Schedule of Total Assets, Risk-Weighted Assets and Components of the Effective Equity According To Basel III |
Information on regulatory capital
and capital adequacy indicators is presented below:
| |
Total assets, risk-weighted assets and components of the
effective equity according to Basel III | |
| | | |
| Local and
Overall consolidated
December 2024 | | |
| Local and
Overall consolidated
December 2023 | |
Item No. | |
Item description | |
| Note | | |
| MCh$ | | |
| MCh$ | |
1 | |
Total assets according to the statement of financial position | |
| | | |
| 52,095,441 | | |
| 55,792,552 | |
2 | |
Non-consolidated investment in subsidiaries | |
| a | | |
| — | | |
| — | |
3 | |
Assets discounted from regulatory capital, other than item 2 | |
| b | | |
| 2,544,175 | | |
| 2,253,206 | |
4 | |
Derivative credit equivalents | |
| c | | |
| 1,056,941 | | |
| 886,789 | |
5 | |
Contingent loans | |
| d | | |
| 3,104,187 | | |
| 2,827,120 | |
6 | |
Assets generated by the intermediation of financial instruments | |
| e | | |
| — | | |
| — | |
7 | |
= (1-2-3+4+5-6) Total assets for regulatory purposes | |
| | | |
| 53,712,394 | | |
| 57,253,255 | |
8.a | |
Credit risk weighted assets, estimated according to the standard methodology (CRWA) | |
| f | | |
| 32,704,910 | | |
| 31,887,173 | |
8.b | |
Credit risk weighted assets, estimated according to internal methodologies (CRWA) | |
| f | | |
| — | | |
| — | |
9 | |
Market risk weighted assets (MRWA) | |
| h | | |
| 1,309,590 | | |
| 1,693,317 | |
10 | |
Operational risk weighted assets (ORWA) | |
| g | | |
| 4,339,979 | | |
| 4,110,324 | |
11.a | |
= (8.a/8.b+9+10) Risk-weighted assets (RWA) | |
| | | |
| 38,354,479 | | |
| 37,690,814 | |
11.b | |
= (8.a/8.b+9+10) Risk-weighted assets, after application of the output floor (RWA) | |
| | | |
| 38,354,479 | | |
| 37,690,814 | |
12 | |
Owner’s equity | |
| | | |
| 5,622,999 | | |
| 5,237,283 | |
13 | |
Non-controlling interest | |
| i | | |
| 2 | | |
| 2 | |
14 | |
Goodwill | |
| j | | |
| — | | |
| — | |
15 | |
Excess minority investments | |
| k | | |
| — | | |
| — | |
16 | |
= (12+13-14-15) Core Tier 1 Capital (CET1) | |
| | | |
| 5,623,001 | | |
| 5,237,285 | |
17 | |
Additional deductions to core tier 1 capital, other than item 2 | |
| l | | |
| 111,087 | | |
| 60,992 | |
18 | |
= (16-17-2) Core Tier 1 Capital (CET1) | |
| | | |
| 5,511,914 | | |
| 5,176,293 | |
19 | |
Voluntary provisions (additional) imputed as additional Tier 1 capital (AT1) | |
| m | | |
| — | | |
| — | |
20 | |
Subordinated bonds imputed as additional tier 1 capital (AT1) | |
| m | | |
| — | | |
| — | |
21 | |
Preferred shares allocated to additional tier 1 capital (AT1) | |
| | | |
| — | | |
| — | |
22 | |
Bonds without a fixed term of maturity imputed to additional tier 1 capital (AT1) | |
| | | |
| — | | |
| — | |
23 | |
Discounts applied to AT1 | |
| l | | |
| — | | |
| — | |
24 | |
= (19+20+21+22-23) Additional Tier 1 Capital (AT1) | |
| | | |
| — | | |
| — | |
25 | |
= (18+24) Tier 1 Capital | |
| | | |
| 5,511,914 | | |
| 5,176,293 | |
26 | |
Voluntary provisions (additional) imputed as Tier 2 capital (T2) | |
| n | | |
| 408,811 | | |
| 398,590 | |
27 | |
Subordinated bonds imputed as Tier 2 capital (T2) | |
| n | | |
| 1,034,567 | | |
| 1,003,701 | |
28 | |
= (26+27) Equivalent tier 2 capital (T2) | |
| | | |
| 1,443,378 | | |
| 1,402,291 | |
29 | |
Discounts applied to T2 | |
| | | |
| — | | |
| — | |
30 | |
= (28-29) Tier 2 capital (T2) | |
| | | |
| 1,443,378 | | |
| 1,402,291 | |
31 | |
= (25+30) Effective equity | |
| | | |
| 6,955,292 | | |
| 6,578,584 | |
32 | |
Additional basic capital required for the constitution of the conservation buffer | |
| o | | |
| 958,862 | | |
| 706,706 | |
33 | |
Additional basic capital required to set up the countercyclical buffer | |
| p | | |
| 191,772 | | |
| — | |
34 | |
Additional basic capital required for banks qualified as systemic | |
| q | | |
| 359,573 | | |
| 235,569 | |
35 | |
Additional capital required for the evaluation of the adequacy of effective equity (Pillar 2) | |
| r | | |
| 47,943 | | |
| — | |
|