Form 20-F
|
x
|
Form 40-F
|
o
|
Yes
|
o
|
No
|
x
|
Yes
|
o
|
No
|
x
|
Yes
|
o
|
No
|
x
|
Item
|
||
1.
|
3Q2011 Earnings Release
|
|
2.
|
9M 2011 Financial Statements
|
BANCO SANTANDER-CHILE
|
|
By:
|
/s/
|
Name:
|
Juan Pedro Santa María
|
Title:
|
General Counsel
|
SECTION
|
PAGE
|
SECTION 1: SUMMARY OF RESULTS
|
2
|
SECTION 2: BALANCE SHEET ANALYSIS
|
6
|
SECTION 3: ANALYSIS OF QUARTERLY INCOME STATEMENT
|
9
|
SECTION 4: CREDIT RISK RATINGS
|
16
|
SECTION 5: SHARE PERFORMANCE
|
17
|
ANNEX 1: NEW PROVISIONING MODEL FOR RESIDENTIAL MORTGAGE LOANS
|
18
|
ANNEX 2: BALANCE SHEET
|
19
|
ANNEX 3: YEAR-TO-DATE INCOME STATEMENT
|
20
|
ANNEX 4: QUARTERLY INCOME STATEMENTS
|
21
|
ANNEX 5: QUARTERLY EVOLUTION OF MAIN RATIOS AND OTHER INFORMATION
|
22
|
CONTACT INFORMATION
|
Santiago, Chile
|
Robert Moreno
|
Tel: (562) 320-8284
|
Manager, Investor Relations Department
|
Fax: (562) 671-6554
|
Banco Santander Chile
|
Email: rmorenoh@santander.cl
|
Bandera 140 Piso 19
|
Website: www.santander.cl
|
I.
|
Focus on liquidity
|
II.
|
Focus on core capital
|
III.
|
Focus on selective loan growth and spreads
|
IV.
|
Prudent credit risk policies
|
Quarter
|
Change %
|
|||||||||||||||||||
3Q11 / | 3Q11 / | |||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q10
|
2Q11
|
|||||||||||||||
Net interest income
|
232,057 | 247,414 | 235,674 | (1.5 | )% | (6.2 | )% | |||||||||||||
Fee income
|
65,991 | 72,050 | 66,436 | (0.7 | )% | (8.4 | )% | |||||||||||||
Core revenues
|
298,048 | 319,464 | 302,110 | (1.3 | )% | (6.7 | )% | |||||||||||||
Financial transactions, net
|
23,001 | 29,076 | 21,713 | 5.9 | % | (20.9 | )% | |||||||||||||
Provision expense
|
(90,372 | ) | (56,874 | ) | (51,525 | ) | 75.4 | % | 58.9 | % | ||||||||||
Operating expenses
|
(128,356 | ) | (125,161 | ) | (113,570 | ) | 13.0 | % | 2.6 | % | ||||||||||
Operating income, net of provisions and costs
|
102,321 | 166,505 | 158,728 | (35.5 | )% | (38.5 | )% | |||||||||||||
Other operating & Non-op. Income
|
(27,168 | ) | (24,993 | ) | (33,372 | ) | (18.6 | )% | 8.7 | % | ||||||||||
Net income attributable to shareholders
|
75,153 | 141,512 | 125,356 | (40.0 | )% | (46.9 | )% | |||||||||||||
Net income/share (Ch$)
|
0.40 | 0.75 | 0.67 | (40.0 | )% | (46.9 | )% | |||||||||||||
Net income/ADR (US$)1
|
0.80 | 1.66 | 1.42 | (43.5 | )% | (51.4 | )% | |||||||||||||
Total loans
|
17,680,356 | 17,422,041 | 15,232,019 | 16.1 | % | 1.5 | % | |||||||||||||
Deposits
|
13,892,003 | 13,306,475 | 11,146,945 | 24.6 | % | 4.4 | % | |||||||||||||
Shareholders’ equity
|
1,927,498 | 1,866,467 | 1,757,340 | 9.7 | % | 3.3 | % | |||||||||||||
Net interest margin
|
4.6 | % | 5.2 | % | 5.7 | % | ||||||||||||||
Efficiency ratio
|
41.3 | % | 36.5 | % | 37.2 | % | ||||||||||||||
Return on average equity2
|
15.8 | % | 30.5 | % | 29.3 | % | ||||||||||||||
NPL / Total loans3
|
2.8 | % | 2.6 | % | 2.7 | % | ||||||||||||||
Coverage NPLs
|
104.8 | % | 111.9 | % | 105.1 | % | ||||||||||||||
Risk index4
|
2.94 | % | 2.90 | % | 2.82 | % | ||||||||||||||
PDLs/ Total loans5
|
1.27 | % | 1.23 | % | 1.36 | % | ||||||||||||||
Coverage PDLs
|
232.45 | % | 235.86 | % | 206.64 | % | ||||||||||||||
BIS ratio
|
13.9 | % | 13.4 | % | 14.5 | % | ||||||||||||||
Branches
|
494 | 487 | 500 | |||||||||||||||||
ATMs
|
1,892 | 1,946 | 1,914 | |||||||||||||||||
Employees
|
11,706 | 11,516 | 11,049 |
1.
|
The change in earnings per ADR may differ from the change in earnings per share due to the exchange rate movements. Earnings per ADR was calculated using the Observed Exchange Rate Ch$515.14 per US$ as of September 30, 2011.
|
2.
|
Annualized quarterly Net income attributable to shareholders / Average equity attributable to shareholders.
|
3.
|
NPLs: Non-performing loans; full balance of loans with one installment 90 days or more overdue.
|
4.
|
Risk Index: Loan loss allowances / Total loans; measures the percentage of loans the banks must provision for given their internal models and the Superintendency of Banks guidelines.
|
5.
|
PDLs: Past due loans; all loan installments that are more than 90 days overdue.
|
Loans
|
Quarter ended,
|
% Change
|
||||||||||||||||||
(Ch$ million)
|
Sep-11
|
Jun-11
|
Sep-10
|
Sep. 11 / 10
|
Sep. 11 / Jun.
11
|
|||||||||||||||
Total loans to individuals1
|
9,215,686 | 9,026,697 | 8,035,617 | 14.7 | % | 2.1 | % | |||||||||||||
Consumer loans
|
2,925,659 | 2,893,038 | 2,554,884 | 14.5 | % | 1.1 | % | |||||||||||||
Residential mortgage loans
|
5,016,419 | 4,909,630 | 4,498,799 | 11.5 | % | 2.2 | % | |||||||||||||
SMEs
|
2,524,836 | 2,455,349 | 2,301,536 | 9.7 | % | 2.8 | % | |||||||||||||
Total retail lending
|
11,740,522 | 11,482,046 | 10,337,153 | 13.6 | % | 2.3 | % | |||||||||||||
Institutional lending
|
351,686 | 372,939 | 340,274 | 3.4 | % | (5.7 | )% | |||||||||||||
Middle-Market & Real estate
|
3,731,881 | 3,625,439 | 3,160,681 | 18.1 | % | 2.9 | % | |||||||||||||
Corporate
|
1,833,084 | 1,950,992 | 1,406,210 | 30.4 | % | (6.0 | )% | |||||||||||||
Total loans 2
|
17,680,356
|
17,422,041
|
15,232,019
|
16.1
|
% |
1.5
|
% |
Breakdown loans to
individuals
(Ch$ million)
|
Sep-11
|
% Change
Sep. 11 / 10
|
% Change
Sep. 11 /
Jun. 11
|
|||||||||
Middle-upper income
|
8,420,540 | 14.3 | % | 2.2 | % | |||||||
Santander Banefe
|
795,146 | 18.9 | % | 1.3 | % | |||||||
Individuals
|
9,215,686 | 14.7 | % | 2.1 | % |
Funding
|
Quarter ended,
|
% Change
|
||||||||||||||||||
(Ch$ million)
|
Sep-11
|
Jun-11
|
Sep-10
|
Sep. 11 / 10
|
Sep. 11 /
Jun. 11
|
|||||||||||||||
Demand deposits
|
4,496,757 | 4,450,290 | 3,991,732 | 12.7 | % | 1.0 | % | |||||||||||||
Time deposits
|
9,395,246 | 8,856,185 | 7,155,213 | 31.3 | % | 6.1 | % | |||||||||||||
Total deposits
|
13,892,003 | 13,306,475 | 11,146,945 | 24.6 | % | 4.4 | % | |||||||||||||
Mutual funds (off-balance sheet)
|
2,852,379 | 3,136,413 | 3,305,683 | (13.7 | )% | (9.1 | )% | |||||||||||||
Total customer funds
|
16,744,382 | 16,442,888 | 14,452,628 | 15.9 | % | 1.8 | % | |||||||||||||
Loans to deposits1
|
94.8 | % | 96.8 | % | 100.9 | % |
Quarter ended,
|
Change %
|
|||||||||||||||||||
(Ch$ million)
|
Sep-11
|
Jun-11
|
Sep-10
|
Sep. 11 / 10
|
Sep. 11 /
Jun. 11
|
|||||||||||||||
891,303 | 891,303 | 1,757,340 | (49.3 | )% | 0.0 | % | ||||||||||||||
Reserves
|
51,538 | 51,538 | 51,539 | (0.0 | )% | 0.0 | % | |||||||||||||
Valuation adjustment
|
593 | (7,831 | ) | (13,928 | ) | (104.3 | )% | (107.6 | )% | |||||||||||
Retained Earnings:
|
984,064 | 931,457 | 828,426 | 18.8 | % | 5.6 | % | |||||||||||||
Retained earnings prior periods
|
750,989 | 750,990 | 560,128 | 34.1 | % | 0.0 | % | |||||||||||||
Income for the period
|
332,963 | 257,810 | 383,283 | (13.1 | )% | 29.2 | % | |||||||||||||
Provision for mandatory dividend
|
(99,889 | ) | (77,343 | ) | (114,985 | ) | (13.1 | )% | 29.2 | % | ||||||||||
Equity attributable to shareholders
|
1,927,498 | 1,866,467 | 2,623,377 | (26.5 | )% | 3.3 | % | |||||||||||||
Non-controlling interest
|
32,293 | 31,171 | 29,599 | 9.1 | % | 3.6 | % | |||||||||||||
Total Equity
|
1,959,791 | 1,897,638 | 2,652,976 | (26.1 | )% | 3.3 | % | |||||||||||||
Quarterly ROAE
|
15.8 | % | 30.5 | % | 23.0 | % |
Capital Adequacy
|
Quarter ended,
|
Change %
|
||||||||||||||||||
(Ch$ million)
|
Sep-11
|
Jun-11
|
Sep-10
|
Sep. 11 / 10
|
Sep. 11 /
Jun. 11
|
|||||||||||||||
Tier I (Core Capital)
|
1,927,498 | 1,866,467 | 1,757,340 | 9.7 | % | 3.3 | % | |||||||||||||
Tier II
|
715,184 | 669,798 | 672,740 | 6.3 | % | 6.8 | % | |||||||||||||
Regulatory capital
|
2,642,682 | 2,536,265 | 2,430,080 | 8.7 | % | 4.2 | % | |||||||||||||
Risk weighted assets
|
18,954,146 | 18,964,803 | 16,739,710 | 13.2 | % | (0.1 | )% | |||||||||||||
Tier I (Core capital) ratio
|
10.2 | % | 9.8 | % | 10.5 | % | ||||||||||||||
BIS ratio
|
13.9 | % | 13.4 | % | 14.5 | % |
Quarter
|
Change %
|
|||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 /
3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Interest income
|
420,729 | 472,132 | 355,445 | 18.4 | % | (10.9 | )% | |||||||||||||
Interest expense
|
(188,672 | ) | (224,718 | ) | (119,771 | ) | 57.5 | % | (16.0 | )% | ||||||||||
Net interest income
|
232,057 | 247,414 | 235,674 | (1.5 | )% | (6.2 | )% | |||||||||||||
Average interest-earning assets
|
20,068,322 | 19,099,828 | 16,463,951 | 21.9 | % | 5.1 | % | |||||||||||||
Average loans
|
17,460,992 | 17,146,712 | 14,874,816 | 17.4 | % | 1.8 | % | |||||||||||||
Interest earning asset yield1
|
8.4 | % | 9.9 | % | 8.6 | % | ||||||||||||||
Cost of funds2
|
4.1 | % | 5.2 | % | 2.8 | % | ||||||||||||||
Net interest margin (NIM)3
|
4.6 | % | 5.2 | % | 5.7 | % | ||||||||||||||
Avg. equity + non-interest bearing demand deposits / Avg. interest earning assets
|
31.3 | % | 33.6 | % | 34.7 | % | ||||||||||||||
Quarterly inflation rate5
|
0.56 | % | 1.44 | % | 0.65 | % | ||||||||||||||
Central Bank reference rate
|
5.25 | % | 5.25 | % | 2.50 | % | ||||||||||||||
Avg. 10 year Central Bank yield (real)
|
2.63 | % | 2.90 | % | 2.82 | % |
Quarter
|
Change %
|
|||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 / 3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Gross provisions
|
(18,628 | ) | 1,040 | (9,974 | ) | 86.8 | % | (1891.2 | )% | |||||||||||
Charge-offs
|
(77,466 | ) | (62,577 | ) | (49,568 | ) | 56.3 | % | 23.8 | % | ||||||||||
Gross provisions and charge-offs
|
(96,094 | ) | (61,537 | ) | (59,542 | ) | 61.4 | % | 56.2 | % | ||||||||||
Loan loss recoveries
|
5,722 | 4,663 | 8,017 | (28.6 | )% | 22.7 | % | |||||||||||||
Net provisions for loan losses1
|
(90,372 | ) | (56,874 | ) | (51,525 | ) | 75.4 | % | 58.9 | % | ||||||||||
Total loans2
|
17,680,355 | 17,422,041 | 15,232,019 | 16.1 | % | 1.5 | % | |||||||||||||
Loan loss allowances1
|
520,565 | 505,887 | 428,833 | 21.4 | % | 2.9 | % | |||||||||||||
Non-performing loans3 (NPLs)
|
496,786 | 452,150 | 407,831 | 21.8 | % | 9.9 | % | |||||||||||||
Risk Index4
|
2.94 | % | 2.90 | % | 2.82 | % | ||||||||||||||
NPL / Total loans
|
2.81 | % | 2.60 | % | 2.68 | % | ||||||||||||||
Coverage ratio of NPLs5
|
104.8 | % | 111.9 | % | 105.1 | % |
1.
|
The Bank reclassified Ch$ 31,162 million in provision reversals for off balance sheet lines of credit recognized in 3Q10 as Other operating income to Provisions for loan losses as required by the SBIF.
|
2.
|
Excludes interbank loans.
|
3.
|
NPLs: Non-performing loans; full balance of loans with one installment 90 days or more overdue.
|
4.
|
Risk Index: Loan loss allowances / Total loans; measures the percentage of loans the banks must provision for given their internal models and the Superintendency of Banks guidelines.
|
5.
|
Loan loss allowances / NPLs.
|
|
i.
|
Strengthening of the residential mortgage provisioning model. As announced in our 2Q11 earnings report, the Bank improved its provisioning model for residential mortgage lending. This change was done in line with our strategic objective of accompanying our loan growth in retail lending with a proactive stance regarding credit risk. This signified a one-time provision expense of approximately Ch$10,000 million in 3Q11. The Bank migrated to a model with more parameters to determine the risk level of a client with a mortgage loan. Previously, the main factor for determining the reserve level was non-performance. For more details on the new model, see Annex 1.
|
|
ii.
|
Higher provisions in the middle-market. In 3Q11, the bank set aside Ch$4,000 million in provisions for two deteriorated loan positions in the middle market. We do not expect further provisions for these cases in the future.
|
|
iii.
|
Provisions related to La Polar. The Bank set aside a further Ch$600 million in provisions for this loan position in 3Q11.
|
iv.
|
Translation loss of provisions in US$. In the quarter, the Chilean peso depreciated 9%. As some large commercial loan positions are denominated in US$ and, since the Bank must set aside minimum provisions for all large loans analyzed on an individual basis, this resulted in Ch$4,600 million in higher provision directly related to the depreciation of the exchange rate.
|
Fee Income
|
Quarter
|
Change %
|
||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 /
3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Collection fees
|
14,684 | 16,215 | 15,324 | (4.2 | )% | (9.4 | )% | |||||||||||||
Credit, debit & ATM card fees
|
14,383 | 16,079 | 13,518 | 6.4 | % | (10.5 | )% | |||||||||||||
Checking accounts & lines of credit
|
10,020 | 10,025 | 10,604 | (5.5 | )% | (0.0 | )% | |||||||||||||
Asset management
|
8,796 | 10,179 | 10,063 | (12.6 | )% | (13.6 | )% | |||||||||||||
Insurance brokerage
|
7,955 | 9,574 | 8,683 | (8.4 | )% | (16.9 | )% | |||||||||||||
Guarantees, pledges and other contingent operations
|
6,335 | 5,697 | 5,568 | 13.8 | % | 11.2 | % | |||||||||||||
Fees from brokerage and custody of securities
|
2,469 | 2,592 | 2,399 | 2.9 | % | (4.7 | )% | |||||||||||||
Other Fees
|
1,349 | 1,689 | 277 | 388.8 | % | 43,344.9 | % | |||||||||||||
Total fees
|
65,991 | 72,050 | 66,436 | (0.7 | )% | (8.4 | )% |
Results from Financial Transactions*
|
Quarter
|
Change %
|
||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 / 3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Net income from financial operations
|
102,133 | 2,027 | (45,068 | ) | — | % | 4,938.6 | % | ||||||||||||
Foreign exchange profit (loss), net
|
(79,132 | ) | 27,049 | 66,781 | — | % | — | % | ||||||||||||
Net results from financial transactions
|
23,001 | 29,076 | 21,713 | 5.9 | % | (20.9 | )% |
*
|
These results mainly include the mark-to-market of the Available for sale investment portfolio, realized and unrealized gains of Financial investments held for trading, the interest revenue generated by the Held for trading portfolio, gains or losses from the sale of charged-off loans and the mark-to-market of derivatives. The results recorded as Foreign exchange profits (loss), net mainly includes the translation gains or losses of assets and a liability denominated in foreign currency.
|
Results from Financial Transactions
|
Quarter
|
Change %
|
||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 / 3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Santander Global Connect1
|
16,259 | 15,045 | 11,628 | 39.8 | % | 8.1 | % | |||||||||||||
Market-making
|
4,958 | 6,012 | 8,451 | (41.3 | )% | (17.5 | )% | |||||||||||||
Client treasury services
|
21,217 | 21,058 | 20,079 | 5.7 | % | 0.8 | % | |||||||||||||
Non-client treasury services
|
1,784 | 8,018 | 1,635 | 9.2 | % | (77.7 | )% | |||||||||||||
Net results from financial transactions
|
23,001 | 29,076 | 21,713 | 5.9 | % | (20.9 | )% |
1.
|
Santander Global Connect is the Bank’s commercial platform for selling treasury products to our clients.
|
Operating Expenses
|
Quarter
|
Change %
|
||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 / 3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Personnel salaries and expenses
|
(73,884 | ) | (70,655 | ) | (63,330 | ) | 16.7 | % | 4.6 | % | ||||||||||
Administrative expenses
|
(41,041 | ) | (41,535 | ) | (37,983 | ) | 8.1 | % | (1.2 | )% | ||||||||||
Depreciation and amortization
|
(13,354 | ) | (12,944 | ) | (11,294 | ) | 18.2 | % | 3.2 | % | ||||||||||
Impairment
|
(77 | ) | (27 | ) | (963 | ) | (92.0 | )% | 185.2 | % | ||||||||||
Operating expenses
|
(128,356 | ) | (125,161 | ) | (113,570 | ) | 13.0 | % | 2.6 | % | ||||||||||
Efficiency ratio1
|
41.3 | % | 36.5 | % | 37.2 | % |
1.
|
Operating expenses / Operating income. Operating income = Net interest income + Net fee income+ Net results from Financial transactions + Other operating income and expenses.
|
Quarter
|
Change %
|
|||||||||||||||||||
(Ch$ million)
|
3Q11
|
2Q11
|
3Q10
|
3Q11 / 3Q10
|
3Q11 /
2Q11
|
|||||||||||||||
Other operating income
|
2,194 | 3,309 | 2,656 | (17.4 | )% | (33.7 | )% | |||||||||||||
Other operating expenses
|
(12,156 | ) | (8,800 | ) | (21,333 | ) | (43.0 | )% | 38.1 | % | ||||||||||
Other operating income, net
|
(9,962 | ) | (5,491 | ) | (18,677 | ) | (46.7 | )% | 81.4 | % | ||||||||||
Income from investments in other companies
|
546 | 552 | 832 | (34.4 | )% | (1.1 | )% | |||||||||||||
Income tax expense
|
(16,629 | ) | (19,416 | ) | (14,109 | ) | 17.9 | % | (14.4 | )% | ||||||||||
Income tax rate
|
17.9 | % | 12.0 | % | 10.0 | % |
Moody’s (Outlook stable)
|
Rating
|
|
Foreign currency bank deposits
|
Aa3
|
|
Senior bonds
|
Aa3
|
|
Subordinated debt
|
A1
|
|
Bank Deposits in Local Currency
|
Aa3
|
|
Bank financial strength
|
B-
|
|
Short-term deposits
|
P-1
|
Standard and Poor’s (Outlook negative)
|
Rating
|
|
Long-term Foreign Issuer Credit
|
A+
|
|
Long-term Local Issuer Credit
|
A+
|
|
Short-term Foreign Issuer Credit
|
A-1
|
|
Short-term Local Issuer Credit
|
A-1
|
Fitch (Outlook negative)
|
Rating
|
|
Foreign Currency Long-term Debt
|
A+
|
|
Local Currency Long-term Debt
|
A+
|
|
Foreign Currency Short-term Debt
|
F1
|
|
Local Currency Short-term Debt
|
F1
|
|
Viability rating
|
a+
|
|
Individual rating
|
B
|
Local ratings
|
Fitch Ratings
|
Feller Rate
|
||
Shares
|
Level 2
|
1CN1
|
||
Short-term deposits
|
N1+
|
Level 1+
|
||
Long-term deposits
|
AAA
|
AAA
|
||
Mortgage finance bonds
|
AAA
|
AAA
|
||
Senior bonds
|
AAA
|
AAA
|
||
Subordinated bonds
|
AA
|
AA+
|
||
Outlook
|
Stable
|
Stable
|
ADR price (US$) 9M11
|
||
09/30/11:
|
73.48
|
|
Maximum (1H11):
|
96.44
|
|
Minimum (1H11):
|
70.64
|
Market Capitalization:
|
US$13,329 million | |
P/E 12 month trailing*:
|
16.5
|
|
P/BV (06/30/11)**:
|
3.66
|
|
Dividend yield***:
|
3.7%
|
*
|
Price as of Sept. 30, 2011 / 12mth. earnings
|
**
|
Price as of Sept. 30, 2011 / Book value as of 09/30/11
|
***
|
Based on closing price on record date of last dividend payment.
|
Local share price (Ch$) 9M11
|
||
09/30/11:
|
37.46
|
|
Maximum (9M11):
|
43.64
|
|
Minimum (9M11):
|
35.63
|
Year paid
|
Ch$/share
|
% of previous year
earnings
|
||||||
2007:
|
0.99 | 65 | % | |||||
2008:
|
1.06 | 65 | % | |||||
2009:
|
1.13 | 65 | % | |||||
2010:
|
1.37 | 60 | % | |||||
2011:
|
1.52 | 60 | % |
Previous model
Residential mortgage loans
|
Overdue days
|
||||||||||||||||||||||||||||
1-30
|
31-60
|
61-120
|
121-180
|
181-360
|
361- 720
|
>720
|
|||||||||||||||||||||||
Mortgage
|
Profile 1
|
0.3 | % | 0.5 | % | 1.2 | % | 2.4 | % | 6.8 | % | 14.1 | % | 28.3 | % | ||||||||||||||
Profile 2
|
1.5 | % | 1.6 | % | 2.5 | % | 4.4 | % | 6.8 | % | 14.1 | % | 28.3 | % |
New model
Residential mortgage loans
|
Performing
|
Overdue days
|
|||||||||||||||||||
1-29
|
30-59
|
60-89
|
>90 days
|
||||||||||||||||||
Mortgage
(Bank client) |
New client
|
0.20 | % | 2.7 | % | 3.6 | % | 4.63 | % | 11.0 | % | ||||||||||
Existing client
|
0.29 | % | 1.49 | % | 2.97 | % | 3.7 | % | 11.0 | % | |||||||||||
Renegotiated client
|
1.75 | % | 1.75 | % | 1.75 | % | 1.75 | % | 11.0 | % | |||||||||||
Mortgage
(Banefe client) |
New or existing client
|
0.35 | % | 2.19 | % | 3.64 | % | 4.72 | % | 11.0 | % | ||||||||||
Renegotiated client
|
1.75 | % | 1.75 | % | 1.75 | % | 1.75 | % | 11.0 | % |
Sep-11
|
Sep-11
|
Dec-10
|
Sept. 11 / Dec. 10
|
|||||||||||||
US$ths
|
Ch$ million
|
% Chg.
|
||||||||||||||
Assets
|
||||||||||||||||
Cash and balances from Central Bank
|
3,488,473 | 1,812,785 | 1,762,198 | 2.9 | % | |||||||||||
Funds to be cleared
|
1,571,444 | 816,601 | 374,368 | 118.1 | % | |||||||||||
Financial assets held for trading
|
969,524 | 503,813 | 379,670 | 32.7 | % | |||||||||||
Investment collateral under agreements to repurchase
|
23,395 | 12,157 | 170,985 | (92.9 | )% | |||||||||||
Derivatives
|
3,871,038 | 2,011,585 | 1,624,378 | 23.8 | % | |||||||||||
Interbank loans
|
169,141 | 87,894 | 69,672 | 26.2 | % | |||||||||||
Loans, net of loan loss allowances
|
33,021,822 | 17,159,790 | 15,175,975 | 13.1 | % | |||||||||||
Available-for-sale financial assets
|
4,050,118 | 2,104,644 | 1,473,980 | 42.8 | % | |||||||||||
Held-to-maturity investments
|
0 | 0 | 0 | — | % | |||||||||||
Investments in other companies
|
15,841 | 8,232 | 7,275 | 13.2 | % | |||||||||||
Intangible assets
|
148,617 | 77,229 | 77,990 | (1.0 | )% | |||||||||||
Fixed assets
|
294,652 | 153,116 | 154,985 | (1.2 | )% | |||||||||||
Current tax assets
|
53,394 | 27,746 | 12,499 | 122.0 | % | |||||||||||
Deferred tax assets
|
276,028 | 143,438 | 117,964 | 21.6 | % | |||||||||||
Other assets
|
1,354,999 | 704,125 | 640,937 | 9.9 | % | |||||||||||
Total Assets
|
49,308,486 | 25,623,155 | 22,042,876 | 16.2 | % | |||||||||||
Liabilities and Equity
|
||||||||||||||||
Demand deposits
|
8,653,434 | 4,496,757 | 4,236,434 | 6.1 | % | |||||||||||
Funds to be cleared
|
896,879 | 466,063 | 300,125 | 55.3 | % | |||||||||||
Investments sold under agreements to repurchase
|
436,915 | 227,043 | 294,725 | (23.0 | )% | |||||||||||
Time deposits and savings accounts
|
18,079,950 | 9,395,246 | 7,258,757 | 29.4 | % | |||||||||||
Derivatives
|
3,127,632 | 1,625,274 | 1,643,979 | (1.1 | )% | |||||||||||
Deposits from credit institutions
|
3,896,961 | 2,025,056 | 1,584,057 | 27.8 | % | |||||||||||
Marketable debt securities
|
8,684,511 | 4,512,906 | 4,190,888 | 7.7 | % | |||||||||||
Other obligations
|
321,357 | 166,993 | 166,289 | 0.4 | % | |||||||||||
Current tax liabilities
|
4,426 | 2,300 | 1,293 | 77.9 | % | |||||||||||
Deferred tax liability
|
22,284 | 11,580 | 5,441 | 112.8 | % | |||||||||||
Provisions
|
329,299 | 171,120 | 235,953 | (27.5 | )% | |||||||||||
Other liabilities
|
1,083,472 | 563,026 | 261,328 | 115.4 | % | |||||||||||
Total Liabilities
|
45,537,119 | 23,663,364 | 20,179,269 | 17.3 | % | |||||||||||
Equity
|
||||||||||||||||
Capital
|
1,715,199 | 891,303 | 891,303 | 0.0 | % | |||||||||||
Reserves
|
99,178 | 51,538 | 51,539 | (0.0 | )% | |||||||||||
Unrealized gain (loss) Available-for-sale financial assets
|
1,143 | 594 | (5,180 | ) | — | % | ||||||||||
Retained Earnings:
|
1,893,703 | 984,063 | 894,136 | 10.1 | % | |||||||||||
Retained earnings previous periods
|
1,445,182 | 750,989 | 560,128 | 34.1 | % | |||||||||||
Net income
|
640,745 | 332,963 | 477,155 | (30.2 | )% | |||||||||||
Provision for mandatory dividend
|
(192,224 | ) | (99,889 | ) | (143,147 | ) | (30.2 | )% | ||||||||
Total Shareholders' Equity
|
3,709,224 | 1,927,498 | 1,831,798 | 5.2 | % | |||||||||||
Minority Interest
|
62,144 | 32,293 | 31,809 | 1.5 | % | |||||||||||
Total Equity
|
3,771,367 | 1,959,791 | 1,863,607 | 5.2 | % | |||||||||||
Total Liabilities and Equity
|
49,308,486 | 25,623,155 | 22,042,876 | 16.2 | % |
YTD Income Statement Unaudited
|
Sep-11
|
Sep-11
|
Sep-10
|
Sept. 11 / Sept. 10
|
||||||||||||
US$ths.
