| Fair Value of Financial Assets and Liabilities |
| 41. | Fair Value of Financial Assets and Liabilities: |
Banco de Chile and its subsidiaries
have defined a corporate framework for valuation and control related with the process to the fair value measurement.
Within the established framework includes
the Product Control Unit, which is independent of the business areas and reports to the Financial Management Control and Division Manager.
This function befalls to the Financial Control, Treasury and Capital Manager, through the Financial Risk Information and Control Section,
is responsible for independent verification of price and results of trading (including derivatives) and investment operations and all
fair value measurements.
To achieve the appropriate measurements
and controls, the Bank and its subsidiaries, take into account at least the following aspects:
| (i) | Industry
standard valuation. |
To value financial instruments, Banco
de Chile uses industry standard modeling; quota value, share price, discounted cash flows and valuation of options through Black-Scholes-Merton,
according to the case.
The input parameters for the valuation
of fixed income instruments and options correspond to rates, prices and volatility levels for different terms and market factors that
are traded in the national and international market and that are provided by the main sources of the market.
In the case of the valuation of derivatives
under a CSA (Credit Support Annex Discounting) agreement, the rates used to discount the flows correspond to the CSA Discounting methodology,
where the discount factors used depend on the collateral agreement that exists with each counterparty.
| (ii) | Quoted
prices in active markets. |
The fair value for instruments with
quoted prices in active markets is determined using daily quotes from electronic systems information (such as Santiago Stock Exchange,
Bloomberg, LVA and Risk America, etc.). This quote represents the price at which these instruments are regularly traded in the financial
markets.
| (iii) | Valuation
techniques. |
If no specific quotes are available
for the instrument to be valued, valuation techniques will be used to determine the fair value.
Due to, in general, the valuation
models require a set of market parameters as inputs, the aim is to maximize information based on observable or price-related quotations
for similar instruments in active markets. To the extent there is no information in direct from the markets, data from external suppliers
of information, prices of similar instruments and historical information are used to validate the valuation parameters.
| (iv) | Fair
value adjustments. |
Part of the fair value process considers
three adjustments to the market value, calculated based on the market parameters, including; a Bid/Offer adjustment, an adjustment
for derivative credit risk (CVA and DVA), and an adjustment for the funding of the derivative cash flows (FVA). Likewise, for certain
fixed income instruments held in investment portfolios measured at fair value through other comprehensive income or at amortized cost,
the portion of the fair value adjustment explained by impairment due to counterparty credit risk is determined.
In turn, the Bid/Offer adjustment,
represents the impact on the valuation of an instrument depending on whether the position corresponds to a long (bought) or a short (sold).
To calculate this adjustment is used the direct quotes from active markets or indicative prices or derivatives of similar assets depending
on the instrument, considering the Bid, Mid and Offer, respectively. Finally, the adjustment made for CVA and DVA for derivatives
corresponds to the credit risk recognition of the issuer, either of the counterparty (CVA) or of Banco de Chile (DVA). Similarly, the
determination of credit risk impairment is determined based on the counterparty risk implicit in the instrument’s market rate. Finally,
the FVA adjustment for derivatives corresponds to a value adjustment that reflects the expected cost (or benefit) of financing (reinvesting)
the cash flows of the derivative, with respect to a reference discount rate, when there are no collaterals or this one is imperfect.
Bid/Offer adjustments are made for
trading instruments and Financial instrument at fair value through Other Comprehensive Income. Adjustments for CVA / DVA/FVA/COLVA are
carried out only for derivatives. For its part, credit risk impairment is computed only for fixed income instruments measured at fair
value through other comprehensive income and fixed income instruments measured at amortized cost.
A process of independent verification
of prices and interest rates is executed daily, in order to control that the market parameters used by Banco de Chile in the valuation
of the financial instruments relating to the current state of the market and from them the best estimate derived of the fair value. The
objective of this process is to control those the official market parameters provided by the respective business areas, before being
entered into the valuation, are within acceptable ranges of differences when compared to the same set of parameters prepared independently
by the Financial Risk Information and Control Section. As a result, value differences are obtained at the level of currency, product
and portfolio. In the event significant differences exist, these differences are scaled according to the amount of individual materiality
of each market factor and aggregated at the portfolio level, according to the grouping levels within previously defined ranges. These
ranges are approved by the Finance, International and Financial Risk Committee.
