NOTE 33 FINANCIAL ASSETS AND LIABILITIES MEASURED AT FAIR VALUE
This disclosure was prepared based on the guidelines “Fair Value of Financial Instruments” from IFRS 13 “Fair Value Measurements.”
The following section details the main guidelines and definitions used by the Group:
Fair value: The price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e.. an exit price). The transaction is carried out in the principal(27) or most advantageous (28) market and is not forced (i.e.. it does not consider factors specific to the Group that may influence a real transaction).
Market participants: Buyers and sellers in the principal (or most advantageous) market for the asset or liability that have all of the following characteristics:
a. They are independent of each other, i.e. they are not related parties as defined in IAS 24, “Related Party Disclosures,” although the price in a related party transaction may be used as an input to a fair value measurement if the entity has evidence that the transaction was entered into at market terms.
b. They are knowledgeable, having a reasonable understanding about the asset or liability and the transaction using all available information, including information that might be obtained through due diligence efforts that are usual and customary.
c. They are able to enter into a transaction for the asset or liability.
d. They are willing to enter into a transaction for the asset or liability (i.e.. they are motivated, but not forced or otherwise compelled, to do so).
Fair value measurement: When measuring fair value, the Group takes into account the same characteristics of the asset or liability that market participants would consider in pricing that asset or liability on the measurement date.
Aspects of the transaction: A fair value measurement assumes that the asset or liability is exchanged in an orderly transaction between market participants to sell the asset or transfer the liability at the measurement date under current market conditions. The measurement assumes that the transaction to sell the asset or transfer the liability takes place: (a) on the principal market for the asset or liability; or (b) in the absence of a principal market, on the most advantageous market for the asset or liability.
Market participants: The fair value measurement measures the fair value of the asset or liability using the assumptions that the market participants would use in pricing the asset or liability, assuming that the participants act in their best economic interest.
Prices: Fair value is the price that will be received for the sale of an asset or paid for the transfer of a liability in an orderly transaction on the main (or most advantageous) market as of the measurement date under current market conditions (i.e.. exit price) regardless of whether that price is directly observable or estimated using another valuation technique.
Highest and best use of non-financial assets: The fair value measurement of these assets takes into account the market participant’s ability to generate economic benefits through the highest and best use of the asset or through the sale of the asset to another market participant that would maximize the value of the asset.
(27) The market with the greatest volume and level of activity for the asset or liability.
(28) The market that maximizes the amount that would be received to sell the asset or minimizes the amount that would be paid to transfer the liability, after taking into account transaction costs and transport costs.
Group’s own liabilities and equity instruments: The fair value measurement assumes that these items are transferred to a market participant on the date of measurement. The transfer of these items assumes that:
a. A liability would remain outstanding and the market participant transferee would be required to fulfill the obligation. The liability would not be settled with the counterparty or otherwise extinguished on the measurement date.
b. An entity’s own equity instrument would remain outstanding and the market participant transferee would take on the rights and responsibilities associated with the instrument. The instrument would not be cancelled or otherwise extinguished on the measurement date.
Default risk: The fair value of a liability reflects the effect of the default risk. This risk includes, but is not limited to, the entity’s own credit risk. This risk is assumed to be the same before and after the liability is transferred.
Initial recognition: When an asset is acquired or a liability assumed in an exchange transaction involving that asset or liability, the transaction price is the price paid to acquire the asset or received to assume the liability (the entry price). In contrast, the fair value of the asset or liability is the price received to sell the asset or paid to transfer the liability (the exit price). Entities do not necessarily sell assets at the prices paid to acquire them. Likewise, they do not necessarily transfer liabilities at the price received to assume them.
Valuation techniques: The Bank will use techniques that are appropriate for the circumstances and for which sufficient data is available to measure the fair value, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs. The following approaches deserve mention:
a. Market approach. Uses prices and other relevant information generated by market transactions involving identical or comparable (similar) assets, liabilities, or a group of assets and liabilities (e.g.. a business).
b. Income approach. Converts future amounts (cash flows or income and expenses) to a single current (discounted) amount, reflecting current market expectations about those future amounts. The fair value measurement is determined based on the value indicated by the current market expectations about those future amounts.
c. Cost approach. Reflects the amount that would be required currently to replace the service capacity of an asset (current replacement cost).
Present value techniques: Technique to adjust the discount rate and expected cash flows (expected present value). The present value technique used to measure the fair value will depend on the specific facts and circumstances of the asset or liability being measured and the availability of sufficient data.
Components of the present value measurement: Present value is the tool used to link future amounts (e.g.. cash flows or values) to a present amount using a discount rate. A fair value measurement of an asset or a liability using a present value technique captures all the following elements from the perspective of market participants at the measurement date:
a. An estimate of future cash flows for the asset or liability being measured.
b. Expectations about possible variations in the amount and timing of the cash flows representing the uncertainty inherent in the cash flows.
c. The time value of money, represented by the rate on risk-free monetary assets that have maturity dates or durations that coincide with the period covered by the cash flows and pose neither uncertainty in timing nor risk of default to the holder (i.e. a risk-free interest rate).
d. The price for bearing the uncertainty inherent in the cash flows (i.e.. a risk premium).
e. Other factors that market participants would take into account in the circumstances.
f. For a liability, the non-performance risk relating to that liability, including the entity’s (i.e.. the debtor’s) own credit risk.
