BANK OF CHILE | CIK:0001161125 | 3

  • Filed: 4/27/2018
  • Entity registrant name: BANK OF CHILE (CIK: 0001161125)
  • Generator: Merrill
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/1161125/000110465918027756/0001104659-18-027756-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/1161125/000110465918027756/bch-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0001161125
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfFairValueMeasurementExplanatory

    40.   Fair Value of Financial Assets and Liabilities:

     

    Banco de Chile and its subsidiaries have defined a corporate framework for valuation and control related to the fair value measurement process.

     

    The established framework includes the Product Control Unit (PCU), which is independent from the business areas and reports to the Financial Management and Control Division Manager. The Financial Risk Control and Management Area is responsible for independent verification of the results of trading and investment operations and all fair value measurements.

     

    To achieve the appropriate measurements and controls, the Bank and its subsidiaries, take into account at least the following aspects:

     

    (i)   Industry standard valuation.

     

    To value financial instruments, Banco de Chile uses industry standard modeling; quota value, share price, discounted cash flows and valuation of options through Black-Scholes-Merton, in the case of options. The input parameters for the valuation correspond to rates, prices and levels of volatility for different terms and market factors that are traded in the national and international market.

     

    (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 (such as Bolsa de Comercio de Santiago, Bloomberg, LVA and Risk America, etc). This quote represents the price at which these instruments are regularly traded in the financial markets.

     

    (iii)   Valuation techniques.

     

    If no quotes are available for the instrument to be valued, valuation techniques will be used to determine the fair value.

     

    Due to the fact that the valuation models require a set of market parameters as inputs, the aim is to maximize information based on observable quoted prices or derived from similar instruments in active markets. To the extent there is no information available in active markets, data from external suppliers of market information, prices of similar transactions and historical information are used to validate the valuation parameters.

     

    (iv)   Fair value adjustments.

     

    Part of the fair value process consists of adjustment, to take into account bid/offer spreads. This adjustment is 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, valued at midpoint. For example, long positions in an asset will be impacted in order to reflect the fact that when selling the position it will be quoted at bid instead of 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 also considered.

     

    (v)   Fair value control.

     

    A process of independent verification of prices and rates is executed daily, in order to control the market parameters used by Banco de Chile in the valuation of the financial instruments relating to the current state of the market and the best estimate of the fair value. The objective of this process is to control that the official market parameters provided by the respective business area, before being entered into the valuation, are within acceptable ranges of differences when compared to the parameters prepared independently by the Financial Risk Control and Management Area. As a result, value differences are obtained at the level of currency, product and portfolio, which are compared against specific ranges for each grouping level.

     

    In the event significant differences exist, these differences are scaled according to the amount of individual materiality of each market factor and aggregated at the portfolio level, according to the grouping levels within previously defined ranges. These ranges are approved by the Finance, International and Financial Risk Committee.

     

    Complementary and in parallel, the Financial Risk Control and Management Area generates and reports on a daily basis Profit and Loss (“P&L”) and Exposure to Market Risks, which allow for proper control and consistency of the parameters used in the valuation.

     

    (vi)   Judgmental analysis and information to Management.

     

    In particular, in cases where there are no market quotations for the instrument to be valued and there are no prices for similar transactions or indicative parameters, a specific controls and reasoned analysis must be carried out in order to estimate the fair value of the operation. Within the valuation framework described in the Reasonable Value Policy approved by the Board of Directors of Banco de Chile, a required level of approval is set in order to carry out transactions where market information is not available or it is not possible to infer prices or rates from it.

     

    (a)   Fair value hierarchy

     

    Banco de Chile and its subsidiaries, classify all the financial instruments among the following levels:

     

    Level 1:   These are financial instruments whose fair value is realized at quoted prices (unadjusted) in active markets for identical assets or liabilities. For these instruments there are observable market prices (return internal rates, quote value, price), so that assumptions are not required to determine the value.

