonds and commercial loans through micro-hedging.

 

 

 

September
2012

 

September
2011

 

 

 

Income
(loss)

 

Expenses

 

Total

 

Income
(loss)

 

Expenses

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from accounting hedges

 

2,400

 

1,778

 

4,178

 

1,010

 

 

1,010

 

Loss from accounting hedges

 

(11,246

)

 

(11,246

)

(28,209

)

 

(28,209

)

Net gain on hedged items

 

1,558

 

 

1,558

 

17,591

 

 

17,591

 

Total

 

(7,288

)

1,778

 

(5,510

)

(9,608

)

 

(9,608

)

 

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

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Interest revenue

 

1,189,946

 

1,069,927

 

Interest expenses

 

(499,752

)

(424,430

)

Subtotal

 

690,194

 

645,497

 

 

 

 

 

 

 

Income accounting hedges (net)

 

(5,510

)

(9,608

)

 

 

 

 

 

 

Total interest revenue and expenses, net

 

684,684

 

635,889

 

 

70



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

29.                               Income and Expenses from Fees and Commissions:

 

At the each period end, the income and expenses for fees and commissions shown in the Interim Consolidated Statements of Comprehensive Income refer to the following items:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

Income from fees and commission

 

 

 

 

 

Card services

 

74,908

 

66,908

 

Collections and payments

 

44,705

 

37,066

 

Investments in mutual funds and other

 

42,645

 

49,661

 

Trading and securities management

 

20,088

 

21,177

 

Lines of credit and overdrafts

 

17,082

 

17,022

 

Fees for insurance transactions

 

12,913

 

16,476

 

Portfolio management

 

12,879

 

22,395

 

Use of distribution channel

 

11,914

 

14,595

 

Guarantees and letters of credit

 

10,481

 

9,564

 

Usage Banchile’s brand

 

9,241

 

8,232

 

Financial advisory services

 

2,908

 

1,504

 

Other fees earned

 

15,562

 

13,484

 

Total income from fees and commissions

 

275,326

 

278,084

 

 

 

 

 

 

 

Expenses from fees and commissions

 

 

 

 

 

Fees for credit card transactions

 

(30,085

)

(25,810

)

Sales force fees

 

(7,206

)

(5,830

)

Fees for collections and payments

 

(4,965

)

(4,959

)

Fees for securities transactions

 

(2,494

)

(2,921

)

Sale of mutual fund units

 

(2,142

)

(2,527

)

Other fees

 

(1,197

)

(848

)

Total expenses from fees and commissions

 

(48,089

)

(42,895

)

 

71



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

30.                               Net Financial Operating Income:

 

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

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Financial assets held-for-trading

 

14,777

 

19,022

 

Sale of available-for-sale instruments

 

5,620

 

2,490

 

Net income on other transactions

 

2,219

 

(159

)

Derivative instruments

 

(6,850

)

39,676

 

Sale of loan portfolios

 

 

(55

)

Total

 

15,766

 

60,974

 

 

31.                               Foreign Exchange Transactions, net:

 

Net foreign exchange transactions are detailed as follows:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Translation difference, net

 

35,812

 

(21,620

)

Indexed foreign currency, net

 

(10,290

)

9,972

 

Gain from accounting hedges

 

(693

)

 

Total

 

24,829

 

(11,648

)

 

72



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

32.                               Provisions for Loan Losses:

 

The movement during the nine-month period ended September 2012 and 2011 is the following:

 

 

 

Loans and

 

Loans to customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

advances to
banks

 

Commercial
loans

 

Mortgage
loans

 

Consumer
loans

 

Total

 

Contingent
loans

 

Total

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Provisions established:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

(31

)

(783

)

(1,429

)

(17,470

)

 

 

 

 

(1,429

)

(17,470

)

(2,663

)

(7,839

)

(4,123

)

(26,092

)

Group provisions

 

 

 

(33,736

)

(30,197

)

(2,449

)

(1,587

)

(126,898

)

(81,225

)

(163,083

)

(113,009

)

(246

)

 

(163,329

)

(113,009

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions established, net

 

(31

)

(783

)

(35,165

)

(47,667

)

(2,449

)

(1,587

)

(126,898

)

(81,225

)

(164,512

)

(130,479

)

(2,909

)

(7,839

)

(167,452

)

(139,101

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individual provisions

 

173

 

 

 

 

 

 

 

 

 

 

 

 

173

 

 

Group provisions

 

 

 

 

 

 

 

 

 

 

 

 

188

 

 

188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions released, net

 

173

 

 

 

 

 

 

 

 

 

 

 

188

 

173

 

188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision, net

 

142

 

(783

)

(35,165

)

(47,667

)

(2,449

)

(1,587

)

(126,898

)

(81,225

)

(164,512

)

(130,479

)

(2,909

)

(7,651

)

(167,279

)

(138,913

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provision

 

 

 

 

(1,572

)

 

 

 

 

 

(1,572

)

 

 

 

(1,572

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recovery of written-off assets

 

 

 

10,091

 