Fair value hierarchy: Gives the highest priority to quoted prices (unadjusted) in active markets for identical assets and liabilities (Level 1 inputs) and lowest priority to unobservable inputs (Level 3 inputs). Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
1.1 Determination of the fair value of financial instruments
The following table summarizes the fair values of the Bank’s main financial assets and liabilities as of December 31, 2017, 2016 and 2015, including those that are not recorded at fair value in the Consolidated Statement of Financial Position.
As of December 31, | |||||||||||||||
2017 | 2016 | 2015 | |||||||||||||
Carrying Amount |
Estimated Fair Value |
Carrying Amount |
Estimated Fair Value |
Carrying Amount |
Estimated Fair Value |
||||||||||
Note | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | |||||||||
ASSETS | |||||||||||||||
Cash and deposits in banks | 5 | 964,030 | 964,030 | 1,487,137 | 1,487,137 | 477,809 | 477,809 | ||||||||
Cash in the process of collection | 5 | 157,017 | 157,017 | 145,769 | 145,769 | 62,095 | 62,095 | ||||||||
Trading portfolio financial assets | 6 | 415,061 | 415,061 | 632,557 | 632,557 | 17,765 | 17,765 | ||||||||
Investments under agreements to resell | 7 | 28,524 | 28,524 | 170,242 | 170,242 | 10,293 | 10,291 | ||||||||
Derivative financial instruments | 8 | 1,248,775 | 1,248,775 | 1,102,769 | 1,102,769 | 227,984 | 227,984 | ||||||||
Loans and receivables from banks | 9 | 70,077 | 70,077 | 150,568 | 150,568 | 99,398 | 99,493 | ||||||||
Loans and receivables from customers | 10 | 19,764,078 | 19,893,448 | 20,444,648 | 20,480,706 | 6,705,492 | 7,228,761 | ||||||||
Financial investments available-for-sale | 11 | 2,663,478 | 2,663,478 | 2,074,077 | 2,074,077 | 514,985 | 514,985 | ||||||||
Held to maturity investments | 11 | 202,030 | 201,283 | 226,433 | 200,615 | — | — | ||||||||
LIABILITIES | |||||||||||||||
Current accounts and demand deposits | 16 | 4,141,667 | 4,141,667 | 4,453,191 | 4,453,191 | 981,349 | 981,998 | ||||||||
Transaction in the course of payment | 5 | 109,496 | 109,496 | 67,413 | 67,413 | 26,377 | 26,377 | ||||||||
Obligations under repurchase agreements | 7 | 420,920 | 420,920 | 373,879 | 373,879 | 43,727 | 46,933 | ||||||||
Time deposits and saving accounts | 16 | 10,065,243 | 10,099,251 | 11,581,710 | 11,603,528 | 3,952,573 | 4,069,435 | ||||||||
Derivative financial instruments | 8 | 1,095,154 | 1,095,154 | 907,334 | 907,334 | 253,183 | 253,183 | ||||||||
Borrowings from financial institutions | 17 | 2,196,130 | 2,216,507 | 2,179,870 | 2,190,715 | 658,600 | 660,721 | ||||||||
Debt issued | 18 | 5,950,038 | 6,185,043 | 5,460,253 | 5,419,646 | 1,504,335 | 1,723,689 | ||||||||
Other financial obligations | 18 | 17,066 | 17,066 | 25,563 | 25,563 | 20,733 | 21,457 |
In addition, the fair value estimates presented above do not attempt to estimate the value of the Group’s profits generated by its business, nor future business activities, and, therefore, do not represent the value of the Group as a going concern.
The following section describes the methods used to estimate fair value:
1.1.1. Fair Value Measurements of assets and liabilities only for disclosure purposes (non-recurring):
Non-Recurring Fair Value Measurement of Items |
|||||||||
As of December 31, | |||||||||
2017 | 2016 | 2015 | |||||||
Notes | MCh$ | MCh$ | MCh$ | ||||||
ASSETS | |||||||||
Cash and deposits in banks | 5 | 964,030 | 1,487,137 | 477,809 | |||||
Cash in the process of collection | 5 | 157,017 | 145,769 | 62,095 | |||||
Investments under agreements to resell | 7 | 28,524 | 170,242 | 10,291 | |||||
Loans and receivables from banks | 9 | 70,077 | 150,568 | 99,493 | |||||
Loans and receivables from customers | 19,893,448 | 20,480,706 | 7,228,761 | ||||||
Held to maturity investments | 201,283 | 200,615 | — | ||||||
21,314,379 | 22,635,037 | 7,878,449 | |||||||
LIABILITIES | |||||||||
Current accounts and demand deposits | 16 | 4,141,667 | 4,453,191 | 981,998 | |||||
Transaction in the course of payment | 5 | 109,496 | 67,413 | 26,377 | |||||
Obligations under repurchase agreements | 7 | 420,920 | 373,879 | 46,933 | |||||
Time deposits and saving accounts | 10,099,251 | 11,603,528 | 4,069,435 | ||||||
Borrowings from financial institutions | 2,216,507 | 2,190,715 | 660,721 | ||||||
Debt issued | 6,185,043 | 5,419,646 | 1,723,689 | ||||||
Other financial obligations | 18 | 17,066 | 25,563 | 21,457 | |||||
23,189,950 | 24,133,935 | 7,530,610 |
Cash, short-term assets and short-term liabilities
The fair value of these items approximates their book value given their short-term nature. These items include:
Cash and deposits in banks
Cash in the process of collection
Investments under agreements to resell
Current accounts and demand deposits
Other financial obligations
Loans
The fair value of loans is determined using a discounted cash flow analysis, using a risk-free interest rate adjusted for expected losses from debtors based on their credit quality. The credit risk adjustment is based on the Group’s credit risk policies and methodologies: These items include:
Loans and receivables from banks
Loans and receivables from customers
Financial instruments held to maturity
The estimated fair value of these financial instruments is determined using quotes and transactions observed in the main market for identical instruments, or in their absence, for similar instruments. Fair value estimates of debt instruments or securities representative of debt take into account additional variables and inputs to the extent that they apply, including estimates of prepayment rates and the credit risk of issuers.