Complementary and in parallel, the
Financial Risk Information and Control Section generates and reports daily Profit and Loss (“P&L”) and Exposure to Market
Risks, which allow for proper control and consistency of the parameters used in the valuation.
| (vi) | Judgmental
analysis and information to Management. |
Cases, where there are no market quotations
for the instrument to be valued and there are no prices for similar transactions instruments or indicative parameters, a specific control
and a reasoned analysis must be carried out in order to estimate the fair value of the operation. Within the valuation framework described
in the Reasonable Value Policy (and its procedure) approved by the Board of Directors of Banco de Chile, a required level of approval
is set in order to carry out transactions where market information is not available, or it is not possible to infer prices or rates from
it.
| (a) | Hierarchy of instrument
valued at Fair value: |
Banco de Chile and its subsidiaries,
classify all the financial instruments among the following levels:
| Level 1: | These are financial instruments whose fair value is calculated
at quoted prices (unadjusted) in extracted from liquid and deep markets. For these instruments there are quotes or prices (return internal
rates, quote value, price) the observable market, so that assumptions are not required to determine the value. |
In this level,
the following instruments are considered: currency futures, debt instruments issued by the Treasury and the Central Bank of Chile, which
belong to benchmarks, mutual fund investments and equity shares.
For the instruments
of the Central Bank of Chile and the General Treasury of the Republic, all those mnemonics belonging to a Benchmark, in other words corresponding
to one of the following categories published by the Santiago Stock Exchange, will be considered as Level 1: Pesos-02, Pesos-03, Pesos-04,
Pesos-05, Pesos-07, Pesos-10, Pesos-20, UF-02, UF-03, UF-04, UF-05, UF-07, UF-10, UF-20, UF-30. A Benchmark corresponds to a group of
mnemonics that are similar in duration and are traded in an equivalent way, i.e., the price (return internal rates in this case) obtained
is the same for all the instruments that make up a Benchmark. This feature defines a greater depth of market, with daily quotations that
allow classifying these instruments as Level 1.
In the case of
debt issued by the Chilean Government, the internal rate of return of the market is used to discount all flows to present value. In the
case of mutual funds and equity shares, the current market price per share, which multiplied by the number of instruments results in
the fair value.
The preceding described
valuation methodology is equivalent to the one used by the Santiago Stock Exchange and correspond to the standard methodology used in
the market.
| Level 2: | They are financial instruments whose fair value is calculated
based on prices other than in quoted in Level 1 that are observable for the asset or liability, directly (that is, as prices or internal
rates of return) or indirectly (that is, derived from prices or internal rates of return from similar instruments). These categories
include: |
| a) | Quoted prices for similar assets or liabilities
in active markets. |
| b) | Quoted prices for identical or similar
assets or liabilities in markets that are not active. |
| c) | Inputs data other than quoted prices that
are observable for the asset or liability. |
| d) | Inputs data corroborated by the market. |
At this level there are mainly derivatives
instruments, debt issued by banks, debt issues of Chilean and foreign companies, issued in Chile or abroad, mortgage claims, financial
brokerage instruments and some issuances by the Central Bank of Chile and the General Treasury of the Republic, which do not belong to
benchmarks.
The technique used for derivative
valuation depends on whether the instrument is impacted by volatility as a relevant market factor. Accordingly, for options, the Black-Scholes-Merton
formula is applied, as it incorporates volatility, whereas for other derivatives, such as forwards and swaps, the discounted cash flow
method is used.
For the remaining instruments at
this level, as for debt issues of level 1, the valuation is done through cash flows model by using an internal rate of return that can
be derived or estimated from internal rates of return of similar securities as mentioned above.
If there is no observable price for
an instrument in a specific term, the price will be inferred from the interpolation between periods that have observable quoted price
in active markets. These models incorporate various market variables, including the credit quality of counterparties, exchange rates
and interest rate curves. 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 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 (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 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. | Level 3: These
are financial instruments whose fair value is determined using unobservable inputs data neither for the assets or liabilities under analysis
nor for similar instruments. An adjustment to an input that is significant to the entire measurement can result in a fair value measurement
classified within Level 3 of the fair value hierarchy, if the adjustment uses significant unobservable inputs.
The instruments likely to be classified
as level 3 are mainly Corporate Debt by Chilean and foreign companies, issued both in Chile and abroad.
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 | As 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 | As 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. |
The following table shows the classification
by levels, for financial instruments measured at fair value.
