|
|
|
As of December 31, 2015 |
|
||||||||||||||
|
|
|
Retail |
|
Wholesale |
|
Treasury |
|
Subsidiaries (*) |
|
Subtotal |
|
Reclassifications |
|
|
|
Total |
|
|
|
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
Note |
|
MCh$ |
|
|
Net interest income |
|
840,451 |
|
355,783 |
|
27,942 |
|
(6,555 |
) |
1,217,621 |
|
10,667 |
|
|
|
1,228,288 |
|
|
Net fees and commissions income |
|
156,936 |
|
43,853 |
|
(2,163 |
) |
116,145 |
|
314,771 |
|
(8,792 |
) |
|
|
305,979 |
|
|
Other operating income |
|
25,199 |
|
64,861 |
|
10,355 |
|
24,805 |
|
125,220 |
|
1,996 |
|
|
|
127,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue |
|
1,022,586 |
|
464,497 |
|
36,134 |
|
134,395 |
|
1,657,612 |
|
3,871 |
|
(1) |
|
1,661,483 |
|
|
Provisions for loan losses |
|
(229,669 |
) |
(73,510 |
) |
— |
|
117 |
|
(303,062 |
) |
56,840 |
|
(2) |
|
(246,222 |
) |
|
Depreciation and amortization |
|
(21,310 |
) |
(5,364 |
) |
(267 |
) |
(2,596 |
) |
(29,537 |
) |
(2,285 |
) |
(3) |
|
(31,822 |
) |
|
Other operating expenses |
|
(471,529 |
) |
(138,638 |
) |
(4,770 |
) |
(93,021 |
) |
(707,958 |
) |
13,502 |
|
(4) |
|
(694,456 |
) |
|
Income attributable to associates |
|
2,521 |
|
716 |
|
34 |
|
401 |
|
3,672 |
|
(429 |
) |
|
|
3,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
302,599 |
|
247,701 |
|
31,131 |
|
39,296 |
|
620,727 |
|
71,499 |
|
|
|
692,226 |
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
(61,730 |
) |
(20,591 |
) |
(5) |
|
(82,321 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income after income taxes |
|
|
|
|
|
|
|
|
|
558,997 |
|
50,908 |
|
|
|
609,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
14,350,327 |
|
11,926,049 |
|
4,383,945 |
|
520,385 |
|
31,180,706 |
|
(252,302 |
) |
|
|
30,928,404 |
|
|
Current and deferred taxes |
|
|
|
|
|
|
|
|
|
223,019 |
|
(93,827 |
) |
|
|
129,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
31,403,725 |
|
(346,129 |
) |
(6) |
|
31,057,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
9,726,286 |
|
9,934,304 |
|
8,605,278 |
|
373,056 |
|
28,638,924 |
|
(781,367 |
) |
|
|
27,857,557 |
|
|
Current and deferred taxes |
|
|
|
|
|
|
|
|
|
24,714 |
|
— |
|
|
|
24,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
|
|
|
|
|
|
28,663,638 |
|
(781,367 |
) |
(7) |
|
27,882,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) On December 30, 2016, the dissolution and merger of the subsidiary Promarket S.A. was announced. As such, and for the purpose of adequate comparison in this disclosure, the amounts for the retail segment for the year 2015 have been restated.