     

    In this level, the following instruments are considered: currency futures, Chilean Central Bank and Treasury securities, mutual fund investments and equity shares.

     

    For the instruments of the Central Bank of Chile and the General Treasury of the Republic, all those mnemonics belonging to a Benchmark corresponds with one of the following categories published by the Santiago Stock Exchange, will be considered as Level 1: Pesos-02, Pesos-03, Pesos-04, Pesos-05, Pesos-07, Pesos-10, UF-02, UF-04, UF-05, UF-07, UF-10, UF-20 and UF-30. A Benchmark corresponds to a group of mnemonics that are similar in duration and are traded in an equivalent way, i.e., the price obtained is the same for all the instruments that make up a Benchmark. This feature defines a greater depth of market, with daily quotations that allow classifying these instruments as Level 1.

     

    In the case of debt issued by the Government, the internal rate of return (quoted price) is used to compute the fair value. In the case of mutual funds and equity shares, the current market price multiplied by the number of instruments results in the fair value.

     

    The preceding described valuation methodology is equivalent to the one used by the Bolsa de Comercio de Santiago (Santiago Stock Exchange) and corresponds with the standard methodology used in the market and is in accordance with IFRS.

     

    Level 2:   There are financial instruments whose fair value is obtained with variables other than the prices quoted in Level 1 that are observable for the asset or liability, directly (that is, as prices) or indirectly (that is, derived from prices). These categories include:

     

    a)   Quoted prices for similar assets or liabilities in active markets.

    b)   Quoted prices for identical or similar assets or liabilities in markets that are not active.

    c)   Inputs data other than quoted prices that are observable for the asset or liability.

    d)   Inputs data corroborated by the market.

     

    At this level there are mainly derivatives instruments, debt issued by banks, debt issues of Chilean and foreign companies, issued in Chile or abroad, mortgage claims, financial brokerage instruments and some issuances by the Central Bank of Chile and the General Treasury of Chile.

     

    To value derivatives, depends on whether they are impacted by volatility as a relevant market factor in standard valuation methodologies; for options the Black-Scholes-Merton formula is used; for the rest of the derivatives, forwards and swaps, net present value through discounted cash flows is used.

     

    For the remaining instruments at this level, the valuation is done through the traditional discounted cash flows model by using an internal rate of return that can be derived or estimated from similar securities as mentioned above.

     

    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 have observable quoted price in active markets. These models incorporate various market variables, including the credit quality of counterparties, exchange rates and interest rate curves.

     

     

    Valuation Techniques and Inputs:

     

    Type of Financial
    Instrument

     

    Valuation
    Method

     

    Description: Inputs and Sources

    Local Bank and
    Corporate Bonds

     

    Discounted cash
    flows model

     

    Prices are provided by third party price providers that are widely used in the Chilean market.

    Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

    The model is based on daily prices and risk/maturity similarities between Instruments.

    Offshore Bank and
    Corporate Bonds

     

    Discounted cash
    flows model

     

    Prices are provided by third party price providers that are widely used in the Chilean market.

    Model is based on daily prices.

    Local Central Bank
    and Treasury Bonds

     

    Discounted cash
    flows model

     

    Prices are provided by third party price providers that are widely used in the Chilean market.

    Model is based on daily prices.

    Mortgage
    Notes

     

    Discounted cash
    flows model

     

    Prices are provided by third party price providers that are widely used in the Chilean market.

    Model is based on a Base Yield (Central Bank Bonds) and issuer spread.

    The model takes into consideration daily prices and risk/maturity similarities between instruments.

    Time
    Deposits

     

    Discounted cash
    flows model

     

    Prices are provided by third party price providers that are widely used in the Chilean market.

    Model is based on daily prices and considers risk/maturity similarities between instruments.

    Cross Currency Swaps,
    Interest Rate Swaps,
    FX Forwards, Inflation
    Forwards

     

    Discounted cash
    flows model

     

    Forward Points, Inflation forecast and local swap rates are provided by market brokers that are widely used in the Chilean market

    Offshore rates and spreads are obtained from third party price providers that are widely used in the Chilean market.