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
| Financial Assets | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Financial assets held for trading at fair value through
profit or loss | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Financial derivative contracts: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Forwards | |
| — | | |
| — | | |
| 378,983 | | |
| 227,670 | | |
| — | | |
| — | | |
| 378,983 | | |
| 227,670 | |
| Swaps | |
| — | | |
| — | | |
| 1,488,810 | | |
| 2,070,481 | | |
| — | | |
| — | | |
| 1,488,810 | | |
| 2,070,481 | |
| Call options | |
| — | | |
| — | | |
| 332 | | |
| 4,949 | | |
| — | | |
| — | | |
| 332 | | |
| 4,949 | |
| Put options | |
| — | | |
| — | | |
| 2,515 | | |
| 253 | | |
| — | | |
| — | | |
| 2,515 | | |
| 253 | |
| Futures | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Subtotal | |
| — | | |
| — | | |
| 1,870,640 | | |
| 2,303,353 | | |
| — | | |
| — | | |
| 1,870,640 | | |
| 2,303,353 | |
| Debt financial instruments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| From the Chilean Government and Central Bank | |
| 289,581 | | |
| 210,418 | | |
| 2,508,748 | | |
| 1,285,039 | | |
| — | | |
| — | | |
| 2,798,329 | | |
| 1,495,457 | |
| Other debt financial instruments issued in Chile | |
| — | | |
| — | | |
| 263,104 | | |
| 206,675 | | |
| 14,250 | | |
| 11,273 | | |
| 277,354 | | |
| 217,948 | |
| Financial debt instruments issued
Abroad | |
| — | | |
| — | | |
| 46,019 | | |
| 976 | | |
| — | | |
| — | | |
| 46,019 | | |
| 976 | |
| Subtotal | |
| 289,581 | | |
| 210,418 | | |
| 2,817,871 | | |
| 1,492,690 | | |
| 14,250 | | |
| 11,273 | | |
| 3,121,702 | | |
| 1,714,381 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Others | |
| 402,259 | | |
| 411,689 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 402,259 | | |
| 411,689 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Financial assets at fair value through
other comprehensive income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Debt Financial Instruments:
(1) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| From the Chilean Government and Central Bank | |
| 604,907 | | |
| 550,418 | | |
| 569,399 | | |
| 110,359 | | |
| — | | |
| — | | |
| 1,174,306 | | |
| 660,777 | |
| Other debt financial instruments issued in Chile | |
| — | | |
| — | | |
| 2,285,253 | | |
| 1,303,708 | | |
| 53,673 | | |
| 71,922 | | |
| 2,338,926 | | |
| 1,375,630 | |
| Financial debt instruments issued abroad | |
| — | | |
| — | | |
| 35,739 | | |
| 51,938 | | |
| — | | |
| — | | |
| 35,739 | | |
| 51,938 | |
| Equity Instruments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Instruments issued in Chile | |
| 8,387 | | |
| 6,920 | | |
| — | | |
| — | | |
| 357 | | |
| 357 | | |
| 8,744 | | |
| 7,277 | |
| Instruments issued abroad | |
| 2,386 | | |
| 2,103 | | |
| — | | |
| — | | |
| 102 | | |
| 112 | | |
| 2,488 | | |
| 2,215 | |
| Subtotal | |
| 615,680 | | |
| 559,441 | | |
| 2,890,391 | | |
| 1,466,005 | | |
| 54,132 | | |
| 72,391 | | |
| 3,560,203 | | |
| 2,097,837 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Derivative financial instruments for
hedging purposes | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Forwards | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Swaps | |
| — | | |
| — | | |
| 29,714 | | |
| 73,959 | | |
| — | | |
| — | | |
| 29,714 | | |
| 73,959 | |
| Call options | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Put ptions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Futures | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Subtotal | |
| — | | |
| — | | |
| 29,714 | | |
| 73,959 | | |
| — | | |
| — | | |
| 29,714 | | |
| 73,959 | |
| Total | |
| 1,307,520 | | |
| 1,181,548 | | |
| 7,608,616 | | |
| 5,336,007 | | |
| 68,382 | | |
| 83,664 | | |
| 8,984,518 | | |
| 6,601,219 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Financial Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Financial liabilities held for trading
at fair value through profit or loss | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Financial derivative contracts: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Forwards | |
| — | | |
| — | | |
| 455,921 | | |
| 241,757 | | |
| — | | |
| — | | |
| 455,921 | | |
| 241,757 | |
| Swaps | |
| — | | |
| — | | |
| 1,621,215 | | |
| 2,197,858 | | |
| — | | |
| — | | |
| 1,621,215 | | |
| 2,197,858 | |
| Call options | |
| — | | |
| — | | |
| 870 | | |
| 4,151 | | |
| — | | |
| — | | |
| 870 | | |
| 4,151 | |
| Put options | |
| — | | |
| — | | |
| 1,459 | | |
| 955 | | |
| — | | |
| — | | |
| 1,459 | | |
| 955 | |
| Futures | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Subtotal | |
| — | | |
| — | | |
| 2,079,465 | | |
| 2,444,721 | | |
| — | | |
| — | | |