|
Ch$ million
|
% Chg.
|
||||||||||||||
Interest income
|
2,446,412 | 1,271,278 | 1,045,602 | 21.6 | % | |||||||||||
Interest expense
|
(1,083,660 | ) | (563,124 | ) | (337,748 | ) | 66.7 | % | ||||||||
Net interest income
|
1,362,752 | 708,154 | 707,854 | 0.0 | % | |||||||||||
Fee and commission income
|
522,546 | 271,541 | 247,346 | 9.8 | % | |||||||||||
Fee and commission expense
|
(119,525 | ) | (62,111 | ) | (53,401 | ) | 16.3 | % | ||||||||
Net fee and commission income
|
403,021 | 209,430 | 193,945 | 8.0 | % | |||||||||||
Net income from financial operations
|
295,458 | 153,535 | 51,946 | 195.6 | % | |||||||||||
Foreign exchange profit (loss), net
|
(144,838 | ) | (75,265 | ) | 24,381 | — | % | |||||||||
Total financial transactions, net
|
150,621 | 78,270 | 76,327 | 2.5 | % | |||||||||||
Other operating income
|
15,497 | 8,053 | 27,554 | (70.8 | )% | |||||||||||
Net operating profit before loan losses
|
1,931,891 | 1,003,907 | 1,005,680 | (0.2 | )% | |||||||||||
Provision for loan losses
|
(377,023 | ) | (195,920 | ) | (182,120 | ) | 7.6 | % | ||||||||
Net operating profit
|
1,554,868 | 807,987 | 823,560 | (1.9 | )% | |||||||||||
Personnel salaries and expenses
|
(399,076 | ) | (207,380 | ) | (184,921 | ) | 12.1 | % | ||||||||
Administrative expenses
|
(234,924 | ) | (122,078 | ) | (109,743 | ) | 11.2 | % | ||||||||
Depreciation and amortization
|
(76,278 | ) | (39,638 | ) | (36,227 | ) | 9.4 | % | ||||||||
Impairment
|
(210 | ) | (109 | ) | (4,665 | ) | (97.7 | )% | ||||||||
Operating expenses
|
(710,488 | ) | (369,205 | ) | (335,556 | ) | 10.0 | % | ||||||||
Other operating expenses
|
(79,994 | ) | (41,569 | ) | (45,963 | ) | (9.6 | )% | ||||||||
Total operating expenses
|
(790,482 | ) | (410,774 | ) | (381,519 | ) | 7.7 | % | ||||||||
Operating income
|
764,386 | 397,213 | 442,041 | (10.1 | )% | |||||||||||
Income from investments in other companies
|
3,219 | 1,673 | 1,175 | 42.4 | % | |||||||||||
Income before taxes
|
767,605 | 398,886 | 443,216 | (10.0 | )% | |||||||||||
Income tax expense
|
(120,362 | ) | (62,546 | ) | (60,032 | ) | 4.2 | % | ||||||||
Net income from ordinary activities
|
647,243 | 336,340 | 383,184 | (12.2 | )% | |||||||||||
Net income discontinued operations
|
0 | 0 | 0 | — | % | |||||||||||
Net income attributable to:
|
||||||||||||||||
Minority interest
|
6,499 | 3,377 | (99 | ) | — | % | ||||||||||
Net income attributable to shareholders
|
640,745 | 332,963 | 383,283 | (13.1 | )% |
Unaudited Quarterly Income Statement
|
3Q11 | 3Q11 | 2Q11 | 3Q10 | 3Q11 / 3Q10 | 3Q11 / 2Q11 | ||||||||||||||||||
US$ths.
|
Ch$mn
|
% Chg.
|
||||||||||||||||||||||
Interest income
|
809,639 | 420,729 | 472,132 | 355,445 | 18.4 | % | (10.9 | )% | ||||||||||||||||
Interest expense
|
(363,075 | ) | (188,672 | ) | (224,718 | ) | (119,771 | ) | 57.5 | % | (16.0 | )% | ||||||||||||
Net interest income
|
446,564 | 232,057 | 247,414 | 235,674 | (1.5 | )% | (6.2 | )% | ||||||||||||||||
Fee and commission income
|
168,673 | 87,651 | 92,652 | 85,379 | 2.7 | % | (5.4 | )% | ||||||||||||||||
Fee and commission expense
|
(41,682 | ) | (21,660 | ) | (20,602 | ) | (18,943 | ) | 14.3 | % | 5.1 | % | ||||||||||||
Net fee and commission income
|
126,991 | 65,991 | 72,050 | 66,436 | (0.7 | )% | (8.4 | )% | ||||||||||||||||
Net income from financial operations
|
196,542 | 102,133 | 2,027 | (45,068 | ) | — | % | 4938.6 | % | |||||||||||||||
Foreign exchange profit (loss), net
|
(152,279 | ) | (79,132 | ) | 27,049 | 66,781 | — | % | — | % | ||||||||||||||
Total financial transactions, net
|
44,262 | 23,001 | 29,076 | 21,713 | 5.9 | % | (20.9 | )% | ||||||||||||||||
Other operating income
|
4,222 | 2,194 | 3,309 | 2,656 | (17.4 | )% | (33.7 | )% | ||||||||||||||||
Net operating profit before loan losses
|
622,040 | 323,243 | 351,849 | 326,479 | (1.0 | )% | (8.1 | )% | ||||||||||||||||
Provision for loan losses
|
(173,909 | ) | (90,372 | ) | (56,874 | ) | (51,525 | ) | 75.4 | % | 58.9 | % | ||||||||||||
Net operating profit
|
448,130 | 232,871 | 294,975 | 274,954 | (15.3 | )% | (21.1 | )% | ||||||||||||||||
Personnel salaries and expenses
|
(142,180 | ) | (73,884 | ) | (70,655 | ) | (63,330 | ) | 16.7 | % | 4.6 | % | ||||||||||||
Administrative expenses
|
132,041 | (41,041 | ) | (41,535 | ) | (37,983 | ) | 8.1 | % | (1.2 | )% | |||||||||||||
Depreciation and amortization
|
(25,698 | ) | (13,354 | ) | (12,944 | ) | (11,294 | ) | 18.2 | % | 3.2 | % | ||||||||||||
Impairment
|
(148 | ) | (77 | ) | (27 | ) | (963 | ) | (92.0 | )% | 185.2 | % | ||||||||||||
Operating expenses
|
(247,005 | ) | (128,356 | ) | (125,161 | ) | (113,570 | ) | 13.0 | % | 2.6 | % | ||||||||||||
Other operating expenses
|
(23,393 | ) | (12,156 | ) | (8,800 | ) | (21,333 | ) | (43.0 | )% | 38.1 | % | ||||||||||||
Total operating expenses
|
(270,397 | ) | (140,512 | ) | (133,961 | ) | (134,903 | ) | 4.2 | % | 4.9 | % | ||||||||||||
Operating income
|
177,733 | 92,359 | 161,014 | 140,051 | (34.1 | )% | (42.6 | )% | ||||||||||||||||
Income from investments in other companies
|
1,051 | 546 | 552 | 832 | (34.4 | )% | (1.1 | )% | ||||||||||||||||
Income before taxes
|
178,784 | 92,905 | 161,566 | 140,883 | (34.1 | )% | (42.5 | )% | ||||||||||||||||
Income tax expense
|
(32,000 | ) | (16,629 | ) | (19,416 | ) | (14,109 | ) | 17.9 | % | (14.4 | )% | ||||||||||||
Net income from ordinary activities
|
146,783 | 76,276 | 142,150 | 126,774 | (39.8 | )% | (46.3 | )% | ||||||||||||||||
Net income discontinued operations
|
0 | 0 | 0 | 0 | ||||||||||||||||||||
Net income attributable to:
|
||||||||||||||||||||||||
Minority interest
|
2,161 | 1,123 | 638 | 1,418 | -20.8 | % | 76.0 | % | ||||||||||||||||
Net income attributable to shareholders
|
144,622 | 75,153 | 141,512 | 125,356 | (40.0 | )% | (46.9 | )% |
Mar-10
|
Jun-10
|
Sep-10
|
Dec-10
|
Mar-11
|
Jun-11
|
Sep-11
|
||||||||||||||||||||||
(Ch$ millions)
|
||||||||||||||||||||||||||||
Loans
|
||||||||||||||||||||||||||||
Consumer loans
|
2,303,983 | 2,404,128 | 2,554,884 | 2,700,791 | 2,815,118 | 2,893,038 | 2,925,659 | |||||||||||||||||||||
Residential mortgage loans
|
4,219,733 | 4,360,496 | 4,498,799 | 4,651,136 | 4,758,712 | 4,909,630 | 5,016,419 | |||||||||||||||||||||
Commercial loans
|
7,519,854 | 7,817,843 | 8,178,336 | 8,305,630 | 9,200,538 | 9,619,373 | 9,738,278 | |||||||||||||||||||||
Total loans
|
14,043,570 | 14,582,467 | 15,232,019 | 15,657,557 | 16,774,368 | 17,422,041 | 17,680,356 | |||||||||||||||||||||
Allowance for loan losses
|
(375,366 | ) | (387,625 | ) | (428,833 | ) | (481,582 | ) | (489,034 | ) | (505,887 | ) | (520,565 | ) | ||||||||||||||
Total loans, net of allowances
|
13,668,204 | 14,194,842 | 14,803,186 | 15,175,975 | 16,285,334 | 16,916,154 | 17,159,791 | |||||||||||||||||||||
Loans by segment
|
||||||||||||||||||||||||||||
Individuals
|
7,411,686 | 7,715,031 | 8,035,617 | 8,407,416 | 8,652,205 | 9,026,697 | 9,215,686 | |||||||||||||||||||||
SMEs
|
2,143,885 | 2,210,170 | 2,301,536 | 2,375,192 | 2,467,951 | 2,455,349 | 2,524,836 | |||||||||||||||||||||
Total retail lending
|
9,555,571 | 9,925,201 | 10,337,153 | 10,782,608 | 11,120,156 | 11,482,046 | 11,740,522 | |||||||||||||||||||||
Institutional lending
|
313,079 | 330,980 | 340,274 | 331,153 | 352,593 | 372,939 | 351,686 | |||||||||||||||||||||
Middle-Market & Real estate
|
2,907,944 | 2,983,741 | 3,160,681 | 3,288,107 | 3,562,558 | 3,625,439 | 3,731,881 | |||||||||||||||||||||
Corporate
|
1,279,965 | 1,347,855 | 1,406,210 | 1,293,321 | 1,757,732 | 1,950,992 | 1,833,084 | |||||||||||||||||||||
Customer funds
|
||||||||||||||||||||||||||||
Demand deposits
|
3,890,230 | 4,168,884 | 3,991,732 | 4,236,434 | 4,315,563 | 4,450,290 | 4,496,757 | |||||||||||||||||||||
Time deposits
|
6,818,939 | 7,193,376 | 7,155,213 | 7,258,757 | 8,408,818 | 8,856,185 | 9,395,246 | |||||||||||||||||||||
Total deposits
|
10,709,169 | 11,362,260 | 11,146,945 | 11,495,191 | 12,724,381 | 13,306,475 | 13,892,003 | |||||||||||||||||||||
Mutual funds (Off balance sheet)
|
3,635,544 | 3,510,479 | 3,305,683 | 3,188,151 | 3,142,373 | 3,136,413 | 2,852,379 | |||||||||||||||||||||
Total customer funds
|
14,344,713 | 14,872,739 | 14,452,628 | 14,683,342 | 15,866,754 | 16,442,888 | 16,744,382 | |||||||||||||||||||||
Loans / Deposits1
|
104.3 | % | 99.8 | % | 100.9 | % | 99.8 | % | 96.9 | % | 96.8 | % | 94.8 | % | ||||||||||||||
Average balances
|
||||||||||||||||||||||||||||
Avg. interest earning assets
|
15,776,237 | 15,816,902 | 16,463,951 | 17,176,435 | 17,866,010 | 19,099,828 | 20,068,323 | |||||||||||||||||||||
Avg. loans
|
13,879,173 | 14,291,144 | 14,874,816 | 15,470,132 | 16,150,015 | 17,146,712 | 17,460,992 | |||||||||||||||||||||
Avg. assets
|
20,746,299 | 20,742,244 | 20,915,047 | 21,841,681 | 22,679,590 | 24,435,586 | 24,961,680 | |||||||||||||||||||||
Avg. demand deposits
|
3,678,104 | 4,107,978 | 4,005,565 | 4,056,105 | 4,271,464 | 4,560,188 | 4,372,511 | |||||||||||||||||||||
Avg equity
|
1,665,977 | 1,644,453 | 1,712,967 | 1,801,866 | 1,857,339 | 1,853,926 | 1,901,447 | |||||||||||||||||||||
Avg. free funds
|
5,344,081 | 5,752,431 | 5,718,532 | 5,857,971 | 6,128,803 | 6,414,114 | 6,273,958 | |||||||||||||||||||||
Capitalization
|
||||||||||||||||||||||||||||
Risk weighted assets
|
15,513,732 | 16,210,259 | 16,739,710 | 17,245,265 | 18,013,990 | 18,964,803 | 18,954,146 | |||||||||||||||||||||
Tier I (Shareholders' equity)
|
1,683,103 | 1,665,326 | 1,757,340 | 1,831,799 | 1,905,690 | 1,866,467 | 1,927,498 | |||||||||||||||||||||
Tier II
|
599,353 | 627,608 | 672,740 | 672,099 | 642,221 | 669,798 | 715,184 | |||||||||||||||||||||
Regulatory capital
|
2,282,455 | 2,292,934 | 2,430,080 | 2,503,898 | 2,547,912 | 2,536,265 | 2,642,682 | |||||||||||||||||||||
Tier I ratio
|
10.8 | % | 10.3 | % | 10.5 | % | 10.6 | % | 10.6 | % | 9.8 | % | 10.2 | % | ||||||||||||||
BIS ratio
|
14.7 | % | 14.1 | % | 14.5 | % | 14.5 | % | 14.1 | % | 13.4 | % | 13.9 | % | ||||||||||||||
Profitability & Efficiency
|
||||||||||||||||||||||||||||
Net interest margin
|
5.8 | % | 6.1 | % | 5.7 | % | 5.4 | % | 5.1 | % | 5.2 | % | 4.6 | % | ||||||||||||||
Efficiency ratio
|
32.9 | % | 34.9 | % | 37.2 | % | 35.1 | % | 37.5 | % | 36.5 | % | 41.3 | % | ||||||||||||||
Avg. Free funds / interest earning assets
|
33.9 | % | 36.4 | % | 34.7 | % | 34.1 | % | 34.3 | % | 33.6 | % | 31.3 | % | ||||||||||||||
Return on avg. equity
|
28.6 | % | 33.8 | % | 29.3 | % | 20.8 | % | 25.0 | % | 30.5 | % | 15.8 | % | ||||||||||||||
Return on avg. assets
|
2.3 | % | 2.7 | % | 2.4 | % | 1.7 | % | 2.1 | % | 2.3 | % | 1.2 | % |
Mar-10
|
Jun-10
|
Sep-10
|
Dec-10
|
Mar-11
|
Jun-11
|
Sep-11
|
||||||||||||||||||||||
Asset quality
|
||||||||||||||||||||||||||||
Non-performing loans (NPLs)2
|
385,211 | 415,556 | 407,831 | 416,739 | 413,775 | 452,150 | 496,786 | |||||||||||||||||||||
Past due loans3
|
197,060 | 200,524 | 207,530 | 206,601 | 216,072 | 214,483 | 223,948 | |||||||||||||||||||||
Expected loss4
|
375,366 | 387,625 | 428,833 | 481,582 | 489,034 | 505,887 | 520,565 | |||||||||||||||||||||
NPLs / total loans
|
2.74 | % | 2.85 | % | 2.68 | % | 2.66 | % | 2.47 | % | 2.60 | % | 2.81 | % | ||||||||||||||
PDL / total loans
|
1.40 | % | 1.38 | % | 1.36 | % | 1.32 | % | 1.29 | % | 1.23 | % | 1.27 | % | ||||||||||||||
Coverage of NPLs (Loan loss allowance / NPLs)
|
97.44 | % | 93.28 | % | 105.15 | % | 115.56 | % | 118.19 | % | 111.88 | % | 104.79 | % | ||||||||||||||
Coverage of PDLs (Loan loss allowance / PDLs)
|
190.5 | % | 193.3 | % | 206.6 | % | 233.1 | % | 226.3 | % | 235.9 | % | 232.4 | % | ||||||||||||||
Expected loss (Loan loss allowances / Loans)
|
2.67 | % | 2.66 | % | 2.82 | % | 3.08 | % | 2.92 | % | 2.90 | % | 2.94 | % | ||||||||||||||
Cost of credit (prov. expense / loans)
|
2.04 | % | 1.62 | % | 1.35 | % | 2.57 | % | 1.16 | % | 1.31 | % | 2.04 | % | ||||||||||||||
Network
|
||||||||||||||||||||||||||||
Branches
|
498 | 499 | 500 | 504 | 506 | 487 | 494 | |||||||||||||||||||||
ATMs
|
1,856 | 1,871 | 1,914 | 2,018 | 2,017 | 1,946 | 1,892 | |||||||||||||||||||||
Employees
|
11,155 | 11,133 | 11,049 | 11,001 | 11,115 | 11,516 | 11,706 | |||||||||||||||||||||
Market information (period-end)
|
||||||||||||||||||||||||||||
Net income per share (Ch$)
|
0.63 | 0.74 | 0.67 | 0.50 | 0.62 | 0.75 | 0.40 | |||||||||||||||||||||
Net income per ADR (US$)
|
1.25 | 1.41 | 1.42 | 1.11 | 1.33 | 1.66 | 0.80 | |||||||||||||||||||||
Stock price
|
34.4 | 35.7 | 45.1 | 42.3 | 40.1 | 42.2 | 37.5 | |||||||||||||||||||||
ADR price
|
68.2 | 67.1 | 96.6 | 93.4 | 86.8 | 93.8 | 73.5 | |||||||||||||||||||||
Market capitalization (US$mn)
|
12,373 | 12,168 | 17,512 | 16,946 | 15,734 | 17,015 | 13,327 | |||||||||||||||||||||
Shares outstanding
|
188,446.1 | 188,446.1 | 188,446.1 | 188,446.1 | 188,446.1 | 188,446.1 | 188,446.1 | |||||||||||||||||||||
ADRs (1 ADR = 1,039 shares)
|
181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | |||||||||||||||||||||
Other Data
|
||||||||||||||||||||||||||||
Quarterly inflation rate5
|
0.27 | % | 0.97 | % | 0.65 | % | 0.54 | % | 0.57 | % | 1.44 | % | 0.56 | % | ||||||||||||||
Central Bank monetary policy reference rate (nominal)
|
0.50 | % | 1.00 | % | 2.50 | % | 3.25 | % | 4.00 | % | 5.25 | % | 5.25 | % | ||||||||||||||
Avg. 10 year Central Bank yield (real)
|
3.14 | % | 3.04 | % | 2.82 | % | 3.01 | % | 3.09 | % | 2.90 | % | 2.63 | % | ||||||||||||||
Avg. 10 year Central Bank yield (nominal)
|
6.41 | % | 6.42 | % | 6.07 | % | 6.12 | % | 6.67 | % | 6.31 | % | 5.64 | % | ||||||||||||||
Observed Exchange rate (Ch$/US$) (period-end)
|
526.29 | 543.09 | 485.23 | 468.37 | 482.08 | 471.13 | 515.14 |
Consolidated Interim Financial Statements
|
|
CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
|
3
|
CONSOLIDATED INTERIM STATEMENTS OF INCOME
|
4
|
CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME
|
5
|
CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY
|
6
|
CONSOLIDATED INTERIM STATEMENTS OF CASH FLOW
|
7
|
Notes to the Financial Statements
|
|
NOTE 01 -SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES
|
9
|
NOTE 02 - ACCOUNTING CHANGES
|
34
|
NOTE 03 - SIGNIFICANT EVENTS
|
37
|
NOTE 04 - BUSINESS SEGMENTS
|
39
|
NOTE 05 - CASH AND CASH EQUIVALENTS
|
45
|
NOTE 06 - TRADING INVESTMENTS
|
46
|
NOTE 07 - DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGE ACCOUNTING
|
47
|
NOTE 08 - INTERBANK LOANS
|
53
|
NOTE 09 - LOANS AND ACCOUNTS RECEIVABLE FROM CUSTOMERS
|
54
|
NOTE 10 - AVAILABLE FOR SALE INVESTMENTS
|
59
|
NOTE 11 - INTANGIBLE ASSETS
|
60
|
NOTE 12 - PROPERTY, PLANT, AND EQUIPMENT
|
62
|
NOTE 13 - CURRENT AND DEFERRED TAXES
|
66
|
NOTE 14 - OTHER ASSETS
|
69
|
NOTE 15 - TIME DEPOSITS AND OTHER TIME LIABILITIES
|
70
|
NOTE 16 - ISSUED DEBT INSTRUMENTS AND OTHER OBLIGATIONS
|
71
|
NOTE 17 - MATURITIES OF ASSETS AND LIABILITIES
|
76
|
NOTE 18 - OTHER LIABILITIES
|
78
|
NOTE 19 - CONTINGENCIES AND COMMITMENTS
|
79
|
NOTE 20 - EQUITY
|
81
|
NOTE 21 - CAPITAL REQUIREMENTS (BASEL)
|
84
|
NOTE 22 - NON CONTROLLING INTEREST
|
86
|
NOTE 23 - INTEREST INCOME AND EXPENSE
|
89
|
NOTE 24 - FEES AND COMMISSIONS
|
92
|
NOTE 25 - NET INCOME FROM FINANCIAL OPERATIONS
|
93
|
NOTE 26 - NET FOREIGN EXCHANGE PROFIT (LOSS)
|
94
|
NOTE 27 - PROVISION FOR LOAN LOSSES
|
95
|
NOTE 28 - PERSONNEL SALARIES AND EXPENSES
|
97
|
NOTE 29 - ADMINISTRATIVE EXPENSES
|
98
|
NOTE 30 - DEPRECIATION AMORTIZATION AND IMPAIRMENT
|
99
|
NOTE 31 - OTHER OPERATING INCOME AND EXPENSES
|
100
|
NOTE 32 - TRANSACTIONS WITH RELATED PARTIES
|
102
|
NOTE 33 - FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
|
107
|
NOTE 34 - SUBSEQUENT EVENTS
|
110
|
September 30,
|
September 30,
|
December 31,
|
||||||||||||||
2011
|
2011
|
2010
|
||||||||||||||
NOTE
|
ThUS$
|
MCh$
|
MCh$
|
|||||||||||||
ASSETS
|
||||||||||||||||
Cash and deposits in banks
|
5 | 3,488,473 | 1,812,785 | 1,762,198 | ||||||||||||
Unsettled transactions
|
5 | 1,571,444 | 816,601 | 374,368 | ||||||||||||
Trading investments
|
6 | 969,524 | 503,813 | 379,670 | ||||||||||||
Investments under resale agreements
|
- | 23,395 | 12,157 | 170,985 | ||||||||||||
Financial derivative contracts
|
7 | 3,871,038 | 2,011,585 | 1,624,378 | ||||||||||||
Interbank loans, net
|
8 | 169,141 | 87,894 | 69,672 | ||||||||||||
Loans and accounts receivable from customers, net nnrnetnet
|
9 | 33,021,822 | 17,159,790 | 15,175,975 | ||||||||||||
Available for sale investments
|
10 | 4,050,118 | 2,104,644 | 1,473,980 | ||||||||||||
Held to maturity investments
|
- | - | - | - | ||||||||||||
Investments in other companies
|
- | 15,841 | 8,232 | 7,275 | ||||||||||||
Intangible assets
|
11 | 148,617 | 77,229 | 77,990 | ||||||||||||
Property, plant, and equipment
|
12 | 294,652 | 153,116 | 154,985 | ||||||||||||
Current taxes
|
13 | 53,394 | 27,746 | 12,499 | ||||||||||||
Deferred tax
|
13 | 276,028 | 143,438 | 117,964 | ||||||||||||
Other assets
|
14 | 1,354,999 | 704,125 | 640,937 | ||||||||||||
TOTAL ASSETS
|
49,308,486 | 25,623,155 | 22,042,876 | |||||||||||||
LIABILITIES
|
||||||||||||||||
Deposits and other demand liabilities
|
15 | 8,653,434 | 4,496,757 | 4,236,434 | ||||||||||||
Unsettled transactions
|
5 | 896,879 | 466,063 | 300,125 | ||||||||||||
Investments under repurchase agreements
|
- | 436,915 | 227,043 | 294,725 | ||||||||||||
Time deposits and other time liabilities
|
15 | 18,079,950 | 9,395,246 | 7,258,757 | ||||||||||||
Financial derivative contracts
|
7 | 3,127,632 | 1,625,274 | 1,643,979 | ||||||||||||
Interbank borrowings
|
- | 3,896,961 | 2,025,056 | 1,584,057 | ||||||||||||
Issued debt instruments
|
16 | 8,684,511 | 4,512,906 | 4,190,888 | ||||||||||||
Other financial liabilities
|
16 | 321,357 | 166,993 | 166,289 | ||||||||||||
Current taxes
|
13 | 4,426 | 2,300 | 1,293 | ||||||||||||
Deferred tax
|
13 | 22,284 | 11,580 | 5,441 | ||||||||||||
Provisions
|
- | 329,299 | 171,120 | 235,953 | ||||||||||||
Other liabilities
|
18 | 1,083,472 | 563,026 | 261,328 | ||||||||||||
TOTAL LIABILITIES
|
45,537,119 | 23,663,364 | 20,179,269 | |||||||||||||
EQUITY
|
||||||||||||||||
Attributable to Bank shareholders:
|
3,709,223 | 1,927,498 | 1,831,798 | |||||||||||||
Capital
|
- | 1,715,199 | 891,303 | 891,303 | ||||||||||||
Reserves
|
- | 99,180 | 51,539 | 51,539 | ||||||||||||
Valuation adjustments
|
20 | 1,141 | 593 | (5,180 | ) | |||||||||||
Retained earnings
|
- | 1,893,703 | 984,063 | 894,136 | ||||||||||||
Retained earnings of prior years
|
- | 1,445,182 | 750.989 | 560,128 | ||||||||||||
Income for the period
|
- | 640,745 | 332.963 | 477,155 | ||||||||||||
Minus: Provision for mandatory dividends
|
- | (192,224 | ) | (99.889 | ) | (143,147 | ) | |||||||||
Non-controlling interest
|
22 | 62,144 | 32,293 | 31,809 | ||||||||||||
TOTAL EQUITY
|
3,771,367 | 1,959,791 | 1,863,607 | |||||||||||||
TOTAL LIABILITIES AND EQUITY
|
49,308,486 | 25,623,155 | 22,042,876 |
As of
September
30,
|
For the quarter ended on
September 30,
|
For the 9-month period ended on
September 30 ,
|
||||||||||||||||||||||
2011
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||||||
NOTE
|
ThUS$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
OPERATING INCOME
|
||||||||||||||||||||||||
Interest income
|
23 | 2,446,412 | 420,729 | 355,445 | 1,271,278 | 1,045,602 | ||||||||||||||||||
Interest expense
|
23 | (1,083,660 | ) | (188,672 | ) | (119,771 | ) | (563,124 | ) | (337,748 | ) | |||||||||||||
Net interest income
|
1.362.752 | 232,057 | 235,674 | 708,154 | 707,854 | |||||||||||||||||||
Fee and commission income
|
24 | 522,546 | 87,651 | 85,379 | 271,541 | 247,346 | ||||||||||||||||||
Fee and commission expense
|
24 | (119,525 | ) | (21,660 | ) | (18,943 | ) | (62,111 | ) | (53,401 | ) | |||||||||||||
Net fee and commission income
|
403,021 | 65,991 | 66,436 | 209,430 | 193,945 | |||||||||||||||||||
Net income from financial operations (net trading income)
|
25 | 295,458 | 102,133 | (45,068 | ) | 153,535 | 51,946 | |||||||||||||||||
Foreign exchange profit (loss), net
|
26 | (144,838 | ) | (79,132 | ) | 66,781 | (75,265 | ) | 24,381 | |||||||||||||||
Other operating income
|
31 | 15,498 | 2,194 | 2,656 | 8,053 | 27,554 | ||||||||||||||||||
Total operating income
|
1,931,891 | 323,243 | 326,479 | 1,003,907 | 1,005,680 | |||||||||||||||||||
Provisions for loan losses
|
27 | (377,023 | ) | (90,372 | ) | (51,525 | ) | (195,920 | ) | (182,120 | ) | |||||||||||||
NET OPERATING PROFIT
|
1,554,868 | 232,871 | 274,954 | 807,987 | 823,560 | |||||||||||||||||||
Personnel salaries and expenses
|
28 | (399,076 | ) | (73,884 | ) | (63,330 | ) | (207,380 | ) | (184,921 | ) | |||||||||||||
Administrative expenses
|
29 | (234,924 | ) | (41,041 | ) | (37,983 | ) | (122,078 | ) | (109,743 | ) | |||||||||||||
Depreciation and amortization
|
30 | (76,278 | ) | (13,354 | ) | (11,294 | ) | (39,638 | ) | (36,227 | ) | |||||||||||||
Impairment
|
12 | (210 | ) | (77 | ) | (963 | ) | (109 | ) | (4,665 | ) | |||||||||||||
Other operating expenses
|
31 | (79,994 | ) | (12,156 | ) | (21,333 | ) | (41,569 | ) | (45,963 | ) | |||||||||||||
Other operating expenses
|
(790,482 | ) | (140,512 | ) | (134,903 | ) | (410,774 | ) | (381,519 | ) | ||||||||||||||
OPERATING INCOME
|
764,386 | 92,359 | 140,051 | 397,213 | 442,041 | |||||||||||||||||||
Income from investments in other companies
|
- | 3,219 | 546 | 832 | 1,673 | 1,175 | ||||||||||||||||||
Income before tax
|
767,605 | 92,905 | 140,883 | 398,886 | 443,216 | |||||||||||||||||||
Income tax expense
|
13 | (120,362 | ) | (16,629 | ) | (14,109 | ) | (62,546 | ) | (60,032 | ) | |||||||||||||
NET INCOME FOR THE PERIOD
|
647,243 | 76,276 | 126,774 | 336,340 | 383,184 | |||||||||||||||||||
Attributable to:
|
||||||||||||||||||||||||
Bank shareholders (Equity holders of the Bank)
|
- | 640,745 | 75,153 | 125,356 | 332,963 | 383,283 | ||||||||||||||||||
Non-controlling interest
|
22 | 6,498 | 1,123 | 1,418 | 3,377 | (99 | ) | |||||||||||||||||
Earnings per share attributable to Bank shareholders:
|
||||||||||||||||||||||||
(expressed in Chilean pesos)
|
||||||||||||||||||||||||
Basic earnings
|
- | 3.4004 | 0.399 | 0.665 | 1.767 | 1.5598 | ||||||||||||||||||
Diluted earnings
|
- | 3.4004 | 0.399 | 0.665 | 1.767 | 1.5598 |
As of
September
30,
|
For the quarter ended
on September 30,
|
For the 9-month period ended
on September 30,
|
||||||||||||||||||||||
2011
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||||||
NOTE
|
ThUS$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
CONSOLIDATED INCOME FOR THE PERIOD
|
647,243 | 76,276 | 126,774 | 336,340 | 383,184 | |||||||||||||||||||
OTHER COMPREHENSIVE INCOME
|
||||||||||||||||||||||||
Available for sale investments
|
20 | 41,347 | 22,561 | (2,924 | ) | 21,486 | 4,796 | |||||||||||||||||
Cash flow hedge
|
7 | (27,084 | ) | (12,051 | ) | 7,433 | (14,074 | ) | 10,306 | |||||||||||||||
Other comprehensive income before income tax
|
14,263 | 10,510 | 4,509 | 7,412 | 15,102 | |||||||||||||||||||
Income tax related to other comprehensive income
|
13 | (2,696 | ) | (2,058 | ) | (524 | ) | (1,401 | ) | (2,325 | ) | |||||||||||||
Total other comprehensive income
|
11,567 | 8,452 | 3,985 | 6,011 | 12,777 | |||||||||||||||||||
CONSOLIDATED COMPREHENSIVE INCOME FOR THE PERIOD
|
658,810 | 84,728 | 130,759 | 342,351 | 395,961 | |||||||||||||||||||
Attributable to:
|
||||||||||||||||||||||||
Bank shareholders (Equity holders of the Bank)
|
- | 651,853 | 83,577 | 129,621 | 338,736 | 396,159 | ||||||||||||||||||
Non-controlling interest
|
22 | 6,957 | 1,151 | 1,138 | 3,615 | (198 | ) |
RESERVES
|
VALUATION ADJUSTMENTS
|
RETAINED EARNINGS
|
||||||||||||||||||||||||||||||||||||||||||||||
Capital
|
Reserves
and other
retained
earnings
|
Merger of
companies
under
common
control
|
Available for
sale
investments
|
Cash flow
hedge
|
Income
tax
|
Retained
earnings of
prior years
|
Income
for the
period
|
Provision
for
mandatory
dividends
|
Total
attributable
to
shareholders
|
Non-
controlling
interest
|
Total Equity
|
|||||||||||||||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||||||||||||||
Balances as of December 31, 2009
|
891,303 | 53,763 | (2,224 | ) | (29,132 | ) | (3,162 | ) | 5,490 | 440,401 | 431,253 | (129,376 | ) | 1,658,316 | 29,799 | 1,688,115 | ||||||||||||||||||||||||||||||||
Distribution of income from previous period
|
- | - | - | - | - | - | 431,253 | (431,253 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||
First Enforcement of Chapter B3
|
- | - | - | - | - | - | (52,662 | ) | - | - | (52,662 | ) | - | (52,662 | ) | |||||||||||||||||||||||||||||||||
Opening balances as of January 1, 2010
|
891,303 | 53,763 | (2,224 | ) | (29,132 | ) | (3,162 | ) | 5,490 | 818,992 | - | (129,376 | ) | 1,605,654 | 29,799 | 1,635,453 | ||||||||||||||||||||||||||||||||
Increase or decrease of capital and reserves
|
- | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
Dividends distributions / Withdrawals made
|
- | - | - | - | - | - | (258,752 | ) | - | 129,376 | (129,376 | ) | - | (129,376 | ) | |||||||||||||||||||||||||||||||||