8,851

 

1,456

 

788

 

18,148

 

22,458

 

29,695

 

32,097

 

 

 

29,695

 

32,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions, net of allowances for credit risk

 

142

 

(783

)

(25,074

)

(40,388

)

(993

)

(799

)

(108,750

)

(58,767

)

(134,817

)

(99,954

)

(2,909

)

(7,651

)

(137,584

)

(108,388

)

 

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

 

73



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

33.            Personnel Expenses:

 

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

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remuneration

 

134,965

 

125,287

 

Bonuses

 

53,964

 

81,797

 

Lunch and health benefits

 

16,300

 

14,553

 

Staff severance indemnities

 

9,152

 

3,182

 

Training expenses

 

1,269

 

1,057

 

Other personnel expenses

 

15,982

 

14,844

 

Total

 

231,632

 

240,720

 

 

74



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

34.            Administrative Expenses:

 

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

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

General administrative expenses

 

 

 

 

 

Information Technology and communications

 

34,887

 

34,565

 

Maintenance and repair of property and equipment

 

21,830

 

20,430

 

Office rental

 

14,335

 

13,298

 

Securities and valuables transport services

 

6,821

 

6,584

 

Rent ATM area

 

5,539

 

4,611

 

External advisory services

 

4,876

 

3,867

 

Office supplies

 

4,796

 

4,741

 

Lighting, heating and other utilities

 

3,673

 

4,441

 

Representation and transferring of personnel

 

2,530

 

2,827

 

Legal and notary

 

2,321

 

2,062

 

Insurance premiums

 

2,052

 

1,776

 

P.O box, mail and postage

 

1,965

 

2,140

 

Donations

 

1,059

 

1,127

 

Equipment rental

 

875

 

893

 

Fees for professional services

 

521

 

395

 

SBIF fines

 

40

 

 

Other general administrative expenses

 

7,937

 

6,035

 

Subtotal

 

116,057

 

109,792

 

 

 

 

 

 

 

Outsources services

 

 

 

 

 

Credit pre-evaluation services

 

14,197

 

17,438

 

Data processing

 

5,814

 

5,610

 

Other

 

8,419

 

6,093

 

Subtotal

 

28,430

 

29,141

 

 

 

 

 

 

 

Board expenses

 

 

 

 

 

Board remunerations

 

1,517

 

1,524

 

Other Board expenses

 

322

 

490

 

Subtotal

 

1,839

 

2,014

 

 

 

 

 

 

 

Marketing expenses

 

 

 

 

 

Advertising

 

21,209

 

19,754

 

Subtotal

 

21,209

 

19,754

 

 

 

 

 

 

 

Taxes, payroll taxes and contributions

 

 

 

 

 

Contribution to the Superintendency of Banks

 

4,782

 

4,007

 

Real estate contributions

 

1,981

 

1,652

 

Patents

 

1,133

 

1,102

 

Other taxes

 

617

 

494

 

Subtotal

 

8,513

 

7,255

 

Total

 

176,048

 

167,956

 

 

75



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

35.            Depreciation, Amortization and Impairment:

 

(a)                        At the each period end, the amounts charged to income for depreciation and amortization are detailed as follows:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

Depreciation of property and equipment (Note 16a)

 

15,431

 

15,421

 

Amortization of intangibles assets (Note 15b)

 

7,836

 

7,564

 

Total

 

23,267

 

22,985

 

 

(b)                       As of September 30, 2012 and 2011, the composition of impairment expenses is the following:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Impairment

 

 

 

 

 

Impairment of Financial Instruments

 

518

 

 

Impairment of Properties and Equipment (Note 16a)

 

130

 

4

 

Impairment of Intangible Assets (Note 15b)

 

 

 

Total

 

648

 

4

 

 

76



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

36.            Other Operating Income:

 

At the each period end, the Bank and its subsidiaries present the following under other operating income:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

Income for assets received in lieu of payment

 

 

 

 

 

Income from sale of assets received in lieu of payment

 

5,246

 

4,809

 

Other income

 

2

 

108

 

Subtotal

 

5,248

 

4,917

 

 

 

 

 

 

 

Release of provisions for contingencies

 

 

 

 

 

Country risk provisions

 

241

 

 

Other provisions for contingencies

 

255

 

167

 

Subtotal

 

496

 

167

 

 

 

 

 

 

 

Other income

 

 

 

 

 

Rental income

 

4,427

 

4,170

 

Recovery from external branches

 

1,865

 

1,572

 

Expense recovery

 

681

 

1,180

 

Fiduciary and trustee commissions

 

423

 

69

 

Other tax adjustments

 

272

 

807

 

Gain on sale of property and equipment

 

231

 

1,289

 

Monthly prepaid taxes revaluation

 

80

 

430

 

Income from sale of leased assets

 

79

 

942

 

Income from external branches

 

41

 

36

 

Refund charged-off of property and equipment

 

19

 

1,430

 

Refund policy insurances

 

15

 

9

 

Others

 

2,464

 

2,244

 

Subtotal

 

