Right-of-use assets and Lease liabilities |
| 15. | Right-of-use assets and Lease liabilities: |
| (a) | The composition of the rights over leased assets as of December 31, 2024 and 2023 is as follows: |
| |
Gross Balance | | |
Accumulated Depreciation | | |
Net Balance | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
Categories | |
| | |
| | |
| | |
| | |
| | |
| |
Buildings | |
| 126,655 | | |
| 145,849 | | |
| (63,657 | ) | |
| (75,361 | ) | |
| 62,998 | | |
| 70,488 | |
Floor space for ATMs | |
| 36,080 | | |
| 33,060 | | |
| (9,307 | ) | |
| (2,669 | ) | |
| 26,773 | | |
| 30,391 | |
Improvements to leased properties | |
| 28,783 | | |
| 30,426 | | |
| (21,675 | ) | |
| (22,416 | ) | |
| 7,108 | | |
| 8,010 | |
Total | |
| 191,518 | | |
| 209,335 | | |
| (94,639 | ) | |
| (100,446 | ) | |
| 96,879 | | |
| 108,889 | |
| (b) | The changes of the rights over leased assets as of December
31, 2024 and 2023 is as follows: |
| |
2024 | |
| |
Buildings | | |
Floor
space for ATMs | | |
Improvements to leased properties | | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
Gross Balance | |
| | |
| | |
| | |
| |
Balance as of January 1, 2024 | |
| 145,849 | | |
| 33,060 | | |
| 30,426 | | |
| 209,335 | |
Additions | |
| 13,892 | | |
| 4,385 | | |
| 872 | | |
| 19,149 | |
Write-downs | |
| (33,019 | ) | |
| (1,197 | ) | |
| (2,515 | ) | |
| (36,731 | ) |
Remeasurement | |
| (67 | ) | |
| (168 | ) | |
| — | | |
| (235 | ) |
Other incremental | |
| — | | |
| — | | |
| — | | |
| — | |
Total | |
| 126,655 | | |
| 36,080 | | |
| 28,783 | | |
| 191,518 | |
| |
| | | |
| | | |
| | | |
| | |
Accumulated Depreciation | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2024 | |
| (75,361 | ) | |
| (2,669 | ) | |
| (22,416 | ) | |
| (100,446 | ) |
Depreciation of the year (*) | |
| (20,939 | ) | |
| (7,733 | ) | |
| (1,135 | ) | |
| (29,807 | ) |
Write-downs | |
| 32,638 | | |
| 1,123 | | |
| 1,876 | | |
| 35,637 | |
Other incremental | |
| 56 | | |
| (28 | ) | |
| — | | |
| (23 | ) |
Total | |
| (63,657 | ) | |
| (9,307 | ) | |
| (21,675 | ) | |
| (94,639 | ) |
| |
| | | |
| | | |
| | | |
| | |
Balance as of December 31, 2024 | |
| 62,998 | | |
| 26,773 | | |
| 7,108 | | |
| 96,879 | |
| (*) | See Note No.37 Depreciation and Amortization. |
|
|
2023 |
|
|
|
Buildings |
|
|
Floor space
for ATMs |
|
|
Improvements
to leased
properties |
|
|
Total |
|
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Balance |
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January 1, 2023 |
|
|
144,482 |
|
|
|
43,492 |
|
|
|
28,595 |
|
|
|
216,569 |
|
Additions |
|
|
16,790 |
|
|
|
31,033 |
|
|
|
1,993 |
|
|
|
49,816 |
|
Write-downs |
|
|
(14,935 |
) |
|
|
(42,821 |
) |
|
|
(162 |
) |
|
|
(57,918 |
) |
Remeasurement |
|
|
(488 |
) |
|
|
(392 |
) |
|
|
— |
|
|
|
(880 |
) |
Other incremental |
|
|
— |
|
|
|
1,748 |
|
|
|
— |
|
|
|
1,748 |
|
Total |
|
|
145,849 |
|
|
|
33,060 |
|
|
|
30,426 |
|
|
|
209,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January 1, 2023 |
|
|
(64,352 |
) |
|
|
(35,735 |
) |
|
|
(21,561 |
) |
|
|
(121,648 |
) |
Depreciation of the year (*) |
|
|
(21,459 |
) |
|
|
(9,736 |
) |
|
|
(1,017 |
) |
|
|
(32,212 |
) |
Write-downs |
|
|
10,450 |
|
|
|
42,802 |
|
|
|
162 |
|
|
|
53,414 |
|
Total |
|
|
(75,361 |