Other changes in equity
|
- | - | - | - | - | - | (112 | ) | - | - | (112 | ) | (2 | ) | (114 | ) | ||||||||||||||||||||||||||||||||
Provisions for mandatory dividends
|
- | - | - | - | - | - | - | - | (114,985 | ) | (114,985 | ) | - | (114,985 | ) | |||||||||||||||||||||||||||||||||
Subtotals
|
- | - | - | - | - | - | (258,864 | ) | - | 14,391 | (244,473 | ) | (2 | ) | (244,475 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | 4,915 | 10,306 | (2,345 | ) | - | - | - | 12,876 | (99 | ) | 12,777 | ||||||||||||||||||||||||||||||||||
Income for the period
|
- | - | - | - | - | - | - | 383,283 | - | 383,283 | (99 | ) | 383,184 | |||||||||||||||||||||||||||||||||||
Subtotals
|
- | - | - | 4,915 | 10,306 | (2,345 | ) | - | 383,283 | - | 396,159 | (198 | ) | 395,961 | ||||||||||||||||||||||||||||||||||
Balances as of September 30, 2010
|
891,303 | 53,763 | (2,224 | ) | (24,217 | ) | 7,144 | 3,145 | 560,128 | 383,283 | (114,985 | ) | 1,757,340 | 29,599 | 1,786,939 | |||||||||||||||||||||||||||||||||
Balances as of December 31, 2010
|
891,303 | 53,763 | (2,224 | ) | (18,341 | ) | 11,958 | 1,203 | 560,128 | 477,155 | (143,147 | ) | 1,831,798 | 31,809 | 1,863,607 | |||||||||||||||||||||||||||||||||
Distribution of income from previous period
|
- | - | - | - | - | - | 477,155 | (477,155 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||
Opening balances as of January 1, 2011
|
891,303 | 53,763 | (2,224 | ) | (18,341 | ) | 11,958 | 1,203 | 1,037,283 | - | (143,147 | ) | 1,831,798 | 31,809 | 1,863,607 | |||||||||||||||||||||||||||||||||
Increase or decrease of capital and reserves
|
- | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
Dividends distributions / Withdrawals made
|
- | - | - | - | - | - | (286,294 | ) | - | 143,147 | (143,147 | ) | (3,122 | ) | (146,269 | ) | ||||||||||||||||||||||||||||||||
Other changes in equity
|
- | - | - | - | - | - | - | - | - | - | (9 | ) | (9 | ) | ||||||||||||||||||||||||||||||||||
Provision for mandatory dividends
|
- | - | - | - | - | - | - | - | (99,889 | ) | (99,889 | ) | - | (99,889 | ) | |||||||||||||||||||||||||||||||||
Subtotals
|
- | - | - | - | - | - | (286,294 | ) | - | 43,258 | (243,036 | ) | (3,131 | ) | (246,167 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | 21,197 | (14,074 | ) | (1,350 | ) | - | - | - | 5,773 | 238 | 6,011 | ||||||||||||||||||||||||||||||||||
Income for the period
|
- | - | - | - | - | - | - | 332,963 | - | 332,963 | 3,377 | 336,340 | ||||||||||||||||||||||||||||||||||||
Subtotals
|
- | - | - | 21,197 | (14,074 | ) | (1,350 | ) | - | 332,963 | - | 338,736 | 3,615 | 342,351 | ||||||||||||||||||||||||||||||||||
Balances as of September 30, 2011
|
891,303 | 53,763 | (2,224 | ) | 2,856 | (2,116 | ) | (147 | ) | 750,989 | 332,963 | (99,889 | ) | 1,927,498 | 32,293 | 1,959,791 |
Period
|
Total attributable to
shareholders
|
Allocated to reserves or
retained earnings
|
Allocated to
Dividends
|
Percentage
distributed
|
Number of
shares
|
Dividend per share
(in pesos)
|
||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
%
|
|||||||||||||||||||||
Year 2010 (Shareholders Meeting April 2011)
|
477,155 | 190,861 | 286,294 | 60 | % | 188,446,126,794 | 1.519 | |||||||||||||||||
Year 2009 (Shareholders Meeting April 2010)
|
431,253 | 172,501 | 258,752 | 60 | % | 188,446,126,794 | 1.373 |
September 30,
|
|||||||||||||||
2011
|
2011
|
2010
|
|||||||||||||
NOTE
|
ThUS$
|
MCh$
|
MCh$
|
||||||||||||
A - CASH FLOWS FROM OPERATING ACTIVITIES
|
|||||||||||||||
CONSOLIDATED INCOME BEFORE TAX
|
767,605 | 398,886 | 443,216 | ||||||||||||
Debits (credits) to income that do not represent cash flows
|
(1,300,486 | ) | (675,799 | ) | (665,521 | ) | |||||||||
Depreciation and amortization
|
30 | 76,278 | 39,638 | 36,227 | |||||||||||
Impairment of property, plant, and equipment
|
12 | 210 | 109 | 4,665 | |||||||||||
Provision for loan losses
|
27 | 407,850 | 211,939 | 205,675 | |||||||||||
Mark to market of trading investments
|
- | (15,102 | ) | (7,848 | ) | 6,144 | |||||||||
Income from investments in other companies
|
- | (3,219 | ) | (1,673 | ) | (1,175 | ) | ||||||||
Net gain on sale of assets received in lieu of payment
|
31 | (12,805 | ) | (6,654 | ) | 2,975 | |||||||||
Provisions for assets received in lieu of payment
|
31 | 4,109 | 2,135 | 4,106 | |||||||||||
Net gain on sale of investments in other companies
|
- | - | - | - | |||||||||||
Net gain on sale of property, plant and equipment
|
31 | (1,597 | ) | (830 | ) | (13,243 | ) | ||||||||
Charge off of assets received in lieu of payment
|
31 | 13,698 | 7,118 | 9,163 | |||||||||||
Net interest income
|
23 | (1,362,752 | ) | (708,154 | ) | (707,854 | ) | ||||||||
Net fee and commission income
|
24 | (403,021 | ) | (209,430 | ) | (193,945 | ) | ||||||||
Debits (credits) to income that do not represent cash flows
|
- | 34,789 | 18,078 | 26,705 | |||||||||||
Changes in assets and liabilities due to deferred taxes
|
13 | (38,924 | ) | (20,227 | ) | (44,964 | ) | ||||||||
Increase/decrease in operating assets and liabilities
|
1,737,872 | 903,087 | (177,658 | ) | |||||||||||
Decrease (increase) of loans and accounts receivables from customers, net
|
- | (3,641,557 | ) | (1,892,335 | ) | (1,690,639 | ) | ||||||||
Decrease (increase) of financial investments
|
- | (1,541,751 | ) | (801,170 | ) | 499,020 | |||||||||
Decrease (increase) due to resale agreements (assets)
|
- | 305,644 | 158,828 | 50,975 | |||||||||||
Decrease (increase) of interbank loans
|
- | (35,066 | ) | (18,222 | ) | (48,814 | ) | ||||||||
Decrease of assets received or awarded in lieu of payment
|
- | 63,543 | 33,020 | 19,277 | |||||||||||
Increase of debits in checking accounts
|
- | 86,320 | 44,856 | 232,226 | |||||||||||
Increase (decrease) of time deposits and other time liabilities
|
- | 4,105,929 | 2,133,646 | (20,888 | ) | ||||||||||
Increase (decrease) of obligations with domestic banks
|
- | - | - | (26,301 | ) | ||||||||||
Increase of other demand liabilities or time obligations
|
- | 312,524 | 162,403 | 180,419 | |||||||||||
Increase (decrease) of obligations with foreign banks
|
- | 849,568 | 441,478 | (292,102 | ) | ||||||||||
Decrease of obligations with Central Bank of Chile
|
- | (764 | ) | (397 | ) | (450 | ) | ||||||||
Increase (decrease) due to resale agreements (liabilities)
|
- | (130,245 | ) | (67,682 | ) | (987,632 | ) | ||||||||
Increase (decrease) of other short-term liabilities
|
- | (1,328 | ) | (690 | ) | 599 | |||||||||
Net increase of other assets and liabilities
|
- | (606,874 | ) | (315,360 | ) | 50,563 | |||||||||
Issuance of letters of credit
|
- | - | - | - | |||||||||||
Redemption of letters of credit
|
- | (81,072 | ) | (42,129 | ) | (71,825 | ) | ||||||||
Senior bond issuances
|
- | 941,274 | 489,133 | 1,187,441 | |||||||||||
Redemption of senior bonds and payments of interest
|
- | (535,156 | ) | (278,094 | ) | (28,637 | ) | ||||||||
Interest received
|
- | 2,459,142 | 1,277,893 | 1,028,854 | |||||||||||
Interest paid
|
- | (1,096,257 | ) | (569,670 | ) | (394,613 | ) | ||||||||
Dividends received from investments in other companies
|
- | 1,339 | 696 | 956 | |||||||||||
Fees and commissions received
|
24 | 522,546 | 271,541 | 247,346 | |||||||||||
Fees and commissions paid
|
24 | (119,525 | ) | (62,111 | ) | (53,401 | ) | ||||||||
Income tax paid
|
13 | (120,362 | ) | (62,546 | ) | (60,032 | ) | ||||||||
Net cash from (used in) operating activities
|
1,204,991 | 626,174 | (399,963 | ) |
September 30,
|
||||||||||||||||
2011
|
2011
|
2010
|
||||||||||||||
NOTE
|
ThUS$
|
MCh$
|
MCh$
|
|||||||||||||
B - CASH FLOWS FROM INVESTMENT ACTIVITIES:
|
||||||||||||||||
Purchases of property, plant, and equipment
|
12 | (25,519 | ) | (13,261 | ) | (7,712 | ) | |||||||||
Sales of property, plant, and equipment
|
- | 321 | 167 | 14,576 | ||||||||||||
Purchases of investments in other companies
|
- | - | - | 133 | ||||||||||||
Sales of investments in other companies
|
- | 10,979 | 5,705 | 44 | ||||||||||||
Purchases of intangibles assets
|
11 | (46,412 | ) | (24,118 | ) | (12,255 | ) | |||||||||
Net cash used in investment activities
|
(60,631 | ) | (31,507 | ) | (5,214 | ) | ||||||||||
C - CASH FLOW FROM FINANCING ACTIVITIES:
|
||||||||||||||||
From shareholders’ financing activities
|
- | (382,017 | ) | (198,515 | ) | (189,697 | ) | |||||||||
Increase of other obligations
|
- | - | - | - | ||||||||||||
Issuance of subordinated bonds
|
- | 221,260 | 114,978 | 97,692 | ||||||||||||
Redemption of subordinated bonds and payments of interest
|
- | (52,341 | ) | (27,199 | ) | (28,637 | ) | |||||||||
Dividends paid
|
- | (550,936 | ) | (286,294 | ) | (258,752 | ) | |||||||||
From non-controlling interest financing activities
|
- | (6,008 | ) | (3,122 | ) | (4 | ) | |||||||||
Increases of capital
|
- | - | - | - | ||||||||||||
Dividends and/or withdrawals paid
|
- | (6,008 | ) | (3,122 | ) | (4 | ) | |||||||||
Net cash used in financing activities
|
(388,025 | ) | (201,637 | ) | (189,701 | ) | ||||||||||
D – VARIATION OF CASH AND CASH EQUIVALENTS DURING THE PERIOD
|
- | (127,295 | ) | (66,149 | ) | (59,844 | ) | |||||||||
E – EFFECTS OF FOREIGN EXCHANGE RATE VARIATIONS
|
- | 756,335 | 393,030 | (594,878 | ) | |||||||||||
F - INITIAL BALANCE OF CASH AND CASH EQUIVALENTS
|
- | 3,533,998 | 1,836,442 | 2,236,118 | ||||||||||||
FINAL BALANCE OF CASH AND CASH EQUIVALENTS
|
5 | 4,163,038 | 2,163,323 | 1,581,396 |
As of September 30
|
||||||||
Reconciliation of provisions for Consolidated Interim Statements of Cash Flow
|
2011
|
2010
|
||||||
MCh$
|
MCh$
|
|||||||
Provisions for loan losses for cash flow
|
211,939 | 205,675 | ||||||
Recovery of loans previously charged off
|
(16,019 | ) | (23,555 | ) | ||||
Expenses on provisions for loan losses
|
195,920 | 182,120 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Basis of preparation
|
b)
|
Basis of preparation for the Consolidated Interim Financial Statements
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Percentage Share
|
||||||||||||||||||||||||||||||||||||
As of September 30,
|
As of December 31,
|
As of September 30,
|
||||||||||||||||||||||||||||||||||
Subsidiaries
|
2011
|
2010
|
2010
|
|||||||||||||||||||||||||||||||||
Direct
%
|
Indirect
%
|
Total
%
|
Direct
%
|
Indirect
%
|
Total
%
|
Direct
%
|
Indirect
%
|
Total
%
|
||||||||||||||||||||||||||||
Santander Corredora de Seguros Limitada
|
99.75 | 0.01 | 99.76 | 99.75 | 0.01 | 99.76 | 99.75 | 0.01 | 99.76 | |||||||||||||||||||||||||||
Santander S.A. Corredores de Bolsa
|
50.59 | 0.41 | 51.00 | 50.59 | 0.41 | 51.00 | 50.59 | 0.41 | 51.00 | |||||||||||||||||||||||||||
Santander Asset Management S.A. Administradora General de Fondos
|
99.96 | 0.02 | 99.98 | 99.96 | 0.02 | 99.98 | 99.96 | 0.02 | 99.98 | |||||||||||||||||||||||||||
Santander Agente de Valores Limitada (former Santander S.A. Agente de Valores)
|
99.03 | - | 99.03 | 99.03 | - | 99.03 | 99.03 | - | 99.03 | |||||||||||||||||||||||||||
Santander S.A. Sociedad Securitizadora
|
99.64 | - | 99.64 | 99.64 | - | 99.64 | 99.64 | - | 99.64 | |||||||||||||||||||||||||||
Santander Servicios de Recaudación y Pagos Limitada
|
99.90 | 0.10 | 100.00 | 99.90 | 0.10 | 100.00 | 99.90 | 0.10 | 100.00 |
·
|
The SPEs’ activities have essentially been conducted on behalf of the company that presents the Consolidated Interim Financial Statements and in response to its specific business needs.
|
·
|
The necessary decision making authority is held to obtain most of the benefits from these entities’ activities, as well as the rights to obtain most of the benefits or other advantages from such entities.
|
·
|
The entity essentially retains most of the risks inherent to the ownership or residuals of the SPEs or its assets, for the purpose of obtaining the benefits from its activities.
|
-
|
Santander Gestión de Recaudación y Cobranza Limitada.
|
-
|
Multinegocios S.A.
|
-
|
Servicios Administrativos y Financieros Limitada.
|
-
|
Fiscalex Limitada.
|
-
|
Multiservicios de Negocios Limitada.
|
-
|
Bansa Santander S.A.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Percentage Share
|
||||||||||||
Associates
|
As of September 30,
|
As of December 31,
|
As of September 30,
|
|||||||||
2011
|
2010
|
2010
|
||||||||||
Redbank S.A.
|
33.43 | % | 33.43 | % | 33.43 | % | ||||||
Transbank S.A.
|
32.71 | % | 32.71 | % | 32.71 | % | ||||||
Centro de Compensación Automatizado
|
33.33 | % | 33.33 | % | 33.33 | % | ||||||
Sociedad Interbancaria de Depósito de Valores S.A.
|
29.28 | % | 29.28 | % | 29.28 | % | ||||||
Cámara Compensación de Alto Valor S.A.
|
11.52 | % | 11.52 | % | 11.52 | % | ||||||
Administrador Financiero del Transantiago S.A.
|
20.00 | % | 20.00 | % | 20.00 | % |
i.
|
has been identified;
|
ii.
|
exceeds the quantitative thresholds stipulated for a segment.
|
i.
|
nature of the products and services;
|
ii.
|
nature of the production processes;
|
iii.
|
type or category of customers that use their products and services;
|
iv.
|
methods used to distribute their products or services; and
|
v.
|
if applicable, the nature of the regulatory environment, for example, banking, insurance, or public utilities.
|
i.
|
Its reported revenue, from both external customers and intersegment sales or transfers, is 10% or more of the combined internal and external revenue of all the operating segments.
|
ii.
|
The absolute amount of its reported profit or loss is 10% or more of the greater in absolute amount of: (i) the combined reported profit of all the operating segments that did not report a loss; (ii) the combined reported loss of all the operating segments that reported a loss.
|
iii.
|
Its assets represent 10% or more of the combined assets of all the operating segments.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
i.
|
It engages in business activities from which it may earn revenues and incur expenses (including revenues and expenses from transactions with other components of the same entity);
|
ii.
|
Its operating results are regularly reviewed by the entity’s chief executive officer, who makes decisions about resources allocated to the segment and assess its performance; and
|
iii.
|
Discrete financial information is available for it.
|
i.
|
Definitions
|
ii.
|
Classification of financial assets for measurement purposes
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
-
|
Portfolio of trading investments (at fair value through profit and loss): This category includes the financial assets acquired for the purpose of generating a profit in the short term from fluctuations in their prices. This category includes the portfolio of trading investments and financial derivative contracts not designated as hedging instruments.
|
-
|
Available for sale investment portfolio: Debt instruments not classified as “held-to-maturity investments,” “Credit investments (loans and accounts receivable from customers or interbank loans)” or “Financial assets at fair value through profit or loss.” Available for sale investments (AFS) are initially recorded at fair value, which includes transactional costs. AFS instruments are subsequently measured at fair value or based on appraisals made with the use of internal models, when appropriate. Unrealized gains or losses stemming from changes in fair value are recorded as a debit or credit to Other Comprehensive Income under the heading “Valuation Adjustments” within equity. When these investments are disposed of or become impaired, the cumulative gains or losses previously recognized in Other Comprehensive Income are transferred to the Consolidated Interim Income State under “Net income from financial operations.”
|
-
|
Held to maturity instruments portfolio: This category includes debt securities traded on an active market, with a fixed maturity, and with fixed or determinable payments, for which the Bank has both the intent and a proven ability to hold to maturity. Held to maturity investments are recorded at their amortized cost plus interest earned less any impairment losses established when their carrying amount exceeds the present value of estimated future cash flows.
|
-
|
Credit investments (loans and accounts receivable from customers or interbank loans): This category includes financing granted to third parties, based on their nature, regardless of the type of borrower and the form of financing. It includes loans and accounts receivable from customers, interbank loans, and financial lease transactions in which the consolidated entities act as lessor.
|
iii.
|
Classification of financial assets for presentation purposes
|
-
|
Cash and deposits in banks: This line includes cash balances, checking accounts and on-demand deposits with the Central Bank of Chile and other domestic and foreign financial institutions. Amounts placed in overnight transactions will continue to be reported in this line item and in the lines or items to which they correspond. If there is no special item for these transactions, they will be included with the related account as indicated above.
|
-
|
Unsettled transactions: This item includes the values of swap instruments and balances of executed transactions which contractually defer the payment of purchase-sale transactions or the delivery of the foreign currency acquired.
|
-
|
Trading investments: This item includes financial instruments held-for-trading and investments in mutual funds which must be adjusted to their fair value in the same way as instruments acquired for trading.
|
-
|
Financial derivative contracts: Financial derivative contracts with positive fair values are presented in this item. It includes both independent contracts as well as derivatives that should and can be separated from a host contract, whether they are for trading or hedging, as shown in Note 7 to the Consolidated Interim Financial Statements.
|
|
-
|
Trading derivatives: Includes the fair value of derivatives which do not qualify for hedge accounting, including embedded derivatives separated from hybrid financial instruments.
|
|
-
|
Hedging derivatives: Includes the fair value of derivatives designated as hedging instruments in hedge accounting, including the embedded derivatives separated from the hybrid financial instruments designated as hedging instruments in hedge accounting.
|
-
|
Interbank loans: This item includes the balances of transactions with domestic and foreign banks, including the Central Bank of Chile, other than those reflected in the preceding items.
|
-
|
Loans and accounts receivables from customers: These loans are non-derivative financial assets for which fixed or determined amounts are charged, that are not listed on an active market and which the Bank does not intend to sell immediately or in the short term. When the Bank is the lessor in a lease, and it substantially transfers the risks and benefits incidental to the leased asset, the transaction is presented in loans and accounts receivable from customers.
|
-
|
Investment instruments: These are classified into two categories: held-to-maturity investments and available-for-sale investments. The held-to-maturity investment category includes only those instruments for which the Bank has the ability and intent to hold them until their maturity. Other available for sale investments are treated as available for sale.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
iv.
|
Classification of financial liabilities for measurement purposes
|
-
|
Financial liabilities held for trading (at fair value through profit or loss): Financial liabilities issued to generate a short-term profit from fluctuations in their prices, financial derivatives not deemed to qualify for hedge accounting and financial liabilities arising from firm commitment of financial assets purchased under repurchase agreements or borrowed (“short positions”).
|
-
|
Financial liabilities at amortized cost: financial liabilities, regardless of their type and maturity, not included in any of the aforementioned categories which arise from the borrowing activities of financial institutions.
|
v.
|
Classification of financial liabilities for presentation purposes
|
-
|
Deposits and other demand liabilities. This item includes all on-demand obligations except for term savings accounts, which are not considered on-demand instruments in view of their special characteristics. Obligations whose payment may be required during the period are deemed to be on-demand obligations. Operations which become callable the day after the closing date are not treated as on-demand obligations.
|
-
|
Unsettled transactions: This item includes the balances of asset purchases that are not settled on the same day and for sales of foreign currencies not delivered.
|
-
|
Investments under repurchase agreements: This item includes the balances of sales of financial instruments under securities repurchase and loan agreements.
|
-
|
Time deposits and other demand liabilities: This item shows the balances of deposit transactions in which a term at the end of which they become callable has been stipulated.
|
-
|
Financial derivative contracts: This item includes financial derivative contracts with negative fair values, whether they are for trading or for account hedging purposes, as set forth in Note 7.
|
|
-
|
Trading derivatives: Includes the fair value of derivatives which do not qualify for hedge accounting, including embedded derivatives separated from hybrid financial instruments.
|
|
-
|
Hedging derivatives: Includes the fair value of the derivatives designated as hedging instruments, including embedded derivatives separated from hybrid financial instruments and designated as hedging instruments.
|
-
|
Interbank borrowings: This item includes obligations due to other domestic banks, foreign banks, or the Central Bank of Chile, which were not classified in any of the previous categories.
|
-
|
Debt instruments issued: This encompasses three items: Obligations under letters of credit, subordinated bonds, and senior bonds.
|
-
|
Other financial liabilities: This item includes credit obligations to persons other than domestic banks, foreign banks, or the Central Bank of Chile, for financing purposes or operations in the regular course of business.
|
i.
|
Valuation of financial assets
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
ii.
|
Valuation of financial liabilities
|
iii.
|
Valuation techniques
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
i.
|
In the valuation of financial instruments permitting static hedging (mainly “forwards” and “swaps”), the “present value” method is used. Estimated future cash flows are discounted using the interest rate curves of the related currencies. The interest rate curves are generally observable market data.
|
ii.
|
In the valuation of financial instruments requiring dynamic hedging (mainly structured options and other structured instruments), the Black-Scholes model is normally used. Where appropriate, observable market inputs are used to obtain factors such as the bid-offer spread, exchange rates, volatility, correlation indexes and market liquidity.
|
iii.
|
In the valuation of certain financial instruments exposed to interest rate risk, such as interest rate futures, caps and floors, the present value method (futures) and the Black-Scholes model (plain vanilla options) are used. The main inputs used in these models are observable market data, including the related interest rate curves, volatilities, correlations and exchange rates.
|
iv.
|
Recording results
|
-
|
“Available-for-sale financial instruments” are recorded in Other Comprehensive Income and accumulated under the heading “Valuation adjustments” within Equity.
|
-
|
When the AFS instruments are disposed of or are determined to be impaired, the cumulative gain or loss previously accumulated as “Valuation Adjustment” is reclassified to the Consolidated Interim Statement of Income.
|
v.
|
Hedging transactions
|
i)
|
to sell to customers who request these instruments in the management of their market and credit risks,
|
ii)
|
to use these derivatives in the management of the risks of the Bank entities’ own positions and assets and liabilities (“hedging derivatives”), and
|
iii)
|
to obtain profits from changes in the price of these derivatives (“trading derivatives”).
|
1.
|
The derivative hedges one of the following three types of exposure:
|
|
a.
|
Changes in the value of assets and liabilities due to fluctuations, among others, in the interest rate and/or exchange rate to which the position or balance to be hedged is subject (“fair value hedge”);
|
|
b.
|
Changes in the estimated cash flows arising from financial assets and liabilities, commitments and highly probable forecasted transactions (“cash flow hedge”);
|
|
c.
|
The net investment in a foreign operation (“hedge of a net investment in a foreign operation”).