10,597

 

14,178

 

 

 

 

 

 

 

Total

 

16,341

 

19,262

 

 

77



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

37.            Other Operating Expenses:

 

At the each period end, the Bank and its subsidiaries incurred the following other operating expenses:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

Provisions and expenses for assets received in lieu of payment

 

 

 

 

 

Provisions for assets received in lieu of payment

 

89

 

29

 

Charge-off assets received in lieu of payment

 

1,974

 

2,865

 

Expenses to maintain assets received in lieu of payment

 

423

 

396

 

Subtotal

 

2,486

 

3,290

 

 

 

 

 

 

 

Provisions for contingencies

 

 

 

 

 

Country risk provisions

 

 

1,291

 

Other provisions for contingencies

 

3,337

 

583

 

Subtotal

 

3,337

 

1,874

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

Cobranding travel club and global pass

 

13,905

 

13,648

 

Write-offs for operating risks

 

7,382

 

2,097

 

Other provisions

 

5,400

 

 

Transactions in progress provisions

 

2,643

 

 

Card administration

 

1,674

 

1,874

 

Write-offs and provisions for fraud

 

696

 

513

 

Operating expenses and charge-off leasing assets

 

655

 

441

 

Mortgage life insurance

 

202

 

183

 

Contributions to government organizations

 

173

 

157

 

Civil judgments

 

162

 

194

 

Loss on sale of properties and equipment

 

7

 

15

 

Expenses of previous periods

 

 

7

 

Others

 

1,140

 

1,412

 

Subtotal

 

34,039

 

20,541

 

 

 

 

 

 

 

Total

 

39,862

 

25,705

 

 

78



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.            Related Party Transactions:

 

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

 

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

 

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

 

79


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions, continued:

 

(a)        Loans to related parties:

 

 

 

Production Companies (*)

 

Investment Companies (**)

 

Individuals (***)

 

Total

 

 

 

September

 

December

 

September

 

September

 

December

 

September

 

September

 

December

 

September

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

2012

 

2011

 

2011

 

 

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

MM$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and accounts receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

272,105

 

209,764

 

213,082

 

63,617

 

81,798

 

75,401

 

701

 

575

 

558

 

336,423

 

292,137

 

289,041

 

Residential mortgage loans

 

 

 

 

 

 

 

14,927

 

13,919

 

12,828

 

14,927

 

13,919

 

12,828

 

Consumer loans

 

 

 

 

 

 

 

3,479

 

3,387

 

2,797

 

3,479

 

3,387

 

2,797

 

Gross loans

 

272,105

 

209,764

 

213,082

 

63,617

 

81,798

 

75,401

 

19,107

 

17,881

 

16,183

 

354,829

 

309,443

 

304,666

 

Provision for loan losses

 

(1,016

)

(602

)

(451

)

(176

)

(295

)

(259

)

(83

)

(68

)

(61

)

(1,275

)

(965

)

(771

)

Net loans

 

271,089

 

209,162

 

212,631

 

63,441

 

81,503

 

75,142

 

19,024

 

17,813

 

16,122

 

353,554

 

308,478

 

303,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantees

 

21,068

 

18,670

 

19,273

 

 

 

 

 

 

 

21,068

 

18,670

 

19,273

 

Letters of credits

 

235

 

158

 

311

 

 

 

 

 

 

 

235

 

158

 

311

 

Banks guarantees

 

30,010

 

21,313

 

25,790

 

1,940

 

2,038

 

194

 

 

 

 

31,950

 

23,351

 

25,984

 

Immediately available credit lines

 

37,827

 

32,406

 

24,865

 

3,263

 

1,451

 

1,649

 

9,501

 

9,393

 

9,223

 

50,591

 

43,250

 

35,737

 

Total off balance sheet account

 

89,140

 

72,547

 

70,239

 

5,203

 

3,489

 

1,843

 

9,501

 

9,393

 

9,223

 

103,844

 

85,429

 

81,305

 

Provision for contingencies loans

 

(120

)

(95

)

(82

)

(1

)

(2

)

(2

)

 

 

(5

)

(121

)

(97

)

(89

)

Off balance sheet account, net

 

89,020

 

72,452

 

70,157

 

5,202

 

3,487

 

1,841

 

9,501

 

9,393

 

9,218

 

103,723

 

85,332

 

81,216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount covered by Collateral

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage

 

31,013

 

27,958

 

27,881

 

55

 

55

 

55

 

15,256

 

15,431

 

15,421

 

46,324

 

43,444

 

43,357

 

Warrant

 

 

 

 

 

 

 

 

 

 

 

 

 

Pledge

 

13

 

 

 

 

 

 

7

 

7

 

7

 

20

 

7

 

7

 

Others (****)

 

2,842

 

2,855

 

2,855

 

17,300

 

17,300

 

17,300

 

10

 

10

 

10

 

20,152

 

20,165

 

20,165

 

Total collateral

 

33,868

 

30,813

 

30,736

 

17,355

 

17,355

 

17,355

 

15,273

 

15,448

 

