Schedule of Shareholder's Composition |
As of December 31, 2024, the paid-in
capital of Banco de Chile is represented by 101,017,081,114 registered shares (101,017,081,114 in 2023), with no par value, subscribed
and fully paid.
| |
As of December 31, 2024 | |
Corporate Name or Shareholders’s name | |
Number of
Shares | | |
% of Equity
Holding | |
| |
| | |
| |
LQ Inversiones Financieras S.A. | |
| 46,815,289,329 | | |
| 46.344 | % |
Banco de Chile on behalf of State Street | |
| 6,125,765,969 | | |
| 6.064 | % |
Banchile Corredores de Bolsa S.A | |
| 5,123,539,720 | | |
| 5.072 | % |
Banco Santander on behalf of foreign investors | |
| 5,080,833,862 | | |
| 5.030 | % |
Inversiones LQ-SM Limitada | |
| 4,854,988,014 | | |
| 4.806 | % |
JP Morgan Chase Bank | |
| 3,041,703,508 | | |
| 3.011 | % |
Banco de Chile on behalf of non-resident third parties | |
| 2,666,777,747 | | |
| 2.640 | % |
Banco Santander Chile | |
| 1,941,976,163 | | |
| 1.922 | % |
Ever Chile SPA | |
| 1,888,369,814 | | |
| 1.869 | % |
Ever 1 BAE SPA | |
| 1,166,584,950 | | |
| 1.155 | % |
Larraín Vial S.A. Corredora de Bolsa | |
| 1,042,343,304 | | |
| 1.032 | % |
Banco de Chile on behalf of Citibank New York | |
| 1,038,850,995 | | |
| 1.028 | % |
BCI Corredores de Bolsa S.A. | |
| 989,711,426 | | |
| 0.980 | % |
Inversiones Avenida Borgoño Limitada | |
| 728,439,279 | | |
| 0.721 | % |
Santander Corredores de Bolsa Limitada | |
| 581,788,686 | | |
| 0.576 | % |
A.F.P Habitat S.A. for A Fund | |
| 527,598,687 | | |
| 0.522 | % |
Valores Security S.A. Corredores de Bolsa | |
| 516,192,449 | | |
| 0.511 | % |
A.F.P Cuprum S.A. for A Fund | |
| 492,665,765 | | |
| 0.488 | % |
Inversiones CDP SPA | |
| 487,744,912 | | |
| 0.483 | % |
BTG Pactual Chile S.A. Corredores de Bolsa | |
| 463,503,644 | | |
| 0.459 | % |
Subtotal | |
| 85,574,668,223 | | |
| 84.713 | % |
Others shareholders | |
| 15,442,412,891 | | |
| 15.287 | % |
Total | |
| 101,017,081,114 | | |
| 100.000 | % |
| |
As of December 31, 2023 | |
Corporate Name or Shareholders’s name | |
Number of Shares | | |
% of Equity Holding | |
| |
| | |
| |
LQ Inversiones Financieras S.A. | |
| 46,815,289,329 | | |
| 46.344 | % |
Banco de Chile on behalf of State Street | |
| 5,912,541,950 | | |
| 5.853 | % |
Banco Santander on behalf of foreign investors | |
| 5,218,796,247 | | |
| 5.166 | % |
Banchile Corredores de Bolsa S.A. on behalf of third parties | |
| 5,093,108,613 | | |
| 5.042 | % |
Inversiones LQ-SM Limitada | |
| 4,854,988,014 | | |
| 4.806 | % |
Banco de Chile on behalf of non-resident third parties | |
| 4,366,453,313 | | |
| 4.322 | % |
Banco de Chile on behalf of Citibank New York | |
| 1,928,215,358 | | |
| 1.909 | % |
Ever Chile SPA | |
| 1,888,369,814 | | |
| 1.869 | % |
JP Morgan Chase Bank | |
| 1,540,646,308 | | |
| 1.525 | % |
Inversiones Avenida Borgoño SPA | |
| 1,190,565,316 | | |
| 1.179 | % |
Ever 1 BAE SPA | |
| 1,166,584,950 | | |
| 1.155 | % |
Banco Santander Chile | |
| 1,036,254,726 | | |
| 1.026 | % |
Larraín Vial S.A. Corredora de Bolsa | |
| 1,031,817,268 | | |
| 1.021 | % |
A.F.P Habitat S.A. for A Fund | |
| 599,181,211 | | |
| 0.593 | % |
BCI Corredores de Bolsa S.A. | |
| 560,782,315 | | |
| 0.555 | % |
Valores Security S.A. Corredores de Bolsa | |
| 516,827,332 | | |
| 0.512 | % |
Inversiones CDP SPA | |
| 487,744,912 | | |
| 0.483 | % |
A.F.P Cuprum S.A. for A Fund | |
| 486,057,153 | | |
| 0.481 | % |
Santander Corredores de Bolsa Limitada | |
| 477,871,060 | | |
| 0.473 | % |
BTG Pactual Chile S.A. Corredores de Bolsa | |
| 456,328,957 | | |
| 0.452 | % |
Subtotal | |
| 85,628,424,146 | | |
| 84.766 | % |
Others shareholders | |
| 15,388,656,968 | | |
| 15.234 | % |
Total | |
| 101,017,081,114 | | |
| 100.000 | % |
|
Schedule of the Income and Share Data Used In the Calculation of EPS |
The following table shows the income
and share data used in the calculation of EPS:
| |