Reclassifications and adjustments to conform IFRS
|
(1) |
The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(11,257). The total effect of IFRS adjustments is MCh$15,128 which mainly stems from the reclassification of interest on repurchase agreements and suspended interest recognition. |
|
(2) |
The total effect relates to IFRS adjustments of MCh$56,840, which mainly stems from differing allowances for loan losses. |
|
(3) |
The total effect relates to IFRS adjustments of MCh$(2,285), which stems from the amortization of intangibles and depreciation of property and equipment acquired through business combinations. |
|
(4) |
The total effect due to the elimination adjustments to conform other operating expenses is MCh$11,257. The total effect of IFRS adjustments is MCh$2,245, which represents reversal of write-offs of assets received in lieu of payments. |
|
(5) |
The total effect relates to IFRS adjustments of MCh$(20,591), which stems from deferred taxes. |
|
(6) |
The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(147,013). The total effect of IFRS adjustments in assets is MCh$(199,116), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects. |
|
(7) |
The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(147,013). The total effect of IFRS adjustments in liabilities is MCh$(634,354), which mainly stems from provision for minimum dividends and differing allowances for loan losses. |
|
|
|
As of December 31, 2016 |
|
||||||||||||||
|
|
|
Retail |
|
Wholesale |
|
Treasury |
|
Subsidiaries |
|
Subtotal |
|
Reclassifications |
|
|
|
Total |
|
|
|
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
Note |
|
MCh$ |
|
|
Net interest income |
|
873,669 |
|
346,829 |
|
4,207 |
|
(4,337 |
) |
1,220,368 |
|
6,365 |
|
|
|
1,226,733 |
|
|
Net fees and commissions income |
|
170,529 |
|
42,202 |
|
(2,473 |
) |
121,383 |
|
331,641 |
|
(10,370 |
) |
|
|
321,271 |
|
|
Other operating income |
|
93,135 |
|
33,322 |
|
44,754 |
|
23,923 |
|
195,134 |
|
(25,579 |
) |
|
|
169,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue |
|
1,137,333 |
|
422,353 |
|
46,488 |
|
140,969 |
|
1,747,143 |
|
(29,584 |
) |
(1) |
|
1,717,559 |
|
|
Provisions for loan losses |
|
(301,491 |
) |
(8,243 |
) |
— |
|
(1 |
) |
(309,735 |
) |
50,472 |
|
(2) |
|
(259,263 |
) |
|
Depreciation and amortization |
|
(25,229 |
) |
(4,912 |
) |
(172 |
) |
(2,976 |
) |
(33,289 |
) |
(2,286 |
) |
(3) |
|
(35,575 |
) |
|
Other operating expenses |
|
(504,041 |
) |
(152,859 |
) |
(5,596 |
) |
(104,847 |
) |
(767,343 |
) |
15,871 |
|
(4) |
|
(751,472 |
) |
|
Income attributable to associates |
|
3,078 |
|
914 |
|
79 |
|
442 |
|
4,513 |
|
(499 |
) |
|
|
4,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
309,650 |
|
257,253 |
|
40,799 |
|
33,587 |
|
641,289 |
|
33,974 |
|
|
|
675,263 |
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
(89,040 |
) |
(11,172 |
) |
(5) |
|
(100,212 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income after income taxes |
|
|
|
|
|
|
|
|
|
552,249 |
|
22,802 |
|
|
|
575,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
15,198,634 |
|
11,526,685 |
|
4,121,333 |
|
535,727 |
|
31,382,379 |
|
(208,655 |
) |
|
|
31,173,724 |
|
|
Current and deferred taxes |
|
|
|
|
|
|
|
|
|
288,370 |
|
(104,790 |
) |
|
|
183,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
31,670,749 |
|
(313,445 |
) |
(6) |
|
31,357,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
10,234,712 |
|
10,277,326 |
|
7,880,847 |
|
390,453 |
|
28,783,338 |
|
(733,708 |
) |
|
|
28,049,630 |
|
|
Current and deferred taxes |
|
|
|
|
|
|
|
|
|
— |
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
|
|
|
|
|
|
28,783,338 |
|
(733,708 |
) |
(7) |
|
28,049,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassifications and adjustments to conform IFRS
|
(1) |
The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(12,349). The total effect of IFRS adjustments is MCh$(17,235) which mainly stems from the reclassification of interest on repurchase agreements and suspended interest recognition. |
|
(2) |
The total effect relates to IFRS adjustments of MCh$50,472, which mainly stems from differing allowances for loan losses. |
|
(3) |
The total effect relates to IFRS adjustments of MCh$(2,286), which stems from the amortization of intangibles and depreciation of property and equipment acquired through business combinations. |
|
(4) |
The total effect due to the elimination adjustments to conform other operating expenses is MCh$12,349. The total effect of IFRS adjustments is MCh$3,522, which represents reversal of write-offs of assets received in lieu of payments. |