15,438

 

66,496

 

63,616

 

63,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For trading purposes

 

 

2,154

 

 

 

 

 

 

 

 

 

2,154

 

 

Total acquired instruments

 

 

2,154

 

 

 

 

 

 

 

 

 

2,154

 

 

 

80


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.       Related Party Transactions, continued:

 

(a)                       Loans with related parties, continued:

 


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

 

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

 

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

 

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

 

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

 

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

 

(b)                      Other assets and liabilities with related parties:

 

 

 

September

 

December

 

September

 

 

 

2012

 

2011

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

21,265

 

97,390

 

95,070

 

Repurchase agreements and Security Borrowing

 

 

 

 

Derivative instruments

 

111,278

 

116,010

 

141,461

 

Other assets

 

4,421

 

2,665

 

2,728

 

Total

 

136,964

 

216,065

 

239,259

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Demand deposits

 

110,702

 

69,287

 

113,882

 

Savings accounts and time deposits

 

450,330

 

531,448

 

527,444

 

Derivative instruments

 

90,201

 

100,238

 

120,608

 

Borrowings from financial institutions

 

133,996

 

194,059

 

176,162

 

Debt issued

 

35,585

 

 

 

Other liabilities

 

9,647

 

7,969

 

6,333

 

Total

 

830,461

 

903,001

 

944,429

 

 

81



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.          Related Party Transactions, continued:

 

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

 

 

 

September

 

September

 

 

 

2012

 

2011

 

Type of income or expense recognized

 

Income

 

Expense

 

Income

 

Expense

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

Interest and revenue expenses

 

12,584

 

14,929

 

10,486

 

22,214

 

Fees and commission income

 

43,093

 

22,184

 

44,931

 

21,582

 

Financial operating

 

161,390

 

132,764

 

439,337

 

347,296

 

Released or established of provision for credit risk

 

 

349

 

426

 

 

Operating expenses

 

 

50,478

 

 

52,462

 

Other income and expenses

 

601

 

15

 

646

 

50

 

Total

 

217,668

 

220,719

 

495,826

 

443,604

 

 


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

 

(d)        Related party contracts:

 

There are no contracts entered during the period 2012 and 2011 which does not represent a customary transaction within the Bank’s line of business with general customers and which accounts for amounts greater than UF 1,000.

 

(e)        Payments to key management personnel:

 

 

 

September

 

September

 

 

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

 

 

 

 

 

 

Remunerations

 

2,939

 

2,638

 

Short-term benefits

 

3,871

 

2,820

 

Contract termination indemnity

 

260

 

 

Total

 

7,070

 

5,458

 

 

Composition of key personnel:

 

 

 

N° of executives

 

 

 

September

 

September

 

Position

 

2012

 

2011

 

CEO

 

1

 

1

 

Deputy general manager

 

1

 

 

CEOs of subsidiaries

 

8

 

8

 

Division Managers

 

14

 

15

 

Total

 

24

 

24

 

 

82


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

38.                     Related Party Transactions, continued:

 

(f)                           Directors’ expenses and remunerations:

 

 

 

Remunerations

 

Fees for attending
Board meetings

 

Fees for attending
Committees and
Subsidiary Board
meetings (1)

 

Consulting

 

Total

 

Name of Directors

 

September
2012

 

September
2011

 

September
2012

 

September
2011

 

September
2012

 

September
2011

 

September
2012

 

September
2011

 

September
2012

 

September
2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pablo Granifo Lavín

 

267

(*)

258

(*)

32

 

34

 

216

 

213

 

 

 

515

 

505

 

Gonzalo Menéndez Duque

 

37

 

35

 

13

 

18

 

84

 

81

 

 

 

134

 

134

 

Jorge Awad Mehech

 

37

 

36

 

15

 

20

 

80

 

76

 

 

 

132

 

132

 

Jaime Estévez Valencia

 

37

 

35

 

15

 

19

 

69

 

61

 

 

 

121

 

115

 

Andrónico Luksic Craig

 

110

 

106

 

6

 

10

 

 

 

 

 

116

 

116

 

Rodrigo Manubens Moltedo

 

37

 

35

 

16

 

19

 

37

 

34

 

 

 

90

 

88

 

Francisco Pérez Mackenna

 

37

 

35

 

13

 

16

 

38

 

33

 

 

 

88

 

84

 

Jorge Ergas Heymann

 

37

 

24

 

13

 

10

 

33

 

26

 

 

 

83

 

60

 

Thomas Fürst Freiwirth

 

37

 

35

 

14

 

17

 

30

 

24

 

 

 

81

 

76

 

Guillermo Luksic Craig

 

37

 

35

 

4

 

6

 

 

 

 

 

41

 

41

 

Jacob Ergas Ergas

 

 

10

 

 

5

 

7

 

15

 

 

 

7

 

30

 

Felipe Joannon Vergara

 

 

10

 

 

7

 

 

12

 

 

 

 

29

 

Otros directores de filiales

 

 

 

 

 

123

 

121

 

 

64

 

123

 

185

 

Total

 

673

 

654

 

141

 

181

 

717

 

696

 

 

64

 

1,531

 

1,595

 

 


(1)            Includes fees paid to members of the Advisory Committee of Banchile Corredores de Seguros Ltda. of MCh$13 (MCh$7 in 2011).

