NOTE 22 EQUITY
The business combination (reverse acquisition) rules as established in IFRS3 require that the consolidated financial statements dated after the merger (from April 1, 2016 onward) to be prepared under the name of the legal acquirer (the acquiree for accounting purposes, or Corpbanca, the merged entity, which will take the name Itaú Corpbanca), and present the financial information of the legal acquiree (the acquirer for accounting purposes, or Banco Itaú Chile) from 2015, for comparative purposes, but for the April - December period present the numbers of Itaú - Corpbanca), with an adjustment that will be made retroactively in the legal capital of the acquirer for accounting purposes (Banco Itaú Chile) to reflect the legal capital of the acquiree for accounting purposes (Corpbanca). That adjustment is required to reflect the capital of the legal acquirer (the acquiree for accounting purposes).
a) Movement in shareholders’ equity accounts (attributable to equity holders of the Bank)
As of December 31, 2017 and 2016, the Bank’s issued shares are represented by the following detail, Ordinary shares authorized, subscribed and paid, with no par value, detailed below:
Ordinary Shares | |||||
2017 | 2016 | ||||
(number) | (number) | ||||
Issued as of January 1, | 512,406,760,091 | 115,039,690,651 | |||
Issuance of paid shares | — | 57,008,875,206 | |||
Increase in shares for Itaú-CorpBanca business combination | — | 340,358,194,234 | |||
Total | 512,406,760,091 | 512,406,760,091 |
i. Purchases and sales of Bank Shares.
As of December 31, 2017 and 2016, there were no purchase or sale transactions by the Bank involving its own shares.
ii. Subscribed and paid shares.
2017
As of December 31, 2017, the Bank’s paid capital was represented by 512,406,760,091 subscribed and paid common shares with no par value, totaling MCh$1,862,826.
2016(19)
As of December 31, 2016, the Bank’s paid capital was represented by 512,406,760,091 subscribed and paid common shares with no par value, totaling MCh$1,862,826.
On March 22, 2016, Banco Itaú Chile’s capital was increased by MCh$392,813, through the subscription of 710,477 of the Bank’s single-series shares with no par value (equivalent to 57,008,875,206 shares of the merged bank based on the exchange ratio for the business combination), which were subscribed and paid by ITB Holding Brasil Participações Ltda., a wholly owned subsidiary of Itaú Unibanco Holding S.A., within the framework of the merger of Banco Itaú Chile and Corpbanca and in compliance with the “Transaction Agreement” signed on January 29, 2014.
(19) The accounting acquiree, Corpbanca, made a capital increase of MCh$401,424 in 2016, as a result of the capitalization of the reserves generated by over-price paid in share placement (registered since 2014).
iii. Profit distribution.
2017
At an ordinary meeting of the shareholders of Banco Itaú Chile on March 27, 2017, shareholders agreed to distribute MCh$618 in earnings, representing 30% of profit for the year 2016.
2016(20)
At an ordinary meeting of the shareholders of Banco Itaú Chile on March 11, 2016, shareholders agreed to distribute MCh$52,168 in earnings, representing 50% of profit for the year 2015.
b) List of major shareholders.