| 2,079,465 | | |
| 2,444,721 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Others | |
| — | | |
| — | | |
| 512 | | |
| 990 | | |
| — | | |
| — | | |
| 512 | | |
| 990 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Derivative financial instruments for
hedging purposes | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Forwards | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Swaps | |
| — | | |
| — | | |
| 297,817 | | |
| 141,040 | | |
| — | | |
| — | | |
| 297,817 | | |
| 141,040 | |
| Call options | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Put options | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Futures | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Subtotal | |
| — | | |
| — | | |
| 297,817 | | |
| 141,040 | | |
| — | | |
| — | | |
| 297,817 | | |
| 141,040 | |
| Total | |
| — | | |
| — | | |
| 2,377,794 | | |
| 2,586,751 | | |
| — | | |
| — | | |
| 2,377,794 | | |
| 2,586,751 | |
| (1) | As of December 31, 2024, 100% of instruments of level 3 are “Investment Grade” instruments . Also, 100% of total of these financial instruments correspond to domestic issuers. |
| (c) | Level 3 Reconciliation: |
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:
| | |
2025 | |
| | |
Balance as of January 1, 2025 | | |
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,
2025 | |
| | |
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 | |
| 11,273 | | |
| 274 | | |
| — | | |
| 15,952 | | |
| (5,698 | ) | |
| — | | |
| (7,551 | ) | |
| 14,250 | |
| Subtotal | |
| 11,273 | | |
| 274 | | |
| — | | |
| 15,952 | | |
| (5,698 | ) | |
| — | | |
| (7,551 | ) | |
| 14,250 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Financial assets at fair value through
Other Comprehensive Income: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Debt Financial Instruments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other debt financial instruments issued in Chile | |
| 71,922 | | |
| 1,225 | | |
| 473 | | |
| — | | |
| (44,801 | ) | |
| 61,899 | | |
| (37,045 | ) | |
| 53,673 | |
| Equity Instruments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Instruments issued in Chile | |
| 357 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 357 | |
| Instruments issued abroad | |
| 112 | | |
| — | | |
| (10 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| 102 | |
| Subtotal | |
| 72,391 | | |
| 1,225 | | |
| 463 | | |
| — | | |
| (44,801 | ) | |
| 61,899 | | |
| (37,045 | ) | |
| 54,132 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total | |
| 83,664 | | |
| 1,499 | | |
| 463 | | |
| 15,952 | | |
| (50,499 | ) | |
| 61,899 | | |
| (44,596 | ) | |
| 68,382 | |
| | |
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 | |
| (1) | Recorded in income under line item “Net financial result”. |
| (2) | Recorded in equity under the line item “Accumulated other comprehensive income”. |
| (d) | Sensitivity of instruments
classified in Level 3 to changes in key assumptions of models: |
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, 2025 | | |
As of December 31, 2024 | |
| | |
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 | |
| 14,250 | | |
| (15 | ) | |
| 11,273 | | |
| (255 | ) |
| Subtotal | |
| 14,250 | | |
| (15 | ) | |
| 11,273 | | |
| (255 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Financial assets at fair value through
other comprehensive income | |
| | | |
| | | |
| | | |
| | |
| Debt Financial Instruments: | |
| | | |
| | | |
| | | |
| | |
| Other debt financial instruments issued in Chile | |
| 53,673 | | |
| (1,652 | ) | |
| 71,922 | | |
| (2,320 | ) |
| Equity Instruments: | |
| | | |
| | | |
| | | |
| | |
| Instruments issued in Chile | |
| 357 | | |
| — | | |
| 357 | | |
| — | |
| Instruments issued abroad | |
| 102 | | |
| — | | |
| 112 | | |
| — | |
| Subtotal | |
| 54,132 | | |
| (1,652 | ) | |
| 72,391 | | |
| (2,320 | ) |
| Total | |
| 68,382 | | |
| (1,667 | ) | |
| 83,664 | | |
| (2,575 | ) |
With the purpose of determining the
sensitivity of the financial investments to changes in significant market factors, the Bank has made alternative calculations at fair
value, changing those key parameters for the valuation and which are not directly observable in screens. For financial assets in the
table above, which correspond to Bank Bonds and Corporate Bonds, it was considered that, since there are no current observables prices,
the input prices will be based on brokers’ quotes. The prices are usually calculated as a base rate plus a spread. For Local Bonds it
was determined to apply a 10% impact on the price. The 10% impact is considered reasonable, taking into account the market performance
of these instruments and comparing it against the bid/offer adjustment that is provisioned by these instruments.