Medium and long-term liabilities
The fair value of medium and long-term liabilities is determined using a discounted cash flow analysis, using an interest rate curve that reflects current market conditions at which the entity’s debt instruments are traded. Medium and long-term liabilities include:
Time deposits and saving accounts
Borrowings from financial institutions
Debt issued
1.1.2. Fair Value measurement of financial assets and liabilities (recurring):
Fair value measurement of recurring items | |||||||||
As of December 31, | |||||||||
2017 | 2016 | 2015 | |||||||
Note | MCh$ | MCh$ | MCh$ | ||||||
ASSETS | |||||||||
Trading portfolio financial assets | 6 | 415,061 | 632,557 | 17,765 | |||||
From the Chilean Government and Central Bank | 7,126 | 26,204 | 6,411 | ||||||
Other instruments issued in Chile | 5 | 13,394 | — | ||||||
Foreign government and Central Bank instruments | 381,262 | 547,499 | — | ||||||
Other instruments issued abroad | 8,147 | 11,727 | — | ||||||
Mutual fund investments | 18,521 | 33,733 | 11,354 | ||||||
Financial investments available for sale | 11 | 2,663,478 | 2,074,077 | 514,985 | |||||
From the Chilean Government and Central Bank | 1,783,877 | 1,173,973 | 250,869 | ||||||
Other instruments issued in Chile | 147,762 | 432,811 | 261,641 | ||||||
Foreign government and Central Bank instruments | 420,687 | 284,444 | — | ||||||
Other instruments issued abroad | 300,740 | 162,882 | — | ||||||
Other investments | 10,412 | 19,967 | 2,475 | ||||||
Derivative financial instruments | 8 | 1,248,775 | 1,102,769 | 227,984 | |||||
Forwards | 316,901 | 177,590 | 35,874 | ||||||
Swaps | 930,744 | 923,871 | 192,110 | ||||||
Call Options | 421 | 977 | — | ||||||
Put Options | 709 | 331 | — | ||||||
Others | — | — | — | ||||||
Total | 4,327,314 | 3,809,403 | 760,734 | ||||||
LIABILITIES | |||||||||
Derivative financial instruments | 8 | 1,095,154 | 907,334 | 253,183 | |||||
Forwards | 333,482 | 147,783 | 54,016 | ||||||
Swaps | 759,216 | 757,499 | 199,167 | ||||||
Call Options | 86 | 941 | — | ||||||
Put Options | 2,370 | 1,111 | — | ||||||
Others | — | — | — | ||||||
Total | 1,095,154 | 907,334 | 253,183 |
Financial Instruments
The estimated fair value of these financial instruments is determined using quotes and transactions observed in the main market for identical instruments, or in their absence, for similar instruments. Fair value estimates of debt instruments or securities representative of debt take into account additional variables and inputs to the extent that they apply, including estimates of prepayment rates and the credit risk of issuers. These financial instruments are classified as follows:
Trading portfolio financial assets
Financial investments available for sale
Financial Derivative Instruments
The estimated fair value of derivative instruments is calculated using prices quoted on the market for financial instruments of similar characteristics. The methodology, therefore, recognizes the credit risk of each counterparty. The adjustments are known internationally as the counterparty value adjustment (“CVA”), which consists of an adjustment for debtor risk (credit value adjustment or CVA) and for creditor risk (debit value adjustment or “DVA”). The sum of these adjustments gives the effective counterparty risk that the derivative contract must have. These adjustments are recorded periodically in the financial statements. As of December 2017, 2016 and 2015, the portfolio of derivative contracts in both Chile and Colombia had an aggregate effect of (MCh$52,029), MCh$(50,750) and MCh$(97) respectively detailed as follows:
As of December 31, | |||||||||||||
2017 | 2016 | 2015 | |||||||||||
CVA | DVA | CVA | DVA | CVA | DVA | ||||||||
MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | ||||||||
Derivatives held for hedging | (2 | ) | 815 | (36 | ) | 244 | — | — | |||||
Fair value | (11 | ) | 783 | (12 | ) | 274 | — | — | |||||
Currency Forwards | — | — | — | — | — | — | |||||||
Currency Swaps | (5 | ) | 222 | 9 | 37 | — | — | ||||||
Interest Rate Swaps | (6 | ) | 561 | (21 | ) | 237 | — | — | |||||
Cash flow | 1 | 54 | (18 | ) | (6 | ) | — | — | |||||
Currency Forwards | (1 | ) | (13 | ) | (17 | ) | — | — | — | ||||
Currency Swaps | — | 27 | (1 | ) | 5 | — | — | ||||||
Interest Rate Swaps | 2 | 40 | — | (11 | ) | — | — | ||||||
Foreign investment | 8 | (22 | ) | (6 | ) | (24 | ) | — | — | ||||
Currency Forwards | 8 | (22 | ) | (6 | ) | (24 | ) | — | — | ||||
Currency Swaps | — | — | — | — | — | — | |||||||
Interest Rate Swaps | — | — | — | — | — | — | |||||||
Derivatives held for trading | (53,396 | ) | 554 | (51,961 | ) | 1,003 | (97 | ) | — | ||||
Currency Forwards | (258 | ) | (724 | ) | (1,161 | ) | (72 | ) | (477 | ) | — | ||
Currency Swaps | (42,829 | ) | 367 | (28,951 | ) | 526 | 537 | — | |||||
Interest Rate Swaps | (10,244 | ) | 911 | (21,860 | ) | 549 | (157 | ) | — | ||||