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
2.
|
It is effective in offsetting exposure inherent in the hedged item or position throughout the expected term of the hedge, which means that:
|
|
a.
|
At the date of arrangement the hedge is expected, under normal conditions, to be highly effective (“prospective effectiveness”).
|
|
b.
|
There is sufficient evidence that the hedge was actually effective during the life of the hedged item or position (“retrospective effectiveness”).
|
3.
|
There must be adequate documentation evidencing the specific designation of the financial derivative to hedge certain balances or transactions and how this effective hedge was expected to be achieved and measured, provided that this is consistent with the Bank’s management of own risks.
|
a.
|
In fair value hedges, profits or losses arising on both the hedging instruments and the hedged items (attributable to the type of risk being hedged) are recorded directly in the Consolidated Interim Statement of Income.
|
b.
|
In fair value hedges of interest rate risk in a portfolio of financial instruments, gains or losses that arise in measuring the hedging instruments are recorded directly in the Consolidated Interim Statement of Income, whereas the gains or losses due to changes in the fair value of the hedged amount (attributable to the hedged risk) are recorded in the Consolidated Interim Statement of Income with an offset to “Net income from financial operations”.
|
c.
|
In cash flow hedges, the effective portion of the change in value of the hedging instrument is recorded temporarily in Other Comprehensive Income under the heading “Cash flow hedge” within Equity component “Valuation adjustments”, until the forecasted transaction occurs, thereafter being recorded in the Consolidated Interim Statement of Income, unless the forecasted transaction results in the recognition of non–financial assets or liabilities, in which case it is included in the cost of the non-financial asset or liability.
|
d.
|
The differences in valuation of the hedging instrument corresponding to the ineffective portion of the cash flow hedging transactions are recorded directly in the Consolidated Interim Statement of Income under “Income from financial operations”.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
i.
|
If the Bank transfers substantially all the risks and rewards to third parties, as in the case of unconditional sales of financial assets, sales under repurchase agreements at fair value at the date of repurchase, sales of financial assets with a purchased call option or written put option deeply out of the money, utilization of assets in which the assignor does not retain subordinated debt nor grants any credit enhancement to the new holders, and other similar cases, the transferred financial asset is removed from the Consolidated Interim Statements of Financial Position and any rights or obligations retained or created in the transfer are simultaneously recorded.
|
ii.
|
If the Bank retains substantially all the risks and rewards associated with the transferred financial asset, as in the case of sales of financial assets under repurchase agreements to repurchase at a fixed price or at the sale price plus interest, securities lending agreements under which the borrower undertakes to return the same or similar assets, and other similar cases, the transferred financial asset is not removed from the Consolidated Interim Statements of Financial Position and continues to be measured by the same criteria as those used before the transfer. However, the following items are recorded:
|
|
1.
|
An associated financial liability for an amount equal to the consideration received; this liability is subsequently measured at amortized cost.
|
|
2.
|
Both the income from the transferred (but not removed) financial asset as well as any expenses incurred on the new financial liability.
|
iii.
|
If the Bank neither transfers nor substantially retains all the risks and rewards associated with the transferred financial asset—as in the case of sales of financial assets with a purchased call option or written put option that is not deeply in or out of the money, securitization of assets in which the transferor retains a subordinated debt or other type of credit enhancement for a portion of the transferred asset, and other similar cases—the following distinction is made:
|
|
1.
|
If the transferor does not retain control of the transferred financial asset: The asset is removed from the Consolidated Interim Statements of Financial Position and any rights or obligations retained or created in the transfer are recorded.
|
|
2.
|
If the transferor retains control of the transferred financial asset: It continues to be recorded in the Consolidated Interim Statements of Financial Position for an amount equal to its exposure to changes in value and a financial liability associated with the transferred financial asset is recorded. The net carrying amount of the transferred asset and the associated liability is the amortized cost of the rights and obligations retained, if the transferred asset is measured at amortized cost, or the fair value of the rights and obligations retained, if the transferred asset is measured at fair value.
|
i)
|
Recognizing income and expenses
|
i.
|
Interest revenue, interest expense and similar items
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
-
|
Fee and commission income and expenses related to financial assets and liabilities measured at fair value with changes in results are acknowledged when paid.
|
-
|
Those arising from transactions or services that are performed over a period of time are recognized over the life of these transactions or services.
|
-
|
Those relating to services provided in a single act are recognized when the single act is performed.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
ITEM
|
Useful Life
(Months)
|
|
Land
|
-
|
|
Paintings and works of art
|
-
|
|
Assets retired for disposal
|
-
|
|
Carpets and curtains
|
36
|
|
Computers and hardware
|
36
|
|
Vehicles
|
36
|
|
Computational systems and software
|
36
|
|
ATM’s
|
60
|
|
Machines and equipment in general
|
60
|
|
Office furniture
|
60
|
|
Telephone and communication systems
|
60
|
|
Security systems
|
60
|
|
Rights over telephone lines
|
60
|
|
Air conditioning systems
|
84
|
|
Installations in general
|
120
|
|
Security systems (acquisitions up to October 2002)
|
120
|
|
Buildings
|
1,200
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
i.
|
Cash flows: Inflows and outflows of cash and cash equivalents, such as deposits with the Central Bank of Chile, deposits in domestic banks, and deposits in foreign banks
|
ii.
|
Operating Activities: Main revenue-producing activities performed by banks and other activities that cannot be classified as investing or financing activities.
|
iii.
|
Investing Activities: The acquisition and disposal of long-term assets and other investments not included in cash and cash equivalents.
|
iv.
|
Financing activities: Activities that result in changes in the size and composition of the equity and liabilities that are not operating activities.
|
i.
|
Consumer loans,
|
ii.
|
Mortgage loans, and
|
iii.
|
Commercial loans.
|
i.
|
Normal Compliance Portfolio, which corresponds to debtors with a payment capacity that allows them to comply with their obligations and commitments; and this is not likely to change, based on the current economical and financial situation. The classifications assigned to this portfolio are categories from A1 to A6.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
ii.
|
Substandard Portfolio: includes debtors with financial difficulties or a significant worsening of their payment capacity and about which are reasonable doubts about the total refund of the capital and interest within the agreed terms, showing low comfort in fulfilling their short-term financial obligations. Debtors who in the last period have slow their payments in more than 90 days. The classifications assigned to this portfolio are categories from B1 to B4.
|
iii.
|
Default Portfolio: includes debtors and their credits from which payment is considered remote since they show a deteriorated or null payment capacity. Debtors with manifest signs of a possible break, those who required a force debt restructuring, and any debtor who has been in default for over 90 days in his payment of interest or capital, are included in this portfolio. The classifications assigned to this portfolio are categories from C1 to C6.
|
Type of Portfolio
|
Debtor’s
Category
|
Default Probability
(%)
|
Loss due to Default
(%)
|
Expected Loss
(%)
|
||||||||||||
A1 | 0.04 | 90.0 | 0.03600 | |||||||||||||
A2 | 0.10 | 82.5 | 0.08250 | |||||||||||||
Normal portfolio
|
A3 | 0.25 | 87.5 | 0.21875 | ||||||||||||
A4 | 2.00 | 87.5 | 1.75000 | |||||||||||||
A5 | 4.75 | 90.0 | 4.27500 | |||||||||||||
A6 | 10.00 | 90.0 | 9.00000 | |||||||||||||
B1 | 15.00 | 92.5 | 13.87500 | |||||||||||||
Substandard Portfolio
|
B2 | 22.00 | 92.5 | 20.35000 | ||||||||||||
B3 | 33.00 | 97.5 | 32.17500 | |||||||||||||
B4 | 45.00 | 97.5 | 43.87500 |
Classification
|
Estimated range of loss
|
Allowance
|
||||
C1
|
Up to 3%
|
2 | % | |||
C2
|
More than 3% and up to 19%
|
10 | % | |||
C3
|
More than 19% and up to 29%
|
25 | % | |||
C4
|
More than 29% and up to 49%
|
40 | % | |||
C5
|
More than 49% and up to 79%
|
65 | % | |||
C6
|
More than 79%
|
90 | % |
i.
|
Model based on debtor’s characteristics and his pending loans. Debtors and allocations with similar characteristics may be grouped and each group will be assigned a risk level.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
ii.
|
The model based on the behavior of an allocations group. Debtors and allocations with similar payment histories will be grouped and each group will be assigned a risk level.
|
ž
|
New clients, not renegotiated
|
ž
|
Old clients, not renegotiated
|
ž
|
New clients, renegotiated
|
ž
|
Old clients, renegotiated
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Allocation Type
|
Term
|
|
Consumer Loans with or without security interest
|
6 months
|
|
Other operations with no security interest
|
24 months
|
|
Business credits with security interest
|
36 months
|
|
Mortgage loans
|
48 months
|
|
Consumer leasing
|
6 months
|
|
Other non-mortgage leasing operations
|
12 months
|
|
Mortgage leasing (housing and business)
|
36 months
|
i.
|
It is a present obligation (legal or constructive) as a result of past events, and
|
ii.
|
It is probable that an outflow of resources will be required to settle these obligations and the amount of these resources can be readily measured.
|
|
i.
|
Guarantees and bonds: Encompasses guarantees, bonds, and standby letters of credit, and guarantees of payment from buyers in factored receivables.
|
|
ii.
|
Confirmed foreign letters of credit: Encompasses letters of credit confirmed by the Bank.
|
iii.
|
Documentary letters of credit: Includes documentary letters of credit issued by the Bank, which have not yet been negotiated.
|
iv.
|
Documented guarantees: Guarantees with promissory notes.
|
v.
|
Interbank guarantee letters: Guarantees issued.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
vi.
|
Unrestricted lines of credit: The unused amount of credit lines that allow customers to draw without prior approval by the Bank (for example, using credit cards or overdrafts in checking accounts).
|
vii.
|
Other credit commitments Amounts not yet lent under committed loans, which must be disbursed at an agreed future date when events contractually agreed upon with the customer occur, such as in the case of lines of credit linked to the progress of a construction or similar projects.
|
viii.
|
Other contingent credits: Includes any other kind of commitment by the Bank which may exist and give rise to lending when certain future events occur. In general, this includes unusual transactions such as pledges made to secure the payment of loans among third parties or derivative contracts made by third parties that may result in a payment obligation and are not covered by deposits.
|
-
|
Provisions for employee salaries and expenses.
|
-
|
Provision for mandatory dividends
|
-
|
Provisions for contingent credit risks
|
-
|
Provisions for contingencies
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
-
|
Impairment losses of certain assets (Notes 8, 9, 10, and 30)
|
-
|
The useful lives of tangible and intangible assets (Notes 11, 12, and 30)
|
-
|
The fair value of assets and liabilities (Notes 6, 7, 10, and 33)
|
-
|
Commitments and contingencies (Note 19)
|
-
|
Current and deferred taxes (Note 13)
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a.
|
Aimed at the Group’s management
|
b.
|
The general requisite to apply for this benefit is that the employee must be carrying out his/her duties when turning 60 years old.
|
c.
|
The Bank will take on insurance (pension fund) on the employee’s behalf, for which it will regularly the respective premium (contribution).
|
d.
|
The Bank will be directly responsible for granting benefits.
|
-
|
They are not owned by the consolidated entities, but by a legally separate third party not related to the Bank.
|
-
|
They are available only to pay or fund post-employment benefits and cannot be returned to the consolidated entities except when the assets remaining in the plan are sufficient to meet all the obligations of the plan or the entity in relation to the benefits due to current or former employees or to reimburse employee benefits previously paid by the Bank.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
-
|
Current service cost, defined as the increase in the current value of the obligations arising as a consequence of the services provided by the employees during the period under the “Personnel salaries and expenses” item.
|
-
|
Interest cost, defined as the increase in the present value of the obligations as a consequence of the passage of time which occurs during the period). When the obligations are shown in liabilities in the Consolidated Interim Statements of Financial Position net of the plan assets, the cost of the liabilities which are recorded in the Consolidated Interim Income Statement reflects exclusively the obligations recorded in liabilities.
|
-
|
The expected return on the plan’s assets and the gains and losses in their value, less any cost arising from their management and the taxes to which they are subject.
|
-
|
The actuarial gains and losses calculated using the corridor approach and unrecognized past service cost the cost of not-acknowledged past services, are recorded in the Consolidated Interim Income Statement under “Personnel salaries and expenses”.
|
i.
|
Incorporation of new accounting regulations and instructions issued by the SBIF as well as by the IASB
|
1)
|
Accounting Regulations Issued by the SBIF
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
2)
|
Accounting Regulations Issued by the International Accounting Standards Board
|
ii.
|
New accounting regulations and instructions issued by the SBIF as well as by the IASB not enforced as of September 30, 2011.
|
1)
|
Accounting Regulations Issued by the SBIF
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
2)
|
Accounting Regulations Issued by the International Accounting Standards Board
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
·
|
The presentation of effects from changes in fair value attributable to a liability’s credit risk; and
|
·
|
The elimination of the cost exemption for liability derivatives to be settled by giving non-traded equity instruments.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Closing balance as of
December 31,
|
Pro Form Balance as of
December 31,
|
|||||||||||
Statement of financial position
|
2010
|
Reclassification
|
2010
|
|||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Assets
|
||||||||||||
Total allocations
|
15,657,556 | - | 15,657,556 | |||||||||
Commercial loans allowances
|
(199,347 | ) | (39,343 | ) (*) | (238,690 | ) | ||||||
Mortgage loans allowances
|
(17,332 | ) | - | (17,332 | ) | |||||||
Consumer loans allowances
|
(225,559 | ) | - | (225,559 | ) | |||||||
Total Allowances
|
(442,238 | ) | (39,343 | ) | (481,581 | ) | ||||||
Loans and accounts receivables from customers, net
|
15,215,318 | (39,343 | ) | 15,175,975 | ||||||||
Liabilities
|
||||||||||||
Provision for personnel salaries and expenses
|
36,016 | - | 36,016 | |||||||||
Provision for mandatory dividends
|
143,147 | - | 143,147 | |||||||||
Allowance for contingent loans
|
5,636 | 35,002 | (**) | 40,638 | ||||||||
Allowance for contingencies (additional)
|
90,497 | (74,345 | ) | 16,152 | ||||||||
Allowances
|
275,296 | (39,343 | ) | 235,953 |
Closing balance as of
September 30,
|
Pro Form Balance as of
September 30,
|
|||||||||||
Statement of income
|
2010
|
Reclassifications
|
2010
|
|||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Provisions for loan losses
|
||||||||||||
Provisions for loans and accounts receivable
|
(231,551 | ) | - | (231,551 | ) | |||||||
Provisions for contingent loans
|
(830 | ) | 26,706 | 25,876 | ||||||||
Additional provisions
|
- | - | - | |||||||||
Normal portfolio minimum provision adjustment
|
- | - | - | |||||||||
Recovery of loans previously charged off
|
23,555 | - | 23,555 | |||||||||
Provisions for loan losses
|
(208,826 | ) | 26,706 | (182,120 | ) | |||||||
Income from assets received in lieu of payment
|
2,975 | - | 2,975 | |||||||||
Provisions for contingencies
|
40,058 | (33,022 | ) | 7,036 | ||||||||
Other income
|
17,543 | - | 17,543 | |||||||||
Other operating income
|
60,576 | (33,022 | ) | 27,554 | ||||||||
Provisions and expenses for assets received in lieu of payment
|
(14,881 | ) | - | (14,881 | ) | |||||||
Provisions for contingencies
|
(12,268 | ) | 6,316 | (5,952 | ) | |||||||
Other expenses
|
(25,130 | ) | - | (25,130 | ) | |||||||
Other operating expenses
|
(52,279 | ) | 6,316 | (45,963 | ) | |||||||
Net income from other operating income and expenses
|
8,297 | (26,706 | ) | (18,409 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Closing balance as of
September 30,
|
|
Pro Form Balance as
of September 30,
|
||||||||||
2010
|
Reclassifications |
2010
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
OPERATING INCOME
|
||||||||||||
Interest income
|
1,045,602 | - | 1,045,602 | |||||||||
Interest expense
|
(337,748 | ) | - | (337,748 | ) | |||||||
Net interest income
|
707,854 | - | 707,854 | |||||||||
Fee and commission income
|
247,346 | - | 247,346 | |||||||||
Fee and commission expense
|
(53,401 | ) | - | (53,401 | ) | |||||||
Net fee and commission income
|
193,945 | - | 193,945 | |||||||||
Net income from financial operations (net trading income)
|
51,946 | - | 51,946 | |||||||||
Foreign exchange profit (loss), net
|
24,381 | - | 24,381 | |||||||||
Other operating income
|
60,576 | (33,022 | ) | 27,554 | ||||||||
Total operating income
|
1,038,702 | (33,022 | ) | 1,005,680 | ||||||||
Provisions for loan losses
|
(208,826 | ) | 26,706 | (182,120 | ) | |||||||
NET OPERATING PROFIT
|
829,876 | (6,316 | ) | 823,560 | ||||||||
Personnel salaries and expenses
|
(184,921 | ) | - | (184,921 | ) | |||||||
Administrative expenses
|
(109,743 | ) | - | (109,743 | ) | |||||||
Depreciation and amortization
|
(36,227 | ) | - | (36,227 | ) | |||||||
Impairment
|
(4,665 | ) | - | (4,665 | ) | |||||||
Other operating expenses
|
(52,279 | ) | 6,316 | (45,963 | ) | |||||||
Total operating expenses
|
(387,835 | ) | 6,316 | (381,519 | ) | |||||||
OPERATING INCOME
|
||||||||||||
Income from investments in other companies
|
1,175 | - | 1,175 | |||||||||
Income before tax
|
443,216 | - | 443,216 | |||||||||
Income tax expense
|
(60,032 | ) | - | (60,032 | ) | |||||||
CONSOLIDATED INCOME FOR THE PERIOD
|
383,184 | - | 383,184 | |||||||||
Attributable to:
|
||||||||||||
Bank shareholders (Equity holders of the Bank)
|
383,283 | - | 383,283 | |||||||||
Non-controlling interest
|
(99 | ) | - | (99 | ) | |||||||
Earnings per share attributable to Bank shareholders (expressed in Chilean pesos):
|
||||||||||||
Basic earnings
|
2.034 | - | 2.034 | |||||||||
Diluted earnings
|
2.034 | - | 2.034 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Closing balance as
of December 31,
|
|
Pro Form Balance
as of December 31,
|
||||||||||
2010
|
Reclassifications |
2010
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
ASSETS
|
||||||||||||
Cash and deposits in banks
|
1,762,198 | - | 1,762,198 | |||||||||
Unsettled transactions:
|
374,368 | - | 374,368 | |||||||||
Trading investments
|
379,670 | - | 379,670 | |||||||||
Investments under repurchase agreements
|
170,985 | - | 170,985 | |||||||||
Financial derivative contracts
|
1,624,378 | - | 1,624,378 | |||||||||
Interbank loans, net
|
69,672 | - | 69,672 | |||||||||
Loans and accounts receivables from customers, net
|
15,215,318 | (39,343 | ) | 15,175,975 | ||||||||
Available for sale investments
|
1,473,980 | - | 1,473,980 | |||||||||
Held to maturity investments
|
- | - | - | |||||||||
Investments in other companies
|
7,275 | - | 7,275 | |||||||||
Intangible assets
|
77,990 | - | 77,990 | |||||||||
Property, plant, and equipment
|
154,985 | - | 154,985 | |||||||||
Current taxes
|
12,499 | - | 12,499 | |||||||||
Deferred taxes
|
117,964 | - | 117,964 | |||||||||
Other assets
|
640,937 | - | 640,937 | |||||||||
TOTAL ASSETS
|
22,082,219 | (39,343 | ) | 22,042,876 | ||||||||
LIABILITIES
|
||||||||||||
Deposits and other demand liabilities
|
4,236,434 | - | 4,236,434 | |||||||||
Unsettled transactions:
|
300,125 | - | 300,125 | |||||||||
Investments under repurchase agreements
|
294,725 | - | 294,725 | |||||||||
Time deposits and other time liabilities
|
7,258,757 | - | 7,258,757 | |||||||||
Financial derivative contracts
|
1,643,979 | - | 1,643,979 | |||||||||
Interbank borrowings
|
1,584,057 | - | 1,584,057 | |||||||||
Issued debt instruments
|
4,190,888 | - | 4,190,888 | |||||||||
Other financial liabilities
|
166,289 | - | 166,289 | |||||||||
Current tax
|
1,293 | - | 1,293 | |||||||||
Deferred taxes
|
5,441 | - | 5,441 | |||||||||
Provisions
|
275,296 | (39,343 | ) | 235,953 | ||||||||
Other liabilities
|
261,328 | - | 261,328 | |||||||||
TOTAL LIABILITIES
|
20,218,612 | (39,343 | ) | 20,179,269 | ||||||||
EQUITY
|
||||||||||||
Attributable to Bank shareholders:
|
1,831,798 | - | 1,831,798 | |||||||||
Capital
|
891,303 | - | 891,303 | |||||||||
Reserves
|
51,539 | - | 51,539 | |||||||||
Valuation adjustments
|
(5,180 | ) | - | (5,180 | ) | |||||||
Retained Earnings
|
894,136 | - | 894,136 | |||||||||
Retained earnings of prior years
|
560,128 | - | 560,128 | |||||||||
Income for the period
|
477,155 | - | 477,155 | |||||||||
Minus: Provision for mandatory dividends
|
(143,147 | ) | - | (143,147 | ) | |||||||
Non-controlling interest
|
31,809 | - | 31,809 | |||||||||
TOTAL EQUITY
|
1,863,607 | - | 1,863,607 | |||||||||
TOTAL LIABILITIES AND EQUITY
|
22,082,219 | (39,343 | ) | 22,042,876 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Series
|
Amount
|
Term
|
Issue Rate
|
Issuance date
|
Maturity date
|
|||||||
Floating rate bond
|
USD
|
500,000,000
|
5 years
|
Libor (3 months) + 160 bp
|
01/19/2011
|
01/19/2016
|
||||||
Total
|
USD
|
500,000,000
|
||||||||||
E1
|
UF
|
4,000,000
|
(i) |
5 years
|
3.30 % per annum simple
|
03/04/2011
|
02/01/2016
|
|||||
E2
|
UF
|
4,000,000
|
(ii) |
7 years
|
3.50 % per annum simple
|
01/01/2011
|
07/01/2018
|
|||||
E3
|
UF
|
4,000,000
|
(iii) |
8 years
|
3.50 % per annum simple
|
01/01/2011
|
07/01/2019
|
|||||
Total
|
UF
|
8,000,000
|
||||||||||
E4
|
CLP
|
50,000,000
|
(iv) |
5 years
|
6.75 % per annum simple
|
06/01/2011
|
06/01/2016
|
|||||
Total
|
|
UF
|
50,000,000
|
|
|
|
|
(i)
|
As of September 30, 2011 UF 896,000 in bonds have been issued; leaving this series with a UF 3,104,000 par value to be placed.
|
(ii)
|
As of September 30, 2011 UF 3,048,000 in bonds have been issued; leaving this series with a UF 952,000 par value to be placed.
|
(iii)
|
As of September 30, 2011 UF 1,750,000 in bonds have been issued; leaving this series with a UF 2,250,000 par value to be placed.
|
(iv)
|
As of September 30, 2011 CLP 26,800,000,000 in bonds have been issued; leaving this series with a CLP 13,200,000,000 par value to be placed.
|
Series
|
Amount
|
Term
|
Issue Rate
|
Issuance date
|
Maturity date
|
|||||||
G3
|
UF |
3,000,000
|
25 years
|
3.95% annual due
|
07/01/2010
|
07/01/2035
|
||||||
G5
|
UF |
4,000,000
|
(i) |
20 years
|
3.50% annual due
|
06/30/2011
|
04/01/2031
|
|||||
Total
|
UF |
7,000,000
|
(i)
|
As of September 30, 2011 UF 2,100,000 in bonds have been issued; leaving this series with a UF 1,900,000 par value to be placed.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Nominal portfolio sale
|
Nominal portfolio sale | |||||||||||||||
Date of
|
Commercial
|
Consumer
|
Total
|
Selling price
|
||||||||||||
agreement
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||
01-20-2011
|
888 | 8,222 | 9,110 | 592 | ||||||||||||
02-23-2011
|
774 | 6,802 | 7,576 | 492 | ||||||||||||
03-23-2011
|
969 | 6,828 | 7,797 | 506 | ||||||||||||
04-26-2011
|
768 | 6,386 | 7,154 | 465 | ||||||||||||
05-25-2011
|
990 | 6,611 | 7,601 | 494 | ||||||||||||
06-22-2011
|
805 | 7,676 | 8,481 | 551 | ||||||||||||
07-26-2011
|
930 | 9,207 | 10,137 | 659 | ||||||||||||
08-24-2011
|
2,351 | 10,221 | 12,572 | 817 | ||||||||||||
09-22-2011
|
664 | 14,745 | 15,409 | 1,002 | ||||||||||||
Total
|
9,139 | 76,698 | 85,837 | 5,578 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a.
|
Santander Banefe
|
b.
|
Commercial banking
|
a.
|
Companies
|
b.
|
Real estate
|
c.
|
Large Corporations
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a.
|
Corporate
|
b.
