v3.25.1
Fair Value of Financial Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value of Financial Assets and Liabilities [Abstract]  
Schedule of Valuation Techniques and Inputs

Valuation Techniques and Inputs for Level 2 Instrument:

 

Type of Financial

Instrument

Valuation
Method
Description: Inputs and Sources

Local Bank and

Corporate Bonds

 

Discounted cash

flows model

 

Prices (internal rates of return) 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

 

Prices (internal rates of return) 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

Prices (internal rates of return) are provided by third party price providers that are widely used in the Chilean market.

 

Model is based on daily prices.

 

Mortgage

Notes

Prices (internal rates of return) 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

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

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.

Valuation Techniques and Inputs for Level 3 Instrument:

 

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 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.

Schedule of Fair Value of Financial Assets Liabilities on the Balance Sheet

The following table shows the classification by levels, for financial instruments registered at fair value.

 

   Level 1   Level 2   Level 3   Total 
   2024   2023   2024   2023   2024   2023   2024   2023 
   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$ 
Financial Assets                                
Financial Assets held for trading at fair value through profit or loss                                
Derivative contracts financial:                                
Forwards   
    
    227,670    212,639    
    
    227,670    212,639 
Swaps   
    
    2,070,481    1,818,155    
    
    2,070,481    1,818,155 
Call Options   
    
    4,949    3,435    
    
    4,949    3,435 
Put Options   
    
    253    1,311    
    
    253    1,311 
Futures   
    
    
    
    
    
    
    
 
Subtotal   
    
    2,303,353    2,035,540    
    
    2,303,353    2,035,540 
Debt Financial Instruments:                                        
From the Chilean Government and Central Bank   210,418    181,702    1,285,039    2,845,611    
    
    1,495,457    3,027,313 
Other debt financial instruments issued in Chile   
    
    206,675    301,948    11,273    34,363    217,948    336,311 
Financial debt instruments issued Abroad   
    
    976    
    
    
    976    
 
Subtotal   210,418    181,702    1,492,690    3,147,559    11,273    34,363    1,714,381    3,363,624 
                                         
Others   411,689    409,328    
    
    
    
    411,689    409,328 
                                         
Financial Assets at fair value through Other Comprehensive Income                                        
Debt Financial Instruments: (1)                                        
From the Chilean Government and Central Bank   550,418    532,203    110,359    1,305,449    
    
    660,777    1,837,652 
Other debt financial instruments issued in Chile   
    
    1,303,708    1,653,182    71,922    88,483    1,375,630    1,741,665 
Financial debt instruments issued Abroad   
    
    51,938    207,208    
    
    51,938    207,208 
Equity Instruments:                                        
Instruments issued in Chile   6,920    10,243    
    
    357    358    7,277    10,601 
Instruments issued abroad   2,103    1,286    
    
    112    25    2,215    1,311 
Subtotal   559,441    543,732    1,466,005    3,165,839    72,391    88,866    2,097,837    3,798,437 
                                         
Derivative contracts financial for hedging purposes                                        
Forwards   
    
    
    
    
    
    
    
 
Swaps   
    
    73,959    49,065    
    
    73,959    49,065 
Call Options   
    
    
    
    
    
    
    
 
Put Options   
    
    
    
    
    
    
    
 
Futures   
    
    
    
    
    
    
    
 
Subtotal   
    
    73,959    49,065    
    
    73,959    49,065 
Total   1,181,548    1,134,762    5,336,007    8,398,003    83,664    123,229    6,601,219    9,655,994 
                                         
Financial Liabilities                                        
Financial liabilities held for trading at fair value through profit or loss                                        
Derivative contracts financial:                                        
Forwards   
    
    241,757    221,626    
    
    241,757    221,626 
Swaps   
    
    2,197,858    1,969,558    
    
    2,197,858    1,969,558 
Call Options   
    
    4,151    1,061    
    
    4,151    1,061 
Put Options   
    
    955    3,871    
    
    955    3,871 
Futures   
    
    
    
    
    
    
    
 
Subtotal   
    
    2,444,721    2,196,116    
    
    2,444,721    2,196,116 
                                         
Others   
    
    990    2,305    
    
    990    2,305 
                                         
Derivative contracts financial for hedging purposes                                        
Forwards   
    
    
    
    
    
    
    
 
Swaps   
    
    141,040    160,602    
    
    141,040    160,602 
Call Options   
    
    
    
    
    
    
    
 
Put Options   
    
    
    
    
    
    
    
 
Futures   
    
    
    
    
    
    
    
 
Subtotal   
    
    141,040    160,602    
    
    141,040    160,602 
Total   
    
    2,586,751    2,359,023    
    
    2,586,751    2,359,023 

 