    Zero Coupon rates are calculated by using the bootstrapping method over swap rates.

    FX Options

     

    Black-Scholes
    Model

     

    Prices for volatility surface estimates are obtained from market brokers that are widely used in the Chilean market.

     

    Level 3:   These are financial instruments whose fair value is determined using unobservable inputs. An adjustment to an input that is significant to the entire measurement can result in a fair value measurement classified within Level 3 of the fair value hierarchy if the adjustment is using significant unobservable data entry.

     

    Instruments classified as level 3 correspond to Corporate Debt issued mainly by Chilean and foreign companies, issued both in Chile and abroad.

     

     

    Valuation Techniques and Inputs:

     

    Type of Financial
    Instrument

     

    Valuation Method

     

    Description: Inputs and Sources

    Local Bank and Corporate Bonds

     

    Discounted cash flows model

     

    Since inputs for these types of securities are not observable by the market, we model interest rate of returns for them based on a Base Yield (Central Bank Bonds) and issuer spread. These inputs (base yield and issuer spread) are provided on a daily basis by third party price providers that are widely used in the Chilean market.

    Offshore Bank and Corporate Bonds

     

    Discounted cash flows model

     

    Since inputs for these types of securities are not observable by the market, we model interest rate of returns for them based on a Base Yield (US-LIBOR) and issuer spread. These inputs (base yield and issuer spread) are provided on a weekly basis by third party price providers that are widely used in the Chilean market.

     

    (b)   Level hierarchy classification and figures:

     

    The following table shows the figures by hierarchy, for instruments recorded at fair value in the statement of financial position.

     

     

    Level 1

     

    Level 2

     

    Level 3

     

    Total

     

     

     

    2016

     

    2017

     

    2016

     

    2017

     

    2016

     

    2017

     

    2016

     

    2017

     

     

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Financial Assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Financial assets held-for-trading

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    From the Chilean government and Central Bank

     

    82,560

     

    623,276

     

    399,786

     

    693,888

     

     

     

    482,346

     

    1,317,164

     

    Other instruments issued in Chile

     

    673

     

    714

     

    887,594

     

    212,366

     

    8,960

     

    8,012

     

    897,227

     

    221,092

     

    Instruments issued abroad

     

    385

     

    322

     

     

     

     

     

    385

     

    322

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    83,618

     

    624,312

     

    1,287,380

     

    906,254

     

    8,960

     

    8,012

     

    1,379,958

     

    1,538,578

     

    Derivative contracts for trading purposes

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Forwards

     

     

     

    163,716

     

    506,614

     

     

     

    163,716

     

    506,614

     

    Swaps

     

     

     

    709,091

     

    710,123

     

     

     

    709,091

     

    710,123

     

    Call options

     

     

     

    1,558

     

    514

     

     

     

    1,558

     

    514

     

    Put options

     

     

     

    1,584

     

    2,841

     

     

     

    1,584

     

    2,841

     

    Futures

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

     

     

    875,949

     

    1,220,092

     

     

     

    875,949

     

    1,220,092

     

    Hedge derivative contracts

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Fair value hedge (Swaps)

     

     

     

    218

     

    277

     

     

     

    218

     

    277

     

    Cash flow hedge (Swaps)

     

     

     

    63,482

     

    27,572

     

     

     

    63,482

     

    27,572

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

     

     

    63,700

     

    27,849

     

     

     

    63,700

     

    27,849

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

     

     

    939,649

     

    1,247,941

     

     

     

    939,649

     

    1,247,941

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Financial assets available-for-sale(1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    From the Chilean government and Central Bank

     

     

    229,296

     

    59,200

     

    127,072

     

     

     

    59,200

     

    356,368

     

    Other instruments issued in Chile

     

     

     

    238,038

     

    1,122,648

     

    76,005

     

    46,265

     

    314,043

     

    1,168,913

     

    Instruments issued abroad

     