Currency Call Options | — | — | (10 | ) | — | — | — | ||||||
Currency Put Options | (65 | ) | — | 21 | — | — | — | ||||||
Total financial derivatives | (53,398 | ) | 1,369 | (51,997 | ) | 1,247 | (97 | ) | — |
1.2 Fair value hierarchy(29)
IFRS 13 establishes a fair value hierarchy that classifies assets and liabilities based on the characteristics of the data that the technique requires for its valuation:
Level 1: inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date. The inputs needed to value the instruments in this category are available daily and used directly.
In the case of currency, shares and mutual funds, prices are observed directly in over-the-counter (“OTC”) markets and the stock exchange. These prices correspond to the values at which the exact same assets are traded. As a result, the portfolio valuation does not require assumptions or models of any type.
For instruments issued by the Chilean Central Bank and the Chilean Treasury, a price provider is used, which corresponds to a public quotation. The comparative prices are defined under the criterion of similarity in duration, type of currency and they are traded equivalently on a daily basis. The valuation of these instruments is identical to the Stock Exchange Comercio de Santiago, which is a standard and international methodology. This methodology uses the rate of internal return to discount the flows of the instrument.
(29) Level 2 and level 1 hierarchy instruments are not subject to adjustments of liquidity and credit spread because prices for such instruments are observed on active markets.
Level 2: the specific instrument does not have daily quotes. However, similar instruments can be observed (e.g.. same issuer, different maturity; or different issuer, same maturity and risk rating). In general, they are diverse combinations of pseudo-arbitration. Although the inputs are not directly observable, observable inputs are available with the needed periodicity.
In this category, instruments are valued by discounting contractual cash flows based on a zero-coupon curve determined through the price of instruments with similar characteristics and a similar issuer risk. The income approach is used, which converts future amounts to present amounts.
For derivative instruments within this category, quotes from over-the-counter (“OTC”) transactions reported by the most important brokers in the Chilean market and the Bloomberg platform are used. The inputs observed include forward prices, interest rates and volatilities. Based on these inputs, market curves are modeled. They are a numerical representation of the opportunity costs of the instrument’s cash flows or the price volatility of an asset. Finally, cash flows are discounted.
The Black and Scholes model is used for options based on prices of brokers in the OTC market.
For money market instruments, prices of transactions on the Santiago Stock Exchange are observed and used to model market curves.
For corporate or bank bonds, given the lack of market depth, the Bank uses transactions (if any) in the Chilean market, on foreign markets, zero-coupon curves of risk-free instruments, adjustment curves, spread modeling, correlation with similar financial instruments, etc. and creates market curves for use in the final result. These market curves are provided by a pricing supplier and are widely accepted by the market, regulators and scholars.
Level 3: inputs are unobservable inputs for the asset or liability.
This is used when prices, data or necessary inputs are not directly or indirectly observable for similar instruments for the asset or liability as of the valuation date. These fair value valuation models are subjective in nature. Therefore, they base their estimate of prices on a series of assumptions that are widely accepted by the market. The Group has two products in this category.
Due to the lack of liquidity of the active banking rate (“TAB”), the price is not observable and, therefore, models must be used to estimate the future cash flows of the contract. This spread is calculated on a historical basis using the Interest Rate Swap with the greatest market depth.
In addition, the Bank develops American forwards to meet its customers’ needs. They do not have a secondary market and, therefore, their value is estimated using an extension of the Hull-White model, used widely by the financial services industry.
None of these products generate significant impacts on the Bank’s results as a result of recalibration. The TAB swap does not have significant impacts on the valuation as the parameters are stable and the reversal to a historic average is empirically quick, which this model reflects correctly. On the other hand, the American forward behaves like a traditional forward when there is an important curve differential, which is the case between the Chilean peso-US dollar curve. Also, the model’s parameters are very stable.