As of December 31, 2017, the shareholder composition was as follows:
Common Stock | |||||
Year 2017 | |||||
N° of Shares | Share % | ||||
CORP GROUP BANKING SA | 136,127,850,073 | 26.5700% | (**) | ||
ITAU UNIBANCO HOLDING SA | 115,039,610,411 | 22.4500% | (*) | ||
ITB HOLDING BRASIL PARTICIPACOES LTDA | 57,008,875,206 | 11.1300% | (*) | ||
BANCO SANTANDER POR CUENTA DE INV EXTRANJEROS | 23,969,149,414 | 4.6800% | |||
BANCO DE CHILE POR CUENTA DE TERCEROS NO RESIDENTES | 21,005,216,549 | 4.1000% | |||
COMPANIA INMOBILIARIA Y DE INVERSIONES SAGA SPA | 20,918,245,555 | 4.0800% | (**) | ||
BANCO ITAU CORPBANCA POR CTA DE INVERSIONISTAS EXTRANJEROS | 14,855,609,437 | 2.9000% | |||
CGB II SPA | 10,908,002,836 | 2.1300% | (*) | ||
SIERRA NEVADA INVESTMENTS CHILE DOS LTDA | 9,817,092,180 | 1.9200% | |||
BOLSA DE COMERCIO DE SANTIAGO BOLSA DE VALORES | 9,394,008,435 | 1.8300% | |||
LARRAIN VIAL S A CORREDORA DE BOLSA | 6,767,755,931 | 1.3200% | |||
MONEDA SA AFI PARA PIONERO FONDO DE INVERSION | 6,215,000,000 | 1.2100% | |||
Deutsche Bank Trust Company Americas (ADRS) | 5,508,798,500 | 1.0800% | |||
BTG PACTUAL CHILE S A C DE B | 4,776,696,832 | 0.9300% | |||
BANCHILE C DE B S A | 4,344,021,387 | 0.8500% | |||
SANTANDER CORREDORES DE BOLSA LIMITADA | 4,070,279,257 | 0.7900% | |||
MBI CORREDORES DE BOLSA S A | 3,591,497,546 | 0.7000% | |||
BICE INVERSIONES CORREDORES DE BOLSA S A | 3,165,903,988 | 0.6200% | |||
CIA DE SEGUROS DE VIDA CONSORCIO NACIONAL DE SEGUROS SA | 2,917,592,780 | 0.5700% | |||
BCI C DE B S A | 2,895,637,765 | 0.5700% | |||
CREDICORP CAPITAL SA CORREDORES DE BOLSA | 2,869,055,927 | 0.5600% | |||
CONSORCIO C DE B S A | 2,766,317,093 | 0.5400% | |||
INMOB E INVERSIONES BOQUINENI LTDA | 2,353,758,526 | 0.4600% | |||
MBI ARBITRAGE FONDO DE INVERSION | 2,340,829,105 | 0.4600% | |||
BOLSA ELECTRONICA DE CHILE BOLSA DE VALORES | 2,015,270,526 | 0.3900% | |||
INV LAS NIEVES S A | 1,890,725,224 | 0.3700% | |||
CGB III SPA | 1,800,000,000 | 0.3500% | (*) | ||
VALORES SECURITY S A C DE B | 1,719,455,989 | 0.3400% | |||
ITAU CORPBANCA CORREDORES DE BOLSA SA | 1,708,710,397 | 0.3300% | |||
CRN INMOBILIARIA LIMITADA | 1,535,239,055 | 0.3000% | |||
OTROS | 28,110,554,167 | 5.4700% | |||
TOTAL | 512,406,760,091 | 100.00000% |
(*) The controlling group Itaú Unibanco Holding S.A. has a total interest of 36.06%.
(**) CorpGroup has an interest of 30.65%, which includes 182,125,023 shares of Saga under custody.
As of December 31, 2016 the shareholder composition was as follows:
(20) The accounting acquiree, Corpbanca, with respect to its profits for the year 2015, at the Ordinary Shareholders’ Meeting held on March 11, 2016, agreed to distribute earnings of MCh$100,886 corresponding to 50% of the profit in addition to retained earnings, to distribute MCh$3,196, equivalent to $0.3058171 per share.