    1,173

     

    984

     

     

     

    54

     

    50

     

    1,227

     

    1,034

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    1,173

     

    230,280

     

    297,238

     

    1,249,720

     

    76,059

     

    46,315

     

    374,470

     

    1,526,315

     

    Other assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Mutual fund investments

     

    25,823

     

    78,069

     

     

     

     

     

    25,823

     

    78,069

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    25,823

     

    78,069

     

     

     

     

     

    25,823

     

    78,069

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    110,614

     

    932,661

     

    2,524,267

     

    3,403,915

     

    85,019

     

    54,327

     

    2,719,900

     

    4,390,903

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Financial liabilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Derivative contracts for trading purposes

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Forwards

     

     

     

    136,101

     

    575,137

     

     

     

    136,101

     

    575,137

     

    Swaps

     

     

     

    771,575

     

    727,765

     

     

     

    771,575

     

    727,765

     

    Call options

     

     

     

    1,960

     

    472

     

     

     

    1,960

     

    472

     

    Put options

     

     

     

    858

     

    3,403

     

     

     

    858

     

    3,403

     

    Futures

     

     

     

     

     

     

     

     

     

    Other

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

     

     

    910,494

     

    1,306,777

     

     

     

    910,494

     

    1,306,777

     

    Hedge derivative contracts

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Fair value hedge (Swaps)

     

     

     

    10,293

     

    5,330

     

     

     

    10,293

     

    5,330

     

    Cash flow hedge (Swaps)

     

     

     

    45,722

     

    80,888

     

     

     

    45,722

     

    80,888

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

     

     

    56,015

     

    86,218

     

     

     

    56,015

     

    86,218

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

     

     

    966,509

     

    1,392,995

     

     

     

    966,509

     

    1,392,995

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (1)

    As of December 31, 2017, 83% of instruments of level 3 have denomination “Investment Grade”. Also, 100% of total of these financial instruments correspond to domestic issuers.

     

    (c)   Level 3 Reconciliation

     

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

     

     

     

    2016

     

     

     

    Balance as of
    January 1, 2016

     

    Gain (Loss)
    Recognized in
    Income (1)

     

    Gain (Loss)
    Recognized in
    Equity (2)

     

    Purchases

     

    Sales

     

    Transfer from
    Level 1 and 2

     

    Transfer to
    Level 1 and 2

     

    Balance as of
    December
    31, 2016

     

     

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Financial Assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Financial assets held-for-trading:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other instruments issued in Chile

     

    18,028

     

    28

     

     

    8,946

     

    (18,042

    )

     

     

    8,960

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    18,028

     

    28

     

     

    8,946

     

    (18,042

    )

     

     

    8,960

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Available-for-Sale Instruments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other instruments issued in Chile

     

    96,125

     

    (5,871

    )

    818

     

    19,270

     

    (31,744

    )

    111

     

    (2,704

    )

    76,005

     

    Instruments issued abroad

     

     

     

     

     

     

    54

     

     

    54

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    96,125

     

    (5,871

    )

    818

     

    19,270

     

    (31,744

    )

    165

     

    (2,704

    )

    76,059

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    114,153

     

    (5,843

    )

    818

     

    28,216

     

    (49,786

    )

    165

     

    (2,704

    )

    85,019

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    2017

     

     

     

    Balance as of
    January 1, 2017

     

    Gain (Loss)
    Recognized in
    Income (1)

     

    Gain (Loss)
    Recognized in
    Equity (2) 

     

    Purchases

     

    Sales

     

    Transfer from
    Level 1 and 2

     

    Transfer to
    Level 1 and 2

     

    Balance as of
    December 31,
    2017

     

     

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Financial Assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Financial assets held-for-trading:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other instruments issued in Chile

     

    8,960

     

    (7

    )

     

    7,446

     

    (10,772

    )

    2,385

     

     

    8,012

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    8,960

     

    (7

    )

     

    7,446

     

    (10,772

    )