As of December 31, | |
| |
2024 | | |
2023 | | |
2022 | |
Basic earnings per share: | |
| | |
| | |
| |
Net profits attributable to ordinary equity holders of the bank (in million Chilean pesos) | |
| 1,248,476 | | |
| 1,374,026 | | |
| 1,445,799 | |
Weighted average number of ordinary shares | |
| 101,017,081,114 | | |
| 101,017,081,114 | | |
| 101,017,081,114 | |
Earning per shares (in Chilean pesos) | |
| 12.36 | | |
| 13.60 | | |
| 14.31 | |
| |
| | | |
| | | |
| | |
Diluted earnings per share: | |
| | | |
| | | |
| | |
Net profits attributable to ordinary equity holders of the bank (in million Chilean pesos) | |
| 1,248,476 | | |
| 1,374,026 | | |
| 1,445,799 | |
Weighted average number of ordinary shares | |
| 101,017,081,114 | | |
| 101,017,081,114 | | |
| 101,017,081,114 | |
Assumed conversion of convertible debt | |
| — | | |
| — | | |
| — | |
Adjusted number of shares | |
| 101,017,081,114 | | |
| 101,017,081,114 | | |
| 101,017,081,114 | |
Diluted earnings per share (in Chilean pesos) | |
| 12.36 | | |
| 13.60 | | |
| 14.31 | |
|
Schedule of Changes of Accumulated Other Comprehensive Income |
Below is the composition and changes of accumulated
other comprehensive income as of December 31, 2024, 2023 and 2022:
| |
Elements that will not be reclassified in profit or loss | | |
Elements that can be reclassified in profit or loss | | |
| |
| |
New
measurements
of net defined
benefit
liability and
actuarial
results for
other
employee
benefit plans | | |
Fair value
changes of
equity
instruments
designated as
at fair value
through other
comprehensive
income | | |
Income
tax | | |
Subtotal | | |
Fair
value
changes of
financial
assets at fair
value
through
other
comprehensive
income | | |
Cash flow
accounting
hedge | | |
Participation
in other
comprehensive
income of
entities
registered
under the
equity
method | | |
Income
tax | | |
Subtotal | | |
Total | |
| |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Opening balances as of January 1, 2022 | |
| — | | |
| 4,123 | | |
| (1,116 | ) | |
| 3,007 | | |
| (45,468 | ) | |
| 111,694 | | |
| (21 | ) | |
| (27,595 | ) | |
| 38,610 | | |
| 41,617 | |
Other comprehensive income for the year | |
| (130 | ) | |
| 179 | | |
| (12 | ) | |
| 37 | | |
| 48,076 | | |
| (215,476 | ) | |
| (169 | ) | |
| 58,977 | | |
| (108,592 | ) | |
| (108,555 | ) |
Reclassifications from reserves | |
| (208 | ) | |
| — | | |
| 57 | | |
| (151 | ) | |
| (2,340 | ) | |
| — | | |
| — | | |
| — | | |
| (2,340 | ) | |
| (2,491 | ) |
Balances as of December 31, 2022 | |
| (338 | ) | |
| 4,302 | | |
| (1,071 | ) | |
| 2,893 | | |
| 268 | | |
| (103,782 | ) | |
| (190 | ) | |
| 31,382 | | |
| (72,322 | ) | |
| (69,429 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Opening balances as of January 1, 2023 | |
| (338 | ) | |
| 4,302 | | |
| (1,071 | ) | |
| 2,893 | | |
| 268 | | |
| (103,782 | ) | |
| (190 | ) | |
| 31,382 | | |
| (72,322 | ) | |
| (69,429 | ) |
Other comprehensive income for the year | |
| (75 | ) | |
| 5,367 | | |
| (1,429 | ) | |
| 3,863 | | |
| 8,874 | | |
| 113,183 | | |
| 116 | | |
| (32,365 | ) | |
| 89,808 | | |
| 93,671 | |
Balances as of December 31, 2023 | |
| (413 | ) | |
| 9,669 | | |
| (2,500 | ) | |
| 6,756 | | |
| 9,142 | | |
| 9,401 | | |
| (74 | ) | |
| (983 | ) | |
| 17,486 | | |
| 24,242 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Opening balances as of January 1, 2024 | |
| (413 | ) | |
| 9,669 | | |
| (2,500 | ) | |
| 6,756 | | |
| 9,142 | | |
| 9,401 | | |
| (74 | ) | |
| (983 | ) | |
| 17,486 | | |
| 24,242 | |
Other comprehensive income for the year | |
| 115 | | |
| (212 | ) | |
| 893 | | |
| 796 | | |
| (4,664 | ) | |
| (21,798 | ) | |
| 26 | | |
| 5,175 | | |
| (21,261 | ) | |
| (20,465 | ) |
Balances as of December 31, 2024 | |
| (298 | ) | |
| 9,457 | | |
| (1,607 | ) | |
| 7,552 | | |
| 4,478 | | |
| (12,397 | ) | |
| (48 | ) | |
| 4,192 | | |
| (3,775 | ) | |
| 3,777 | |
|