) |
|
|
(2,669 |
) |
|
|
(22,416 |
) |
|
|
(100,446 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2023 |
|
|
70,488 |
|
|
|
30,391 |
|
|
|
8,010 |
|
|
|
108,889 |
|
| (*) | See Note No.37 Depreciation and Amortization. |
| (c) | The future maturities (including unearned interest) of the lease liabilities as of December 31, 2024 and
2023: |
| |
December 2024 |
| |
Demand | | |
Up to 1 month | | |
Over 1 month and up to 3 months | | |
Over 3 months and up to 12 months | | |
Over 1 year and up to 3 years | | |
Over 3 years and up to 5 years | | |
Over 5 years | | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
Lease associated to: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Buildings | |
| — | | |
| 1,692 | | |
| 3,374 | | |
| 14,158 | | |
| 23,675 | | |
| 14,245 | | |
| 10,657 | | |
| 67,801 | |
ATMs | |
| — | | |
| 699 | | |
| 1,396 | | |
| 6,228 | | |
| 15,353 | | |
| 5,532 | | |
| 28 | | |
| 29,236 | |
Total | |
| — | | |
| 2,391 | | |
| 4,770 | | |
| 20,386 | | |
| 39,028 | | |
| 19,777 | | |
| 10,685 | | |
| 97,037 | |
| |
December 2023 |
| |
Demand | | |
Up
to 1 month | | |
Over 1 month and up to 3 months | | |
Over 3 months and up to 12 months | | |
Over 1 year and up to 3 years | | |
Over 3 years and up to 5 years | | |
Over
5 years | | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
Lease associated to: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Buildings | |
| — | | |
| 1,737 | | |
| 3,429 | | |
| 12,412 | | |
| 25,178 | | |
| 18,205 | | |
| 15,945 | | |
| 76,906 | |
ATMs | |
| — | | |
| 641 | | |
| 1,275 | | |
| 5,538 | | |
| 13,932 | | |
| 11,449 | | |
| 15 | | |
| 32,850 | |
Total | |
| — | | |
| 2,378 | | |
| 4,704 | | |
| 17,950 | | |
| 39,110 | | |
| 29,654 | | |
| 15,960 | | |
| 109,756 | |
The Bank
and its subsidiaries maintain contracts with certain renewal options and for which there is reasonable certainty that said option shall
be carried out. In such cases, the lease period used to measure the liability and assets corresponds to an estimate of future renewals.
| (d) | The changes of the obligations for lease liabilities and the flows for the years 2024 and 2023 are as
follows: |
| |
Total cash flow for the year | |
| |
MCh$ | |
Lease liability | |
| |
Balances as of January 1, 2023 | |
| 89,369 | |
Liabilities for new lease agreements | |
| 43,931 | |
Interest accrued expenses | |
| 1,980 | |
Payments of capital and interests | |
| (32,084 | ) |
Remeasurement | |
| (880 | ) |
Derecognized contracts | |
| (4,714 | ) |
Readjustments | |
| 3,878 | |
Balances as of December 31, 2023 | |
| 101,480 | |
| |
| | |
Liabilities for new lease agreements | |
| 14,648 | |
Interest accrued expenses | |
| 2,381 | |
Payments of capital and interests | |
| (29,991 | ) |
Remeasurement | |
| (235 | ) |
Derecognized contracts | |
| (457 | ) |
Readjustments | |
| 3,603 | |
Balances as of December 31, 2024 | |
| 91,429 | |
| (e) | The future cash flows related to short-term lease agreements in effect as of December 31, 2024 correspond
to Ch$3,557 million (Ch$4,799 million as of December 31, 2023). |
| (f) | As of December 31, 2024, the minimum future rental income to be received from operating leases amounts
to Ch$14,101 million (Ch$15,723 million as of December 31, 2023). |
|