    2,385

     

     

    8,012

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Available-for-Sale Instruments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other instruments issued in Chile

     

    76,005

     

    (4,186

    )

    1,137

     

    4,922

     

    (28,604

    )

    2,672

     

    (5,681

    )

    46,265

     

    Instruments issued abroad

     

    54

     

    (4

    )

     

     

     

     

     

    50

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    76,059

     

    (4,190

    )

    1,137

     

    4,922

     

    (28,604

    )

    2,672

     

    (5,681

    )

    46,315

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    85,019

     

    (4,197

    )

    1,137

     

    12,368

     

    (39,376

    )

    5,057

     

    (5,681

    )

    54,327

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (1)

    It is recorded in the income statement under “Net financial operating income”

    (2)

    It is recorded in Equity under “Other Comprehensive Income”

     

    (d)   Transfers between levels:

     

     

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

     

     

     

    Transfers from
    level 1 to level 2

     

     

     

    2016

     

    Financial assets

     

    MCh$

     

     

     

     

     

    Financial assets held-for-trading instruments

     

     

     

    From the Chilean Government and Central Bank

     

     

     

     

     

     

    Financial assets Available-for-sale instruments

     

     

     

    From the Chilean Government and Central Bank

     

     

     

     

     

    Transfers from
    level 2 to level 1

     

     

     

    2016

     

    Financial assets

     

    MCh$

     

     

     

     

     

    Financial assets held-for-trading instruments

     

     

     

    From the Chilean Government and Central Bank

     

     

     

     

     

     

    Financial assets Available-for-sale instruments

     

     

     

    From the Chilean Government and Central Bank

     

    15,217

     

     

     

     

    Transfers from
    level 1 to level 2

     

     

     

    2017

     

    Financial assets

     

    MCh$

     

     

     

     

     

    Financial assets held-for-trading instruments

     

     

     

    From the Chilean Government and Central Bank

     

    4,688

     

     

     

     

     

    Financial assets Available-for-sale instruments

     

     

     

    From the Chilean Government and Central Bank

     

     

     

     

     

    Transfers from
    level 2 to level 1

     

     

     

    2017

     

    Financial assets

     

    MCh$

     

     

     

     

     

    Financial assets held-for-trading instruments

     

     

     

    From the Chilean Government and Central Bank

     

    3,498

     

     

     

     

     

    Financial assets Available-for-sale instruments

     

     

     

    From the Chilean Government and Central Bank

     

    4,373

     

     

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

     

     

    The following table shows the impact on the fair value of Level 3 financial instruments using alternative assumptions that are reasonably possible.  It is believed that the positive and negative impacts are similar:

     

     

     

    As of December 31, 2016

     

    As of December 31, 2017

     

     

     

    Level 3

     

    Sensitivity to
    changes in key
    assumptions of
    models

     

    Level 3

     

    Sensitivity to
    changes in key
    assumptions of
    models

     

    Financial Assets

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Financial assets held-for-trading

     

     

     

     

     

     

     

     

     

    Other instruments issued in Chile

     

    8,960

     

    (176

    )

    8,012

     

    (26

    )

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    8,960

     

    (176

    )

    8,012

     

    (26

    )

    Financial assets available-for-sale

     

     

     

     

     

     

     

     

     

    Other instruments issued in Chile

     

    76,005

     

    (1,255

    )

    46,265

     

    (417

    )

    Instruments issued abroad

     

    54

     

     

    50

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    76,059

     

    (1,255

    )

    46,315

     

    (417

    )

     

     

     

     

     

     

     

     

     

     

    Total

     

    85,019

     

    (1,431

    )

    54,327

     

    (443

    )

     

     

     

     

     

     

     

     

     

     

     

    With the purpose to determine the sensitivity of the financial investments to changes in significant market factors, the Bank has made alternative calculations at fair value, changing those key parameters for the valuation and which are not directly observable in screens.  In the case of financial assets presented in the table above, which corresponds to bank bonds and corporate bonds, input prices, prices based on broker quotes or runs were used, considering that these instruments do not have current prices or observables.  Prices are generally calculated as a base rate plus a spread. For local bonds, this was determined by applying only a 10% impact on the price, while for offshore bonds this was determined by applying only a 10% impact on the spread because the base rate is hedged with instruments on interest rate swaps so-called hedge accounting. The impact of 10% is considered a reasonable move considering the market performance of these instruments and comparing it against the adjustment bid/offer that is provided for by these instruments.

