Schedule of Income, and Assets and Liabilities by Segment |
The following table presents the income, and assets
and liabilities by segment for the year ended December 31, 2024 for each of the segments defined above:
| |
As of December 31, 2024 | |
| |
Retail | | |
Wholesale | | |
Treasury | | |
Subsidiaries | | |
Subtotal | | |
Reclassifications
and
adjustments
to conform
IFRS | | |
Note | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
| |
MCh$ | |
Net interest income and UF indexation | |
| 1,503,824 | | |
| 744,346 | | |
| (105,115 | ) | |
| (3,759 | ) | |
| 2,139,296 | | |
| 23,459 | | |
| |
| 2,162,755 | |
Net commissions income | |
| 323,869 | | |
| 90,259 | | |
| 4,376 | | |
| 190,192 | | |
| 608,696 | | |
| (52,388 | ) | |
| |
| 556,308 | |
Net financial income | |
| 15,885 | | |
| 47,410 | | |
| 160,589 | | |
| 52,858 | | |
| 276,742 | | |
| 3,738 | | |
| |
| 280,480 | |
Other income | |
| 44,156 | | |
| 7,822 | | |
| — | | |
| 3,408 | | |
| 55,386 | | |
| (4,067 | ) | |
| |
| 51,319 | |
Income attributable to investments in other companies | |
| 9,291 | | |
| 6,385 | | |
| 980 | | |
| 396 | | |
| 17,052 | | |
| (397 | ) | |
| |
| 16,655 | |
Operating income, before expected credit losses | |
| 1,897,025 | | |
| 896,222 | | |
| 60,830 | | |
| 243,095 | | |
| 3,097,172 | | |
| (29,655 | ) | |
(1) | |
| 3,067,517 | |
Expenses for expected credit losses | |
| (364,712 | ) | |
| (26,033 | ) | |
| (1,009 | ) | |
| — | | |
| (391,754 | ) | |
| 39,048 | | |
(2) | |
| (352,706 | ) |
Total operating income, after expected credit losses | |
| 1,532,313 | | |
| 870,189 | | |
| 59,821 | | |
| 243,095 | | |
| 2,705,418 | | |
| 9,393 | | |
| |
| 2,714,811 | |
Expenses from salaries and employee benefits | |
| (382,339 | ) | |
| (110,857 | ) | |
| (2,974 | ) | |
| (86,397 | ) | |
| (582,567 | ) | |
| 20 | | |
| |
| (582,547 | ) |
Administrative expenses | |
| (337,630 | ) | |
| (75,140 | ) | |
| (1,676 | ) | |
| (48,178 | ) | |
| (462,624 | ) | |
| 45,928 | | |
| |
| (416,696 | ) |
Depreciation and amortization | |
| (78,908 | ) | |
| (8,002 | ) | |
| (302 | ) | |
| (7,389 | ) | |
| (94,601 | ) | |
| — | | |
| |
| (94,601 | ) |
Impairment of non-financial assets | |
| (1,147 | ) | |
| — | | |
| — | | |
| (1,704 | ) | |
| (2,851 | ) | |
| — | | |
| |
| (2,851 | ) |
Other operating expenses | |
| (25,583 | ) | |
| (9,973 | ) | |
| (2 | ) | |
| (1,420 | ) | |
| (36,978 | ) | |
| 939 | | |
| |
| (36,039 | ) |
Total operating expenses | |
| (825,607 | ) | |
| (203,972 | ) | |
| (4,954 | ) | |
| (145,088 | ) | |
| (1,179,621 | ) | |
| 46,887 | | |
(3) | |
| (1,132,734 | ) |
Net operating income | |
| 706,706 | | |
| 666,217 | | |
| 54,867 | | |
| 98,007 | | |
| 1,525,797 | | |
| 56,280 | | |
| |
| 1,582,077 | |
Income taxes | |
| | | |
| | | |
| | | |
| | | |
| (318,405 | ) | |
| (15,196 | ) | |