|
Treasury
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the quarter ended as of September 30, 2011
|
||||||||||||||||||||||||
Net interest
income
|
Net fee and
commission
income
|
ROF
(1)
|
Provisions
|
Support
expenses(2)
|
Segment’s net
contribution
|
|||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
Segments
|
||||||||||||||||||||||||
Individuals
|
128,536 | 46,639 | 1,258 | (67,802 | ) | (82,894 | ) | 22,737 | ||||||||||||||||
Santander Banefe
|
31,084 | 10,512 | 9 | (21,663 | ) | (19,225 | ) | 717 | ||||||||||||||||
Commercial Banking
|
97,452 | 33,127 | 1,249 | (46,139 | ) | (63,669 | ) | 22,020 | ||||||||||||||||
Small and mid-sized companies (PYMEs)
|
81,974 | 9,314 | 2,446 | (14,824 | ) | (19,228 | ) | 59,682 | ||||||||||||||||
Institutional
|
8,849 | 323 | 244 | (186 | ) | (2,841 | ) | 6,389 | ||||||||||||||||
Companies
|
22,636 | 6,040 | 3,582 | (8,118 | ) | (9,994 | ) | 14,146 | ||||||||||||||||
Companies
|
10,390 | 3,214 | 1,795 | (4,147 | ) | (5,358 | ) | 5,894 | ||||||||||||||||
Large Corporations
|
12,054 | 2,105 | 1,619 | 726 | (3,477 | ) | 13,027 | |||||||||||||||||
Real estate
|
192 | 721 | 168 | (4,697 | ) | (1,159 | ) | (4,775 | ) | |||||||||||||||
Commercial Banking
|
241,995 | 59,316 | 7,530 | (90,930 | ) | (114,957 | ) | 102,954 | ||||||||||||||||
Global Banking and Markets
|
17,908 | 4,013 | 22,111 | 45 | (9,318 | ) | 34,759 | |||||||||||||||||
Corporate
|
23,742 | 5,551 | 935 | 48 | (3,609 | ) | 26,667 | |||||||||||||||||
Treasury
|
(5,834 | ) | (1,538 | ) | 21,176 | (3 | ) | (5,709 | ) | 8,092 | ||||||||||||||
Other
|
27,846 | 2,662 | (6,640 | ) | 513 | (4,081 | ) | (35,392 | ) | |||||||||||||||
Total
|
232,057 | 65,991 | 23,001 | (90,372 | ) | (128,356 | ) | 102,321 | ||||||||||||||||
Other operating income
|
2,194 | |||||||||||||||||||||||
Other operating expenses
|
(12,156 | ) | ||||||||||||||||||||||
Income from investments in other companies
|
546 | |||||||||||||||||||||||
Income tax expense
|
(16,629 | ) | ||||||||||||||||||||||
Consolidated income for the period
|
76,276 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the quarter ended as of September 30, 2010
|
||||||||||||||||||||||||
Net interest
income
|
Net fee and
commission
income
|
ROF
(1)
|
Provisions
|
Support
expenses(2)
|
Segment’s net
contribution
|
|||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
Segments
|
||||||||||||||||||||||||
Individuals
|
134,652 | 48,597 | 699 | (30,432 | ) | (73,559 | ) | 79,957 | ||||||||||||||||
Santander Banefe
|
3,796 | 8,007 | 5 | (15,836 | ) | (19,506 | ) | (23,534 | ) | |||||||||||||||
Commercial Banking
|
130,856 | 40,590 | 694 | (14,596 | ) | (54,053 | ) | 103,491 | ||||||||||||||||
Small and mid-sized companies (PYMEs)
|
47,751 | 8,432 | 2,003 | (17,963 | ) | (16,934 | ) | 23,289 | ||||||||||||||||
Institutional
|
4,963 | 592 | 502 | (175 | ) | (2,540 | ) | 3,342 | ||||||||||||||||
Companies
|
32,986 | 3,900 | 4,071 | (2,416 | ) | (8,567 | ) | 29,974 | ||||||||||||||||
Companies
|
14,470 | 2,780 | 1,874 | (3,315 | ) | (4,103 | ) | 11,706 | ||||||||||||||||
Large corporations
|
14,167 | 468 | 1,954 | 993 | (3,405 | ) | 14,177 | |||||||||||||||||
Real estate
|
4,349 | 652 | 243 | (94 | ) | (1,059 | ) | 4,091 | ||||||||||||||||
Commercial Banking
|
220,352 | 61,521 | 7,275 | (50,986 | ) | (101,600 | ) | 136,562 | ||||||||||||||||
Global Banking and Markets
|
13,453 | 5,941 | 13,525 | (312 | ) | (7,639 | ) | 24,968 | ||||||||||||||||
Corporate
|
14,382 | 5,865 | 1,033 | (312 | ) | (2,865 | ) | 18,103 | ||||||||||||||||
Treasury
|
(929 | ) | 76 | 12,492 | - | (4,774 | ) | 6,865 | ||||||||||||||||
Other
|
(1,869 | ) | (1,026 | ) | 913 | (227 | ) | (4,331 | ) | (2,802 | ) | |||||||||||||
Total
|
235,674 | 66,436 | 21,713 | (51,525 | ) | (113,570 | ) | 158,728 | ||||||||||||||||
Other operating income
|
2,656 | |||||||||||||||||||||||
Other operating expenses
|
(21,333 | ) | ||||||||||||||||||||||
Income from investments in other companies
|
832 | |||||||||||||||||||||||
Income tax expense
|
(14,109 | ) | ||||||||||||||||||||||
Consolidated income for the period
|
126,774 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the 9-month period ended on September 30, 2011
|
||||||||||||||||||||||||||||
Net interest
income
|
Net fee
and
commission
income
|
ROF
(2)
|
Provisions
|
Support
expenses
(3)
|
Segment’s
net
contribution
|
Loans and
accounts
receivables
from
customers (1)
|
||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||
Segments
|
||||||||||||||||||||||||||||
Individuals
|
416,739 | 140,905 | 5,432 | (156,561 | ) | (237,911 | ) | 168,604 | 9,187,526 | |||||||||||||||||||
Santander Banefe
|
84,851 | 29,255 | 267 | (52,375 | ) | (52,227 | ) | 9,771 | 789,253 | |||||||||||||||||||
Commercial banking
|
331,888 | 111,650 | 5,165 | (104,186 | ) | (185,684 | ) | 158,833 | 8,398,273 | |||||||||||||||||||
Small and mid-sized companies (PYMEs)
|
149,164 | 28,702 | 7,611 | (41,708 | ) | (55,260 | ) | 88,509 | 2,522,698 | |||||||||||||||||||
Institutional
|
19,531 | 1,382 | 677 | 134 | (8,232 | ) | 13,492 | 351,644 | ||||||||||||||||||||
Companies
|
99,999 | 18,265 | 10,146 | (5,771 | ) | (30,039 | ) | 92,600 | 3,731,980 | |||||||||||||||||||
Companies
|
46,370 | 9,542 | 5,308 | (6,776 | ) | (16,658 | ) | 37,786 | 1,572,862 | |||||||||||||||||||
Large corporations
|
39,804 | 6,428 | 4,290 | 1,312 | (10,059 | ) | 41,775 | 1,586,231 | ||||||||||||||||||||
Real estate
|
13,825 | 2,295 | 548 | (307 | ) | (3,322 | ) | 13,039 | 572,887 | |||||||||||||||||||
Commercial Banking
|
685,433 | 189,254 | 23,866 | (203,906 | ) | (331,442 | ) | 363,205 | 15,793,848 | |||||||||||||||||||
Global Banking and Markets
|
35,369 | 17,689 | 54,711 | 7,407 | (25,788 | ) | 89,388 | 1,905,005 | ||||||||||||||||||||
Corporate
|
47,046 | 17,989 | 1,182 | 7,410 | (10,230 | ) | 63,397 | 1,892,850 | ||||||||||||||||||||
Treasury
|
(11,677 | ) | (300 | ) | 53,529 | (3 | ) | (15,558 | ) | 25,991 | 12,155 | |||||||||||||||||
Other
|
(12,648 | ) | 2,487 | (307 | ) | 579 | (11,975 | ) | (21,864 | ) | 69,542 | |||||||||||||||||
Total
|
708,154 | 209,430 | 78,270 | (195,920 | ) | (369,205 | ) | 430,729 | 17,768,395 | |||||||||||||||||||
Other operating income
|
8,053 | |||||||||||||||||||||||||||
Other operating expenses
|
(41,569 | ) | ||||||||||||||||||||||||||
Income from investments in other companies
|
1,673 | |||||||||||||||||||||||||||
Income tax expense
|
(62,546 | ) | ||||||||||||||||||||||||||
Consolidated income for the period
|
336,340 |
(1)
|
Corresponds to Loans and accounts receivable from customers plus interbank loans, without deducting their allowances for loan losses.
|
(2)
|
Corresponds to the sum of the net income from financial operations and net foreign exchange profit (loss).
|
(3)
|
Corresponds to the sum of Personnel salaries and expenses, administrative expenses, amortization, and impairment.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the 9-month period ended as of September 30, 2010
|
As of December
31, 2010
|
|||||||||||||||||||||||||||
Net interest
income
|
Net fee and
commission
income
|
ROF
(2)
|
Provisions
|
Support
expenses
(3)
|
Segment’s
net
contribution
|
Loans and accounts
receivables from
customers (1)
|
||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||
Segments
|
||||||||||||||||||||||||||||
Individuals
|
395,485 | 138,506 | 1,782 | (117,991 | ) | (214,325 | ) | 203,457 | 8,407,416 | |||||||||||||||||||
Santander Banefe
|
54,805 | 23,594 | 10 | (51,962 | ) | (50,530 | ) | (24,083 | ) | 717,699 | ||||||||||||||||||
Commercial banking
|
340,680 | 114,912 | 1,772 | (66,029 | ) | (163,795 | ) | 227,540 | 7,689,717 | |||||||||||||||||||
Small and mid-sized companies (PYMEs)
|
144,768 | 25,973 | 5,187 | (46,255 | ) | (49,987 | ) | 79,686 | 2,375,192 | |||||||||||||||||||
Institutional
|
14,758 | 1,848 | 1,714 | (428 | ) | (7,463 | ) | 10,429 | 331,153 | |||||||||||||||||||
Companies
|
96,125 | 16,304 | 11,337 | (16,536 | ) | (24,984 | ) | 82,246 | 3,288,107 | |||||||||||||||||||
Companies
|
42,926 | 8,421 | 4,948 | (9,710 | ) | (11,973 | ) | 34,612 | 1,353,686 | |||||||||||||||||||
Large corporations
|
40,527 | 5,725 | 5,715 | (8,146 | ) | (9,899 | ) | 33,922 | 1,411,236 | |||||||||||||||||||
Real estate
|
12,672 | 2,158 | 674 | 1,320 | (3,112 | ) | 13,712 | 523,185 | ||||||||||||||||||||
Commercial Banking
|
651,136 | 182,631 | 20,020 | (181,210 | ) | (296,759 | ) | 375,818 | 14,401,868 | |||||||||||||||||||
Global Banking and Markets
|
35,402 | 17,497 | 49,325 | (955 | ) | (23,354 | ) | 77,915 | 1,293,305 | |||||||||||||||||||
Corporate
|
37,502 | 17,907 | 1,033 | (955 | ) | (8,608 | ) | 46,879 | 1,293,305 | |||||||||||||||||||
Treasury
|
(2,100 | ) | (410 | ) | 48,292 | - | (14,746 | ) | 31,036 | - | ||||||||||||||||||
Other
|
21,316 | (6,183 | ) | 6,982 | 45 | (15,443 | ) | 6,717 | 32,109 | |||||||||||||||||||
Total
|
707,854 | 193,945 | 76,327 | (182,120 | ) | (335,556 | ) | 460,450 | 15,727,282 | |||||||||||||||||||
Other operating income
|
27,554 | |||||||||||||||||||||||||||
Other operating expenses
|
(45,963 | ) | ||||||||||||||||||||||||||
Income from investments in other companies
|
1,175 | |||||||||||||||||||||||||||
Income tax expense
|
(60,032 | ) | ||||||||||||||||||||||||||
Consolidated income for the period
|
383,184 |
(1)
|
Corresponds to Loans and accounts receivable from customers plus interbank loans, without deducting their allowances for loan losses.
|
(2)
|
Corresponds to the sum of the net income from financial operations and net foreign exchange profit (loss).
|
(3)
|
Corresponds to the sum of Personnel salaries and expenses, administrative expenses, amortization, and impairment.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30
|
As of December 31
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Cash and deposits in banks
|
||||||||
Cash
|
372,614 | 354,340 | ||||||
Deposits in the Central Bank of Chile
|
998,391 | 1,312,111 | ||||||
Deposits in domestic banks
|
861 | 418 | ||||||
Deposits in foreign banks
|
440,919 | 95,329 | ||||||
Subtotals – Cash and bank deposits
|
1,812,785 | 1,762,198 | ||||||
Unsettled transactions, net
|
350,538 | 74,243 | ||||||
Cash and cash equivalents
|
2.163.323 | 1,836,441 |
As of September 30
|
As of December 31
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Assets
|
||||||||
Documents held by other banks (documents to be exchanged)
|
194,543 | 207,346 | ||||||
Funds receivable
|
622,058 | 167,022 | ||||||
Subtotals
|
816,601 | 374,368 | ||||||
Liabilities
|
||||||||
Funds payable
|
466,063 | 300,125 | ||||||
Subtotals
|
466,063 | 300,125 | ||||||
Unsettled transactions, net
|
350,538 | 74,243 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30
|
As of December 31
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Chilean Central Bank and Government securities:
|
||||||||
Chilean Central Bank Bonds
|
342,545 | 247,019 | ||||||
Chilean Central Bank Notes
|
27,589 | 68,985 | ||||||
Other Chilean Central Bank and Government securities
|
81,040 | 7,123 | ||||||
Subtotals
|
451,174 | 323,127 | ||||||
Other Chilean securities:
|
||||||||
Time deposits in Chilean financial institutions
|
- | - | ||||||
Mortgage finance bonds of Chilean financial institutions
|
- | - | ||||||
Chilean financial institutions bonds
|
- | 19,628 | ||||||
Chilean corporate bonds
|
25,132 | 11,404 | ||||||
Other Chilean securities
|
- | - | ||||||
Subtotals
|
25,132 | 31,032 | ||||||
Foreign financial securities:
|
||||||||
Foreign Central Banks and Government securities
|
- | - | ||||||
Other foreign financial instruments
|
2,654 | - | ||||||
Subtotals
|
2,654 | - | ||||||
Investments in mutual funds:
|
||||||||
Funds managed by related entities
|
24,853 | 25,511 | ||||||
Funds managed by others
|
- | - | ||||||
Subtotals
|
24,853 | 25,511 | ||||||
Total
|
503,813 | 379,670 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
As of September 30, 2011 and December 31, 2010 the Bank holds the following portfolio of derivative instruments:
|
As of September 30, 2011
|
||||||||||||||||||||
Notional amount
|
Fair value
|
|||||||||||||||||||
Up to 3
months
|
More than 3
months to
one year
|
More than
one year
|
Assets
|
Liabilities
|
||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||
Fair value hedge derivatives
|
||||||||||||||||||||
Currency forwards
|
- | - | - | - | - | |||||||||||||||
Interest rate swaps
|
- | - | 812,874 | 25,260 | 41 | |||||||||||||||
Cross currency swaps
|
- | 30,598 | 280,996 | 24,895 | 821 | |||||||||||||||
Call currency options
|
- | - | - | - | - | |||||||||||||||
Call interest rate options
|
- | - | - | - | - | |||||||||||||||
Put currency options
|
- | - | - | - | - | |||||||||||||||
Put interest rate options
|
- | - | - | - | - | |||||||||||||||
Interest rate futures
|
- | - | - | - | - | |||||||||||||||
Other derivatives
|
- | - | - | - | - | |||||||||||||||
Subtotal
|
- | 30,598 | 1,093,870 | 50,155 | 862 | |||||||||||||||
Cash flow hedge derivatives
|
||||||||||||||||||||
Currency forwards
|
- | - | - | - | - | |||||||||||||||
Interest rate swaps
|
- | - | - | - | - | |||||||||||||||
Cross currency swaps
|
483,275 | 1,159,858 | 426,410 | 122,602 | 460 | |||||||||||||||
Call currency options
|
- | - | - | - | - | |||||||||||||||
Call interest rate options
|
- | - | - | - | - | |||||||||||||||
Put currency options
|
- | - | - | - | - | |||||||||||||||
Put interest rate options
|
- | - | - | - | - | |||||||||||||||
Interest rate futures
|
- | - | - | - | - | |||||||||||||||
Other derivatives
|
- | - | - | - | - | |||||||||||||||
Subtotals
|
483,275 | 1,159,858 | 426,410 | 122,602 | 460 | |||||||||||||||
Trading derivatives
|
||||||||||||||||||||
Currency forwards
|
14,397,468 | 10,743,681 | 628,282 | 595,038 | 496,613 | |||||||||||||||
Interest rate swaps
|
4,043,419 | 12,147,546 | 13,541,998 | 298,069 | 346,029 | |||||||||||||||
Cross currency swaps
|
771,693 | 3,034,275 | 10,857,155 | 940,860 | 776,690 | |||||||||||||||
Call currency options
|
29,549 | 62,026 | 4,957 | 2,966 | 1,582 | |||||||||||||||
Call interest rate options
|
2,639 | 13,734 | 36,160 | 24 | 363 | |||||||||||||||
Put currency options
|
14,665 | 28,539 | 3,615 | 684 | 1,529 | |||||||||||||||
Put interest rate options
|
- | - | - | - | - | |||||||||||||||
Interest rate futures
|
- | - | - | - | - | |||||||||||||||
Other derivatives
|
421,823 | - | 1,673 | 1,187 | 1,146 | |||||||||||||||
Subtotals
|
19,681,256 | 26,029,801 | 25,073,840 | 1,838,828 | 1,623,952 | |||||||||||||||
Totals
|
20,164,531 | 27,220,257 | 26,594,120 | 2,011,585 | 1,625,274 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of December 31, 2010
|
||||||||||||||||||||
Notional amount
|
Fair value
|
|||||||||||||||||||
Up to 3
months
|
More than 3
months to
one year
|
More than
one year
|
Assets
|
Liabilities
|
||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||
Fair value hedge derivatives
|
||||||||||||||||||||
Currency forwards
|
- | - | - | - | - | |||||||||||||||
Interest rate swaps
|
- | - | 702,306 | 5,827 | 6,464 | |||||||||||||||
Cross currency swaps
|
28,090 | 229,296 | 387,024 | 5,296 | 28,730 | |||||||||||||||
Call currency options
|
- | - | - | - | - | |||||||||||||||
Call interest rate options
|
- | - | - | - | - | |||||||||||||||
Put currency options
|
- | - | - | - | - | |||||||||||||||
Put interest rate options
|
- | - | - | - | - | |||||||||||||||
Interest rate futures
|
- | - | - | - | - | |||||||||||||||
Other derivatives
|
- | - | - | - | - | |||||||||||||||
Subtotals
|
28,090 | 229,296 | 1,089,330 | 11,123 | 35,194 | |||||||||||||||
Cash flow hedge derivatives
|
||||||||||||||||||||
Currency forwards
|
- | - | - | - | - | |||||||||||||||
Interest rate swaps
|
- | - | - | - | - | |||||||||||||||
Cross currency swaps
|
147,872 | 999,792 | 379,859 | 494 | 120,563 | |||||||||||||||
Call currency options
|
- | - | - | - | - | |||||||||||||||
Call interest rate options
|
- | - | - | - | - | |||||||||||||||
Put currency options
|
- | - | - | - | - | |||||||||||||||
Put interest rate options
|
- | - | - | - | - | |||||||||||||||
Interest rate futures
|
- | - | - | - | - | |||||||||||||||
Other derivatives
|
- | - | - | - | - | |||||||||||||||
Subtotals
|
147,872 | 999,792 | 379,859 | 494 | 120,563 | |||||||||||||||
Trading derivatives
|
||||||||||||||||||||
Currency forwards
|
10,374,003 | 6,830,128 | 792,254 | 283,722 | 348,152 | |||||||||||||||
Interest rate swaps
|
2,671,634 | 7,607,192 | 13,475,904 | 204,786 | 250,812 | |||||||||||||||
Cross currency swaps
|
1,081,609 | 2,783,653 | 10,061,745 | 1,123,547 | 887,222 | |||||||||||||||
Call currency options
|
20,724 | 29,247 | 936 | 272 | 233 | |||||||||||||||
Call interest rate options
|
34,076 | 16,690 | 59,676 | 82 | 1,269 | |||||||||||||||
Put currency options
|
6,364 | 4,906 | - | 230 | 385 | |||||||||||||||
Put interest rate options
|
- | - | - | - | - | |||||||||||||||
Interest rate futures
|
- | - | - | - | - | |||||||||||||||
Other derivatives
|
165,208 | - | - | 122 | 149 | |||||||||||||||
Subtotals
|
14,353,618 | 17,271,816 | 24,390,515 | 1,612,761 | 1,488,222 | |||||||||||||||
Totals
|
14,529,580 | 18,500,904 | 25,859,704 | 1,624,378 | 1,643,979 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
b)
|
Hedge Accounting
|
As of September 30, 2011
|
||||||||||||||||
Within 1 year
|
Between 1 and 3
years
|
Between 3 and 6
years
|
Over 6 years
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Hedged item
|
||||||||||||||||
Chilean Central Bank Bonds in Pesos (BCP)
|
||||||||||||||||
Chilean Central Bank Bonds in UF (BCU)
|
||||||||||||||||
Corporate bonds
|
- | 11,172 | - | - | ||||||||||||
Senior bonds
|
- | 363,755 | 331,453 | 148,482 | ||||||||||||
Subordinated bonds
|
- | - | 155,895 | - | ||||||||||||
Short-term loans
|
- | 25,000 | - | - | ||||||||||||
Interbank loans
|
- | - | - | - | ||||||||||||
Time deposits
|
30,598 | 29,374 | - | - | ||||||||||||
Mortgage finance bonds
|
- | - | - | 28,739 | ||||||||||||
Totals
|
30,598 | 429,301 | 487,348 | 177,221 | ||||||||||||
Hedging instrument
|
||||||||||||||||
Cross currency swap
|
30,598 | 24,734 | 227,523 | 28,739 | ||||||||||||
Interest rate swap
|
- | 374,927 | 259,825 | - | ||||||||||||
Call money swap
|
- | 29,640 | - | 148,482 | ||||||||||||
Totals
|
30,598 | 429,301 | 487,348 | 177,221 |
As of December 31, 2010
|
||||||||||||||||
Within 1 year
|
Between 1 and 3
years
|
Between 3 and 6
years
|
Over 6 years
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Hedged item
|
||||||||||||||||
Chilean Central Bank Bonds in Pesos (BCP)
|
- | - | - | - | ||||||||||||
Chilean Central Bank Bonds in UF (BCU)
|
- | - | - | - | ||||||||||||
Corporate bonds
|
- | 10,061 | - | - | ||||||||||||
Senior bonds
|
- | 374,360 | 358,862 | 49,591 | ||||||||||||
Subordinated bonds
|
- | 51,475 | 140,385 | - | ||||||||||||
Short-term loans
|
- | 25,000 | - | - | ||||||||||||
Interbank loans
|
210,591 | - | - | - | ||||||||||||
Time deposits
|
46,795 | 4,640 | - | - | ||||||||||||
Mortgage finance bonds
|
- | - | - | 74,956 | ||||||||||||
Totals
|
257,386 | 465,536 | 499,247 | 124,547 | ||||||||||||
Hedging instrument
|
||||||||||||||||
Cross currency swap
|
257,386 | 46,796 | 265,272 | 74,956 | ||||||||||||
Interest rate swap
|
- | 389,100 | 233,975 | - | ||||||||||||
Call money swap
|
- | 29,640 | - | 49,591 | ||||||||||||
Totals
|
257,386 | 465,536 | 499,247 | 124,547 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30, 2011
|
||||||||||||||||
Within 1 year
|
Between 1 and 3 years
|
Between 3 and 6 years
|
Over 6 years
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Hedged item
|
||||||||||||||||
Interbank loans
|
1,331,343 | 161,092 | - | - | ||||||||||||
Bonds
|
311,790 | 265,318 | - | - | ||||||||||||
Total
|
1,643,133 | 426,410 | - | - | ||||||||||||
Hedging instrument
|
- | - | ||||||||||||||
Cross currency swap
|
1,643,133 | 426,410 | - | - | ||||||||||||
Total
|
1,643,133 | 426,410 | - | - |
As of December 31, 2010
|
||||||||||||||||
Within 1 year
|
Between 1 and 3 years
|
Between 3 and 6 years
|
Over 6 years
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Hedged item
|
||||||||||||||||
Interbank loans
|
937,087 | 95,930 | - | - | ||||||||||||
Bonds
|
210,577 | 283,929 | - | - | ||||||||||||
Total
|
1,147,664 | 379,859 | - | - | ||||||||||||
Hedging instrument
|
||||||||||||||||
Cross currency swap
|
1,147,664 | 379,859 | - | - | ||||||||||||
Total
|
1,147,664 | 379,859 | - | - |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30, 2011
|
||||||||||||||||
Within 1 year
|
Between 1 and 3
years
|
Between 3 and 6
years
|
Over 6 years
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Hedged item
|
||||||||||||||||
Inflows
|
- | - | - | - | ||||||||||||
Outflows
|
(24,756 | ) | (14,179 | ) | - | - | ||||||||||
Net flows
|
(24,756 | ) | (14,179 | ) | - | - | ||||||||||
Hedging instrument
|
||||||||||||||||
Inflows
|
24,756 | 14,179 | - | - | ||||||||||||
Outflows
|
(56,449 | ) | (32,723 | ) | - | - | ||||||||||
Net flows
|
(31,693 | ) | (18,544 | ) | - | - |
As of December 31, 2010
|
||||||||||||||||
Within 1 year
|
Between 1 and 3
years
|
Between 3 and 6
years
|
Over 6 years
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Hedged item
|
||||||||||||||||
Inflows
|
- | - | - | - | ||||||||||||
Outflows
|
(17,627 | ) | (5,696 | ) | - | - | ||||||||||
Net flows
|
(17,627 | ) | (5,696 | ) | - | - | ||||||||||
Hedging instrument
|
||||||||||||||||
Inflows
|
17,627 | 5,696 | - | - | ||||||||||||
Outflows
|
(30,044 | ) | (9,772 | ) | - | - | ||||||||||
Net flows
|
(12,417 | ) | (4,076 | ) | - | - |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
c)
|
Gain and losses for cash flow hedges whose effect was recognized in the Consolidated Statement of Changes in Equity for the periods ended as of September 30, 2011 and 2010, are shown below:
|
As of September 30
|
||||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Senior Bonds
|
(2,608 | ) | 2,672 | |||||
Loan
|
(11,179 | ) | 4,499 | |||||
Net flows
|
(13,787 | ) | 7,171 |
d)
|
Below is a presentation of income generated by cash flow hedges amount that were reclassified from other comprehensive income to profit and loss during the period:
|
As of September 30
|
||||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Bonds
|
- | - | ||||||
Loan
|
287 | 23 | ||||||
Net income from cash flow hedges
|
287 | 23 |
e)
|
Net investment hedges for foreign businesses:
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
As of September 30, 2011 and December 31, 2010, the balances in the “Interbank loans” item are as follows:
|
As of September 30
|
As of December 31
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Domestic banks
|
||||||||
Loans and advances to banks
|
- | - | ||||||
Deposits in the Central Bank of Chile
|
- | - | ||||||
Nontransferable Chilean Central Bank Bonds
|
- | - | ||||||
Other Central Bank of Chile loans
|
- | - | ||||||
Interbank loans
|
9 | 17 | ||||||
Overdrafts in checking accounts
|
- | - | ||||||
Nontransferable domestic bank loans
|
- | - | ||||||
Other domestic bank loans
|
- | - | ||||||
Allowances and impairment for domestic bank loans
|
- | - | ||||||
Foreign banks
|
||||||||
Loans to foreign banks
|
88,030 | 69,709 | ||||||
Overdrafts in checking accounts
|
- | - | ||||||
Nontransferable foreign bank deposits
|
- | - | ||||||
Other foreign bank loans
|
- | - | ||||||
Allowances and impairment for foreign bank loans
|
(145 | ) | (54 | ) | ||||
Total
|
87,894 | 69,672 |
b)
|
The amount in each period for allowances and impairment of interbank loans, which are included in the “Provisions for loan losses” item, is shown below:
|
As of September 30
2011
|
As of December 31
2010
|
|||||||||||||||||||||||
Domestic
banks
|
Foreign
banks
|
Total
|
Domestic
banks
|
Foreign
banks
|
Total
|
|||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
As of January 1
|
- | 54 | 54 | - | 42 | 42 | ||||||||||||||||||
Charge-offs
|
- | - | - | - | - | - | ||||||||||||||||||
Allowances established
|
405 | 169 | 574 | - | 131 | 131 | ||||||||||||||||||
Allowances released
|
(405 | ) | (78 | ) | (483 | ) | - | (119 | ) | (119 | ) | |||||||||||||
Total
|
- | 145 | 145 | - | 54 | 54 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Loans and accounts receivable from customers, net
|
Assets before allowances
|
Allowances established
|
|||||||||||||||||||||||||||
As of September 30, 2011
|
Normal
portfolio
|
Impaired loans
(*)
|
Total
|
Individual
allowances
|
Group
allowances
|
Total
|
Loans and
accounts
receivable
from
customers,
net
|
|||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||
Commercial loans
|
||||||||||||||||||||||||||||
Commercial loans
|
6,570,310 | 577,166 | 7,147,476 | 103,073 | 79,226 | 182,299 | 6,965,177 | |||||||||||||||||||||
Foreign trade loans
|
997,530 | 60,698 | 1,058,228 | 31,403 | 946 | 32,349 | 1,025,879 | |||||||||||||||||||||
General purpose mortgage loans
|
34,893 | 21,450 | 56,343 | 194 | 3,235 | 3,429 | 52,914 | |||||||||||||||||||||
Factoring transactions
|
240,245 | 2,508 | 242,753 | 3,172 | 410 | 3,582 | 239,171 | |||||||||||||||||||||
Leasing transactions
|
1,173,038 | 58,682 | 1,231,720 | 16,597 | 1,827 | 18,424 | 1,213,296 | |||||||||||||||||||||
Other Loans and Accounts
|
1,704 | 53 | 1,757 | - | 1 | 1 | 1,756 | |||||||||||||||||||||
Subtotals
|
9,017,720 | 720,557 | 9,738,277 | 154,439 | 85,645 | 240,084 | 9,498,193 | |||||||||||||||||||||
Mortgage loans
|
||||||||||||||||||||||||||||
Loans with mortgage finance bonds
|
115,194 | 4,379 | 119,573 | - | 870 | 870 | 118,703 | |||||||||||||||||||||
Mortgage mutual loans
|
4,608,421 | 116,837 | 4,725,258 | - | 27,996 | 27,996 | 4,697,262 | |||||||||||||||||||||
Other mortgage mutual loans
|
110,949 | 60,640 | 171,589 | - | 7,246 | 7,246 | 164,343 | |||||||||||||||||||||
Leasing transactions
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Subtotals
|
4,834,564 | 181,856 | 5,016,420 | - | 36,112 | 36,112 | 4,980,308 | |||||||||||||||||||||
Consumer loans
|
||||||||||||||||||||||||||||
Installment consumer loans
|
1,337,301 | 378,514 | 1,715,815 | - | 185,996 | 185,996 | 1,529,819 | |||||||||||||||||||||
Credit card balances
|
875,534 | 31,235 | 906,769 | - | 44,575 | 44,575 | 862,194 | |||||||||||||||||||||
Consumer leasing contracts
|
3,515 | 231 | 3,746 | - | 103 | 103 | 3,643 | |||||||||||||||||||||
Other consumer loans
|
285,101 | 14,228 | 299,329 | - | 13,696 | 13,696 | 285,633 | |||||||||||||||||||||
Subtotals
|
2,501,451 | 424,208 | 2,925,659 | - | 244,370 | 244,370 | 2,681,289 | |||||||||||||||||||||
Totals
|
16,353,735 | 1,326,621 | 17,680,356 | 154,439 | 366,127 | 520,566 | 17,159,790 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Assets before allowances
|
Allowances established
|
|||||||||||||||||||||||||||
As of December 31, 2010 |
Normal
portfolio
|
Impaired loans
|
Total
|
Individual
allowances
|
Group
allowances
|
Total
|
Loans and
accounts
receivable
from
customers,
net
|
|||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||
Commercial loans
|
||||||||||||||||||||||||||||
Commercial loans
|
5,425,362 | 681,755 | 6,107,117 | 114,051 | 76,577 | 190,628 | 5,916,489 | |||||||||||||||||||||
Foreign trade loans
|
696,659 | 86,893 | 783,552 | 18,810 | 78 | 18,888 | 764,664 | |||||||||||||||||||||
General purpose mortgage loans
|
44,730 | 23,226 | 67,956 | 780 | 3,570 | 4,350 | 63,606 | |||||||||||||||||||||
Factoring transactions
|
201,321 | 4,819 | 206,140 | 3,041 | 372 | 3,413 | 202,727 | |||||||||||||||||||||
Leasing transactions
|
1,045,793 | 77,123 | 1,122,916 | 10,090 | 1,657 | 11,747 | 1,111,169 | |||||||||||||||||||||
Other Loans and Accounts
|
2,953 | 14,995 | 17,948 | 5,976 | 3,688 | 9,664 | 8,284 | |||||||||||||||||||||
Subtotals
|
7,416,818 | 888,811 | 8,305,629 | 152,748 | 85,942 | 238,690 | 8,066,939 | |||||||||||||||||||||
Mortgage loans
|
||||||||||||||||||||||||||||
Loans with mortgage finance bonds
|
133,640 | 4,454 | 138,094 | - | 446 | 446 | 137,648 | |||||||||||||||||||||
Mortgage mutual loans
|
121,041 | 63,323 | 184,364 | - | 11,319 | 11,319 | 173,045 | |||||||||||||||||||||
Other mortgage mutual loans
|
4,253,810 | 74,869 | 4,328,679 | - | 5,567 | 5,567 | 4,323,112 | |||||||||||||||||||||
Leasing transactions
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Subtotals
|
4,508,491 | 142,646 | 4,651,137 | - | 17,332 | 17,332 | 4,633,805 | |||||||||||||||||||||
Consumer loans
|
||||||||||||||||||||||||||||
Installment consumer loans
|
1,192,464 | 412,139 | 1,604,603 | - | 176,219 | 176,219 | 1,428,384 | |||||||||||||||||||||
Credit card balances
|
771,988 | 22,228 | 794,216 | - | 36,156 | 36,156 | 758,060 | |||||||||||||||||||||
Consumer leasing contracts
|
3,407 | 328 | 3,735 | - | 121 | 121 | 3,614 | |||||||||||||||||||||
Other consumer loans
|
283,912 | 14,324 | 298,236 | - | 13,063 | 13,063 | 285,173 | |||||||||||||||||||||
Subtotals
|
2,251,771 | 449,019 | 2,700,790 | - | 225,559 | 225,559 | 2,475,231 | |||||||||||||||||||||
Totals
|
14,177,080 | 1,480,476 | 15,657,556 | 152,748 | 328,833 | 481,581 | 15,175,975 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
b)
|
Portfolio characteristics:
|
Domestic loans (*)
|
Foreign loans (**)
|
Total loans
|
Distribution percentage
|
|||||||||||||||||||||||||||||
As of
September 30
|
As of
December 31
|
As of
September 30
|
As of
December 31
|
As of
September 30
|
As of
December 31
|
As of
September 30
|
As of
December 31
|
|||||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
%
|
%
|
|||||||||||||||||||||||||
Commercial loans
|
||||||||||||||||||||||||||||||||
Manufacturing
|
987,830 | 838,324 | - | - | 987,830 | 838,324 | - | 5.33 | ||||||||||||||||||||||||
Mining
|
281,259 | 106,119 | - | - | 281,259 | 106,119 | 1.58 | 0.67 | ||||||||||||||||||||||||
Electricity, gas, and water
|
264,924 | 149,907 | - | - | 264,924 | 149,907 | 1.49 | 0.95 | ||||||||||||||||||||||||
Agriculture and livestock
|
762,510 | 679,159 | - | - | 762,510 | 679,159 | 4.29 | 4.32 | ||||||||||||||||||||||||
Forest
|
88,291 | 84,375 | - | - | 88,291 | 84,375 | 0.50 | 0.54 | ||||||||||||||||||||||||
Fishing
|
166,995 | 133,930 | - | - | 166,995 | 133,930 | 0.94 | 0.85 | ||||||||||||||||||||||||
Transport
|
502,786 | 449,508 | - | - | 502,786 | 449,508 | 2.83 | 2.86 | ||||||||||||||||||||||||
Communications
|
260,871 | 214,881 | - | - | 260,871 | 214,881 | 1.47 | 1.37 | ||||||||||||||||||||||||
Construction
|
953,090 | 839,316 | - | - | 953,090 | 839,316 | 5.37 | 5.34 | ||||||||||||||||||||||||
Commerce
|
2,067,261 | 1,732,800 | 88,030 | 69,709 | 2,155,291 | 1,802,509 | 12.14 | 11.46 | ||||||||||||||||||||||||
Services
|
375,543 | 358,314 | - | - | 375,543 | 358,314 | 2.11 | 2.28 | ||||||||||||||||||||||||
Others
|
3,026,926 | 2,719,013 | - | - | 3,026,926 | 2,719,013 | 17.04 | 17.29 | ||||||||||||||||||||||||
Subtotals
|
9,738,286 | 8,305,646 | 88,030 | 69,709 | 9,826,316 | 8,375,355 | 55.33 | 53.26 | ||||||||||||||||||||||||
Mortgage loans
|
5,016,420 | 4,651,137 | - | - | 5,016,420 | 4,651,137 | - | 29.57 | ||||||||||||||||||||||||
Consumer loans
|
2,925,959 | 2,700,790 | - | - | 2,925,659 | 2,700,790 | - | 17.17 | ||||||||||||||||||||||||
Totals
|
17,680,365 | 15,657,573 | 88,030 | 69,709 | 17,768,395 | 15,727,282 | 55.33 | 100.00 |
|
(*)
|
Includes domestic loans for MCh$9 as of September 30, 2011 (MCh$17 as of December 31, 2010).