Common Stock | |||||
Year 2016 | |||||
N° of Shares | Share % | ||||
CORP GROUP BANKING SA | 136,127,850,073 | 26.5700% | (**) | ||
ITAU UNIBANCO HOLDING SA | 115,039,610,411 | 22.4500% | (*) | ||
ITB HOLDING BRASIL PARTICIPACOES LTDA | 57,008,875,206 | 11.1300% | (*) | ||
BANCO SANTANDER POR CUENTA DE INV EXTRANJEROS | 23,969,149,414 | 4.6800% | |||
BANCO DE CHILE POR CUENTA DE TERCEROS NO RESIDENTES | 21,005,216,549 | 4.1000% | |||
COMPANIA INMOBILIARIA Y DE INVERSIONES SAGA SPA | 20,918,245,555 | 4.0800% | (**) | ||
BANCO ITAU CORPBANCA POR CTA DE INVERSIONISTAS EXTRANJEROS | 14,855,609,437 | 2.9000% | |||
CGB II SPA | 10,908,002,836 | 2.1300% | |||
SIERRA NEVADA INVESTMENTS CHILE DOS LTDA | 9,817,092,180 | 1.9200% | (*) | ||
BOLSA DE COMERCIO DE SANTIAGO BOLSA DE VALORES | 9,394,008,435 | 1.8300% | |||
LARRAIN VIAL S A CORREDORA DE BOLSA | 6,767,755,931 | 1.3200% | |||
MONEDA SA AFI PARA PIONERO FONDO DE INVERSION | 6,215,000,000 | 1.2100% | |||
Deutsche Bank Trust Company Americas (ADRS) | 5,508,798,500 | 1.0800% | |||
BTG PACTUAL CHILE S A C DE B | 4,776,696,832 | 0.9300% | |||
BANCHILE C DE B S A | 4,344,021,387 | 0.8500% | |||
SANTANDER CORREDORES DE BOLSA LIMITADA | 4,070,279,257 | 0.7900% | |||
MBI CORREDORES DE BOLSA S A | 3,591,497,546 | 0.7000% | |||
BICE INVERSIONES CORREDORES DE BOLSA S A | 3,165,903,988 | 0.6200% | |||
CIA DE SEGUROS DE VIDA CONSORCIO NACIONAL DE SEGUROS SA | 2,917,592,780 | 0.5700% | |||
BCI C DE B S A | 2,895,637,765 | 0.5700% | |||
CREDICORP CAPITAL SA CORREDORES DE BOLSA | 2,869,055,927 | 0.5600% | |||
CONSORCIO C DE B S A | 2,766,317,093 | 0.5400% | |||
INMOB E INVERSIONES BOQUINENI LTDA | 2,353,758,526 | 0.4600% | |||
MBI ARBITRAGE FONDO DE INVERSION | 2,340,829,105 | 0.4600% | |||
BOLSA ELECTRONICA DE CHILE BOLSA DE VALORES | 2,015,270,526 | 0.3900% | |||
INV LAS NIEVES S A | 1,890,725,224 | 0.3700% | |||
CGB III SPA | 1,800,000,000 | 0.3500% | |||
VALORES SECURITY S A C DE B | 1,719,455,989 | 0.3400% | |||
ITAU CORPBANCA CORREDORES DE BOLSA SA | 1,708,710,397 | 0.3300% | |||
CRN INMOBILIARIA LIMITADA | 1,535,239,055 | 0.3000% | |||
COMPANIA DE SEGUROS CONFUTURO S.A. | — | 0.0000% | |||
OTROS | 28,110,554,167 | 5.4700% | |||
TOTAL | 512,406,760,091 | 100.00000% |
(*) The controlling group Itaú Unibanco Holding S.A. has a total interest of 35.71%.
(**) CorpGroup has an interest of 31.00%, which includes 182,125,023 shares of Saga under custody.
c) Dividends
The distribution of dividends of the Bank was as follows(21):
Income attributable to equity holders |
To reservesor retained earnings |
Intended Dividends |
Percentage distributed |
N° of shares | N° of shares restated (*) |
Dividend per share in Ch$ |
|||||||||
Year | MCh$ | MCh$ | MCh$ | % | |||||||||||
2016 (Shareholders Meeting, March 2017) | 2,059 | 1,441 | 618 | 30.00 | 512,406,760,091 | N/A | 0,0012 | ||||||||
2015 (Shareholders Meeting, March 2016) | 104,336 | 52,168 | 52,168 | 50.00 | 1,433,690 | 115,039,690,651 | 36,387 | ||||||||
2014 (Shareholders Meeting, June 2015) | 85,693 | 59,245 | 26,448 | 30.86 | 1,433,690 | 115,039,690,651 | 18,448 |
(*) This corresponds to the total number of shares of Banco Itaú Chile restated based on the exchange ratio for the business combination that gave rise to Itaú-Corpbanca.
(21) Figures are presented as required by local regulations.
d) Basic and diluted earnings.