(4) | |
| (333,601 | ) |
Net income after taxes | |
| | | |
| | | |
| | | |
| | | |
| 1,207,392 | | |
| 41,084 | | |
| |
| 1,248,476 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | |
Assets | |
| 24,831,698 | | |
| 13,259,610 | | |
| 12,590,222 | | |
| 924,392 | | |
| 51,605,922 | | |
| (32,470 | ) | |
| |
| 51,573,452 | |
Current and deferred taxes | |
| | | |
| | | |
| | | |
| | | |
| 716,698 | | |
| (234,608 | ) | |
| |
| 482,090 | |
Total assets | |
| | | |
| | | |
| | | |
| | | |
| 52,322,620 | | |
| (267,078 | ) | |
(5) | |
| 52,055,542 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | |
Liabilities | |
| 18,014,282 | | |
| 10,790,972 | | |
| 17,199,083 | | |
| 694,984 | | |
| 46,699,321 | | |
| (1,148,973 | ) | |
| |
| 45,550,348 | |
Current and deferred taxes | |
| | | |
| | | |
| | | |
| | | |
| 298 | | |
| — | | |
| |
| 298 | |
Total liabilities | |
| | | |
| | | |
| | | |
| | | |
| 46,699,619 | | |
| (1,148,973 | ) | |
(6) | |
| 45,550,646 | |
The following table presents the income, and assets
and liabilities by segment for the year ended December 31, 2023 for each of the segments defined above (*):
| |
As of December 31, 2023 | |
| |
Retail | | |
Wholesale | | |
Treasury | | |
Subsidiaries | | |
Subtotal | | |
Reclassifications
and adjustments
to conform
IFRS | | |
Note | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
| |
MCh$ | |
Net interest income and UF indexation | |
| 1,427,085 | | |
| 790,083 | | |
| (316,290 | ) | |
| (11,162 | ) | |
| 1,889,716 | | |
| 31,076 | | |
| |
| 1,920,792 | |
Net commissions income | |
| 321,736 | | |
| 81,680 | | |
| 1,725 | | |
| 173,416 | | |
| 578,557 | | |
| (43,873 | ) | |
| |
| 534,684 | |
Net financial income | |
| 10,771 | | |
| 54,902 | | |
| 336,515 | | |
| 66,521 | | |
| 468,709 | | |
| 844 | | |
| |
| 469,553 | |
Other income | |
| 54,623 | | |
| 24,913 | | |
| — | | |
| 3,400 | | |
| 82,936 | | |
| (7,190 | ) | |
| |
| 75,746 | |
Income attributable to investments in other companies | |
| 9,624 | | |
| 3,366 | | |
| 342 | | |
| 1,100 | | |
| 14,432 | | |
| (1,023 | ) | |
| |
| 13,409 | |
Operating income, before expected credit losses | |
| 1,823,839 | | |
| 954,944 | | |
| 22,292 | | |
| 233,275 | | |
| 3,034,350 | | |
| (20,166 | ) | |
(1) | |
| 3,014,184 | |
Expenses for expected credit losses | |
| (373,169 | ) | |
| 9,164 | | |
| 2,754 | | |
| — | | |
| (361,251 | ) | |
| 159,307 | | |
(2) | |
| (201,944 | ) |
Total operating income, after expected credit losses | |
| 1,450,670 | | |
| 964,108 | | |
| 25,046 | | |
| 233,275 | | |
| 2,673,099 | | |
| 139,141 | | |
| |
| 2,812,240 | |
Expenses from salaries and employee benefits | |
| (380,149 | ) | |
| (110,822 | ) | |
| (2,972 | ) | |
| (88,761 | ) | |
| (582,704 | ) | |
| 20 | | |
| |
| (582,684 | ) |
Administrative expenses | |
| (326,380 | ) | |