The table below summarizes the impacts on the portfolio of a recalibration of the models based on a stress scenario, recalibrating parameters with the shock incorporated.
As of December 31, 2017:
As of December 31, 2017 | |||||||||||||
Impact of Calibration in MCh$ | Total | Volatility of American Forwards |
TAB 30 | TAB 90 | TAB 180 | TAB 360 | |||||||
American Forward USD-CLP | — | — | — | — | — | — | |||||||
Basis TAB CLP | 292 | — | 157 | 46 | 84 | 5 | |||||||
Basis TAB CLF | 38 | — | — | — | 30 | 8 | |||||||
Total | 330 | — | 157 | 46 | 114 | 13 |
As of December 31, 2016:
As of December 31, 2016 | |||||||||||||
Impact of Calibration in MCh$ | Total | Volatility of American Forwards |
TAB 30 | TAB 90 | TAB 180 | TAB 360 | |||||||
American Forward USD-CLP | — | — | — | — | — | — | |||||||
Basis TAB CLP | 399 | — | 221 | 70 | 99 | 9 | |||||||
Basis TAB CLF | 61 | — | — | — | 43 | 18 | |||||||
Total | 460 | — | 221 | 70 | 142 | 27 |
As of December 31, 2015:
As of December 31, 2015 | |||||||||||||
Impact of Calibration in MCh$ | Total | Volatility of American Forwards |
TAB 30 | TAB 90 | TAB 180 | TAB 360 | |||||||
Basis TAB CLP | 48 | — | — | — | 46 | 2 | |||||||
Basis TAB CLF | 5 | — | — | — | 5 | — | |||||||
Total | 53 | — | — | — | 51 | 2 |
The following table summarizes the fair value hierarchy for the Group’s recurring valuation of financial instruments:
Level | Instrument | Issuer | Price Source | Model | ||||
1 | Foreign Exchange | Not Applicable | OTC, Bloomberg | Directly observable price. | ||||
Shares | Various | Santiago Stock Exchange | Directly observable price. | |||||
Mutual Funds | Asset Managers | SVS | Directly observable price. | |||||
Bonds | Chilean Central Bank and Chilean Treasury | Santiago Stock Exchange | Internal rate of return (“IRR”) based on prices. | |||||
2 | Derivatives | Not Applicable | OTC (brokers), Bloomberg | Interest rate curves based on forward prices and coupon rates. | ||||
Money market instruments | Chilean Central Bank and Chilean Treasury | Santiago Stock Exchange | Interest rate curves based on prices. | |||||
Money market instruments | Banks | Santiago Stock Exchange | Interest rate curves based on prices. | |||||
Bonds | Companies, | Pricing supplier | Interest rate curves based on |
banks | correlations, spreads, extrapolations, etc. | |||||||
3 | Derivatives, active banking rate (TAB) | Not Applicable | OTC (brokers) | Interest rate curves based on modeling of TAB-Chamber spread. | ||||
Derivatives, American forwards | Not Applicable | Bloomberg | Black and Scholes with inputs from European options. |
The following table classifies assets and liabilities measured at fair value on a recurring basis, in accordance with the fair value hierarchy established in IFRS 13 for December 31, 2017, 2016 and 2015.
As of December 31, 2017:
Recurring Fair Value Measurement of Items Using | |||||||||||
Fair Value | Quoted prices in Active Markets for identical assets (Level 1) |
Significant Other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
||||||||
Note | MCh$ | MCh$ | MCh$ | MCh$ | |||||||
ASSETS | |||||||||||
Trading portfolio financial assets | 6 | 415,061 | 409,197 | 5,864 | — | ||||||
From the Chilean Government and Central Bank | 7,126 | 7,126 | — | — | |||||||
Others instruments issued in Chile | 5 | — | 5 | — | |||||||
Foreign government and Central Bank instruments | 381,262 | 378,636 | 2,626 | — | |||||||
Others instruments issued abroad | 8,147 | 4,914 | 3,233 | — | |||||||
Mutual fund investments | 18,521 | 18,521 | — | — | |||||||
Financial investments available for sale | 11 | 2,663,478 | 2,505,304 | 158,174 | — | ||||||
From the Chilean Government and Central Bank | 1,783,877 | 1,783,877 | — | — | |||||||
Others instruments issued in Chile | 147,762 | — | 147,762 | — | |||||||
Foreign government and Central Bank instruments | 420,687 | 420,687 | — | — | |||||||
Others instruments issued abroad | 300,740 | 300,740 | — | — | |||||||
Others investments | 10,412 | — | 10,412 | — | |||||||
Derivative financial instruments | 8 | 1,248,775 | — | 1,218,247 | 30,528 | ||||||
Forwards | 316,867 | — | 316,814 | 53 | |||||||
Swaps | 930,745 | — | 900,270 | 30,475 | |||||||
Call Options | 419 | — | 419 | — | |||||||
Put Options | 709 | — | 709 | — | |||||||
Others | 35 | — | 35 | — | |||||||
Total | 4,327,314 | 2,914,501 | 1,382,285 | 30,528 | |||||||
LIABILITIES | |||||||||||