As of the years ended December 31, 2017 and 2016, basic earnings and diluted earnings, attributable to the equity holders of the bank, were as follows:
As of December 31, | |||||||||||||
2017 | 2016 | 2015 | |||||||||||
N° of Shares | Total | N° of Shares | Total | N° of Shares | Total | ||||||||
Millions | MCh$ | Millions | MCh$ | Millions | MCh$ | ||||||||
Basic and diluted earnings per share | |||||||||||||
Basic earnings per share | |||||||||||||
Net income attributable to the equity holders | — | 67,821 | — | 14,407 | — | 105,757 | |||||||
Weighted average number of shares outsatnding | 512,407 | — | 415,165 | — | 115,040 | — | |||||||
Assumed Convertible Debt Conversion | — | — | — | — | — | — | |||||||
Adjusted number of shares | — | — | 415,165 | — | 115,040 | — | |||||||
Basic earning per share (Chilean pesos) | — | 0.132 | — | 0.035 | — | 0.919 | |||||||
Diluted earnings per share | |||||||||||||
Net income attributable to the equity holders | — | 67,821 | — | 14,407 | — | 105,757 | |||||||
Weighted average number of shares outsatnding | 512,407 | 415,165 | 115,040 | — | |||||||||
Diluted effect | |||||||||||||
Assumed Convertible Debt Conversion | — | — | — | — | — | — | |||||||
Conversion of common shares | — | — | — | — | — | — | |||||||
Options rights | — | — | — | — | — | — | |||||||
Adjusted number of shares | 512,407 | 415,165 | 115,040 | — | |||||||||
Diluted earning per share (Chilean pesos) | 0.132 | 0.035 | — | 0.919 |
e) Reserves presented in other comprehensive income.
Fair Value Reserve: This includes accumulated net changes in the fair value of investments available for sale until the investment is disposed of or there is a significant or prolonged decline in value.
Translation Reserve: This includes the effects of converting the financial statements of the New York Branch and Colombian subsidiaries, whose functional currencies are the US dollar and Colombian peso, respectively, to the presentation currency of Banco Itaú Corpbanca (the Chilean peso).
Cash Flow Hedge Reserve: This includes the effects of hedges on the Bank’s exposure to variations in cash flows that are attributed to a particular risk related to a recognized asset and/or liability.
Foreign Investment Accounting Hedge Reserve: Corresponds to adjustments for hedges of net investments in foreign operations.
Defined Benefit Obligation Reserve: This includes the effects of complying with IAS 19.
f) Other comprehensive income.
The following table presents movements in equity and income taxes attributable to the equity holders of the Bank for the years ended December 31, 2017, 2016 and 2015:
2017 | 2016 | 2015 | |||||
Other Comprehensive Income | MCh$ | MCh$ | MCh$ | ||||
Financial instruments available for sale | |||||||
Balance as of January 1, | 10,372 | (1,170 | ) | (1,834 | ) | ||
Gains (losses) on remeasuring financial instruments available for sale, before tax | 6,220 | 11,542 | 664 | ||||
Total | 16,592 | 10,372 | (1,170 | ) | |||
Hedges of net investment in foreign operations | |||||||
Balance as of January 1, | 14,917 | — | — | ||||
Gains (losses) on hedges of net investment in foreign operations, before tax | 49,824 | 14,917 | — | ||||
Total | 64,741 | 14,917 | — | ||||
Cash Flow Hedges | |||||||
Balance as of January 1, | (5,603 | ) | — | — | |||
Gains (losses) on cash flow hedges, before tax | (127 | ) | (5,603 | ) | — | ||
Total | (5,730 | ) | (5,603 | ) | — | ||
Exchange differences on translation | |||||||
Balance as of January 1, | 2,380 | — | — | ||||
Gains (losses) on exchange differences on translation, before tax | (59,865 | ) | 2,380 | — | |||
Total | (57,485 | ) | 2,380 | — | |||
Remeasurement of defined benefit obligation | |||||||
Balance as of January 1, | (2,598 | ) | — | — | |||
Gains (losses) on remeasurement of defined benefit obligation, before tax | (138 | ) | (2,598 | ) | — | ||
Total | (2,736 | ) | (2,598 | ) | — | ||
Other Comprehensive Income, before tax | 15,382 | 19,468 | (1,170 | ) | |||
Income tax relating to components of other comprehensive income | |||||||
Income tax relating to instruments available for sale | |||||||
Balance as of January 1, | (2,764 | ) | 226 | 444 | |||
Income Tax Income and Loss Related to Available-for-Sale Instruments | (2,173 | ) | (2,990 | ) | (218 | ) | |
Total | (4,937 | ) | (2,764 | ) | 226 | ||
Income tax relating to hedges of net investment in foreign operation | |||||||
Balance as of January 1, | (3,219 | ) | — | — | |||
Losses and gains from Income Tax relative to Foreign Coverage | (14,068 | ) | (3,219 | ) | — | ||
Total | (17,287 | ) | (3,219 | ) | — | ||
Income tax relating to cash flow hedges | |||||||
Balance as of January 1, | 1,345 | — | — | ||||
Losses and gains from income tax related to hedges | 44 | 1,345 | — | ||||
Total | 1,389 | 1,345 | — | ||||
Income tax relating to defined benefit obligation | |||||||
Balance as of January 1, | 722 | — | — | ||||
Income tax gains and losses on recognition of defined benefit obligations | (4 | ) | 722 | — | |||
Total | 718 | 722 | — | ||||
Totals Income tax in valuation accounts | (20,117 | ) | (3,916 | ) | 226 | ||
Other comprehensive income after tax | (4,735 | ) | 15,552 | (944 | ) |
g) Rollforward for the year ended (OCI).