| (74,445 | ) | |
| (1,866 | ) | |
| (39,052 | ) | |
| (441,743 | ) | |
| 38,488 | | |
| |
| (403,255 | ) |
Depreciation and amortization | |
| (76,893 | ) | |
| (8,502 | ) | |
| (289 | ) | |
| (6,624 | ) | |
| (92,308 | ) | |
| — | | |
| |
| (92,308 | ) |
Impairment of non-financial assets | |
| (1,773 | ) | |
| (5 | ) | |
| — | | |
| 16 | | |
| (1,762 | ) | |
| — | | |
| |
| (1,762 | ) |
Other operating expenses | |
| (28,439 | ) | |
| (6,841 | ) | |
| (3 | ) | |
| (1,777 | ) | |
| (37,060 | ) | |
| 970 | | |
| |
| (36,090 | ) |
Total operating expenses | |
| (813,634 | ) | |
| (200,615 | ) | |
| (5,130 | ) | |
| (136,198 | ) | |
| (1,155,577 | ) | |
| 39,478 | | |
(3) | |
| (1,116,099 | ) |
Net operating income | |
| 637,036 | | |
| 763,493 | | |
| 19,916 | | |
| 97,077 | | |
| 1,517,522 | | |
| 178,619 | | |
| |
| 1,696,141 | |
Income taxes | |
| | | |
| | | |
| | | |
| | | |
| (273,887 | ) | |
| (48,227 | ) | |
(4) | |
| (322,114 | ) |
Net income after taxes | |
| | | |
| | | |
| | | |
| | | |
| 1,243,635 | | |
| 130,392 | | |
| |
| 1,374,027 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | |
Assets | |
| 23,583,402 | | |
| 13,247,584 | | |
| 17,530,710 | | |
| 986,697 | | |
| 55,348,393 | | |
| (91,952 | ) | |
| |
| 55,256,441 | |
Current and deferred taxes | |
| | | |
| | | |
| | | |
| | | |
| 681,012 | | |
| (219,412 | ) | |
| |
| 461,600 | |
Total assets | |
| | | |
| | | |
| | | |
| | | |
| 56,029,405 | | |
| (311,364 | ) | |
(5) | |
| 55,718,041 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | |
Liabilities | |
| 19,123,031 | | |
| 10,671,254 | | |
| 20,219,857 | | |
| 777,170 | | |
| 50,791,312 | | |
| (1,156,024 | ) | |
| |
| 49,635,288 | |
Current and deferred taxes | |
| | | |
| | | |
| | | |
| | | |
| 808 | | |
| — | | |
| |
| 808 | |
Total liabilities | |
| | | |
| | | |
| | | |
| | | |
| 50,792,120 | | |
| (1,156,024 | ) | |
(6) | |
| 49,636,096 | |
The following table presents the income, and assets and liabilities
by segment for the year ended December 31, 2022 for each of the segments defined above (*):
| |
As of December 31, 2022 | |
| |
Retail | | |
Wholesale | | |
Treasury | | |
Subsidiaries | | |
Subtotal | | |
Reclassifications
and adjustments
to conform
IFRS | | |
Note | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
| |
MCh$ | |
Net interest income and UF indexation | |
| 1,446,658 | | |
| 863,104 | | |
| (60,758 | ) | |
| (13,592 | ) | |
| 2,235,412 | | |
| 30,717 | | |
| |
| 2,266,129 | |
Net commissions income | |
| 301,671 | | |
| 73,105 | | |
| (2,280 | ) | |
| 174,423 | | |
| 546,919 | | |
| (24,680 | ) | |
| |
| 522,239 | |
Net financial income | |
| 8,248 | | |
| 57,389 | | |
| 172,949 | | |
| 64,933 | | |
| 303,519 | | |
| 3,305 | | |
| |
| 306,824 | |
Other income | |
| 22,422 | | |
| 8,649 | | |
| — | | |
| 3,530 | | |