 

(*)            Includes a provision of MCh$155 (MCh$152 in 2011) for an incentive subject to achieving the Bank’s forecasted earnings.

 

Fees paid for advisory services to the Board of Directors amount to MCh$198 (MCh$184 in 2011).

 

Travel and other related expenses amount to MCh$110 (MCh$235 in 2011).

 

83


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

39.            Fair Value of Financial Assets and Liabilities:

 

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

 

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

 

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

 

(i)                          Industry standards of fair value measurements

 

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

 

(ii)                       Quoted prices in active markets

 

The fair value for instruments with quoted prices in active markets is determined using daily quotes from electronic systems information as Bloomberg and Bolsa de Comercio de Santiago terminals. This quote represents the price at which the instrument is frequently buy and sell in financial markets.

 

(iii)                    Valuation techniques

 

If there is not market quotes in active markets for the financial instrument, valuation techniques will be used to determine the fair value.

 

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

 

84



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(iv)                  Fair value adjustments

 

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

 

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

 

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

 

(v)                     Fair value control

 

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

 

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

 

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

 

85



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(vi)                  Judgmental analysis and information to Senior Management.

 

In particular no cases where there is no market quotations for the instrument, similar transaction prices or indicative parameters, a reasoned analysis and specific controls should be made to estimate the fair value of the operation or transaction. Within the Banco de Chile’s framework for fair value, described in the Fair Value Policy approved by the Board of Banco de Chile, the approval level required for operate this kind of instruments, there is no market information or cannot be inferred from prices or rates, is established.

 

(a)       Fair value hierarchy

 

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

 

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

 

In this level are considered the following instruments: currency futures, Chilean central bank and treasury securities, mutual funds investments and equity.

 

For 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.

 

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

 

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

 

86



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

In the event that there is no observable price for an instrument in a specific term, the price will be inferred from the interpolation between periods that do have observable quoted price in active markets. These models incorporate various market variables, including foreign exchange rates and interest rate curves. In some cases external data from specialized providers, brokers such as ICAP and Riskamerica, price for similar transactions and historical information it is used for validate the parameters that will be used as inputs.

 

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

 

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

 

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

 

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

 

87



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(b)        Level hierarchy classification and figures

 

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

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

56,816

 

50,815

 

3,198

 

7,815

 

 

 

60,014

 

58,630

 

Other instruments issued in Chile

 

175

 

45

 

206,009

 

228,767

 

343

 

4,234

 

206,527

 

233,046

 

Instruments issued abroad

 

 

 

 

 

 

 

 

 

Mutual fund investments

 

75,127

 

52,264

 

 

 

 

 

75,127

 

52,264

 

Subtotal

 

132,118

 

103,124

 

209,207

 

236,582

 

343

 

4,234

 

341,668

 

343,940

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

105,657

 

354,717

 

 

 

105,657

 

354,717

 

Swaps

 

 

 

274,042

 

279,653

 

 

 

274,042

 

279,653

 

Call Options

 

 

 

575

 

2,282

 

 

 

575

 

2,282

 

Put Options

 

 

 

903

 

12

 

 

 

903

 

12

 

Futures

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

381,177

 

636,664

 

 

 

381,177

 

636,664

 

Hedge accounting derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

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

 

 

 

557,967

 

446,816

 

 

 

557,967

 

446,816

 

Other instruments issued in Chile

 

 

 

564,267

 

447,827

 

283,772

 

281,649

 

848,039

 

729,476

 

Instruments issued abroad

 

27,248

 

9,884

 

 

 

81,637

 

118,044

 

108,885

 

127,928

 

Subtotal

 

27,248

 

9,884

 

1,122,234

 

894,643

 

365,409

 

399,693

 

1,514,891

 

1,304,220

 

Total

 

159,366

 

113,008

 

1,712,618

 

1,767,889

 

365,752

 

403,927

 

2,237,736

 

2,284,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative contracts for trading purposes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

 

 

133,948

 

283,930

 

 

 

133,948

 

283,930

 

Swaps

 

 

 

279,620

 

298,901

 

 

 

279,620

 

298,901

 

Call Options

 

 

 

702

 

2,084

 

 

 

702

 

2,084

 

Put Options

 

 

 

610

 

123

 

 

 

610

 

123

 

Futures

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

21

 

 

 

 

21

 

Subtotal

 

 

 

414,880

 

585,059

 

 

 

414,880

 

585,059

 

Hedge derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

 

 

38,411

 

36,081

 

 

 

38,411

 

36,081

 

Subtotal

 

 

 

38,411

 

36,081

 

 

 

38,411

 

36,081

 

Total

 

 

 

453,291

 

621,140

 

 

 

453,291

 

621,140

 

 