|
|
(**)
|
Includes foreign loans for MCh$ 88,030 as of September 31, 2010 (MCh$ 69,709 as of December 31, 2010), see Note 8.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
c)
|
Impaired loans
|
As of September 30
|
As of December 31
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Commercial
|
Mortgage
|
Consumer
|
Total
|
Commercial
|
Mortgage
|
Consumer
|
Total
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Individual allowance impairment
|
305,503 | - | - | 305,503 | 444,129 | - | - | 444,129 | ||||||||||||||||||||||||
Past due loans
|
244,209 | 140,273 | 112,304 | 496,786 | 213,872 | 121,911 | 80,956 | 416,739 | ||||||||||||||||||||||||
Impairment remains
|
170,845 | 41,583 | 311,904 | 524,332 | 230,810 | 20,735 | 368,063 | 619,608 | ||||||||||||||||||||||||
Totals
|
720,557 | 181,856 | 424,208 | 1,326,621 | 888,811 | 142,646 | 449,019 | 1,480,476 |
As of September 30
|
As of December 31
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Commercial
|
Mortgage
|
Consumer
|
Total
|
Commercial
|
Mortgage
|
Consumer
|
Total
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Secured debt
|
388,317 | 169,268 | 61,601 | 619,186 | 446,953 | 131,881 | 67,450 | 646,284 | ||||||||||||||||||||||||
Unsecured debt
|
332,240 | 12,588 | 362,607 | 707,435 | 441,858 | 10,765 | 381,569 | 834,192 | ||||||||||||||||||||||||
Totals
|
720,557 | 181,856 | 424,208 | 1,326,621 | 888,811 | 142,646 | 449,019 | 1,480,476 |
As of September 30
|
As of December 31
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Commercial
|
Mortgage
|
Consumer
|
Total
|
Commercial
|
Mortgage
|
Consumer
|
Total
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Secured debt
|
118,766 | 128,783 | 10,030 | 257,579 | 96,007 | 111,708 | 7,071 | 214,786 | ||||||||||||||||||||||||
Unsecured debt
|
125,443 | 11,490 | 102,274 | 239,207 | 117,865 | 10,203 | 73,885 | 201,953 | ||||||||||||||||||||||||
Totals
|
244,209 | 140,273 | 112,304 | 496,786 | 213,872 | 121,911 | 80,956 | 416,739 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
d)
|
Recovery of loans previously charged off by products
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
As of September 30,
|
|||||||||||||||
Recoveries
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Commercial loans
|
1,815 | 2,026 | 5,376 | 5,259 | ||||||||||||
Consumer loans
|
3,248 | 5,689 | 9,430 | 17,067 | ||||||||||||
Mortgage loans
|
659 | 301 | 1,213 | 1,229 | ||||||||||||
Total recoveries
|
5,722 | 8,016 | 16,019 | 23,555 |
e)
|
Allowances established
|
Allowances
|
As of September 30,
|
As of December 31,
|
||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Customer loans
|
286,785 | 327,397 | ||||||
Interbank loans
|
574 | 131 | ||||||
Total Allowances
|
287,359 | 327,528 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Chilean Central Bank and Government securities
|
||||||||
Chilean Central Bank Bonds
|
448,262 | 555,981 | ||||||
Chilean Central Bank Notes
|
1,302,975 | 366,210 | ||||||
Other Chilean Central Bank and Government securities
|
123,386 | 175,296 | ||||||
Subtotals
|
1,874,623 | 1,097,487 | ||||||
Other Chilean securities
|
||||||||
Time deposits in Chilean financial institutions
|
149,151 | - | ||||||
Mortgage finance bonds of Chilean financial institutions
|
68,673 | 218,112 | ||||||
Chilean financial institutions bonds
|
- | - | ||||||
Chilean corporate bonds
|
11,868 | - | ||||||
Other Chilean securities
|
329 | 147,833 | ||||||
Subtotals
|
230,021 | 365,945 | ||||||
Foreign financial securities:
|
||||||||
Foreign Central Banks and Government securities
|
- | - | ||||||
Other foreign financial securities
|
- | 10,548 | ||||||
Subtotals
|
- | 10,548 | ||||||
Totals
|
2,104,644 | 1,473,980 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Intangible assets as of September 30, 2011 and December 31, 2010 are as follows:
|
As of September 30, 2011
|
||||||||||||||||||||||||
Useful life
|
Remaining
|
Opening
balance
January 1,
2011
|
Gross
balance
|
Accumulated
amortization
|
Net balance
|
|||||||||||||||||||
(years)
|
useful life
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
Licenses
|
3 | 2.8 | 2,108 | 7,641 | (5,181 | ) | 2,460 | |||||||||||||||||
Software development (acquired)
|
3 | 2.5 | 75,882 | 172,466 | (97,697 | ) | 74,769 | |||||||||||||||||
Totals
|
77,990 | 180,107 | (102,878 | ) | 77,229 |
As of December 31, 2010
|
||||||||||||||||||||||||
Useful life
|
Remaining
|
Opening
balance
January 1,
2010
|
Gross
balance
|
Accumulated
amortization
|
Net balance
|
|||||||||||||||||||
(years)
|
useful life
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||
Licenses
|
3 | 2 | 1,544 | 6,229 | (4,121 | ) | 2,108 | |||||||||||||||||
Software development (acquired)
|
3 | 1.6 | 75,716 | 150,090 | (74,208 | ) | 75,882 | |||||||||||||||||
Totals
|
77,260 | 156,319 | (78,329 | ) | 77,990 |
b)
|
The activity in intangible assets as of September 30, 2011 and December 31, 2010 is as follows:
|
Licenses
|
Software
development
(acquired)
|
Total
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Gross balances 2011
|
||||||||||||
Opening balances as of January 1, 2011
|
6,229 | 150,090 | 156,319 | |||||||||
Acquisitions
|
1,412 | 22,376 | 23,788 | |||||||||
Balances as of September 30, 2011
|
7,641 | 172,466 | 180,107 | |||||||||
Gross balances 2010
|
||||||||||||
Opening balances as of January 1, 2010 (*)
|
4,422 | 123,939 | 128,361 | |||||||||
Acquisitions
|
1,807 | 26,151 | 27,958 | |||||||||
Balances as of December 31, 2010
|
6,229 | 150,090 | 156,319 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Accumulated amortization
|
Licenses
|
Software
development
(acquired)
|
Total
|
|||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Opening balances as of January 1, 2011
|
(4,121 | ) | (74,208 | ) | (78,329 | ) | ||||||
Amortization for the period
|
(1,060 | ) | (23,489 | ) | (24,549 | ) | ||||||
Other changes
|
- | - | - | |||||||||
Balances as of September 30, 2011
|
(5,181 | ) | (97,697 | ) | (102,878 | ) | ||||||
Opening balances as of January 1, 2010
|
(2,878 | ) | (48,223 | ) | (51,101 | ) | ||||||
Amortization for the period
|
(1,243 | ) | (25,985 | ) | (27,228 | ) | ||||||
Other changes
|
- | - | - | |||||||||
Balances as of December 31, 2010
|
(4,121 | ) | (74,208 | ) | (78,329 | ) |
c)
|
As of September 30, 2011 and December 31, 2010, the Bank does not have any restriction on intangible assets. Additionally, intangible assets have not been pledged as security for liabilities. Also, there are no intangible debt amounts on the same dates.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30, 2011
|
||||||||||||||||
Opening
balance
January 1,
2011
|
Gross
balance
|
Accumulated
depreciation
|
Net balance
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Land and buildings
|
126,550 | 156,316 | (31,662 | ) | 124,654 | |||||||||||
Equipment
|
20,346 | 37,207 | (17,565 | ) | 19,642 | |||||||||||
Ceded under operating leases
|
1,802 | 2,007 | - | 2,007 | ||||||||||||
Other
|
6,287 | 16,718 | (9,905 | ) | 6,813 | |||||||||||
Total
|
154,985 | 212,248 | (59,132 | ) | 153,116 |
As of December 31, 2010
|
||||||||||||||||
Opening
balance
January 1,
2010
|
Gross
balance
|
Accumulated
depreciation
|
Net balance
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Land and buildings
|
161,922 | 155,821 | (29,271 | ) | 126,550 | |||||||||||
Equipment
|
13,391 | 42,757 | (22,411 | ) | 20,346 | |||||||||||
Ceded under operating leases
|
689 | 1,840 | (38 | ) | 1,802 | |||||||||||
Other
|
8,120 | 18,943 | (12,656 | ) | 6,287 | |||||||||||
Totals
|
184,122 | 219,361 | (64,376 | ) | 154,985 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Land and
buildings
|
Equipment
|
Ceded under an
operating leases
|
Other
|
Total
|
||||||||||||||||
2011
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||
Opening balances as of January 1, 2011
|
155,821 | 42,757 | 1,840 | 18,943 | 219,361 | |||||||||||||||
Additions
|
2,848 | 4,535 | 3,796 | 2,082 | 13,261 | |||||||||||||||
Disposals
|
(4,946 | ) | (9,988 | ) | - | (5,331 | ) | (20,265 | ) | |||||||||||
Impairment due to damage
|
- | (109 | ) | - | - | (109 | ) | |||||||||||||
Transfers
|
2,593 | 12 | (3,629 | ) | 1,024 | - | ||||||||||||||
Other
|
- | - | - | - | - | |||||||||||||||
Balances as of September 30, 2011
|
156,316 | 37,207 | 2,007 | 16,718 | 212,248 |
Land and
buildings
|
Equipment
|
Ceded under an
operating leases
|
Other
|
Total
|
||||||||||||||||
2010
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||
Opening balances as of January 1, 2010
|
180,868 | 27,993 | 727 | 17,513 | 227,101 | |||||||||||||||
Additions
|
7,884 | 7,781 | - | 3,336 | 19,001 | |||||||||||||||
Disposals
|
(26,968 | ) | (235 | ) | - | (114 | ) | (27,317 | ) | |||||||||||
Impairment due to damage
|
(4,739 | ) | (186 | ) | - | - | (4,925 | ) | ||||||||||||
Transfers
|
(745 | ) | - | 745 | - | - | ||||||||||||||
Other
|
(479 | ) | 7,404 | 368 | (1,792 | ) | 5,501 | |||||||||||||
Balances as of December 31, 2010
|
155,821 | 42,757 | 1,840 | 18,943 | 219,361 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Land and
buildings
|
Equipment
|
Ceded under an
operating leases
|
Other
|
Total
|
||||||||||||||||
2011
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||
Opening balances as of January 1, 2011
|
(29,271 | ) | (22,411 | ) | (38 | ) | (12,656 | ) | (64,376 | ) | ||||||||||
Depreciation charges in the period
|
(7,526 | ) | (5,003 | ) | - | (2,560 | ) | (15,089 | ) | |||||||||||
Sales and disposals in the period
|
5,173 | 9,849 | - | 5,311 | 20,333 | |||||||||||||||
Other
|
(38 | ) | - | 38 | - | - | ||||||||||||||
Balances as of September 30, 2011
|
(31,662 | ) | (17,565 | ) | - | (9,905 | ) | (59,132 | ) |
Land and
buildings
|
Equipment
|
Ceded under an
operating leases
|
Other
|
Total
|
||||||||||||||||
2010
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||
Opening balances as of January 1, 2010
|
(18,946 | ) | (14,602 | ) | (38 | ) | (9,393 | ) | (42,979 | ) | ||||||||||
Depreciation charges in the period
|
(11,103 | ) | (7,809 | ) | - | (3,263 | ) | (22,175 | ) | |||||||||||
Sales and disposals in the period
|
778 | - | - | - | 778 | |||||||||||||||
Other
|
- | - | - | - | - | |||||||||||||||
Balances as of December 31, 2010
|
(29,271 | ) | (22,411 | ) | (38 | ) | (12,656 | ) | (64,376 | ) |
c)
|
Operational leases – Lessor
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Due within 1 year
|
258 | 597 | ||||||
Due after 1 year but within 2 years
|
930 | 591 | ||||||
Due after 2 year but within 3 years
|
846 | 587 | ||||||
Due after 3 year but within 4 years
|
354 | 184 | ||||||
Due after 4 year but within 5 years
|
332 | 165 | ||||||
Due after 5 years
|
2,726 | 2,090 | ||||||
Totals
|
5,447 | 4,214 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
d)
|
Operational leases – Lessee
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Due within 1 year
|
14,489 | 14,301 | ||||||
Due after 1 year but within 2 years
|
12,942 | 12,859 | ||||||
Due after 2 year but within 3 years
|
11,594 | 11,339 | ||||||
Due after 3 year but within 4 years
|
10,302 | 10,194 | ||||||
Due after 4 year but within 5 years
|
8,533 | 8,720 | ||||||
Due after 5 years
|
57,283 | 58,724 | ||||||
Totals
|
115,143 | 116,137 |
e)
|
As of September 30, 2011 and 2010, the Bank has no financial leases which cannot be unilaterally rescinded.
|
f)
|
As of September 30, 2011 and December 31, 2010, the Bank does not have any restriction over property, plant, and equipment. Additionally, property, plant, and equipment have not been pledged as security for liabilities. Also, the Bank has no debt regarding Property, plant, and equipment to those dates.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Summary of current tax liabilities (assets)
|
||||||||
Current taxes (assets)
|
(27,746 | ) | (12,499 | ) | ||||
Current taxes liabilities
|
2,300 | 1,293 | ||||||
Total tax payable (recoverable)
|
(25,446 | ) | (11,206 | ) | ||||
(Assets) liabilities current taxes detail (net)
|
||||||||
Income tax, tax rate 20%(17% as of December 31, 2010)
|
76,513 | 92,593 | ||||||
Minus:
|
||||||||
Provisional monthly payments (PPM)
|
(97,465 | ) | (96,245 | ) | ||||
Credit for training expenses
|
(457 | ) | (1,328 | ) | ||||
Other
|
(4,037 | ) | (6,226 | ) | ||||
Total tax payable (recoverable)
|
(25,446 | ) | (11,206 | ) |
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Income tax expenses
|
||||||||||||||||
Current tax
|
29,679 | 29,614 | 70,157 | 86,001 | ||||||||||||
Credits (debits) for deferred taxes
|
||||||||||||||||
Origination and reversal of temporary differences
|
(13,206 | ) | (15,684 | ) | (8,292 | ) | (26,278 | ) | ||||||||
Prior years’ tax benefit
|
- | - | - | - | ||||||||||||
Subtotals
|
16,473 | 13,930 | 61,865 | 59,723 | ||||||||||||
Tax for rejected expenses (Article No.21)
|
156 | 179 | 681 | 309 | ||||||||||||
Other
|
- | - | - | - | ||||||||||||
Net charges for income tax expense
|
16,629 | 14,109 | 62,546 | 60,032 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
||||||||||||||||
2011
|
2010
|
|||||||||||||||
Tax rate
|
Amount
|
Tax rate
|
Amount
|
|||||||||||||
%
|
MCh$
|
%
|
MCh$
|
|||||||||||||
Income tax using statutory rate (17 %)
|
20.00 | 79,777 | 17.00 | 75,346 | ||||||||||||
Permanent differences
|
(3.08 | ) | (12,285 | ) | (1.81 | ) | (8,026 | ) | ||||||||
Additions or deductions
|
- | - | - | - | ||||||||||||
Unique tax (rejected expenses)
|
0.17 | 681 | 0.07 | 308 | ||||||||||||
Effect of change in tax rate
|
(1.41 | ) | (5,627 | ) | (1.17 | ) | (7,596 | ) | ||||||||
Other
|
- | - | - | - | ||||||||||||
Effective rates and expenses for income tax
|
15.68 | 62,546 | 14.09 | 60,032 |
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Deferred tax assets
|
||||||||
Available for sale investments
|
143 | 4,319 | ||||||
Cash flow hedge
|
414 | - | ||||||
Total deferred tax assets affecting other comprehensive income
|
557 | 4,319 | ||||||
Deferred tax liabilities
|
||||||||
Available for sale investments
|
(712 | ) | (749 | ) | ||||
Cash flow hedge
|
- | (2,324 | ) | |||||
Total deferred tax liabilities affecting other comprehensive income
|
(712 | ) | (3,073 | ) | ||||
Net deferred tax balances in equity
|
(155 | ) | 1,246 | |||||
Deferred taxes in equity attributable to Bank shareholders
|
(147 | ) | 1,203 | |||||
Deferred tax in equity attributable to non-controlling interest
|
(8 | ) | 43 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Deferred tax assets
|
||||||||
Interest and adjustments
|
93 | 162 | ||||||
Extraordinary charge-off
|
6,235 | 5,197 | ||||||
Assets received in lieu of payment
|
2,317 | 2,473 | ||||||
Exchange rate adjustments
|
874 | 560 | ||||||
Valuation of Property, plant and equipment
|
6,758 | 5,491 | ||||||
Allowance for loan losses
|
82,342 | 62,525 | ||||||
Provision for expenses
|
11,764 | 6,606 | ||||||
Derivatives
|
- | 4,300 | ||||||
Leased assets
|
27,691 | 22,007 | ||||||
Subsidiaries’ tax losses
|
4,407 | 4,168 | ||||||
Other
|
400 | 156 | ||||||
Total deferred tax assets
|
142,881 | 113,645 | ||||||
Deferred tax liabilities
|
||||||||
Valuation of investments and derivatives
|
(8,662 | ) | (1,056 | ) | ||||
Depreciation
|
(233 | ) | (443 | ) | ||||
Prepaid expenses
|
(1,584 | ) | (646 | ) | ||||
Other
|
(389 | ) | (223 | ) | ||||
Total deferred tax liabilities
|
(10,868 | ) | (2,368 | ) |
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Deferred tax assets
|
||||||||
Recognized in other comprehensive income
|
557 | 4,319 | ||||||
Recognized in profit or loss
|
142,881 | 113,645 | ||||||
Total deferred tax assets
|
143,438 | 117,964 | ||||||
Deferred tax liabilities
|
||||||||
Recognized in other comprehensive income
|
(712 | ) | (3,073 | ) | ||||
Recognized in profit or loss
|
(10,868 | ) | (2,368 | ) | ||||
Total deferred tax liabilities
|
(11,580 | ) | (5,441 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Assets for leasing (*)
|
77,680 | 43,832 | ||||||
Assets received or awarded in lieu of payment (**)
|
||||||||
Assets received in lieu of payment
|
11,946 | 10,798 | ||||||
Assets awarded at judicial sale
|
10,610 | 7,798 | ||||||
Provisions for assets received in lieu of payment or awarded
|
(2,438 | ) | (1,860 | ) | ||||
Subtotals
|
20,118 | 16,736 | ||||||
Other assets
|
||||||||
Guarantee deposits
|
148,123 | 208,512 | ||||||
VAT credit
|
7,589 | 9,634 | ||||||
Income tax recoverable
|
6,849 | 9,045 | ||||||
Prepaid expenses
|
73,095 | 81,348 | ||||||
Assets recovered from leasing for sale
|
1,576 | 2,347 | ||||||
Pension plan assets
|
3,363 | 4,217 | ||||||
Accounts and notes receivable
|
94,307 | 100,958 | ||||||
Notes receivable through brokerage and simultaneous transactions
|
230,710 | 111,508 | ||||||
Other assets
|
40,715 | 52,800 | ||||||
Subtotals
|
606,327 | 580,369 | ||||||
Totals
|
704,125 | 640,937 |
(*)
|
Assets available to be granted under financial leasing agreements.