(1)As of December 31, 2024, 100% of instruments of level 3 have denomination “Investment Grade”. Also, 100% of total of these financial instruments correspond to domestic issuers.
Schedule of Reconciliation Between the Beginning and Ending Balances of Instruments

The following table shows the reconciliation between the balances at the beginning and at the end of year for those instruments classified in Level 3, whose fair value is reflected in the Consolidated Financial Statements:

 

   2024 
  

Balance as of January 1, 2024

  

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, 2024

 
   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$ 
Financial Assets held for trading at fair value through profit or loss                                
Debt Financial Instruments:                                
Other debt financial instruments issued in Chile   34,363    1,409    
    25,279    (56,736)   6,958    
    11,273 
Subtotal   34,363    1,409    
    25,279    (56,736)   6,958    
    11,273 
                                         
Financial Assets at fair value through Other Comprehensive Income:                                        
Debt Financial Instruments:                                        
Other debt financial instruments issued in Chile   88,483    586    1,682    58,608    (27,961)   11,268    (60,744)   71,922 
Equity Instruments:                                        
Instruments issued in Chile   358    
    (1)   
    
    
    
    357 
Instruments issued abroad   25    
    
    87    
    
    
    112 
Subtotal   88,866    586    1,681    58,695    (27,961)   11,268    (60,744)   72,391 
                                         
Total   123,229    1,995    1,681    83,974    (84,697)   18,226    (60,744)   83,664 

 

   2023 
  

Balance as of January 1, 2023

  

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, 2023

 
   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$ 
Financial Assets held for trading at fair value through profit or loss                                
Debt Financial Instruments:                                
Other debt financial instruments issued in Chile   100,519    767    
    18,085    (62,179)   15,190    (38,019)   34,363 
Subtotal   100,519    767    
    18,085    (62,179)   15,190    (38,019)   34,363 
                                         
Financial Assets at fair value through Other Comprehensive Income:                                        
Debt Financial Instruments:                                        
Other debt financial instruments issued in Chile   41,283    4,093    (7,355)   63,930    (1,695)   3,951    (15,724)   88,483 
Equity Instruments:                                        
Instruments issued in Chile   358    
    
    
    
    
    
    358 
Instruments issued abroad   25    
    
    
    
    
    
    25 
Subtotal   41,666    4,093    (7,355)   63,930    (1,695)   3,951    (15,724)   88,866 
                                         
Total   142,185    4,860    (7,355)   82,015    (63,874)   19,141    (53,743)   123,229 

 

(1)Recorded in income under item “Net Financial income (expense)”.

(2)Recorded in equity under item “Accumulated other comprehensive income”.
Schedule of Instruments Classified in Level 3 using Alternative in Key Valuation Assumptions

The following table shows the sensitivity, by type of instrument, of those instruments classified in Level 3 using alternative in key valuation assumptions:

 

  As of December 31, 2024  As of December 31, 2023 
  Level 3  Sensitivity to changes in key assumptions of models  Level 3  Sensitivity to changes in key assumptions of models 
  MCh$  MCh$  MCh$  MCh$ 
             
Financial Assets held for trading at fair value through profit or loss            
Debt Financial Instruments:            
Other debt financial instruments issued in Chile  11,273   (255)  34,363   (696)
Subtotal  11,273   (255)  34,363   (696)
                 
Financial Assets at fair value through Other Comprehensive Income                
Debt Financial Instruments:                
Other debt financial instruments issued in Chile  71,922   (2,320)  88,483   (2,721)
Equity Instruments:                
Instruments issued in Chile  357   
   358   
 
Instruments issued abroad  112   
   25   
 
Subtotal  72,391   (2,320)  88,866   (2,721)
Total  83,664   (2,575)  123,229   (3,417)
Schedule of Fair Values of the Financial Assets and Liabilities that are not Recorded at Fair Value in the Statement of Financial Position 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.
  Book Value  Estimated Fair Value 
  2024  2023  2024  2023 
  MCh$  MCh$  MCh$  MCh$ 
Assets            
Cash and due from banks  2,699,076   2,464,648   2,699,076   2,464,648 
Transactions in the course of collection  372,456   415,505   372,456   415,505 
Subtotal  3,071,532   2,880,153   3,071,532   2,880,153 
Financial assets at amortized cost                
Rights by resale agreements and securities lending  87,291   71,822   87,291   71,822 
Debt financial instruments  944,074   1,431,083   892,550   1,368,416 
Loans and advances to Banks                
Domestic banks  299,147   
   299,147   
 
Central Bank of Chile  
   2,100,933   
   2,100,933 
Foreign banks  366,568   417,657   366,245   412,662 
Subtotal  1,697,080   4,021,495   1,645,233   3,953,833 
Loans to customers, net                
Commercial loans  19,893,412   19,770,403   19,561,279   19,193,778 
Residential mortgage loans  13,197,695   12,277,266   13,000,178   11,656,071 
Consumer loans  5,151,755   4,893,418   5,247,985   5,025,163 
Subtotal  38,242,862   36,941,087   37,809,442   35,875,012 
Total  43,011,474   43,842,735   42,526,207   42,708,998 
                 