During the nine month period ended September 30, 2012 and 2011, there were no transfers between level 1 and 2 and nor between level 2 and 3

 

88



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(c)       Level 3 reconciliation

 

The following table shows the reconciliation between stock at the beginning and the end of balance periods for instruments classified in Level 3:

 

 

 

As of September 30, 2012

 

 

 

Balance as
of January
1, 2012

 

Gain (Loss)
Recognized
in Income

 

Gain (Loss)
Recognized
in Equity

 

Purchases,
Sales and
Agreements,
net

 

Reclassifications

 

Transfer
between
Lever 1
and 2

 

Balance as
of
September
30, 2012

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

585

 

152

 

 

(394

)

 

 

343

 

Subtotal

 

585

 

152

 

 

(394

)

 

 

343

 

Available-for-Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

321,378

 

1,578

 

(601

)

(38,583

)

 

 

283,772

 

Instruments issued abroad

 

105,391

 

(3,952

)

19,484

 

(39,286

)

 

 

81,637

 

Subtotal

 

426,769

 

(2,374

)

18,883

 

(77,869

)

 

 

365,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

427,354

 

(2,222

)

18,883

 

(78,263

)

 

 

365,752

 

 

 

 

As of September 30, 2011

 

 

 

Balance as
of January
1, 2011

 

Gain (Loss)
Recognized
in Income

 

Gain (Loss)
Recognized
in Equity

 

Purchases,
Sales and
Agreements,
net

 

Reclassifications

 

Transfer
between
Lever 1
and 2

 

Balance as
of
September
30, 2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

1,740

 

75

 

 

2,419

 

 

 

4,234

 

Subtotal

 

1,740

 

75

 

 

2,419

 

 

 

4,234

 

Available-for- Sale Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

230,480

 

9,229

 

(3,848

)

30,151

 

15,637

 

 

281,649

 

Instruments issued abroad

 

76,104

 

16,180

 

(9,192

)

50,589

 

(15,637

)

 

118,044

 

Subtotal

 

306,584

 

25,409

 

(13,040

)

80,740

 

 

 

399,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

308,324

 

25,484

 

(13,040

)

83,159

 

 

 

403,927

 

 

89


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

The following table shows the sensitivity, by instrument, for instruments classified as level 3 to changes in key assumptions:

 

 

 

As of September 30, 2012

 

As of September 30, 2011

 

 

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

Level 3

 

Sensitivity to changes in
key assumptions of
models

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

Financial assets held-for-trading

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

343

 

(2

)

4,234

 

(16

)

Total

 

343

 

(2

)

4,234

 

(16

)

Financial assets available-for-Sale

 

 

 

 

 

 

 

 

 

Other instruments issued in Chile

 

283,772

 

65

 

281,649

 

(3,511

)

Instruments issued abroad

 

81,637

 

(637

)

118,044

 

(1,299

)

Total

 

365,409

 

(572

)

399,693

 

(4,810

)

 

The level 3 figures in the precedent matrix represent the fair value calculated using data provided by the Business area, verified by the PCU using prices from independent market data providers. The following column, sensitivity to changes in key assumptions of models, represents the best proxy for what could be a variation, or delta, in the fair value of these instruments.

 

The sensitivity figures are calculated as a difference in fair values. This difference is calculated as the fair value in the precedent column, Banco de Chile figures, minus the fair value obtained by using other market data set. The rationale behind this way to calculate the sensitivity is based on the appropriateness of prices and rates provided by independent sources, such as Interactive Data. This brokerage information companies uses all the available market information and is used by the major financial institutions in Chile such as Banks and Pension Funds.

 

90



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

(e)                         Other assets and liabilities

 

The following table summarizes the fair values of the Bank’s main financial assets and liabilities that are not recorded at fair value in the Statement of Financial Position. The values shown in this note do not attempt to estimate the value of the Bank’s income-generating assets, nor forecast their future behavior.  The estimated fair value is as follows:

 

 

 

Book Value

 

Fair Value

 

 

 

September

 

September

 

September

 

September

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

610,396

 

866,149

 

610,396

 

866,149

 

Transactions in the course of collection

 

409,937

 

461,081

 

409,937

 

461,081

 

Receivables from repurchase agreements and security borrowing

 

46,830

 

72,865

 

46,830

 

72,865

 

Subtotal

 

1,067,163

 

1,400,095

 

1,067,163

 

1,400,095

 

Loans and advances to banks

 

 

 

 

 

 

 

 

 

Domestic banks

 

44,040

 

25,303

 

44,040

 

25,303

 

Central Bank of Chile

 

500,232

 

200,303

 

500,232

 

200,303

 

Foreign banks

 

248,761

 

439,684

 

248,761

 

439,684

 

Subtotal

 

793,033

 

665,290

 

793,033

 

665,290

 

Loans to customers, net

 

 

 

 

 

 

 

 

 

Commercial loans

 

11,405,006

 

10,681,000

 

11,468,524

 

10,722,693

 

Residential mortgage loans

 

4,022,682

 

3,389,244

 

4,163,431

 

3,490,263

 

Consumer loans

 