Derivative financial instruments | 8 | 1,095,154 | — | 1,094,549 | 605 | ||||||
Forwards | 333,481 | — | 333,481 | — | |||||||
Swaps | 759,216 | — | 758,611 | 605 | |||||||
Call Options | 87 | — | 87 | — | |||||||
Put Options | 2,370 | — | 2,370 | — | |||||||
Others | — | — | — | — | |||||||
Total | 1,095,154 | — | 1,094,549 | 605 |
As of December 31, 2016:
Recurring Fair Value Measurement of Items Using | |||||||||||
Fair Value | Quoted prices in Active Markets for identical assets (Level 1) |
Significant Other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
||||||||
Note | MCh$ | MCh$ | MCh$ | MCh$ | |||||||
ASSETS | |||||||||||
Trading portfolio financial assets | 6 | 632,557 | 607,436 | 25,121 | — | ||||||
From the Chilean Government and Central Bank | 26,204 | 26,204 | — | — | |||||||
Others instruments issued in Chile | 13,394 | — | 13,394 | — | |||||||
Foreign government and Central Bank instruments | 547,499 | 547,499 | — | — | |||||||
Others instruments issued abroad | 11,727 | — | 11,727 | — | |||||||
Mutual fund investments | 33,733 | 33,733 | — | — | |||||||
Financial investments available for sale | 11 | 2,074,077 | 1,484,145 | 589,932 | — | ||||||
From the Chilean Government and Central Bank | 1,173,973 | 1,173,973 | — | — | |||||||
Others instruments issued in Chile | 432,811 | — | 432,811 | — | |||||||
Foreign government and Central Bank instruments | 284,444 | 150,009 | 134,435 | — | |||||||
Others instruments issued abroad | 162,882 | 156,045 | 6,837 | — | |||||||
Others investments | 19,967 | 4,118 | 15,849 | — | |||||||
Derivative financial instruments | 8 | 1,102,769 | — | 1,061,645 | 41,124 | ||||||
Forwards | 177,590 | — | 177,590 | — | |||||||
Swaps | 923,871 | — | 882,747 | 41,124 | |||||||
Call Options | 977 | — | 977 | — | |||||||
Put Options | 331 | — | 331 | — | |||||||
Others | — | — | — | — | |||||||
Total | 3,809,403 | 2,091,581 | 1,676,698 | 41,124 | |||||||
LIABILITIES | |||||||||||
Derivative financial instruments | 8 | 907,334 | — | 905,994 | 1,340 | ||||||
Forwards | 147,783 | — | 147,174 | 609 | |||||||
Swaps | 757,499 | — | 756,768 | 731 | |||||||
Call Options | 941 | — | 941 | — | |||||||
Put Options | 1,111 | — | 1,111 | — | |||||||
Others | — | — | — | — | |||||||
Total | 907,334 | — | 905,994 | 1,340 |
As of December 31, 2015:
Recurring Fair Value Measurement of Items Using | |||||||||||
Fair Value | Quoted prices in Active Markets for identical assets (Level 1) |
Significant Other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
||||||||
Note | MCh$ | MCh$ | MCh$ | MCh$ | |||||||
ASSETS | |||||||||||
Trading portfolio financial assets | 6 | 17,765 | 17,765 | — | — | ||||||
From the Chilean Government and Central Bank | 6,411 | 6,411 | — | — | |||||||
Others instruments issued in Chile | — | — | — | — | |||||||
Foreign government and Central Bank instruments | — | — | — | — | |||||||
Others instruments issued abroad | — | — | — | — | |||||||
Mutual fund investments | 11,354 | 11,354 | — | — | |||||||
Financial investments available for sale | 11 | 514,985 | 514,679 | 306 | — | ||||||
From the Chilean Government and Central Bank | 250,869 | 250,869 | — | — | |||||||
Others instruments issued in Chile | 261,641 | 261,641 | — | — | |||||||
Foreign government and Central Bank instruments | — | — | — | — | |||||||
Others instruments issued abroad | — | — | — | — | |||||||
Others investments | 2,475 | 2,169 | 306 | — | |||||||
Derivative financial instruments | 8 | 227,984 | — | 227,230 | 754 | ||||||
Forwards | 35,873 | — | 35,873 | — | |||||||
Swaps | 192,111 | — | 191,357 | 754 | |||||||
Call Options | — | — | — | — | |||||||
Put Options | — | — | — | — | |||||||
Others | — | — | — | — | |||||||
Total | 760,734 | 532,444 | 227,536 | 754 | |||||||
LIABILITIES | |||||||||||
Derivative financial instruments | 8 | 253,183 | — | 253,183 | — | ||||||
Forwards | 54,016 | — | 54,016 | — | |||||||
Swaps | 199,167 | — | 199,167 | — | |||||||
Call Options | — | — | — | — | |||||||
Put Options | — | — | — | — | |||||||
Others | — | — | — | — | |||||||
Total | 253,183 | — | 253,183 | — |
1.2.1 Transfers between level 1 and 2
During 2017 and 2016, no assets were transferred between levels 1 and 2.
1.2.2 Disclosures regarding level 3 assets and liabilities
Level 3 assets and liabilities are valued using techniques that require inputs that are not observable on the market, for which the income approach is used to convert future amounts to present amounts.