(i) Rollforward for the year ended (OCI) — Available-for-sale.
12/31/2017 | 12/31/2016 | 12/31/2015 | |||||
MCh$ | MCh$ | MCh$ | |||||
Opening Balance, Accumulated other comprehensive income | 10,372 | (1,170 | ) | (1,834 | ) | ||
Amount recognized in other comprehensive income for de period | 12,022 | 18,411 | 654 | ||||
Amount reclassified from equity to profit or loss for the period | (5,802 | ) | (6,869 | ) | 10 | ||
Ending balance, accumulated other comprehensive income | 16,592 | 10,372 | (1,170 | ) |
(ii) Rollforward for the year ended (OCI) - Cash flow hedges.
ii) Rollforward for the year ended (OCI) - Cash flow hedges.
12/31/2017 | 12/31/2016 | 12/31/2015 | |||||
MCh$ | MCh$ | MCh$ | |||||
Opening Balance, Accumulated other comprehensive income | (5,603 | ) | — | — | |||
Amount recognized in other comprehensive income for de period | (55 | ) | (5,603 | ) | — | ||
Amount reclassified from equity to profit or loss for the period | (72 | ) | — | — | |||
Ending balance, accumulated other comprehensive income | (5,730 | ) | (5,603 | ) | — |
h) Reserves.
This item is made up of Other Reserves not from profits(22) of MCh$843,097 and Reserves from profits(23) of MCh$451,011.
i) Non-controlling interest:
This corresponds to the net amount of equity in the consolidated subsidiaries attributable to capital that does not belong, directly or indirectly, to the Bank, including the part of profit for the period that is attributed to them.
Non-controlling interest in the subsidiary’s equity and profit for the period is detailed as follows:
Other Comprehensive Income | |||||||||||||||||||||||
As of December 31, 2017 | Non-controlling | Equity | Net income | Defined benefit obligation |
Financial instruments available for sale |
Exchange differences on trnaslation |
Effect hedge Accounting Foreign Investment |
Cash Flow hedges |
Deferred Tax |
Other comprehensive income |
Comprehensive income |
||||||||||||
Subsidiaries | % | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | ||||||||||||
Itaú Corredor de Seguros S.A (ex-Helm Corredor de Seguros S.A) | 20.00 | % | 380 | (5 | ) | — | — | — | — | — | — | — | (5 | ) | |||||||||
Itaú CorpBanca Colombia S.A (ex-Banco CorpBanca Colombia S.A.) | 33.72 | % | 216,883 | (5,001 | ) | (70 | ) | 3,746 | (18,437 | ) | (627 | ) | — | (1,305 | ) | (16,693 | ) | (21,694 | ) | ||||
Itaú Chile C. de Seguros Ltda. | 0.10 | % | 12 | 10 | — | — | — | — | — | — | — | 10 | |||||||||||
Itaú Administradora General de Fondos S.A. | 0.01 | % | 1 | — | — | — | — | — | — | — | — | — | |||||||||||
Itaú BBA Corredor de Bolsa Ltda. | 0.01 | % | 4 | — | — | — | — | — | — | — | — | — | |||||||||||
217,280 | (4,996 | ) | (16,693 | ) | (21,689 | ) |
Other Comprehensive Income | |||||||||||||||||||||||
As of December 31, 2016 | Non-controlling | Equity | Net income | Defined benefit obligation |
Financial instruments available for sale |
Exchange differences on trnaslation |
Effect hedge Accounting Foreign Investment |
Cash Flow hedges |
Deferred Tax |
Other comprehensive income |
Comprehensive income |
||||||||||||