| 34,601 | | |
| (3,345 | ) | |
| |
| 31,256 | |
Income attributable to investments in other companies | |
| 9,471 | | |
| 3,180 | | |
| 279 | | |
| 650 | | |
| 13,580 | | |
| (549 | ) | |
| |
| 13,031 | |
Operating income, before expected credit losses | |
| 1,788,470 | | |
| 1,005,427 | | |
| 110,190 | | |
| 229,944 | | |
| 3,134,031 | | |
| 5,448 | | |
(1) | |
| 3,139,479 | |
Expenses for expected credit losses | |
| (323,364 | ) | |
| (103,745 | ) | |
| (8,009 | ) | |
| — | | |
| (435,118 | ) | |
| 22,988 | | |
(2) | |
| (412,130 | ) |
Total operating income, after expected credit losses | |
| 1,465,106 | | |
| 901,682 | | |
| 102,181 | | |
| 229,944 | | |
| 2,698,913 | | |
| 28,436 | | |
| |
| 2,727,349 | |
Expenses from salaries and employee benefits | |
| (339,850 | ) | |
| (102,395 | ) | |
| (2,644 | ) | |
| (83,356 | ) | |
| (528,245 | ) | |
| 19 | | |
| |
| (528,226 | ) |
Administrative expenses | |
| (267,664 | ) | |
| (66,547 | ) | |
| (1,771 | ) | |
| (34,651 | ) | |
| (370,633 | ) | |
| 20,266 | | |
| |
| (350,367 | ) |
Depreciation and amortization | |
| (69,100 | ) | |
| (8,540 | ) | |
| (424 | ) | |
| (6,141 | ) | |
| (84,205 | ) | |
| — | | |
| |
| (84,205 | ) |
Impairment of non-financial assets | |
| (9 | ) | |
| (122 | ) | |
| — | | |
| 54 | | |
| (77 | ) | |
| — | | |
| |
| (77 | ) |
Other operating expenses | |
| (22,180 | ) | |
| (6,880 | ) | |
| — | | |
| (1,501 | ) | |
| (30,561 | ) | |
| 1,097 | | |
| |
| (29,464 | ) |
Total operating expenses | |
| (698,803 | ) | |
| (184,484 | ) | |
| (4,839 | ) | |
| (125,595 | ) | |
| (1,013,721 | ) | |
| 21,382 | | |
(3) | |
| (992,339 | ) |
Net operating income | |
| 766,303 | | |
| 717,198 | | |
| 97,342 | | |
| 104,349 | | |
| 1,685,192 | | |
| 49,818 | | |
| |
| 1,735,010 | |
Income taxes | |
| | | |
| | | |
| | | |
| | | |
| (275,757 | ) | |
| (13,452 | ) | |
(4) | |
| (289,209 | ) |
Net income after taxes | |
| | | |
| | | |
| | | |
| | | |
| 1,409,435 | | |
| 36,366 | | |
| |
| 1,445,801 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | |
Assets | |
| 21,676,597 | | |
| 13,576,675 | | |
| 18,587,455 | | |
| 925,064 | | |
| 54,765,791 | | |
| (212,524 | ) | |
| |
| 54,553,267 | |
Current and deferred taxes | |
| | | |
| | | |
| | | |
| | | |
| 726,910 | | |
| (171,323 | ) | |
| |
| 555,587 | |
Total assets | |
| | | |
| | | |
| | | |
| | | |
| 55,492,701 | | |
| (383,847 | ) | |
(5) | |
| 55,108,854 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | |
Liabilities | |
| 17,586,680 | | |
| 10,151,503 | | |
| 22,167,730 | | |
| 727,529 | | |
| 50,633,442 | | |
| (956,957 | ) | |
| |
| 49,676,485 | |
Current and deferred taxes | |
| | | |
| | | |
| | | |
| | | |
| 932 | | |
| — | | |
| |
| 932 | |
Total liabilities | |
| | | |
| | | |
| | | |
| | | |
| 50,634,374 | | |
| (956,957 | ) | |
(6) | |
| 49,677,417 | |
|