| (e) | Other assets and liabilities: |
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. The values shown in this note are not attempt to estimate the value of the Bank’s income-generating assets, nor forecast
their future behavior. The estimated fair value is as follows:
| | |
Book Value | | |
Estimated Fair Value | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| | |
MCh$ | | |
MCh$ | | |
MCh$ | | |
MCh$ | |
| | |
| | |
| | |
| | |
| |
| Assets | |
| | |
| | |
| | |
| |
| Cash and deposits in banks | |
| 2,590,986 | | |
| 2,699,076 | | |
| 2,590,986 | | |
| 2,699,076 | |
| Transactions in the course of collection | |
| 414,419 | | |
| 372,456 | | |
| 414,419 | | |
| 372,456 | |
| Subtotal | |
| 3,005,405 | | |
| 3,071,532 | | |
| 3,005,405 | | |
| 3,071,532 | |
| Financial assets at amortized cost | |
| | | |
| | | |
| | | |
| | |
| Rights by resale agreements | |
| 100,643 | | |
| 87,291 | | |
| 100,643 | | |
| 87,291 | |
| Debt financial instruments | |
| 460,937 | | |
| 944,074 | | |
| 435,196 | | |
| 892,550 | |
| Loans to Banks | |
| | | |
| | | |
| | | |
| | |
| Domestic banks | |
| — | | |
| 299,147 | | |
| — | | |
| 299,147 | |
| Central Bank of Chile | |
| — | | |
| — | | |
| — | | |
| — | |
| Foreign banks | |
| 398,028 | | |
| 366,568 | | |
| 397,340 | | |
| 366,245 | |
| Subtotal | |
| 959,608 | | |
| 1,697,080 | | |
| 933,179 | | |
| 1,645,233 | |
| Loans to customers, net | |
| | | |
| | | |
| | | |
| | |
| Commercial loans | |
| 19,296,206 | | |
| 19,893,412 | | |
| 18,835,985 | | |
| 19,561,279 | |
| Residential mortgage loans | |
| 13,896,790 | | |
| 13,197,695 | | |
| 13,957,541 | | |
| 13,000,178 | |
| Consumer loans | |
| 5,349,315 | | |
| 5,151,755 | | |
| 5,436,873 | | |
| 5,247,985 | |
| Subtotal | |
| 38,542,311 | | |
| 38,242,862 | | |
| 38,230,399 | | |
| 37,809,442 | |
| Total | |
| 42,507,324 | | |
| 43,011,474 | | |
| 42,168,983 | | |
| 42,526,207 | |
| | |
| | | |
| | | |
| | | |
| | |
| Liabilities | |
| | | |
| | | |
| | | |
| | |
| Transactions in the course of payment | |
| 564,172 | | |
| 283,605 | | |
| 564,172 | | |
| 283,605 | |
| Financial liabilities at amortized cost | |
| | | |
| | | |
| | | |
| | |
| Current accounts and other demand deposits | |
| 14,791,870 | | |
| 14,630,797 | | |
| 14,791,870 | | |
| 14,630,797 | |
| Time deposits and saving accounts | |
| 14,162,408 | | |
| 14,345,223 | | |
| 14,155,640 | | |
| 14,346,676 | |
| Obligations by repurchase agreements | |
| 286,915 | | |
| 109,794 | | |
| 286,915 | | |
| 109,794 | |
| Borrowings from financial institutions | |
| 1,296,751 | | |
| 1,103,468 | | |
| 1,278,009 | | |
| 1,071,097 | |
| Debt financial instruments issued | |
| | | |
| | | |
| | | |
| | |
| Mortgage finance bonds for residential purposes | |
| 521 | | |
| 849 | | |
| 578 | | |
| 946 | |
| Mortgage finance bonds for general purposes | |
| — | | |
| 1 | | |
| — | | |
| 1 | |
| Bonds | |
| 10,800,330 | | |
| 9,689,219 | | |
| 10,725,466 | | |
| 9,596,699 | |
| Other financial obligations | |
| 367,323 | | |
| 284,479 | | |
| 367,323 | | |
| 284,479 | |
| Subtotal | |
| 41,706,118 | | |
| 40,163,830 | | |
| 41,605,801 | | |
| 40,040,489 | |
| Debt financial instruments issued for regulatory capital purposes | |
| | | |
| | | |
| | | |
| | |
| Subordinate bonds | |
| 1,087,093 | | |
| 1,068,879 | | |
| 1,055,062 | | |
| 1,057,509 | |
| Total | |
| 43,357,383 | | |
| 41,516,314 | | |
| 43,225,035 | | |
| 41,381,603 | |
Other financial assets and liabilities
not measured at their fair value, but for which a fair value is estimated, even if not managed based on such value, include assets and
liabilities such as placements, deposits and other time deposits, debt issued, and other financial assets and obligations with different
maturities and characteristics. The fair value of these assets and liabilities is calculated using the Discounted Cash Flow model and