Subsidiaries | % | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | ||||||||||||
SMU CORP S.A. | 49.00 | % | 437 | — | — | — | — | — | — | — | — | — | |||||||||||
Itaú Corredor de Seguros S.A (ex-Helm Corredor de Seguros S.A) | 20.00 | % | 601 | 78 | — | — | — | — | — | — | — | 78 | |||||||||||
Itaú CorpBanca Colombia S.A (ex-Banco CorpBanca Colombia S.A.) | 33.72 | % | 237,917 | (527 | ) | (1,322 | ) | 3,876 | (9,481 | ) | (1,459 | ) | — | (133 | ) | (8,519 | ) | (9,046 | ) | ||||
Itaú Chile C. de Seguros Ltda. | 0.10 | % | 13 | 10 | — | — | — | — | — | — | — | 10 | |||||||||||
Itaú Administradora General de Fondos S.A. | 0.01 | % | 1 | 1 | — | — | — | — | — | — | — | 1 | |||||||||||
Itaú BBA Corredor de Bolsa Ltda. | 0.02 | % | — | — | — | — | — | — | — | — | — | — | |||||||||||
238,969 | (438 | ) | (8,519 | ) | (8,957 | ) |
(22) The amounts presented in this item correspond to the adjustments made as a result of the business combination between Banco Itaú Chile and Corpbanca.
(23) Coming from Banco Itaú Chile.
Other Comprehensive Income | |||||||||||||||||||||||
As of December 31, 2015 | Non-controlling | Equity | Net income | Defined benefit obligation |
Financial instruments available for sale |
Exchange differences on trnaslation |
Effect hedge Accounting Foreign Investment |
Cash Flow hedges |
Deferred Tax |
Other comprehensive income |
Comprehensive income |
||||||||||||
Subsidiaries | % | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | ||||||||||||
Itaú Chile C. de Seguros Ltda. | 99.90 | % | 51 | 8 | — | — | — | — | — | — | — | 8 | |||||||||||
Itaú Chile Adm. General de Fondos S.A. | 99.99 | % | 4 | 1 | — | — | — | — | — | — | — | 1 | |||||||||||
Itaú BBA Corredor de Bolsa Ltda. | 99.98 | % | 4 | — | — | — | — | — | — | — | — | — | |||||||||||
59 | 9 | — | 9 |
Amounts recorded for non-controlling interest movement were as follows:
As of December 31, | |||||||
2017 | 2016 | 2015 | |||||
MCh$ | MCh$ | MCh$ | |||||
Balances as of January 1, | 238,969 | 59 | 50 | ||||
Integration Itaú Corpbanca | — | 247,867 | — | ||||
Comprehensive income | (21,689 | ) | (8,957 | ) | 9 | ||
Total | 217,280 | 238,969 | 59 |
The main subsidiary with non-controlling interest of Itaú Corpbanca, is the following:
Entity name | Country | Group participation | Non-controlilling participation | Main Activity | |||||
Itaú Corpbanca Colombia | Colombia | 66.28 | % | 33.72 | % | Bank |
Information representing the non-controlling interest of the above-named company, before consolidation and elimination adjustments was as follows:
As of December 31, | |||||
2017 | 2016 | ||||
Summary of Financial Statements | MCh$ | MCh$ | |||
Current assets | 4,589,487 | 5,502,852 | |||
Current liabilities | 3,939,253 | 4,813,426 | |||
Net current assets | 650,234 | 689,426 | |||
Non-current assets | 1,690,890 | 1,780,581 | |||
Non-current liabilities | 1,697,961 | 1,764,461 | |||
Net non-current assets | (7,071 | ) | 16,120 | ||
Net assets | 643,163 | 705,546 | |||
Non-controlling interests accumulated | 216,883 | 237,917 |
As of December 31, | |||||
2017 | 2016 | ||||