     

    (f)   Other assets and liabilities not measured at fair value:

     

    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

     

     

     

    2016

     

    2017

     

    2016

     

    2017

     

     

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Assets

     

     

     

     

     

     

     

     

     

    Cash and due from banks

     

    1,408,167

     

    1,057,393

     

    1,408,167

     

    1,057,393

     

    Transactions in the course of collection

     

    206,972

     

    255,968

     

    206,972

     

    255,968

     

    Cash collateral on securities borrowed and reverse repurchase agreements

     

    55,703

     

    91,641

     

    55,703

     

    91,641

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    1,670,842

     

    1,405,002

     

    1,670,842

     

    1,405,002

     

     

     

     

     

     

     

     

     

     

     

    Loans and advances to banks

     

     

     

     

     

     

     

     

     

    Domestic banks

     

    208,354

     

    119,998

     

    208,354

     

    119,998

     

    Chilean Central Bank

     

    700,341

     

    350,916

     

    700,341

     

    350,916

     

    Foreign banks

     

    264,492

     

    289,107

     

    264,492

     

    289,107

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    1,173,187

     

    760,021

     

    1,173,187

     

    760,021

     

     

     

     

     

     

     

     

     

     

     

    Loans to customers, net

     

     

     

     

     

     

     

     

     

    Commercial loans

     

    14,226,761

     

    13,739,589

     

    13,998,477

     

    13,477,466

     

    Residential mortgage loans

     

    6,892,019

     

    7,445,221

     

    7,313,953

     

    7,769,694

     

    Consumer loans

     

    3,724,875

     

    3,770,882

     

    3,728,302

     

    3,773,005

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    24,843,655

     

    24,955,692

     

    25,040,732

     

    25,020,165

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    27,687,684

     

    27,120,715

     

    27,884,761

     

    27,185,188

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Liabilities

     

     

     

     

     

     

     

     

     

    Current accounts and other demand deposits

     

    8,321,148

     

    8,915,706

     

    8,321,148

     

    8,915,706

     

    Transactions in the course of payment

     

    25,702

     

    29,871

     

    25,702

     

    29,871

     

    Cash collateral on securities lent and reverse repurchase agreements

     

    216,817

     

    195,392

     

    216,817

     

    195,392

     

    Saving accounts and time deposits

     

    10,552,901

     

    10,067,778

     

    10,563,751

     

    10,073,030

     

    Borrowings from financial institutions

     

    1,040,026

     

    1,195,028

     

    1,036,091

     

    1,188,943

     

    Other financial obligations

     

    186,199

     

    137,163

     

    186,199

     

    137,163

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    20,342,793

     

    20,540,938

     

    20,349,708

     

    20,540,105

     

     

     

     

     

     

     

     

     

     

     

    Debt issued

     

     

     

     

     

     

     

     

     

    Letters of credit for residential purposes

     

    28,893

     

    21,059

     

    30,918

     

    22,542

     

    Letters of credit for general purposes

     

    4,021

     

    2,365

     

    4,303

     

    2,532

     

    Bonds

     

    5,431,575

     

    5,769,334

     

    5,594,748

     

    5,896,424

     

    Subordinated bonds

     

    713,438

     

    696,217

     

    720,455

     

    699,926

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    6,177,927

     

    6,488,975

     

    6,350,424

     

    6,621,424

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    26,520,720

     

    27,029,913

     

    26,700,132

     

    27,161,529

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other financial instruments not measured at fair value in our statement of financial position, but for which the fair value is disclosed, are not managed on a fair value basis. These instruments include assets and liabilities such as loans and deposits to customers, bank borrowings, debt issued, and other financial assets and obligations with diverse maturities and features. Fair values of these assets/liabilities are estimated by applying the traditional Discounted Cash Flows (DCF) model and using diverse valuation inputs such as yield curves, credit risk spreads, etc. Also, since some of these assets/liabilities are not traded in the market, judgmental analysis is required in determining the adequacy of the inputs and fair values.