|
(**)
|
The assets received in lieu of payment are assets received as payment of customers’ past-due debts. The assets acquired must at no time exceed, in the aggregate, 20% of the Bank’s effective equity. These assets represent 0.49% (0.47% as of December 31, 2010) of the Bank’s effective equity
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Deposits and other demand liabilities
|
||||||||
Checking accounts
|
3,375,207 | 3,330,352 | ||||||
Other deposits and demand accounts
|
363,009 | 368,934 | ||||||
Other demand liabilities
|
758,541 | 537,148 | ||||||
Totals
|
4,496,757 | 4,236,434 | ||||||
Time deposits and other time liabilities
|
||||||||
Time deposits
|
9,291,339 | 7,154,396 | ||||||
Time savings account
|
102,636 | 103,191 | ||||||
Other time liabilities
|
1,271 | 1,170 | ||||||
Totals
|
9,395,246 | 7,258,757 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31, | |||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Other financial liabilities
|
||||||||
Obligations to public sector
|
102,862 | 102,541 | ||||||
Other domestic obligations
|
61,085 | 38,000 | ||||||
Foreign obligations
|
3,046 | 25,748 | ||||||
Subtotals
|
166,993 | 166,289 | ||||||
Issued debt instruments
|
||||||||
Mortgage finance bonds
|
167,804 | 194,134 | ||||||
Senior bonds
|
3,486,072 | 3,310,679 | ||||||
Subordinated bonds
|
859,030 | 686,075 | ||||||
Subtotals
|
4,512,906 | 4,190,888 | ||||||
Totals
|
4,679,899 | 4,357,177 |
As of September 30, 2011
|
||||||||||||
Current
|
Non-current
|
Total
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Mortgage bonds
|
8,097 | 159,707 | 167,804 | |||||||||
Senior bonds
|
659,286 | 2,826,786 | 3,486,072 | |||||||||
Subordinated bonds
|
172,344 | 686,686 | 859,030 | |||||||||
Issued debt instruments
|
839,727 | 3,673,179 | 4,512,906 | |||||||||
Other financial liabilities
|
44,384 | 122,609 | 166,993 | |||||||||
Totals
|
884,111 | 3,795,788 | 4,679,899 |
As of December 31, 2010
|
||||||||||||
Current
|
Non-current
|
Total
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Mortgage bonds
|
10,751 | 183,383 | 194,134 | |||||||||
Senior bonds
|
547,107 | 2,763,572 | 3,310,679 | |||||||||
Subordinated bonds
|
21,692 | 664,383 | 686,075 | |||||||||
Issued debt instruments
|
579,550 | 3,611,338 | 4,190,888 | |||||||||
Other financial liabilities
|
44,042 | 122,247 | 166,289 | |||||||||
Totals
|
623,592 | 3,733,585 | 4,357,177 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
|
a)
|
Mortgage finance bonds
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Due within 1 year
|
8,098 | 10,751 | ||||||
Due after 1 year but within 2 years
|
7,406 | 7,171 | ||||||
Due after 2 year but within 3 years
|
10,749 | 8,745 | ||||||
Due after 3 year but within 4 years
|
20,632 | 12,286 | ||||||
Due after 4 year but within 5 years
|
16,257 | 26,253 | ||||||
Due after 5 years
|
104,661 | 128,928 | ||||||
Total mortgage bonds
|
167,803 | 194,134 |
|
b)
|
Senior bonds
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Santander bonds in UF
|
1,880,919 | 1,952,051 | ||||||
Santander bonds in US$
|
1,254,136 | 936,134 | ||||||
Santander bonds in CHF$
|
130,737 | 174,297 | ||||||
Santander bonds in $
|
220,281 | 248,197 | ||||||
Total senior bonds
|
3,486,073 | 3,310,679 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Series
|
Amount
|
Term
|
Issue Rate
|
Issuance date
|
Maturity date
|
||||||||
Floating rate bond
|
USD | 500,000,000 |
5 years
|
Libor (3 months) + 125 bp
|
01-11-2011 | 01-19-2016 | |||||||
Total
|
USD | 500,000,000 | |||||||||||
BSTDFA0410
|
UF | 160,000 |
4 years
|
3.0 % per annum simple
|
04-01-2010 | 01-04-2014 | |||||||
BSTDFD0810
|
UF | 1,274,000 |
5 years
|
3.0 % per annum simple
|
08-01-2010 | 08-01-2015 | |||||||
BSTDFE0810
|
UF | 2,750,000 |
6 years
|
3.0 % per annum simple
|
08-01-2010 | 08-01-2016 | |||||||
BSTDE10211
|
UF | 896,000 |
5 years
|
3.3 % per annum simple
|
02-01-2011 | 04-01-2016 | |||||||
BSTDE20111
|
UF | 3,048,000 |
7.5 years
|
3.5 % per annum simple
|
01-01-2011 | 07-01-2018 | |||||||
BSTDE30111
|
UF | 1,590,000 |
8.5 years
|
3.5 % per annum simple
|
01-01-2011 | 07-01-2019 | |||||||
Total
|
UF | 9,718,000 | |||||||||||
BSTDE40611
|
CLP | 26,800,000,000 |
5 years
|
6.75 % per annum simple
|
06-01-2011 | 06-01-2016 | |||||||
Total
|
CLP | 26,800,000,000 |
Series
|
Amount
|
Term
|
Interest
rate
|
Issuance date
|
Maturity date
|
||||||||
F6
|
UF | 1,090,000 |
5 years
|
3.5 % per annum simple
|
09-01-2009 | 09-01-2014 | |||||||
F7
|
UF | 3,000,000 |
4.5 years
|
3.3 % per annum simple
|
11-01-2009 | 05-01-2014 | |||||||
F8
|
UF | 3,000,000 |
4.5 years
|
3.6 % per annum simple
|
01-01-2010 | 07-01-2014 | |||||||
F9
|
UF | 3,000,000 |
5 years
|
3.7 % per annum simple
|
01-01-2010 | 01-01-2015 | |||||||
FA
|
UF | 2,840,000 |
4 years
|
To maturity (bullet)
|
04-01-2010 | 04-01-2014 | |||||||
FB
|
UF | 3,000,000 |
5 years
|
3,0% annual due
|
04-01-2010 | 04-01-2015 | |||||||
FC
|
UF | 4,000,000 |
5 years
|
4.5 % annual due
|
08-01-2010 | 08-01-2015 | |||||||
FD
|
UF | 1,566,000 |
5 years
|
To maturity (bullet)
|
09-01-2010 | 09-01-2015 | |||||||
Total
|
UF | 21,496,000 | |||||||||||
Floating rate bond
|
USD | 500,000,000 |
2 years
|
Libor (3 months) + 125 bp
|
04-15-2010 | 04-12-2012 | |||||||
Fixed bonds
|
USD | 500,000,000 |
5 years
|
3.75 % per annum simple
|
09-15-2010 | 09-15-2015 | |||||||
Floating rate bond
|
USD | 200,000,000 |
1 year
|
Libor (3 months) + 100 bp
|
09-15-2010 | 09-15-2011 | |||||||
Floating rate bond
|
USD | 500,000,000 |
5 years
|
Libor (3 months) + 125 bp
|
01-11-2011 | 01-19-2016 | |||||||
Total
|
USD | 1,200,000,000 | |||||||||||
Fixed bonds
|
CHF | 250,000,000 |
5 years
|
2.25 coupon rate
|
11-16-2010 | 12-16-2015 | |||||||
Floating rate bond
|
CHF | 100,000,000 |
3 years
|
Libor (3 months) + 100 bp
|
11-16-2010 | 11-16-2013 | |||||||
Total
|
CHF | 350,000,000 | |||||||||||
Bono pesos
|
CLP | 247,255,000,000 |
10 years
|
6.5 coupon rate
|
09-15-2010 | 09-22-2020 | |||||||
Total
|
CLP | 247,255,000,000 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31, | |||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Due within 1 year
|
658,364 | 547,107 | ||||||
Due after 1 year but within 2 years
|
668,343 | 374,727 | ||||||
Due after 2 year but within 3 years
|
541,908 | 389,813 | ||||||
Due after 3 year but within 4 years
|
315,776 | 390,953 | ||||||
Due after 4 year but within 5 years
|
535,565 | 340,331 | ||||||
Due after 5 years
|
766,117 | 1,267,748 | ||||||
Total bonds
|
3,486,073 | 3,310,679 |
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Subordinated bonds denominated in US $
|
333,044 | 244,957 | ||||||
Subordinated bonds denominated in UF
|
525,986 | 441,118 | ||||||
Total subordinated bonds
|
859,030 | 686,075 |
Interest
|
|||||||||||||
Series
|
Amount
|
Term
|
rate
|
Issuance date
|
Maturity date
|
||||||||
G3
|
UF | 3,000,000 |
25 years
|
3.9 % per annum simple
|
07-01-2010 | 07-01-2035 | |||||||
G5
|
UF | 2,100,000 |
20 years
|
3.9 % per annum simple
|
04-01-2011 | 04-01-2031 | |||||||
Total
|
UF | 5,100,000 |
Interest
|
|||||||||||||
Series
|
Amount
|
Term
|
rate
|
Issuance date
|
Maturity date
|
||||||||
G2
|
UF | 1,950,000 |
30 years
|
4.8 % per annum simple
|
06-17-2010 | 03-01-2038 | |||||||
G4
|
UF | 3,000,000 |
30 years
|
3.9 % annual due
|
07-01-2010 | 07-01-2040 | |||||||
Total
|
UF | 4,950,000 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Due within 1 year
|
125,665 | 21,692 | ||||||
Due after 1 year but within 2 years
|
5,410 | 105,505 | ||||||
Due after 2 year but within 3 years
|
5,751 | - | ||||||
Due after 3 year but within 4 years
|
170,667 | 139,452 | ||||||
Due after 4 year but within 5 years
|
4,283 | 12,305 | ||||||
Due after 5 years
|
547,254 | 407,121 | ||||||
Total subordinated bonds
|
859,030 | 686,075 |
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Non-current portion:
|
||||||||
Due after 1 year but within 2 years
|
4,434 | 4,606 | ||||||
Due after 2 year but within 3 years
|
29,190 | 3,090 | ||||||
Due after 3 year but within 4 years
|
3,509 | 28,786 | ||||||
Due after 4 year but within 5 years
|
3,092 | 3,194 | ||||||
Due after 5 years
|
82,384 | 82,571 | ||||||
Non-current portion subtotals
|
122,609 | 122,247 | ||||||
Current portion:
|
||||||||
Amounts due to credit card operators
|
36,994 | 38,567 | ||||||
Acceptance of letters of credit
|
2,504 | 721 | ||||||
Other long-term financial obligations, short-term portion
|
4,886 | 4,754 | ||||||
Current portion subtotals
|
44,384 | 44,042 | ||||||
Total other financial liabilities
|
166,993 | 166,289 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Demand
|
Up to
1 month
|
Between 1 and
3 months
|
Between 3 and
12 months
|
Subtotal up to
1 year
|
Between 1 and
5 years
|
More than
5 years
|
Subtotal more
than
1 year
|
Total
|
||||||||||||||||||||||||||||
As of September 30, 2011
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Cash and deposits in banks
|
1,812,785 | - | - | - | 1,812,785 | - | - | - | 1,812,785 | |||||||||||||||||||||||||||
Unsettled transactions:
|
816,601 | - | - | - | 816,601 | - | - | - | 816,601 | |||||||||||||||||||||||||||
Trading investments
|
- | 27,316 | 2,070 | 146,009 | 175,395 | 251,284 | 77,134 | 328,418 | 503,813 | |||||||||||||||||||||||||||
Investments under repurchase agreements
|
- | 12,157 | - | - | 12,157 | - | - | - | 12,157 | |||||||||||||||||||||||||||
Financial derivative contracts
|
- | 251,185 | 194,435 | 426,524 | 872,144 | 701,882 | 437,559 | 1,139,441 | 2,011,585 | |||||||||||||||||||||||||||
Interbank loans (*)
|
85,381 | - | 2,513 | - | 87,894 | - | - | - | 87,894 | |||||||||||||||||||||||||||
Loans and accounts receivables from customers (**)
|
484,171 | 1,732,868 | 1,526,070 | 2,574,387 | 6,317,496 | 5,708,482 | 5,654,378 | 11,362,860 | 17,680,356 | |||||||||||||||||||||||||||
Available for sale investments
|
- | 809,349 | 441,227 | 263,970 | 1,514,546 | 411,376 | 178,723 | 590,099 | 2,104,644 | |||||||||||||||||||||||||||
Held to maturity investments
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total assets
|
3,198,938 | 2,832,875 | 2,166,315 | 3,410,890 | 11,609,018 | 7,073,024 | 6,347,794 | 13,420,818 | 25,029,835 | |||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||
Deposits and other demand liabilities
|
4,496,757 | - | - | - | 4,496,757 | - | - | - | 4,496,757 | |||||||||||||||||||||||||||
Unsettled transactions:
|
466,063 | - | - | - | 466,063 | - | - | - | 466,063 | |||||||||||||||||||||||||||
Investments under repurchase agreements
|
- | 222,090 | 3,957 | 996 | 227,043 | - | - | - | 227,043 | |||||||||||||||||||||||||||
Time deposits and other time liabilities
|
104,667 | 4,403,631 | 2,372,548 | 2,106,023 | 8,986,869 | 382,859 | 25,518 | 408,377 | 9,395,246 | |||||||||||||||||||||||||||
Financial derivative contracts
|
- | 232,812 | 137,528 | 363,897 | 734,237 | 547,419 | 343,617 | 891,036 | 1,625,274 | |||||||||||||||||||||||||||
Interbank borrowings
|
195,850 | 159,220 | 360,111 | 1,177,107 | 1,892,288 | 132,768 | - | 132,768 | 2,025,056 | |||||||||||||||||||||||||||
Issued debt instruments
|
21 | 549,536 | 60,660 | 181,910 | 792,127 | 2,302,747 | 1,418,032 | 3,720,779 | 4,512,906 | |||||||||||||||||||||||||||
Other financial liabilities
|
36,995 | 409 | 3,508 | 3,472 | 44,384 | 40,225 | 82,384 | 122,609 | 166,993 | |||||||||||||||||||||||||||
Total liabilities
|
5,300,353 | 5,567,698 | 2,938,312 | 3,833,405 | 17,636,769 | 3,406,018 | 1,869,551 | 5,275,569 | 22,915,338 |
(*)
|
Allocations are presented at gross value. The amounts are Commercial, Ch$240,084 million; Mortgage Ch$36,112 million, and Consumer Ch$244,370 million.
|
(**)
|
Loans and accounts receivables from customers are stated at their gross value. The allowances amounted Ch$520,566 million.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Demand
|
Up to
1 month
|
Between 1
and
3 months
|
Between 3
and
12 months
|
Subtotal up
to
1 year
|
Between 1
and
5 years
|
More than
5 years
|
Subtotal
more than
1 year
|
Total
|
||||||||||||||||||||||||||||
As of December 31, 2010
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Cash and deposits in banks
|
1,762,198 | - | - | - | 1,762,198 | - | - | - | 1,762,198 | |||||||||||||||||||||||||||
Unsettled transactions:
|
374,368 | - | - | - | 374,368 | - | - | - | 374,368 | |||||||||||||||||||||||||||
Trading investments
|
- | 26,572 | 10,918 | 188,295 | 225,785 | 150,427 | 3,458 | 153,885 | 379,670 | |||||||||||||||||||||||||||
Investments under repurchase agreements
|
- | 170,985 | - | - | 170,985 | - | - | - | 170,985 | |||||||||||||||||||||||||||
Financial derivative contracts
|
- | 94,417 | 109,729 | 289,492 | 493,638 | 749,688 | 381,052 | 1,130,740 | 1,624,378 | |||||||||||||||||||||||||||
Interbank loans (*)
|
17 | 69,709 | - | - | 69,726 | - | - | - | 69,726 | |||||||||||||||||||||||||||
Loans and accounts receivables from customers (**)
|
610,951 | 1,696,614 | 1,109,796 | 2,274,513 | 5,691,874 | 4,773,163 | 5,192,519 | 9,965,682 | 15,657,556 | |||||||||||||||||||||||||||
Available for sale investments
|
- | 189,600 | 120,076 | 265,667 | 575,343 | 532,292 | 366,345 | 898,637 | 1,473,980 | |||||||||||||||||||||||||||
Held to maturity investments
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total assets
|
2,747,534 | 2,247,897 | 1,350,519 | 3,017,967 | 9,363,917 | 6,205,570 | 5,943,374 | 12,148,944 | 21,512,861 | |||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||
Deposits and other demand liabilities
|
4,236,434 | - | - | - | 4,236,434 | - | - | - | 4,236,434 | |||||||||||||||||||||||||||
Unsettled transactions
|
300,125 | - | - | - | 300,125 | - | - | - | 300,125 | |||||||||||||||||||||||||||
Investments under repurchase agreements
|
- | 284,020 | 9,769 | 936 | 294,725 | - | - | - | 294,725 | |||||||||||||||||||||||||||
Time deposits and other time liabilities
|
104,362 | 2,167,851 | 1,713,684 | 2,350,479 | 6,336,376 | 898,241 | 24,140 | 922,381 | 7,258,757 | |||||||||||||||||||||||||||
Financial derivative contracts
|
- | 137,501 | 155,431 | 343,771 | 636,703 | 696,219 | 311,057 | 1,007,276 | 1,643,979 | |||||||||||||||||||||||||||
Interbank borrowings
|
831 | 29,877 | 179,361 | 1,249,718 | 1,459,787 | 124,270 | - | 124,270 | 1,584,057 | |||||||||||||||||||||||||||
Issued debt instruments
|
- | 6,007 | 130,557 | 442,986 | 579,550 | 1,807,541 | 1,803,797 | 3,611,338 | 4,190,888 | |||||||||||||||||||||||||||
Other financial liabilities
|
38,567 | 1,089 | 773 | 3,613 | 44,042 | 39,677 | 82,570 | 122,247 | 166,289 | |||||||||||||||||||||||||||
Total liabilities
|
4,680,319 | 2,626,345 | 2,189,575 | 4,391,503 | 13,887,742 | 3,565,948 | 2,221,564 | 5,787,512 | 19,675,254 |
(*)
|
Interbank loans are stated at their gross value. The allowance amounted Ch$54 million.
|
(**)
|
Loans and accounts receivables from customers are stated at their gross value. The allowance amounted Ch$481,581 million.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Accounts and notes payable
|
67,556 | 63,026 | ||||||
Unearned income
|
923 | 1,547 | ||||||
Guarantees received (threshold)
|
271,803 | 68,217 | ||||||
Notes payable through brokerage and simultaneous transactions
|
126,655 | 53,856 | ||||||
Other liabilities
|
96,089 | 74,682 | ||||||
Totals
|
563,026 | 261,328 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Letters of credit issued
|
206,536 | 209,532 | ||||||
Foreign letters of credit confirmed
|
53,094 | 85,739 | ||||||
Guarantees
|
888,653 | 898,751 | ||||||
Pledges and other commercial commitments
|
153,585 | 166,550 | ||||||
Subtotals
|
1,301,868 | 1,360,572 | ||||||
Available on demand credit lines
|
4,496,281 | 4,832,359 | ||||||
Other irrevocable credit commitments
|
103,604 | 129,428 | ||||||
Totals
|
5,901,753 | 6,322,359 |
As of September 30,
|
As of December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Third party operations
|
||||||||
Collections
|
208,807 | 173,219 | ||||||
Assets from third parties managed by the Bank and its affiliates
|
35 | 66 | ||||||
Subtotals
|
208,842 | 173,285 | ||||||
Custody of securities
|
||||||||
Securities held in custody
|
322,527 | 290,549 | ||||||
Securities held in custody deposited in other entity
|
561,757 | 611,145 | ||||||
Issued securities held in custody
|
8,886,279 | 9,944,224 | ||||||
Subtotals
|
9,770,563 | 10,845,918 | ||||||
Totals
|
9,979,405 | 11,019,203 |
d)
|
Guarantees
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Insurance policies
|
b)
|
Contingent loans and liabilities
|
c)
|
Trials
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Capital stock and preferred shares
|
Number of shares
|
||||||||
As of September 30, 2011
|
As of December 31, 2010
|
|||||||
Issued as of January 1
|
188,446,126,794 | 188,446,126,794 | ||||||
Issued of paid shares
|
- | - | ||||||
Issued of outstanding shares
|
- | - | ||||||
Stock options exercised
|
- | - | ||||||
Issued as of
|
188,446,126,794 | 188,446,126,794 |
Corporate Name or Shareholder's Name
|
Shares
|
ADRs (*)
|
Totals
|
% of Equity
Holding
|
||||||||||||
Teatinos Siglo XXI Inversiones Limitada
|
74,512,075,401 | - | 74,512,075,401 | 39.54 | ||||||||||||
Santander Chile Holding S.A.
|
66,822,519,695 | - | 66,822,519,695 | 35.46 | ||||||||||||
J.P. Morgan Chase Bank
|
- | 29,124,078,086 | 29,124,078,086 | 15.45 | ||||||||||||
Inversiones Antares S.A.
|
170,363,545 | - | 170,363,545 | 0.09 | ||||||||||||
Banks and stock brokers on behalf of third parties
|
8,556,946,074 | - | 8,556,946,074 | 4.54 | ||||||||||||
AFP on behalf of third parties
|
3,195,221,751 | - | 3,195,221,751 | 1.70 | ||||||||||||
Other minority holders
|
3,875,504,757 | 2,189,417,485 | 6,064,922,242 | 3.22 | ||||||||||||
Totals
|
188,446,126,794 | 100.00 |
Corporate Name or Shareholder's Name
|
Shares
|
ADRs (*)
|
Totals
|
% of Equity
Holding
|
||||||||||||
Teatinos Siglo XXI Inversiones Limitada
|
78,108,391,607 | - | 78,108,391,607 | 41.45 | ||||||||||||
Santander Chile Holding S.A.
|
66,822,519,695 | - | 66,822,519,695 | 35.46 | ||||||||||||
J.P. Morgan Chase Bank
|
- | 29,892,971,334 | 29,892,971,334 | 15.86 | ||||||||||||
Inversiones Antares S.A.
|
250,363,545 | - | 250,363,545 | 0.13 | ||||||||||||
Antonio Hitschfeld Bollman
|
100,000,000 | - | 100,000,000 | 0.05 | ||||||||||||
Banks and stock brokers on behalf of third parties
|
8,277,713,845 | - | 8,277,713,845 | 4.39 | ||||||||||||
Other minority holders
|
3,997,968,278 | 996,198,490 | 4,994,166,768 | 2.66 | ||||||||||||
Totals
|
188,446,126,794 | 100.00 |
(*)
|
American Depository Receipts (ADR) are certificates issued by a U.S. commercial bank to be traded on the U.S. securities markets.
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
b)
|
Dividends
|
c)
|
As of September 30, diluted earnings and basic earnings per share were as follows:
|
As of September 30,
|
||||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
a) Basic earnings per share
|
||||||||
Total income attributable to Bank shareholders
|
332,963 | 383,283 | ||||||
Weighted average number of outstanding shares
|
188,446,126,794 | 188,446,126,794 | ||||||
Dividend per share (in Ch$)
|
1,767 | 2,034 | ||||||
b) Diluted earnings per share
|
||||||||
Total income attributable to Bank shareholders
|
332,963 | 383,283 | ||||||
Weighted average number of outstanding shares
|
188,446,126,794 | 188,446,126,794 | ||||||
Assumed conversion of convertible debt
|
- | - | ||||||
Adjusted number of shares
|
188,446,126,794 | 188,446,126,794 | ||||||
Diluted earnings per share (in Ch$)
|
1.767 | 2.034 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
As of
September 30,
|
As of
December 31,
|
|||||||
2011
|
2010
|
|||||||
MCh$
|
MCh$
|
|||||||
Available for sale investments
|
||||||||
As of January 1
|
(18,596 | ) | (29,304 | ) | ||||
Gain (on losses) on remeasuring available for sale investments, before tax
|
19,053 | 12,316 | ||||||
Reclassification adjustments on available for sale investments, before tax
|
- | - | ||||||
Realized (gains) losses
|
2,433 | (1,608 | ) | |||||
Subtotals
|
21,486 | 10,708 | ||||||
Totals
|
2,890 | (18,596 | ) | |||||
Cash flow hedges
|
||||||||
As of January 1
|
11,958 | (3,162 | ) | |||||
Gain (on losses) on remeasuring cash flow hedges, before tax
|
(13,787 | ) | 15,120 | |||||
Reclassification adjustments on cash flow hedges, before tax
|
(287 | ) | - | |||||
Amounts removed from equity and included in carrying amount of non-financial asset (liability) which acquisition or incurrence was hedge as a highly probable transition
|
- | - | ||||||
Subtotals
|
(14,074 | ) | 15,120 | |||||
Totals
|
(2,116 | ) | 11,958 | |||||
Other comprehensive income, net of tax
|
774 | (6,638 | ) | |||||
Income tax related to other comprehensive income components
|
||||||||
Income tax relating to available for sale investments
|
(569 | ) | 3,570 | |||||
Income tax relating to cash flow hedges
|
414 | (2,324 | ) | |||||
Total aggregated income tax related to other comprehensive income
|
(155 | ) | 1,246 | |||||
Other comprehensive income, net of tax
|
619 | (5,392 | ) | |||||
Attributable to:
|
||||||||
Bank shareholders
|
593 | (5,180 | ) | |||||
Non-controlling interest
|
26 | (212 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Type of contingent loan
|
Exposition
|
|||
a) Pledges and other commercial commitments
|
100 | % | ||
b) Foreign letters of credit confirmed
|
20 | % | ||
c) Letters of credit issued
|
20 | % | ||
d) Guarantees
|
50 | % | ||
e) Interbank guarantee letters
|
100 | % | ||
f) Available lines of credit
|
50 | % | ||
h) Other loan commitments
|
||||
- Higher Education Loans Law No. 20,027
|
15 | % | ||
- Others
|
100 | % | ||
h) Other contingent loans
|
100 | % |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Consolidated assets
|
Risk-weighted assets
|
|||||||||||||||
As of September 30,
|
As of December 31,
|
As of September 30,
|
As of December 31,
|
|||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Balance-sheet assets (net of allowances)
|
||||||||||||||||
Cash and deposits in banks
|
1,812,785 | 1,762,198 | - | - | ||||||||||||
Unsettled transactions
|
816,601 | 374,368 | 159,774 | 126,083 | ||||||||||||
Trading investments
|
503,813 | 379,670 | 60,743 | 57,588 | ||||||||||||
Investments under resale agreements
|
12,157 | 170,985 | 12,157 | 98,323 | ||||||||||||
Financial derivative contracts (*)
|
1,379,903 | 1,452,068 | 917,611 | 871,872 | ||||||||||||
Interbank loans, net
|
87,894 | 69,672 | 17,579 | 13,934 | ||||||||||||
Loans and accounts receivable from customers, net
|
17,159,790 | 15,175,975 | 15,123,033 | 13,350,182 | ||||||||||||
Available for sale investments
|
2,104,644 | 1,473,980 | 69,870 | 101,875 | ||||||||||||
Investments in other companies
|
8,232 | 7,275 | 8,232 | 7,275 | ||||||||||||
Intangible assets
|
77,229 | 77,990 | 77,229 | 77,990 | ||||||||||||
Property, plant, and equipment
|
153,116 | 154,985 | 153,116 | 154,985 | ||||||||||||
Current taxes
|
27,746 | 12,499 | 2,775 | 1,250 | ||||||||||||
Deferred taxes
|
143,438 | 117,964 | 14,344 | 11,796 | ||||||||||||
Other assets
|
704,125 | 640,937 | 585,649 | 474,135 | ||||||||||||
Off-balance-sheet assets
|
||||||||||||||||
Contingent loans
|
2,937,850 | 3,173,789 | 1,752,035 | 1,897,977 | ||||||||||||
Totals
|
27,929,323 | 25,044,355 | 18,954,147 | 17,245,265 |
|
(*)
|
“Financial derivative contracts” are presented at their “Credit Equivalent Risk” value as established in Chapter 12-1 of the Recopilación Actualizada de Normas – RAN – (updated compilation of rules) issued by the SBIF.
|
Percentage
|
||||||||||||||||
As of September 30,
|
As of December 31,
|
As of September 30,
|
As of December 31,
|
|||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
%
|
%
|
|||||||||||||
Basic capital
|
1,927,498 | 1,831,798 | 6.90 | 7.30 | ||||||||||||
Effective net equity
|
2,642,682 | 2,503,898 | 13.94 | 14.52 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Other comprehensive income
|
||||||||||||||||||||||||||||
For the 9-month period ended
|
Non
controlling
share
|
Equity
|
Income
|
Available
for sale
investments
|
Deferred
tax
|
Total other
comprehensive
income
|
Comprehensive
income
|
|||||||||||||||||||||
as of September 30, 2011
|
%
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||
Affiliates
|
||||||||||||||||||||||||||||
Santander Agente de Valores Limitada (ex-Santander S.A. Agente de Valores)
|
0.97 | % | 553 | 48 | 17 | (3 | ) | 14 | 62 | |||||||||||||||||||
Santander S.A. Sociedad Securitizadora
|
0.36 | % | 3 | - | - | - | - | - | ||||||||||||||||||||
Santander S.A. Corredores de Bolsa
|
49.00 | % | 26,322 | 2,974 | 272 | (48 | ) | 224 | 3,198 | |||||||||||||||||||
Santander Asset Management S.A. Administradora General de Fondos
|
0.02 | % | 11 | 5 | - | - | - | 5 | ||||||||||||||||||||
Santander Corredora de Seguros Limitada (ex Santander Leasing S.A.)
|
0.25 | % | 140 | 5 | - | - | - | 5 | ||||||||||||||||||||
Subtotals
|
27,029 | 3,032 | 289 | (51 | ) | 238 | 3,270 | |||||||||||||||||||||
Special Purpose Entities:
|
||||||||||||||||||||||||||||
Bansa Santander S.A.
|
100 | % | 1,436 | (206 | ) | - | - | - | (206 | ) | ||||||||||||||||||
Santander Gestión de Recaudación y Cobranza Limitada.
|
100 | % | 1,701 | (18 | ) | - | - | - | (18 | ) | ||||||||||||||||||
Multinegocios S.A.
|
100 | % | 142 | 9 | - | - | - | 9 | ||||||||||||||||||||
Servicios de Administración y Financieros Limitada
|
100 | % | 989 | 332 | - | - | - | 332 | ||||||||||||||||||||
Servicios de Cobranzas Fiscalex Limitada
|
100 | % | 139 | 23 | - | - | - | 23 | ||||||||||||||||||||
Multiservicios de Negocios Limitada
|
100 | % | 857 | 205 | - | - | - | 205 | ||||||||||||||||||||
Subtotals
|
5,264 | 345 | - | - | - | 345 | ||||||||||||||||||||||
Totals
|
32,293 | 3,377 | 289 | (51 | ) | 238 | 3,615 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Other comprehensive income
|
||||||||||||||||||||||||||||
For the 9-month period ended
|
Non
controlling
share
|
Equity
|
Income
|
Available for
sale
investments
|
Deferred
tax
|
Total other
comprehensive
income
|
Comprehensive
income
|
|||||||||||||||||||||
as of September 30, 2010
|
%
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||
Affiliates
|
||||||||||||||||||||||||||||
Santander Agente de Valores Limitada (ex-Santander S.A. Agente de Valores)
|
0.97 | 476 | 13 | 29 | (5 | ) | 24 | 37 | ||||||||||||||||||||
Santander S.A. Sociedad Securitizadora
|
0.36 | 3 | (1 | ) | - | - | - | (1 | ) | |||||||||||||||||||
Santander S.A. Corredores de Bolsa
|
49.00 | 25,083 | 2,593 | (149 | ) | 26 | (123 | ) | 2,470 | |||||||||||||||||||
Santander Asset Management S.A. Administradora General de Fondos
|
0.02 | 13 | 5 | - | - | - | 5 | |||||||||||||||||||||
Santander Corredora de Seguros Limitada (ex Santander Leasing S.A.)
|
0.24 | 133 | 6 | - | - | - | 6 | |||||||||||||||||||||
Subtotals
|
25,708 | 2,616 | (120 | ) | 21 | (99 | ) | 2,517 | ||||||||||||||||||||
Special Purpose Entities:
|
||||||||||||||||||||||||||||
Bansa Santander S.A.
|
100,00 | 1,631 | (748 | ) | - | - | - | (748 | ) | |||||||||||||||||||
Santander Gestión de Recaudación y Cobranza Limitada.
|
100,00 | 856 | (2,511 | ) | - | - | - | (2,511 | ) | |||||||||||||||||||
Multinegocios S.A.
|
100,00 | 130 | 34 | - | - | - | 34 | |||||||||||||||||||||
Servicios de Administración y Financieros Limitada
|
100,00 | 566 | 230 | - | - | - | 230 | |||||||||||||||||||||
Servicios de Cobranzas Fiscalex Limitada
|
100,00 | 107 | 54 | - | - | - | 54 | |||||||||||||||||||||
Multiservicios de Negocios Limitada
|
100,00 | 601 | 226 | - | - | - | 226 | |||||||||||||||||||||
Subtotals
|
3,891 | (2,715 | ) | - | - | - | (2,715 | ) | ||||||||||||||||||||
Totals
|
29,599 | (99 | ) | (120 | ) | 21 | (99 | ) | (198 | ) |
Other comprehensive income
|
||||||||||||||||||||||||
Non
controlling
share
|
Income
|
Available
for sale
investments
|
Deferred
tax
|
Total other
comprehensive
income
|
Comprehensive
income
|
|||||||||||||||||||
For the quarter ended as of September 30, 2011
|
%
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||
Affiliates
|
||||||||||||||||||||||||
Santander Agente de Valores Limitada (ex-Santander S.A. Agente de Valores)
|
0.97 | % | 20 | 4 | (1 | ) | 3 | 23 | ||||||||||||||||
Santander S.A. Sociedad Securitizadora
|
0.36 | % | - | - | - | - | - | |||||||||||||||||
Santander S.A. Corredores de Bolsa
|
49.00 | % | 832 | 32 | (6 | ) | 26 | 858 | ||||||||||||||||
Santander Asset Management S.A. Administradora General de Fondos
|
0.02 | % | 2 | - | - | - | 2 | |||||||||||||||||
Santander Corredora de Seguros Limitada (ex Santander Leasing S.A.)
|
0.25 | % | 2 | - | - | - | 2 | |||||||||||||||||
Subtotals
|
856 | 36 | (7 | ) | 29 | 885 | ||||||||||||||||||
Special Purpose Entities:
|
||||||||||||||||||||||||
Bansa Santander S.A.
|
100 | % | (20 | ) | - | - | - | (20 | ) | |||||||||||||||
Santander Gestión de Recaudación y Cobranza Limitada.