|
(5) |
The total effect relates to IFRS adjustments of MCh$(11,172), which stems from deferred taxes. |
|
(6) |
The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(137,201). The total effect of IFRS adjustments in assets is MCh$(176,244), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects. |
|
(7) |
The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(137,201). The total effect of IFRS adjustments in liabilities is MCh$(596,507), which mainly stems from provision for minimum dividends and differing allowances for loan losses. |
|
|
|
As of December 31, 2017 |
|
||||||||||||||
|
|
|
Retail |
|
Wholesale |
|
Treasury |
|
Subsidiaries |
|
Subtotal |
|
Reclassifications |
|
|
|
Total |
|
|
|
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
MCh$ |
|
Note |
|
MCh$ |
|
|
Net interest income |
|
914,395 |
|
321,178 |
|
(3,772 |
) |
(4,336 |
) |
1,227,465 |
|
7,230 |
|
|
|
1,234,695 |
|
|
Net fees and commissions income |
|
184,045 |
|
43,447 |
|
(4,306 |
) |
135,987 |
|
359,173 |
|
(11,499 |
) |
|
|
347,674 |
|
|
Other operating income |
|
36,003 |
|
35,201 |
|
38,931 |
|
26,884 |
|
137,019 |
|
(31,846 |
) |
|
|
105,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue |
|
1,134,443 |
|
399,826 |
|
30,853 |
|
158,535 |
|
1,723,657 |
|
(36,115 |
) |
(1) |
|
1,687,542 |
|
|
Provisions for loan losses |
|
(256,262 |
) |
21,415 |
|
— |
|
(135 |
) |
(234,982 |
) |
13,727 |
|
(2) |
|
(221,255 |
) |
|
Depreciation and amortization |
|
(27,676 |
) |
(4,540 |
) |
(141 |
) |
(2,894 |
) |
(35,251 |
) |
(2,285 |
) |
(3) |
|
(37,536 |
) |
|
Other operating expenses |
|
(507,913 |
) |
(153,218 |
) |
(5,022 |
) |
(102,281 |
) |
(768,434 |
) |
21,614 |
|
(4) |
|
(746,820 |
) |
|
Income attributable to associates |
|
4,006 |
|
1,339 |
|
161 |
|
551 |
|
6,057 |
|
(546 |
) |
|
|
5,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
346,598 |
|
264,822 |
|
25,851 |
|
53,776 |
|
691,047 |
|
(3,605 |
) |
|
|
687,442 |
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
(115,034 |
) |
(327 |
) |
(5) |
|
(115,361 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income after income taxes |
|
|
|
|
|
|
|
|
|
576,013 |
|
(3,932 |
) |
|
|
572,081 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
16,099,926 |
|
10,558,278 |
|
5,469,829 |
|
637,860 |
|
32,765,893 |
|
(388,753 |
) |
|
|
32,377,140 |
|
|
Current and deferred taxes |
|
|
|
|
|
|
|
|
|
290,432 |
|
(106,135 |
) |
|
|
184,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
33,056,325 |
|
(494,888 |
) |
(6) |
|
32,561,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
10,380,250 |
|
10,272,607 |
|
8,815,056 |
|
479,244 |
|
29,947,157 |
|
(934,521 |
) |
|
|
29,012,636 |
|
|
Current and deferred taxes |
|
|
|
|
|
|
|
|
|
3,453 |
|
— |
|
|
|
3,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
|
|
|
|
|
|
29,950,610 |
|
(934,521 |
) |
(7) |
|
29,016,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassifications and adjustments to conform IFRS
|
(1) |
The total effect due to the elimination adjustments to conform the total operating revenue is MCh$(14,387). The total effect of IFRS adjustments is MCh$(21,728) which mainly stems from the reclassification of interest on repurchase agreements and suspended interest recognition. |
|
(2) |
The total effect relates to IFRS adjustments of MCh$13,727, which mainly stems from differing allowances for loan losses. |
|
(3) |
The total effect relates to IFRS adjustments of MCh$(2,285), which stems from the amortization of intangibles and depreciation of property and equipment acquired through business combinations. |
|
(4) |
The total effect due to the elimination adjustments to conform other operating expenses is MCh$14,387. The total effect of IFRS adjustments is MCh$7,227, which represents reversal of write-offs of assets received in lieu of payments. |
|
(5) |
The total effect relates to IFRS adjustments of MCh$(327), which stems from deferred taxes. |
|
(6) |
The total effect due to the elimination adjustments to conform the consolidated financial position data in assets is MCh$(232,137). The total effect of IFRS adjustments in assets is MCh$(262,751), which mainly stems from deviating allowances for loan losses, the acquisition of Citibank Chile and deferred taxes effects. |
|
(7) |
The total effect due to the elimination adjustments to conform the consolidated financial position data in liabilities is MCh$(232,137). The total effect of IFRS adjustments in liabilities is MCh$(702,384), which mainly stems from provision for minimum dividends and differing allowances for loan losses. |