     

    (g)   Levels of other assets and liabilities:

     

    The table below sets forth the fair value of Financial Assets/Liabilities not measured at fair value on the balance sheet, for the years ended December 31, 2016 and 2017:

     

     

     

    Level 1

     

    Level 2

     

    Level 3

     

    Total

     

     

     

    Estimated Fair Value

     

    Estimated Fair Value

     

    Estimated Fair Value

     

    Estimated Fair Value

     

     

     

    2016

     

    2017

     

    2016

     

    2017

     

    2016

     

    2017

     

    2016

     

    2017

     

     

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash and due from banks

     

    1,408,167

     

    1,057,393

     

     

     

     

     

    1,408,167

     

    1,057,393

     

    Transactions in the course of collection

     

    206,972

     

    255,968

     

     

     

     

     

    206,972

     

    255,968

     

    Receivables from repurchase agreements and security borrowing

     

    55,703

     

    91,641

     

     

     

     

     

    55,703

     

    91,641

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    1,670,842

     

    1,405,002

     

     

     

     

     

    1,670,842

     

    1,405,002

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loans and advances to banks

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Domestic banks

     

    208,354

     

    119,998

     

     

     

     

     

    208,354

     

    119,998

     

    Central bank

     

    700,341

     

    350,916

     

     

     

     

     

    700,341

     

    350,916

     

    Foreign banks

     

    264,492

     

    289,107

     

     

     

     

     

    264,492

     

    289,107

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    1,173,187

     

    760,021

     

     

     

     

     

    1,173,187

     

    760,021

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loans to customers, net

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Commercial loans

     

     

     

     

     

    13,998,477

     

    13,477,466

     

    13,998,477

     

    13,477,466

     

    Residential mortgage loans

     

     

     

     

     

    7,313,953

     

    7,769,694

     

    7,313,953

     

    7,769,694

     

    Consumer loans

     

     

     

     

     

    3,728,302

     

    3,773,005

     

    3,728,302

     

    3,773,005

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

     

     

     

     

    25,040,732

     

    25,020,165

     

    25,040,732

     

    25,020,165

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    2,844,029

     

    2,165,023

     

     

     

    25,040,732

     

    25,020,165

     

    27,884,761

     

    27,185,188

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Liabilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Current accounts and other demand deposits

     

    8,321,148

     

    8,915,706

     

     

     

     

     

    8,321,148

     

    8,915,706

     

    Transactions in the course of payment

     

    25,702

     

    29,871

     

     

     

     

     

    25,702

     

    29,871

     

    Payables from repurchase agreements and security lending

     

    216,817

     

    195,392

     

     

     

     

     

    216,817

     

    195,392

     

    Savings accounts and time deposits

     

     

     

     

     

    10,563,751

     

    10,073,030

     

    10,563,751

     

    10,073,030

     

    Borrowings from financial institutions

     

     

     

     

     

    1,036,091

     

    1,188,943

     

    1,036,091

     

    1,188,943

     

    Other financial obligations

     

    186,199

     

    137,163

     

     

     

     

     

    186,199

     

    137,163

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

    8,749,866

     

    9,278,132

     

     

     

    11,599,842

     

    11,261,973

     

    20,349,708

     

    20,540,105

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debt Issued

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Letters of credit for residential purposes

     

     

     

    30,918

     

    22,542

     

     

     

    30,918

     

    22,542

     

    Letters of credit for general purposes

     

     

     

    4,303

     