This category includes:
Derivative financial instruments indexed to the TAB rate. This rate is comprised of an interbank rate and a liquidity premium charged to financial institutions and is determined using a short-rate model with mean reversion.
American forward options.
As none of these products has a market, the Bank uses valuation techniques which incorporate unobservable input.
These techniques use the following inputs: transaction prices from the main financial instrument markets and assumptions that are widely accepted by the financial services industry. Using this information, unobservable variables are constructed such as: adjustment curves, spreads, volatilities and other variables necessary for the valuation. Lastly, all of the models are subject to internal contrasts by independent areas and have been reviewed by internal auditors and regulators.
None of these products generate significant impacts on the Bank’s results as a result of recalibration. The American forward is only offered for the US dollar-Chilean peso market and until now, given the important differential between these interest rates, the product behaves like a traditional forward. The TAB swap does not have significant impacts on the valuation as the modeled liquidity premiums have a quick mean reversion for the short part and low volatility for the long part, concentrating on the book’s sensitivity in the longest part of the curve. The following table reconciles assets and liabilities measured at fair value on a recurring basis as of year-end 2017, 2016 and 2015.
Level 3 Reconciliation | Opening balance |
Gain (loss) recognized in profit or loss |
Gain (loss) recognized in equity |
Net of purchases, sales and agreements |
Transfes from level 1 or level 2 |
Closing balance |
|||||||
2017 | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | |||||||
ASSETS | |||||||||||||
Trading portfolio financial assets | — | — | — | — | — | — | |||||||
Financial investments available for sale | — | — | — | — | — | — | |||||||
Derivative financial instruments | 41,124 | 4,849 | — | (15,445 | ) | — | 30,528 | ||||||
Forwards | — | 209 | — | (156 | ) | — | 53 | ||||||
Swaps | 41,124 | 4,640 | — | (15,289 | ) | — | 30,475 | ||||||
Call Option | — | — | — | — | — | — | |||||||
Put Option | — | — | — | — | — | — | |||||||
Total | 41,124 | 4,849 | — | (15,445 | ) | — | 30,528 | ||||||
LIBILITIES | |||||||||||||
Derivative financial instruments | 1,340 | (325 | ) | — | (410 | ) | — | 605 | |||||
Forwards | 609 | (465 | ) | — | (144 | ) | — | — | |||||
Swaps | 731 | 140 | — | (266 | ) | — | 605 | ||||||
Call Option | — | — | — | — | — | ||||||||
Put Option | — | — | — | — | — | ||||||||
Total | 1,340 | (325 | ) | — | (410 | ) | — | 605 |
Level 3 Reconciliation | Opening balance |
Gain (loss) recognized in profit or loss |
Gain (loss) recognized in equity |
Net of purchases, sales and agreements |
Transfes from level 1 or level 2 |
Closing balance |
|||||||
2016 | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | |||||||
ASSETS | |||||||||||||
Trading portfolio financial assets | — | — | — | — | — | — | |||||||
Financial investments available for sale | — | — | — | — | — | — | |||||||
Derivative financial instruments | 754 | 646 | — | 39,724 | — | 41,124 | |||||||
Forwards | — | 221 | — | (221 | ) | — | — | ||||||
Swaps | 754 | 425 | — | 39,945 | — | 41,124 | |||||||
Call Option | — | — | — | — | — | — | |||||||
Put Option | — | — | — | — | — | — | |||||||
Total | 754 | 646 | — | 39,724 | — | 41,124 | |||||||
LIBILITIES | |||||||||||||
Derivative financial instruments | — | 2,715 | — | (1,375 | ) | — | 1,340 | ||||||
Forwards | — | 738 | — | (129 | ) | — | 609 | ||||||
Swaps | — | 1,977 | — | (1,246 | ) | — | 731 | ||||||
Call Option | — | — | — | — | — | ||||||||
Put Option | — | — | — | — | — | ||||||||
Total | — | 2,715 | — | (1,375 | ) | — | 1,340 |
Level 3 Reconciliation | Opening balance |
Gain (loss) recognized in profit or loss |
Gain (loss) recognized in equity |
Net of purchases, sales and agreements |
Transfes from level 1 or level 2 |
Closing balance |
|||||||
2015 | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | MCh$ | |||||||
ASSETS | |||||||||||||
Trading portfolio financial assets | — | — | — | — | — | — | |||||||
Financial investments available for sale | — | — | — | — | — | — | |||||||
Derivative financial instruments | 173 | 581 | — | — | — | 754 | |||||||
Forwards | — | — | — | — | — | — | |||||||
Swaps | 173 | 581 | — | — | — | 754 | |||||||
Call Option | — | — | — | — | — | — | |||||||
Put Option | — | — | — | — | — | — | |||||||
Total | 173 | 581 | — | — | — | 754 | |||||||
LIBILITIES | |||||||||||||
Derivative financial instruments | — | — | — | — | — | — | |||||||
Forwards | — | — | — | — | — | — | |||||||
Swaps | — | — | — | — | — | — | |||||||
Call Option | — | — | — | — | — | — | |||||||
Put Option | — | — | — | — | — | — | |||||||
Total | — | — | — | — | — | — |
1.2.3 Hierarchy for remaining assets and liabilities
The following table classifies assets and liabilities measured at fair value on a non-recurring basis, in accordance with the fair value hierarchy as of December 31, 2017, 2016 and 2015.