Liabilities                
Transactions in the course of payment  283,605   356,871   283,605   356,871 
Financial liabilities at amortized cost                
Current accounts and other demand deposits  14,630,797   13,670,793   14,630,797   13,670,793 
Saving accounts and time deposits  14,345,223   15,538,196   14,346,676   15,536,406 
Obligations by repurchase agreements and securities lending  109,794   157,173   109,794   157,173 
Borrowings from financial institutions  1,103,468   5,360,715   1,071,097   5,152,776 
Debt financial instruments issued                
Letters of credit for residential purposes  849   1,433   946   1,533 
Letters of credit for general purposes  1   11   1   12 
Bonds  9,689,219   9,358,621   9,596,699   9,090,188 
Other financial obligations  284,479   339,305   284,479   339,327 
Subtotal  40,163,830   44,426,247   40,040,489   43,948,208 
Debt financial instruments issued for regulatory capital purposes                
Subordinate bonds  1,068,879   1,039,814   1,057,509   1,035,801 
Total  41,516,314   45,822,932   41,381,603   45,340,880 
Schedule of Fair Value Financial Assets and Liabilities not Measured at Fair Value on the Balance Sheet

The table below sets forth the fair value of Financial Assets and Liabilities not measured at fair value on the balance sheet, for the years ended December 31, 2024 and 2023:

 

  

Level 1

Estimated Fair Value

  

Level 2

Estimated Fair Value

  

Level 3

Estimated Fair Value

  

Total

Estimated Fair Value

 
   2024   2023   2024   2023   2024   2023   2024   2023 
   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$   MCh$ 
Assets                                
Cash and due from banks   2,699,076    2,464,648    
    
    
    
    2,699,076    2,464,648 
Transactions in the course of collection   372,456    415,505    
    
    
    
    372,456    415,505 
Subtotal   3,071,532    2,880,153    
    
    
    
    3,071,532    2,880,153 
Financial assets at amortized cost                                        
Rights by resale agreements and securities lending   87,291    71,822    
    
    
    
    87,291    71,822 
Debt financial instruments   892,550    1,368,416    
    
    
    
    892,550    1,368,416 
Loans and advances to Banks                                        
Domestic banks   299,147    
    
    
    
    
    299,147    
 
Central Bank of Chile   
    2,100,933    
    
    
    
    
    2,100,933 
Foreign banks   
    
    
    
    366,245    412,662    366,245    412,662 
Subtotal   1,278,988    3,541,171    
    
    366,245    412,662    1,645,233    3,953,833 
Loans to customers, net                                        
Commercial loans   
    
    
    
    19,561,279    19,193,778    19,561,279    19,193,778 
Residential mortgage loans   
    
    
    
    13,000,178    11,656,071    13,000,178    11,656,071 
Consumer loans   
    
    
    
    5,247,985    5,025,163    5,247,985    5,025,163 
Subtotal   
    
    
    
    37,809,442    35,875,012    37,809,442    35,875,012 
Total   4,350,520    6,421,324    
    
    38,175,687    36,287,674    42,526,207    42,708,998 
                                         
Liabilities                                        
Transactions in the course of payment   283,605    356,871    
    
    
    
    283,605    356,871 
Financial liabilities at amortized cost                                        
Current accounts and other demand deposits   14,630,797    13,670,793    
    
    
    
    14,630,797    13,670,793 
Saving accounts and time deposits   
    
    
    
    14,346,676    15,536,406    14,346,676    15,536,406 
Obligations by repurchase agreements and securities lending   109,794    157,173    
    
    
    
    109,794    157,173 
Borrowings from financial institutions   
    
    
    
    1,071,097    5,152,776    1,071,097    5,152,776 
Debt financial instruments issued                                        
Letters of credit for residential purposes   
    
    946    1,533    
    
    946    1,533 
Letters of credit for general purposes   
    
    1    12    
    
    1    12 
Bonds   
    
    9,596,699    9,090,188    
    
    9,596,699    9,090,188 
Other financial obligations   
    
    
    
    284,479    339,327    284,479    339,327 
Subtotal   14,740,591    13,827,966    9,597,646    9,091,733    15,702,252    21,028,509    40,040,489    43,948,208 
Debt financial instruments issued for regulatory capital purposes                                        
Subordinate bonds   
    
    
 
    
    1,057,509    1,035,801    1,057,509    1,035,801 
Total   15,024,196    14,184,837    9,597,646    9,091,733    16,759,761    22,064,310    41,381,603    45,340,880