Summary of Income Statement | MCh$ | MCh$ | |||
Interest income and readjustments | 579,176 | 482,806 | |||
Income of the period | (14,830 | ) | (1,563 | ) | |
Non-controlling interests income | (5,001 | ) | (527 | ) |
As of December 31, | |||||
2017 | 2016 | ||||
Statement of Cash Flow Statement | MCh$ | MCh$ | |||
Cash flow from operating activities | 16,822 | (35,057 | ) | ||
Cash flow from investing activities | (158,402 | ) | 93,018 | ||
Cash flow from financing activities | 35,937 | (4,400 | ) | ||
Net increse (decrese) in cash flow | (105,643 | ) | 53,561 |
j) Consolidated comprehensive income for the period was as follows:
2017 | |||||||
Holders of the Bank |
Non-controlilling Interest |
Total | |||||
Concepts | MCh$ | MCh$ | MCh$ | ||||
Consolidated Income of the Period | 67,821 | (4,996 | ) | 62,825 | |||
Other Comprehensive Income Before Taxes | |||||||
Instruments available for sale | 6,220 | 3,746 | 9,966 | ||||
Hedge in foreing operation | 49,824 | (627 | ) | 49,197 | |||
Cash flow hedge | (127 | ) | — | (127 | ) | ||
Exchange differences on traslation | (59,865 | ) | (18,437 | ) | (78,302 | ) | |
Defined benefit obligation | (138 | ) | (70 | ) | (208 | ) | |
Total | 63,735 | (20,384 | ) | 43,351 | |||
Income taxes | |||||||
Instruments available for sale | (2,173 | ) | (1,160 | ) | (3,333 | ) | |
Hedge in foreing operation | (14,068 | ) | (143 | ) | (14,211 | ) | |
Cash flow hedge | 44 | — | 44 | ||||
Defined benefit obligation | (4 | ) | (2 | ) | (6 | ) | |
Total | (16,201 | ) | (1,305 | ) | (17,506 | ) | |
Comprehensive Income of the period | 47,534 | (21,689 | ) | 25,845 |
2016 | |||||||
Holders of the Bank |
Non-controlilling Interest |
Total | |||||
Concepts | MCh$ | MCh$ | MCh$ | ||||
Consolidated Income of the Period | 14,407 | (438 | ) | 13,969 | |||
Other Comprehensive Income Before Taxes | |||||||
Instruments available for sale | 11,542 | 3,876 | 15,418 | ||||
Hedge in foreing operation | 14,917 | (1,459 | ) | 13,458 | |||
Cash flow hedge | (5,603 | ) | — | (5,603 | ) | ||
Exchange differences on traslation | 2,380 | (9,481 | ) | (7,101 | ) | ||
Defined benefit obligation | (2,598 | ) | (1,322 | ) | (3,920 | ) | |
Total | 35,045 | (8,824 | ) | 26,221 | |||
Income taxes | |||||||
Instruments available for sale | (2,990 | ) | (1,035 | ) | (4,025 | ) | |
Hedge in foreing operation | (3,219 | ) | 534 | (2,685 | ) | ||
Cash flow hedge | 1,345 | — | 1,345 | ||||
Defined benefit obligation | 722 | 368 | 1,090 | ||||
Total | (4,142 | ) | (133 | ) | (4,275 | ) | |
Comprehensive Income of the period | 30,903 | (8,957 | ) | 21,946 |
2015 | |||||||
Holders of the Bank |
Non-controlilling Interest |
Total | |||||
Concepts | MCh$ | MCh$ | MCh$ | ||||
Consolidated Income of the Period | 105,757 | 9 | 105,766 | ||||
Other Comprehensive Income Before Taxes | |||||||
Instruments available for sale | 664 | — | 664 | ||||
Total | 106,421 | 9 | 106,430 | ||||
Income taxes | |||||||
Instruments available for sale | (218 | ) | — | (218 | ) | ||
Total | (218 | ) | — | (218 | ) | ||
Comprehensive Income of the period | 106,203 | 9 | 106,212 |