the use of several data sources such as yield curves, credit risk spreads, etc. In addition, due to the fact that some of these assets
and liabilities are not traded on the market, regular reviews and analyzes are required to determine the suitability of the inputs and
fair values determined.
| (f) | Levels of other assets
and liabilities: |
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, 2025 and
2024:
| |
|
Level 1
Estimated Fair Value |
|
|
Level 2
Estimated Fair Value |
|
|
Level 3
Estimated Fair Value |
|
|
Total
Estimated Fair Value |
|
| |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
| |
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
|
MCh$ |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and deposits in banks |
|
|
2,590,986 |
|
|
|
2,699,076 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,590,986 |
|
|
|
2,699,076 |
|
| Transactions in the course of collection |
|
|
414,419 |
|
|
|
372,456 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
414,419 |
|
|
|
372,456 |
|
| Subtotal |
|
|
3,005,405 |
|
|
|
3,071,532 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,005,405 |
|
|
|
3,071,532 |
|
| Financial assets at amortized cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rights by resale agreements |
|
|
100,643 |
|
|
|
87,291 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
100,643 |
|
|
|
87,291 |
|
| Debt financial instruments |
|
|
435,196 |
|
|
|
892,550 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
435,196 |
|
|
|
892,550 |
|
| Loans to Banks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Domestic banks |
|
|
— |
|
|
|
299,147 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
299,147 |
|
| Central Bank of Chile |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
| Foreign banks |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
397,340 |
|
|
|
366,245 |
|
|
|
397,340 |
|
|
|
366,245 |
|
| Subtotal |
|
|
535,839 |
|
|
|
1,278,988 |
|
|
|
— |
|
|
|
— |
|
|
|
397,340 |
|
|
|
366,245 |
|
|
|
933,179 |
|
|
|
1,645,233 |
|
| Loans to customers, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commercial loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
18,835,985 |
|
|
|
19,561,279 |
|
|
|
18,835,985 |
|
|
|
19,561,279 |
|
| Residential mortgage loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13,957,541 |
|
|
|
13,000,178 |
|
|
|
13,957,541 |
|
|
|
13,000,178 |
|
| Consumer loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,436,873 |
|
|
|
5,247,985 |
|
|
|
5,436,873 |
|
|
|
5,247,985 |
|
| Subtotal |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
38,230,399 |
|
|
|
37,809,442 |
|
|
|
38,230,399 |
|
|
|
37,809,442 |
|
| Total |
|
|
3,541,244 |
|
|
|
4,350,520 |
|
|
|
— |
|
|
|
— |
|
|
|
38,627,739 |
|
|
|
38,175,687 |
|
|
|
42,168,983 |
|
|
|
42,526,207 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transactions in the course of payment |
|
|
564,172 |
|
|
|
283,605 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
564,172 |
|
|
|
283,605 |
|
| Financial liabilities at amortized cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current accounts and other demand deposits |
|
|
14,791,870 |
|
|
|
14,630,797 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,791,870 |
|
|
|
14,630,797 |
|
| Time deposits and saving accounts |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,155,640 |
|
|
|
14,346,676 |
|
|
|
14,155,640 |
|
|
|
14,346,676 |
|
| Obligations by repurchase agreements |
|
|
286,915 |
|
|
|
109,794 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
286,915 |
|
|
|
109,794 |
|
| Borrowings from financial institutions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,278,009 |
|
|
|
1,071,097 |
|
|
|
1,278,009 |
|
|
|
1,071,097 |
|