2,536,656

 

2,293,708

 

2,556,386

 

2,293,835

 

Subtotal

 

17,964,344

 

16,363,952

 

18,188,341

 

16,506,791

 

Total

 

19,824,540

 

18,429,337

 

20,048,537

 

18,572,176

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

5,001,775

 

4,601,815

 

5,001,775

 

4,601,815

 

Transactions in the course of payment

 

211,450

 

290,720

 

211,450

 

290,720

 

Payables from repurchase agreements and security lending

 

309,049

 

230,292

 

309,049

 

230,292

 

Savings accounts and time deposits

 

9,947,950

 

8,935,977

 

9,932,922

 

8,910,112

 

Borrowings from financial institutions

 

1,124,497

 

1,850,774

 

1,117,776

 

1,844,075

 

Other financial obligations

 

147,554

 

222,455

 

147,554

 

222,455

 

Subtotal

 

16,742,275

 

16,132,033

 

16,720,526

 

16,099,469

 

Debt Issued

 

 

 

 

 

 

 

 

 

Letters of credit for residential purposes

 

90,201

 

113,867

 

91,294

 

115,176

 

Letters of credit for general purposes

 

33,537

 

49,505

 

33,943

 

50,074

 

Bonds

 

2,110,601

 

1,414,442

 

1,987,067

 

1,321,615

 

Subordinate bonds

 

744,105

 

754,239

 

726,693

 

729,604

 

Subtotal

 

2,978,444

 

2,332,053

 

2,838,997

 

2,216,469

 

Total

 

19,720,719

 

18,464,086

 

19,559,523

 

18,315,938

 

 

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

 

91



Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

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

 

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

 

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

 

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

 

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

 

The Bank did not incur any “day 1” profits or losses during the reporting period.

 

92


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.            Maturity of Assets and Liabilities:

 

The table below shows details of loans and other financial assets and liabilities grouped in accordance with their remaining maturity, including accrued interest as of September 30, 2012 and 2011, respectively.  Trading and available-for-sale instruments are included at their fair value:

 

 

 

As of September 30, 2012

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

610,396

 

 

 

 

 

 

610,396

 

Transactions in the course of collection

 

409,937

 

 

 

 

 

 

409,937

 

Financial Assets held-for-trading

 

341,668

 

 

 

 

 

 

341,668

 

Receivables from repurchase agreements and security borrowing

 

8,859

 

36,178

 

1,793

 

 

 

 

46,830

 

Derivative instruments

 

28,796

 

41,305

 

105,805

 

91,489

 

43,923

 

69,859

 

381,177

 

Loans and advances to banks (**)

 

610,858

 

21,157

 

161,882

 

 

 

 

793,897

 

Loans to customers (*) (**)

 

1,475,462

 

2,147,105

 

3,300,317

 

3,974,433

 

2,032,740

 

4,455,741

 

17,385,798

 

Financial assets available-for-sale

 

394,221

 

114,695

 

387,813

 

228,990

 

170,477

 

218,695

 

1,514,891

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

3,880,197

 

2,360,440

 

3,957,610

 

4,294,912

 

2,247,140

 

4,744,295

 

21,484,594

 

 

 

 

As of September 30, 2011

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5 years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

866,149

 

 

 

 

 

 

866,149

 

Transactions in the course of collection

 

461,081

 

 

 

 

 

 

461,081

 

Financial Assets held-for-trading

 

343,940

 

 

 

 

 

 

343,940

 

Receivables from repurchase agreements and security borrowing

 

3,089

 

43,435

 

26,341

 

 

 

 

72,865

 

Derivative instruments

 

176,055

 

98,152

 

137,335

 

98,085

 

54,970

 

72,067

 

636,664

 

Loans and advances to banks (**)

 

375,233

 

103,901

 

152,130

 

35,419

 

 

 

666,683

 

Loans to customers (*) (**)

 

1,711,249

 

1,994,750

 

3,030,284

 

3,398,523

 

1,968,530

 

3,901,132

 

16,004,468

 

Financial assets available-for-sale

 

558,502

 

127,521

 

230,851

 

98,989

 

91,771

 

196,586

 

1,304,220

 

Financial assets held-to-maturity

 

 

 

 

 

 

 

 

Total assets

 

4,495,298

 

2,367,759

 

3,576,941

 

3,631,016

 

2,115,271

 

4,169,785

 

20,356,070

 

 


(*)             This only includes loans that are current as of period end.  Therefore, it excludes past due loans amounting to MCh$990,596 (MCh$772,006 in 2011) of which MCh$603,199 (MCh$454,660 in 2011) were less than 30 days past due.

(**)      The respective provisions, which amount to MCh$412,050 (MCh$412,522 in 2011) for loans to customers and MCh$864 (MCh$1,393 in 2011) for borrowings from financial institutions, have not been deducted from these balance.