    2,532

     

     

     

    4,303

     

    2,532

     

    Bonds

     

     

     

    5,594,748

     

    5,896,424

     

     

     

    5,594,748

     

    5,896,424

     

    Subordinate bonds

     

     

     

     

     

    720,455

     

    699,926

     

    720,455

     

    699,926

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Subtotal

     

     

     

    5,629,969

     

    5,921,498

     

    720,455

     

    699,926

     

    6,350,424

     

    6,621,424

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total

     

    8,749,866

     

    9,278,132

     

    5,629,969

     

    5,921,498

     

    12,320,297

     

    11,961,899

     

    26,700,132

     

    27,161,529

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    We estimate fair values for these assets/liabilities, as follows:

     

    ·

    Short-Term Financial Assets/Liabilities: For assets and liabilities with no specific maturity (on demand) or terms of less than three months we use the carrying or book values as proxies of their fair value, since their tenors are not believed to significantly affect their valuation. As a result, these assets/liabilities are categorized in Level 1. This assumption is applied to the following assets/liabilities:

     

    Assets

     

    Liabilities

    Cash and due from banks

     

    Current accounts and other demand deposits

    Transactions in the course of collection (asset)

     

    Transactions in the course of payments (liability)

    Cash collateral on securities borrowed and reverse repurchase agreements (asset)

     

    Cash collateral on securities loaned and repurchase agreements (liability)

    Loans and advance to banks

     

    Other financial obligations

     

    ·

    Loans to Customers: Fair value is determined by using the DCF model and internally generated discount rates, based on internal transfer rates derived from our transfer price policy. After we calculate the present value, we deduct the related loan loss allowances in order to incorporate the credit risk associated with each contract or loan. As we use internally generated parameters for valuation purposes, we categorize these instruments in Level 3.

     

    ·

    Letters of Credit and Bonds: In order to determine the present value of contractual cash flows, we apply the DCF model by using market interest rates that are available in the market, either for the instruments under valuation or instruments with similar features that fit valuation needs in terms of currency, maturities and liquidity. Market interest rates are obtained from third party price providers widely used by the market. As a result of the valuation technique and the quality of inputs (observable) used for valuation, we categorize these financial liabilities in Level 2.

     

    ·

    Saving Accounts, Time Deposits, Borrowings from Financial Institutions and Subordinated Bonds: The DCF model is used to obtain the present value of committed cash flows by applying a bucket approach and average adjusted discount rates that are derived from both market rates for instruments with similar features and our transfer price policy. As we use internally generated parameters and/or apply significant judgmental analysis for valuation purposes, we categorize these financial assets/liabilities in Level 3.

     

    (h)   Offsetting of financial assets and liabilities:

     

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

     

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

     

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

     

     

     

     

    Effect of offsetting on balance sheet

     

    Related amount not offset

     

     

     

    Gross amount

     

    Amounts offset

     

    Net amounts reported
    on the balance sheet

     

    Financial Instruments

     

    Financial Collateral

     

    Net amount

     

    As of December 31, 2016

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Derivative financial assets

     

    939,649

     

     

    939,649

     

    (588,360

    )

    (54,336

    )

    296,953

     

    Derivative financial liabilities

     

    966,509

     

     

    966,509

     

    (588,360

    )

    (164,889

    )

    213,260

     

     

     

     

    Effect of offsetting on balance sheet

     

    Related amount not offset

     

     

     

    Gross amount

     

    Amounts offset

     

    Net amounts reported
    on the balance sheet

     

    Financial Instruments

     

    Financial Collateral

     

    Net amount

     

    As of December 31, 2017

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    MCh$

     

    Derivative financial assets

     

    1,247,941

     

     

    1,247,941

     

    (600,439

    )

    (34,212

    )

    613,290

     

    Derivative financial liabilities

     

    1,392,995

     

     

    1,392,995

     

    (600,439

    )

    (83,523

    )

    709,033

     

     

    Derivative assets and liabilities

     

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

     

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