Measurement at fair value of items not valued on recurrent | |||||||||||
Estimated fair value |
Quoted prices in Active Markets for identical assets (Level 1) |
Significant Other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
||||||||
As of December 31, 2017 | Note | MCh$ | MCh$ | MCh$ | MCh$ | ||||||
ASSETS | |||||||||||
Cash and deposits in banks | 5 | 964,030 | 964,030 | — | — | ||||||
Cash in the process of collection | 5 | 157,017 | 157,017 | — | — | ||||||
Investments under agreements to resell | 7 | 28,524 | 28,524 | — | — | ||||||
Loans and receivables from banks | 9 | 70,077 | 70,077 | — | — | ||||||
Loans and receivables from customers | 19,893,448 | — | — | 19,893,448 | |||||||
Held to maturity investments | 201,283 | — | 201,283 | — | |||||||
21,314,379 | 1,219,648 | 201,283 | 19,893,448 | ||||||||
LIABILITIES | |||||||||||
Current accounts and demand deposits | 16 | 4,141,667 | 4,141,667 | — | — | ||||||
Transaction in the course of payment | 5 | 109,496 | 109,496 | — | — | ||||||
Obligations under repurchase agreements | 7 | 420,920 | 420,920 | — | — | ||||||
Time deposits and saving accounts | 10,099,251 | — | 10,099,251 | — | |||||||
Borrowings from financial institutions | 2,216,507 | 2,216,507 | — | — | |||||||
Debt issued | 6,185,043 | — | 6,185,043 | — | |||||||
Other financial obligations | 18 | 17,066 | 17,066 | — | — | ||||||
23,189,950 | 6,905,656 | 16,284,294 | — |
Measurement at fair value of items not valued on recurrent | |||||||||||
Estimated fair value |
Quoted prices in Active Markets for identical assets (Level 1) |
Significant Other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
||||||||
As of December 31, 2016 | Note | MCh$ | MCh$ | MCh$ | MCh$ | ||||||
ASSETS | |||||||||||
Cash and deposits in banks | 5 | 1,487,137 | 1,487,137 | — | — | ||||||
Cash in the process of collection | 5 | 145,769 | 145,769 | — | — | ||||||
Investments under agreements to resell | 7 | 170,242 | 170,242 | — | — | ||||||
Loans and receivables from banks | 9 | 150,568 | 150,568 | — | — | ||||||
Loans and receivables from customers | 20,480,706 | — | — | 20,480,706 | |||||||
Held to maturity investments | 200,615 | — | 200,615 | — | |||||||
22,635,037 | 1,953,716 | 200,615 | 20,480,706 | ||||||||
LIABILITIES | |||||||||||
Current accounts and demand deposits | 16 | 4,453,191 | 4,453,191 | — | — | ||||||
Transaction in the course of payment | 5 | 67,413 | 67,413 | — | — | ||||||
Obligations under repurchase agreements | 7 | 373,879 | 373,879 | — | — | ||||||
Time deposits and saving accounts | 11,603,528 | — | 11,603,528 | — | |||||||
Borrowings from financial institutions | 2,190,715 | 2,190,715 | — | — | |||||||
Debt issued | 5,419,646 | — | 5,419,646 | — | |||||||
Other financial obligations | 18 | 25,563 | 25,563 | — | — | ||||||
24,133,935 | 7,110,761 | 17,023,174 | — |
Measurement at fair value of items not valued on recurrent | |||||||||||
Estimated fair value |
Quoted prices in Active Markets for identical assets (Level 1) |
Significant Other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
||||||||
As of December 31, 2015 | Note | MCh$ | MCh$ | MCh$ | MCh$ | ||||||
ASSETS | |||||||||||
Cash and deposits in banks | 5 | 477,809 | 477,809 | — | — | ||||||
Cash in the process of collection | 62,086 | 62,086 | — | — | |||||||
Investments under agreements to resell | 10,291 | 10,291 | — | — | |||||||
Loans and receivables from banks | 99,493 | 99,493 | — | — | |||||||
Loans and receivables from customers | 7,228,761 | — | — | 7,228,761 | |||||||
Held to maturity investments | — | — | — | — | |||||||
7,878,440 | 649,679 | — | 7,228,761 | ||||||||
LIABILITIES | |||||||||||
Current accounts and demand deposits | 981,998 | 981,998 | — | — | |||||||
Transaction in the course of payment | 5 | 26,377 | 26,377 | — | — | ||||||
Obligations under repurchase agreements | 46,933 | 46,933 | — | — | |||||||
Time deposits and saving accounts | 4,069,435 | — | 4,069,435 | — | |||||||
Borrowings from financial institutions | 660,721 | 660,721 | — | — | |||||||
Debt issued | 1,723,689 | — | 1,723,689 | — | |||||||
Other financial obligations | 21,457 | 21,457 | — | — | |||||||
7,530,610 | 1,737,486 | 5,793,124 | — |