 

93


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

40.          Maturity of Assets and Liabilities, continued:

 

 

 

As of September 30, 2012

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

5,001,775

 

 

 

 

 

 

5,001,775

 

Transactions in the course of payment

 

211,450

 

 

 

 

 

 

211,450

 

Payables from repurchase agreements and security lending

 

308,645

 

404

 

 

 

 

 

309,049

 

Savings accounts and time deposits (***)

 

4,295,606

 

2,572,871

 

2,269,605

 

629,777

 

80

 

32

 

9,767,971

 

Derivative instruments

 

48,570

 

45,451

 

78,066

 

117,055

 

57,609

 

106,540

 

453,291

 

Borrowings from financial institutions

 

174,447

 

153,010

 

655,278

 

99,936

 

41,826

 

 

1,124,497

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

5,893

 

6,469

 

16,837

 

38,217

 

24,053

 

32,269

 

123,738

 

Bonds

 

54,728

 

77,338

 

33,849

 

302,155

 

514,505

 

1,128,026

 

2,110,600

 

Subordinate bonds

 

13,597

 

14,310

 

14,624

 

47,726

 

152,421

 

501,427

 

744,105

 

Other financial obligations

 

90,483

 

1,816

 

4,131

 

11,092

 

7,376

 

32,656

 

147,554

 

Total liabilities

 

10,205,194

 

2,871,669

 

3,072,390

 

1,245,958

 

797,870

 

1,800,950

 

19,994,031

 

 

 

 

As of September 30, 2011

 

 

 

Up to 1
month

 

Over 1 month
and up to 3
months

 

Over 3 month
and up to 12
months

 

Over 1 year
and up to 3
years

 

Over 3 year
and up to 5
years

 

Over 5
years

 

Total

 

 

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

MCh$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current accounts and other demand deposits

 

4,601,815

 

 

 

 

 

 

4,601,815

 

Transactions in the course of payment

 

290,720

 

 

 

 

 

 

290,720

 

Payables from repurchase agreements and security lending

 

196,076

 

34,193

 

23

 

 

 

 

230,292

 

Savings accounts and time deposits (***)

 

3,711,788

 

2,145,748

 

2,448,709

 

451,523

 

327

 

26

 

8,758,121

 

Derivative instruments

 

182,213

 

51,936

 

112,543

 

104,238

 

50,806

 

119,404

 

621,140

 

Borrowings from financial institutions

 

305,720

 

378,908

 

874,269

 

240,227

 

51,650

 

 

1,850,774

 

Debt issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage bonds

 

6,745

 

7,577

 

20,891

 

47,237

 

33,890

 

47,032

 

163,372

 

Bonds

 

3,457

 

15,586

 

7,559

 

188,732

 

364,412

 

834,696

 

1,414,442

 

Subordinate bonds

 

13,261

 

16,555

 

18,810

 

48,388

 

161,406

 

495,819

 

754,239

 

Other financial obligations

 

159,278

 

2,020

 

4,288

 

12,365

 

8,756

 

35,748

 

222,455

 

Total liabilities

 

9,471,073

 

2,652,523

 

3,487,092

 

1,092,710

 

671,247

 

1,532,725

 

18,907,370

 

 


(***)      Excluding term saving accounts, which amount to MCh$179,979 (MCh$177,856 in 2011).

 

94


 


Table of Contents

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS, continued

 


 

41.                               Subsequent Events:

 

In the Extraordinary Shareholders Meeting held on October 17, 2012 it was agreed to increase the Bank’s capital in the amount of Ch$250,000,000,000 by means of the issuance of 3,939,489,442 cash shares, “Banco de Chile-T” series, with same rights as all Banco de Chile’s shares, with the exception that they will not allow its shareholders to receive dividends and/or fully paid-in shares, with respect to our net distributable earnings for fiscal year 2012.  Once said dividends and/or fully paid-in shares are distributed and paid shares “Banco de Chile-T” will be automatically converted into “Banco de Chile” shares.

 

The price of the issuance of the shares will be set by the Board of Directors within a period of 180 days following the aforementioned Shareholders Meeting according to the terms and conditions agreed upon on therein, having in consideration the market price for the Bank’s shares, and in that case, such price shall not be more nor less than 8% of the average closing stock market price for Banco de Chile shares in a period of 30 market business days prior to the determination, minus the net distributable earnings per share accumulated until the last day of the month preceding to the determination date.

 

Likewise, it was agreed that the shares will be offered to the shareholders in accordance to the law while remaining shares to be offered in the stock markets of the country, and potentially abroad, at the opportunities determined by the Board of Directors.

 

On the other hand, in the aforementioned Meeting it was informed that the principal shareholder LQ Inversiones Financieras S.A., has announced by means of a letter dated October 16, 2012 its intention to underwrite and to pay the aggregate amount of shares corresponding to the Ordinary Preemptive Rights Period, and to assign and transfer its right to purchase options corresponding to it during the Special Preemptive Rights Period in the aforementioned capital increase.

 

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, 2012 and the date of issuance of these Interim Condensed Consolidated Financial Statements.

 


 

 

 

 

Héctor Hernández G.

General Accounting Manager

Arturo Tagle Q.

Chief Executive Officer

 

95