| Debt financial instruments issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage finance bonds for residential purposes |
|
|
— |
|
|
|
— |
|
|
|
578 |
|
|
|
946 |
|
|
|
— |
|
|
|
— |
|
|
|
578 |
|
|
|
946 |
|
| Mortgage finance bonds for general purposes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
| Bonds |
|
|
— |
|
|
|
— |
|
|
|
10,725,466 |
|
|
|
9,596,699 |
|
|
|
— |
|
|
|
— |
|
|
|
10,725,466 |
|
|
|
9,596,699 |
|
| Other financial obligations |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
367,323 |
|
|
|
284,479 |
|
|
|
367,323 |
|
|
|
284,479 |
|
| Subtotal |
|
|
15,078,785 |
|
|
|
14,740,591 |
|
|
|
10,726,044 |
|
|
|
9,597,646 |
|
|
|
15,800,972 |
|
|
|
15,702,252 |
|
|
|
41,605,801 |
|
|
|
40,040,489 |
|
| Debt financial instruments issued for regulatory capital
purposes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subordinate bonds |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,055,062 |
|
|
|
1,057,509 |
|
|
|
1,055,062 |
|
|
|
1,057,509 |
|
| Total |
|
|
15,642,957 |
|
|
|
15,024,196 |
|
|
|
10,726,044 |
|
|
|
9,597,646 |
|
|
|
16,856,034 |
|
|
|
16,759,761 |
|
|
|
43,225,035 |
|
|
|
41,381,603 |
|
The Bank determines the fair value
of these assets and liabilities according to the following:
| ● | Short-term
assets and liabilities: For assets and liabilities with short-term maturity, it is assumed
that the book values approximate to their fair value. This assumption is applied to the following
assets and liabilities: |
| Assets |
|
Liabilities |
| - Cash
and deposits in banks |
|
- Current
accounts and other demand deposits |
| - Transactions
in the course of collection |
|
- Transactions
in the course of payments |
| - Rights
by resale agreements |
|
- Obligations
by repurchase agreements |
| - Loans
to domestic banks (including the Central Bank of Chile) |
|
|
| ● | Loans
to Customers and Advances to foreign banks: Fair value is determined by using the discounted
cash flow model and internally generated discount rates, based on internal transfer rates
derived from our internal transfer pricing process. Upon determination of the present value,
we deduct the related loan loss allowances to incorporate the credit risk associated with
each contract or loan. As we use internally generated parameters for valuation purposes,
we categorize these instruments in Level 3. |
| ● | Debt
financial instruments at amortized cost: The fair value is calculated with the methodology
of the Stock Exchange, using the IRR observed in the market. Because the instruments that
are in this category correspond to Treasury Bonds that are Benchmark, they are classified
in Level 1. |
| ● | Mortgage
finance bonds and Bonds: In order to determine the present value of contractual cash flows,
we apply the discounted cash flow model by using market interest rates that are available
in the market, either for the instruments under valuation or instruments with similar features
that fit valuation needs in terms of currency, maturities and liquidity. The market interest
rates are obtained from third party price providers widely used by the market. As a result
of the valuation technique and the quality of inputs (observable) used for valuation, we
categorize these financial liabilities in Level 2. |
| ● | Saving
Accounts, Time Deposits, Borrowings from Financial Institutions (including the Central Bank
of Chile), Subordinated Bonds and Other financial liabilities : The discounted cash flow
model is used to obtain the present value of committed cash flows by applying a bucket approach
and average adjusted discount rates that derived from both market rates for instruments with
similar features and our internal transfer pricing process. Because we use internally generated
parameters and/or apply significant judgmental analysis for valuation purposes, we categorize
these financial liabilities in Level 3. |
|