|
100 | % | 76 | - | - | - | 76 | |||||||||||||||||
Multinegocios S.A.
|
100 | % | 9 | - | - | - | 9 | |||||||||||||||||
Servicios de Administración y Financieros Limitada
|
100 | % | 125 | - | - | - | 125 | |||||||||||||||||
Servicios de Cobranzas Fiscalex Limitada
|
100 | % | 6 | - | - | - | 6 | |||||||||||||||||
Multiservicios de Negocios Limitada
|
100 | % | 71 | - | - | - | 71 | |||||||||||||||||
Subtotals
|
267 | - | - | - | 267 | |||||||||||||||||||
Totals
|
1,123 | 36 | (7 | ) | 29 | 1,151 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Other comprehensive income
|
||||||||||||||||||||||||
Non
controlling
share
|
Income
|
Available for
sale
investments
Available for
sale
investments
|
Deferred
tax
|
Total other
comprehensive
income
|
Comprehensive
income
|
|||||||||||||||||||
For the quarter ended as of September 30, 2010
|
%
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||
Affiliates
|
||||||||||||||||||||||||
Santander Agente de Valores Limitada (ex-Santander S.A. Agente de Valores)
|
0.97 | 12 | (75 | ) | 13 | (62 | ) | (50 | ) | |||||||||||||||
Santander S.A. Sociedad Securitizadora
|
0.36 | (1 | ) | - | - | - | (1 | ) | ||||||||||||||||
Santander Investment S.A. Corredores de Bolsa
|
49.00 | 1,114 | (264 | ) | 46 | (218 | ) | 896 | ||||||||||||||||
Santander Asset Management S.A. Administradora General de Fondos
|
0.02 | 2 | - | - | - | 2 | ||||||||||||||||||
Santander Corredora de Seguros Limitada (ex Santander Leasing S.A.)
|
0.24 | 1 | - | - | - | 1 | ||||||||||||||||||
Subtotals
|
1,128 | (339 | ) | 59 | (280 | ) | 848 | |||||||||||||||||
Special Purpose Entities:
|
||||||||||||||||||||||||
Bansa Santander S.A.
|
100 | (289 | ) | - | - | - | (289 | ) | ||||||||||||||||
Santander Gestión de Recaudación y Cobranza Limitada
|
100 | 364 | - | - | - | 364 | ||||||||||||||||||
Multinegocios S.A.
|
100 | 24 | - | - | - | 24 | ||||||||||||||||||
Servicios Administración y Financieros Limitada
|
100 | 85 | - | - | - | 85 | ||||||||||||||||||
Servicios de Cobranzas Fiscalex Limitada
|
100 | 29 | - | - | - | 29 | ||||||||||||||||||
Multiservicios de Negocios Limitada
|
100 | 77 | - | - | - | 77 | ||||||||||||||||||
Subtotals
|
290 | - | - | - | 290 | |||||||||||||||||||
Totals
|
1,418 | (339 | ) | 59 | (280 | ) | 1,138 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
The composition of income from interest and adjustments, not including income from hedge accounting, for all periods presented is as follows:
|
For the quarter ended on September 30,
|
||||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
|||||||||||||||||||||||||
Items
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||||
Repurchase agreements
|
840 | (2 | ) | - | 838 | 509 | (115 | ) | - | 394 | ||||||||||||||||||||||
Interbank loans
|
433 | - | - | 433 | 266 | - | - | 266 | ||||||||||||||||||||||||
Commercial loans
|
155,239 | 18,497 | 1,024 | 174,760 | 118,433 | 17,724 | 420 | 136,577 | ||||||||||||||||||||||||
Mortgage loans
|
52,890 | 27,271 | 2,675 | 82,836 | 47,917 | 27,822 | 880 | 76,619 | ||||||||||||||||||||||||
Consumer loans
|
138,214 | 500 | 777 | 139,491 | 121,714 | 433 | 787 | 122,934 | ||||||||||||||||||||||||
Investment instruments
|
28,761 | 1,272 | - | 30,033 | 11,503 | 3,067 | - | 14,570 | ||||||||||||||||||||||||
Other interest income
|
(915 | ) | 513 | - | (402 | ) | 1,376 | 565 | - | 1,941 | ||||||||||||||||||||||
Interest income
|
375,462 | 48,051 | 4,476 | 427,989 | 301,718 | 49,496 | 2,087 | 353,301 |
For the 9-month period ended on September 30,
|
||||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
|||||||||||||||||||||||||
Items
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||||
Repurchase agreements
|
3,364 | (6 | ) | - | 3,358 | 832 | 125 | - | 957 | |||||||||||||||||||||||
Interbank loans
|
2,265 | - | - | 2,265 | 340 | - | - | 340 | ||||||||||||||||||||||||
Commercial loans
|
435,438 | 79,121 | 3,283 | 517,842 | 345,969 | 50,157 | 1,894 | 398,020 | ||||||||||||||||||||||||
Mortgage loans
|
150,344 | 120,054 | 7,717 | 278,115 | 141,549 | 77,980 | 2,901 | 222,430 | ||||||||||||||||||||||||
Consumer loans
|
398,396 | 2,052 | 2,216 | 402,664 | 354,103 | 1,137 | 2,121 | 357,361 | ||||||||||||||||||||||||
Investment instruments
|
62,062 | 6,820 | - | 68,882 | 33,947 | 10,798 | - | 44,745 | ||||||||||||||||||||||||
Other interest income
|
11,076 | 1,846 | - | 12,922 | 2,693 | 889 | - | 3,582 | ||||||||||||||||||||||||
Interest income
|
1,062,945 | 209,887 | 13,216 | 1,286,048 | 879,433 | 141,086 | 6,916 | 1,027,435 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
b)
|
As indicated in Note 1 i), suspended interests are recorded in suspense accounts (off-balance-sheet accounts) until they are effectively received.
|
As of September 30,
|
||||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
|||||||||||||||||||||||||
Off balance sheet
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||||
Commercial loans
|
25,592 | 6,256 | - | 31,848 | 24,677 | 5,292 | - | 29,969 | ||||||||||||||||||||||||
Mortgage loans
|
4,048 | 5,906 | - | 9,954 | 4,322 | 4,251 | - | 8,573 | ||||||||||||||||||||||||
Consumer loans
|
18,581 | 1,043 | - | 19,624 | 31,604 | 770 | - | 32,374 | ||||||||||||||||||||||||
Totals
|
48,221 | 13,205 | - | 61,426 | 60,603 | 10,313 | - | 70,916 |
c)
|
The composition of expense from interest and adjustments, excluding expense from hedge accounting for all periods presented, is as follows:
|
For the quarter ended as of September 30,
|
||||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
|||||||||||||||||||||||||
Items
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||||
Demand deposits
|
(425 | ) | (88 | ) | - | (513 | ) | (158 | ) | (95 | ) | - | (253 | ) | ||||||||||||||||||
Repurchase agreements
|
(1,973 | ) | (35 | ) | - | (2,008 | ) | (672 | ) | (3 | ) | - | (675 | ) | ||||||||||||||||||
Time deposits and liabilities
|
(100,482 | ) | (12,924 | ) | - | (113,406 | ) | (42,655 | ) | (13,504 | ) | - | (56,159 | ) | ||||||||||||||||||
Interbank borrowings
|
(6,268 | ) | (6 | ) | - | (6,274 | ) | (7,738 | ) | (9 | ) | - | (7,747 | ) | ||||||||||||||||||
Issued debt instruments
|
(43,670 | ) | (13,811 | ) | - | (57,481 | ) | (32,530 | ) | (15,398 | ) | - | (47,928 | ) | ||||||||||||||||||
Other financial liabilities
|
(1,261 | ) | (214 | ) | - | (1,475 | ) | (1,243 | ) | (260 | ) | - | (1,503 | ) | ||||||||||||||||||
Other interest expense
|
(597 | ) | (1,031 | ) | - | (1,628 | ) | (330 | ) | (1,631 | ) | - | (1,961 | ) | ||||||||||||||||||
Interest expense
|
(154,676 | ) | (28,109 | ) | - | (182,785 | ) | (85,326 | ) | (30,900 | ) | - | (116,226 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the 9-month period ended on September 30,
|
||||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Interest
|
Adjustments
|
Prepaid fees
|
Total
|
Interest
|
Adjustments
|
Prepaid
fees
|
Total
|
|||||||||||||||||||||||||
Items
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||||||||
Demand deposits
|
(855 | ) | (421 | ) | - | (1,276 | ) | (345 | ) | (295 | ) | - | (640 | ) | ||||||||||||||||||
Repurchase agreements
|
(4,678 | ) | (205 | ) | - | (4,883 | ) | (1,294 | ) | (213 | ) | - | (1,507 | ) | ||||||||||||||||||
Time deposits and liabilities
|
(249,497 | ) | (59,627 | ) | - | (309,124 | ) | (112,688 | ) | (40,466 | ) | - | (153,154 | ) | ||||||||||||||||||
Interbank borrowings
|
(19,379 | ) | (31 | ) | - | (19,410 | ) | (23,078 | ) | (26 | ) | - | (23,104 | ) | ||||||||||||||||||
Issued debt instruments
|
(127,148 | ) | (65,263 | ) | - | (192,411 | ) | (92,775 | ) | (41,840 | ) | - | (134,615 | ) | ||||||||||||||||||
Other financial liabilities
|
(3,767 | ) | (1,001 | ) | - | (4,768 | ) | (3,674 | ) | (772 | ) | - | (4,446 | ) | ||||||||||||||||||
Other interest expense
|
(1,788 | ) | (5,256 | ) | - | (7,044 | ) | (330 | ) | (4,750 | ) | - | (5,080 | ) | ||||||||||||||||||
Interest expense
|
(407,112 | ) | (131,804 | ) | - | (538,916 | ) | (234,184 | ) | (88,362 | ) | - | (322,546 | ) |
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Items
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||
Interest income
|
427,989 | 353,301 | 1,286,048 | 1,027,435 | ||||||||||||
Interest expense
|
(182,785 | ) | (116,226 | ) | (538,916 | ) | (322,546 | ) | ||||||||
Interest income
|
245,204 | 237,075 | 747,132 | 704,889 | ||||||||||||
Income from hedge accounting (net)
|
(13,147 | ) | (1,401 | ) | (38,978 | ) | 2,965 | |||||||||
Total net interest income
|
232,057 | 235,674 | 708,154 | 707,854 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Fee and commission income
|
||||||||||||||||
Fees and commissions for lines of credits and overdrafts
|
2,763 | 3,685 | 8,862 | 12,209 | ||||||||||||
Fees and commissions for guarantees and letters of credit
|
6,334 | 5,568 | 17,849 | 17,351 | ||||||||||||
Fees and commissions for card services
|
30,252 | 27,151 | 90,974 | 78,434 | ||||||||||||
Fees and commissions for management of accounts
|
7,256 | 6,921 | 21,361 | 20,131 | ||||||||||||
Fees and commissions for collections and payments
|
14,683 | 15,324 | 46,387 | 43,372 | ||||||||||||
Fees and commissions for intermediation and management of securities
|
2,759 | 2,797 | 9,939 | 7,669 | ||||||||||||
Fees and commissions for investments in mutual funds or others
|
8,796 | 10,063 | 29,928 | 29,111 | ||||||||||||
Compensation for marketing of securities
|
7,955 | 8,683 | 26,344 | 22,750 | ||||||||||||
Office banking
|
2,912 | 2,386 | 8,749 | 6,813 | ||||||||||||
Other fees earned
|
3,941 | 2,801 | 11,148 | 9,506 | ||||||||||||
Totals
|
87,651 | 85,379 | 271,541 | 247,346 |
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Fee and commission expense
|
||||||||||||||||
Compensation for card operation
|
(15,868 | ) | (13,633 | ) | (45,725 | ) | (37,212 | ) | ||||||||
Fees and commissions for securities transactions
|
(290 | ) | (397 | ) | (1,616 | ) | (1,265 | ) | ||||||||
Office banking
|
(2,491 | ) | (1,826 | ) | (6,866 | ) | (5,469 | ) | ||||||||
Other fees
|
(3,011 | ) | (3,087 | ) | (7,904 | ) | (9,455 | ) | ||||||||
Totals
|
(21,660 | ) | (18,943 | ) | (62,111 | ) | (53,401 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Net income from financial operations
|
||||||||||||||||
Trading derivatives
|
82,383 | (45,050 | ) | 111,491 | 27.686 | |||||||||||
Trading investments
|
14,804 | 6,419 | 31,545 | 26.596 | ||||||||||||
Sale of loans and accounts receivables from customers
|
||||||||||||||||
Current portfolio
|
- | 522 | - | (59 | ) | |||||||||||
Written-off portfolio
|
2,478 | 972 | 5,578 | 3.926 | ||||||||||||
Available for sale investments
|
633 | (8,098 | ) | (1,991 | ) | (6.244 | ) | |||||||||
Other income from financial operations
|
1,843 | 167 | 6,912 | 41 | ||||||||||||
Totals
|
102,141 | (45,068 | ) | 153,535 | 51,946 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Currency exchange differences
|
||||||||||||||||
Net profit (loss) from currency exchange differences
|
(312,801 | ) | 317,927 | (259,037 | ) | 156,905 | ||||||||||
Hedging derivatives:
|
229,253 | (249,505 | ) | 179,209 | (132,343 | ) | ||||||||||
Income from adjustable assets in foreign currency
|
5,412 | (4,497 | ) | 5,403 | (1,831 | ) | ||||||||||
Income from adjustable liabilities in foreign currency
|
(996 | ) | 2,856 | (840 | ) | 1,650 | ||||||||||
Totals
|
(79,132 | ) | 66,781 | (75,265 | ) | 24,381 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Loans and accounts receivable from customers
|
||||||||||||||||||||||||
For the quarter ended
as of September 30, 2011
|
Interbank loans
MCh$
|
Commercial
loans
MCh$
|
Mortgage
loans
MCh$
|
Consumer
loans
MCh$
|
Contingent
loans
MCh$
|
Total
MCh$
|
||||||||||||||||||
Allowances and charge-offs
|
||||||||||||||||||||||||
- Individual evaluations
|
(5 | ) | (17,027 | ) | - | - | (408 | ) | (17,440 | ) | ||||||||||||||
- Group evaluations
|
- | (18,950 | ) | (15,535 | ) | (62,280 | ) | (77 | ) | (96,842 | ) | |||||||||||||
Total allowances and charge-offs
|
(5 | ) | (35,977 | ) | (15,535 | ) | (62,280 | ) | (485 | ) | (114,282 | ) | ||||||||||||
Allowances released
|
||||||||||||||||||||||||
- Individual evaluations
|
37 | 6,502 | - | - | 1,435 | 7,974 | ||||||||||||||||||
- Group evaluations
|
- | 2,207 | 432 | 2,182 | 5,393 | 10,214 | ||||||||||||||||||
Total released allowances
|
37 | 8,709 | 432 | 2,182 | 6,828 | 18,188 | ||||||||||||||||||
Recovery of loans previously charged off
|
- | 1,815 | 659 | 3,248 | - | 5,722 | ||||||||||||||||||
Net charge to income
|
32 | (25,453 | ) | (14,444 | ) | (56,850 | ) | 6,343 | (90,372 | ) |
Loans and accounts receivable from customers
|
||||||||||||||||||||||||
For the 9-month period ended
|
Interbank
loans
|
Commercial
loans
|
Mortgage
loans
|
Consumer
loans
|
Contingent
loans
|
Total
|
||||||||||||||||||
as of September 30, 2011
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||||||||
Allowances and charge-offs
|
||||||||||||||||||||||||
- Individual evaluations
|
(574 | ) | (40,056 | ) | - | - | (4,590 | ) | (45,220 | ) | ||||||||||||||
- Group evaluations
|
- | (55,262 | ) | (30,667 | ) | (158,272 | ) | (232 | ) | (244,433 | ) | |||||||||||||
Total allowances and charge-offs
|
(574 | ) | (95,318 | ) | (30,667 | ) | (158,272 | ) | (4,822 | ) | (289,653 | ) | ||||||||||||
Allowances released
|
||||||||||||||||||||||||
- Individual evaluations
|
483 | 29,958 | - | - | 3,251 | 33,692 | ||||||||||||||||||
- Group evaluations
|
- | 4,939 | 4,633 | 14,047 | 20,403 | 44,022 | ||||||||||||||||||
Total released allowances
|
483 | 34,897 | 4,633 | 14,047 | 23,654 | 77,714 | ||||||||||||||||||
Recovery of loans previously charged off
|
- | 5,376 | 1,213 | 9,430 | - | 16,019 | ||||||||||||||||||
Net charge to income
|
(91 | ) | (55,045 | ) | (24,821 | ) | (134,795 | ) | 18,832 | (195,920 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
|
Loans and accounts receivable from customers
|
|||||||||||||||||||||||
For the quarter ended
as of September30, 2010
|
Interbank loans
MCh$
|
Commercial
loans
MCh$
|
Mortgage
loans
MCh$
|
Consumer
loans
MCh$
|
Contingent
loans
MCh$
|
Total
MCh$
|
||||||||||||||||||
Allowances and charge-offs
|
||||||||||||||||||||||||
- Individual evaluations
|
(34 | ) | (13,266 | ) | - | - | (1,114 | ) | (14,414 | ) | ||||||||||||||
- Group evaluations
|
- | (16,974 | ) | (4,205 | ) | (61,739 | ) | 31,510 | (51,408 | ) | ||||||||||||||
Total allowances and charge-offs
|
(34 | ) | (30,240 | ) | (4,205 | ) | (61,739 | ) | 30,396 | (65,822 | ) | |||||||||||||
Allowances released
|
||||||||||||||||||||||||
- Individual evaluations
|
94 | 552 | - | - | - | 646 | ||||||||||||||||||
- Group evaluations
|
- | 2,423 | 362 | 1,646 | 1,204 | 5,635 | ||||||||||||||||||
Total released allowances
|
94 | 2,975 | 362 | 1,646 | 1,204 | 6,281 | ||||||||||||||||||
Recovery of loans previously charged off
|
- | 2,026 | 301 | 5,689 | - | 8,016 | ||||||||||||||||||
Net charge to income
|
60 | (25,239 | ) | (3,542 | ) | (54,404 | ) | 31,600 | (51,525 | ) |
Loans and accounts receivable from customers
|
||||||||||||||||||||||||
For the 9-month period ended
as of September 30, 2010
|
Interbank loans
MCh$
|
Commercial
loans
MCh$
|
Mortgage
loans
MCh$
|
Consumer
loans
MCh$
|
Contingent
loans
MCh$
|
Total
MCh$
|
||||||||||||||||||
Allowances and charge-offs
|
||||||||||||||||||||||||
- Individual evaluations
|
(117 | ) | (42,979 | ) | - | - | (2,453 | ) | (45,549 | ) | ||||||||||||||
- Group evaluations
|
- | (49,307 | ) | (12,226 | ) | (143,934 | ) | 26,915 | (178,552 | ) | ||||||||||||||
Total allowances and charge-offs
|
(117 | ) | (92,286 | ) | (12,226 | ) | (143,934 | ) | 24,462 | (224,101 | ) | |||||||||||||
Allowances released
|
||||||||||||||||||||||||
- Individual evaluations
|
111 | 8,459 | - | - | - | 8,570 | ||||||||||||||||||
- Group evaluations
|
- | 4,948 | 539 | 2,955 | 1,414 | 9,856 | ||||||||||||||||||
Total released allowances
|
111 | 13,407 | 539 | 2,955 | 1,414 | 18,426 | ||||||||||||||||||
Recovery of loans previously charged off
|
- | 5,259 | 1,229 | 17,067 | - | 23,555 | ||||||||||||||||||
Net charge to income
|
(6 | ) | (73,620 | ) | (10,458 | ) | (123,912 | ) | 25,876 | (182,120 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Composition of personnel salaries and expenses
|
For the quarter ended
as of September 30,
|
For the 9-month period ending
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Personnel salaries
|
48,889 | 39,935 | 132,453 | 116,810 | ||||||||||||
Bonuses or gratifications
|
15,348 | 16,332 | 48,120 | 46,999 | ||||||||||||
Stock-based benefits
|
599 | 585 | 1,755 | 1,600 | ||||||||||||
Seniority compensation
|
2,053 | 888 | 7,459 | 4,521 | ||||||||||||
Pension plans
|
285 | 248 | 1,151 | 833 | ||||||||||||
Training expenses
|
803 | 444 | 1,709 | 957 | ||||||||||||
Day care and kindergarten
|
441 | 218 | 1,293 | 531 | ||||||||||||
Health funds
|
650 | 617 | 1,851 | 1,820 | ||||||||||||
Welfare fund
|
114 | 110 | 332 | 336 | ||||||||||||
Other personnel expenses
|
4,702 | 3,953 | 11,257 | 10,514 | ||||||||||||
Totals
|
73,884 | 63,330 | 207,380 | 184,921 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
General administrative expenses
|
||||||||||||||||
Maintenance and repair of property, plant and equipment
|
3,160 | 2,780 | 9,132 | 8,247 | ||||||||||||
Office lease
|
5,684 | 5,896 | 16,437 | 13,098 | ||||||||||||
Equipment lease
|
74 | 31 | 135 | 115 | ||||||||||||
Insurance payments
|
586 | 601 | 1,721 | 1,193 | ||||||||||||
Office supplies
|
1,418 | 1,767 | 4,684 | 4,955 | ||||||||||||
Information technology and communication expenses
|
5,303 | 4,783 | 15,813 | 15,462 | ||||||||||||
Lighting, heating, and other utilities
|
1,283 | 1,377 | 3,581 | 4,053 | ||||||||||||
Security and valuables transport services
|
2,841 | 2,629 | 8,494 | 7,623 | ||||||||||||
Representation and personnel travel expenses
|
1,295 | 1,133 | 3,309 | 2,883 | ||||||||||||
Judicial and notarial expenses
|
1,658 | 2,045 | 4,717 | 4,064 | ||||||||||||
Fees for technical reports
|
1,714 | 965 | 4,354 | 3,787 | ||||||||||||
Other general administrative expenses
|
767 | 569 | 1,812 | 1,432 | ||||||||||||
Outsourced services
|
||||||||||||||||
Subcontracted services
|
6,385 | 5,272 | 19,558 | 15,137 | ||||||||||||
Others
|
2,295 | 2,265 | 9,450 | 8,836 | ||||||||||||
Board expenses
|
308 | 245 | 949 | 644 | ||||||||||||
Marketing expenses
|
3,760 | 3,364 | 10,822 | 11,535 | ||||||||||||
Taxes, payroll taxes, and contributions
|
||||||||||||||||
Real state contributions
|
439 | 394 | 1,305 | 1,255 | ||||||||||||
Patents
|
443 | 465 | 1,271 | 1,317 | ||||||||||||
Contributions to SBIF
|
1,628 | 1,402 | 4,534 | 4,107 | ||||||||||||
Totals
|
41,041 | 37,983 | 122,078 | 109,743 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Depreciation and amortization and impairment charges for the periods ended on September 2011 and 2010 are detailed below:
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Depreciation and amortization
|
||||||||||||||||
Depreciation of property, plant, and equipment
|
(5,239 | ) | (5,362 | ) | (15,089 | ) | (16,687 | ) | ||||||||
Amortizations of Intangible assets
|
(8,115 | ) | (5,932 | ) | (24,549 | ) | (19,540 | ) | ||||||||
Subtotals
|
(13,354 | ) | (11,294 | ) | (39,638 | ) | (36,227 | ) | ||||||||
Impairment of property, plant, and equipment
|
(77 | ) | (963 | ) | (109 | ) | (4,665 | ) | ||||||||
Totals
|
(13,431 | ) | (12,257 | ) | (39,747 | ) | (40,892 | ) |
b)
|
The reconciliation between carrying values and balances as of December 2010, January 1, 2010 and 2011 and the September 30, 2011 balances is as follows:
|
Depreciation and amortization
|
||||||||||||
2011
|
||||||||||||
Property,
plant, and
equipment
|
Intangible
assets
|
Total
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Opening balances as of January 1, 2011
|
(64,376 | ) | (78,329 | ) | (142,705 | ) | ||||||
Depreciation and amortization charges in the period
|
(15,089 | ) | (24,549 | ) | (39,638 | ) | ||||||
Sales and disposals in the period
|
235 | - | 235 | |||||||||
Balances as of September 30, 2011
|
(79,230 | ) | (102,878 | ) | (182,108 | ) |
Depreciation and amortization
|
||||||||||||
2010
|
||||||||||||
Property,
plant, and
equipment
|
Intangible
assets
|
Total
|
||||||||||
MCh$
|
MCh$
|
MCh$
|
||||||||||
Opening balances as of January 1, 2010
|
(42,979 | ) | (51,101 | ) | (94,080 | ) | ||||||
Depreciation and amortization charges in the period
|
(22,175 | ) | (27,228 | ) | (49,403 | ) | ||||||
Sales and disposals in the period
|
778 | - | 778 | |||||||||
Balances as of December 31, 2010
|
(64,376 | ) | (78,329 | ) | (142,705 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Other operating expenses are comprised of the following components:
|
For the quarter ended
as of September 30,
|
For the 9-month period ended on
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Income from assets received in lieu of payment
|
||||||||||||||||
Income from sale of assets received in lieu of payment
|
882 | 751 | 2,636 | 1,644 | ||||||||||||
Recovery of charge-offs and income from assets received in lieu of payment
|
1,908 | 526 | 4,018 | 1,331 | ||||||||||||
Subtotals
|
2,790 | 1,277 | 6,654 | 2,975 | ||||||||||||
Income from sale of investments in other companies
|
||||||||||||||||
Gain on sale of investments in other companies
|
- | - | - | - | ||||||||||||
Subtotals
|
- | - | - | - | ||||||||||||
Other income
|
||||||||||||||||
Leases
|
(568 | ) | 1 | 209 | 308 | |||||||||||
Gain on sale of property, plant and equipment (*)
|
21 | 48 | 830 | 13,243 | ||||||||||||
Recovery of provisions for contingencies
|
- | 1 | 5 | 7,036 | ||||||||||||
Compensation from insurance companies due to earthquake
|
199 | 948 | 315 | 3,611 | ||||||||||||
Dividends received from share in other companies
|
- | - | 8 | - | ||||||||||||
Other
|
(248 | ) | 381 | 32 | 381 | |||||||||||
Subtotals
|
(596 | ) | 1,379 | 1,399 | 24,579 | |||||||||||
Totals
|
2,194 | 2,656 | 8,053 | 27,554 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
b)
|
Other operating expenses for the periods ended on September 30, 2010 and 2011 are as follows:
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Provisions and expenses for assets received in lieu of payment
|
||||||||||||||||
Charge-offs of assets received in lieu of payment
|
1,787 | 7,615 | 7,118 | 9,163 | ||||||||||||
Provisions for assets received in lieu of payment
|
858 | 1,806 | 2,135 | 4,106 | ||||||||||||
Expenses for maintenance of assets received in lieu of payment
|
703 | 473 | 2,138 | 1,665 | ||||||||||||
Subtotals
|
3,348 | 9,894 | 11,391 | 14,934 | ||||||||||||
Credit card expenses
|
||||||||||||||||
Credit card expenses
|
412 | 1,036 | 1,756 | 2,572 | ||||||||||||
Credit card memberships
|
1,096 | 1,005 | 3,063 | 2,603 | ||||||||||||
Subtotals
|
1,508 | 2,041 | 4,819 | 5,175 | ||||||||||||
Customer services
|
2,411 | 1,790 | 6,998 | 6,528 | ||||||||||||
Other expenses
|
||||||||||||||||
Operating charge-offs
|
2,223 | 1,308 | 5,525 | 2,287 | ||||||||||||
Life insurance and general product insurance policies
|
2,032 | 1,468 | 5,154 | 4,272 | ||||||||||||
Additional tax on expenses paid overseas
|
710 | 546 | 2,736 | 1,541 | ||||||||||||
Provisions for contingencies (*)
|
(649 | ) | 877 | 2,644 | 5,951 | |||||||||||
Earthquake expenses
|
- | 2,544 | - | 2,544 | ||||||||||||
Other
|
573 | 865 | 2,302 | 2,731 | ||||||||||||
Subtotals
|
4,889 | 7,608 | 18,361 | 19,326 | ||||||||||||
Totals
|
12,156 | 21,333 | 41,569 | 45,963 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
a)
|
Loans to related parties:
|
As of September 30, 2011
|
As of December 31, 2010
|
|||||||||||||||||||||||||||||||
Companies
of the
Group
|
Associated
companies
|
Key
personnel
|
Other
|
Companies
of the
Group
|
Associated
companies
|
Key
personnel
|
Other
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Loans and accounts receivables
|
||||||||||||||||||||||||||||||||
Commercial loans
|
35,618 | 682 | 2,197 | 73,438 | 36,966 | 670 | 2,478 | 14,015 | ||||||||||||||||||||||||
Mortgage loans
|
- | - | 15,962 | - | - | - | 15,157 | - | ||||||||||||||||||||||||
Consumer loans
|
- | - | 1,911 | - | - | - | 2,182 | - | ||||||||||||||||||||||||
Loans and accounts receivables
|
35,618 | 682 | 20,070 | 73,438 | 36,966 | 670 | 19,817 | 14,015 | ||||||||||||||||||||||||
Provision for loan losses
|
(46 | ) | (1 | ) | (34 | ) | (33 | ) | (112 | ) | (1 | ) | (87 | ) | (14 | ) | ||||||||||||||||
Net loans
|
35,572 | 681 | 20,036 | 73,405 | 36,854 | 669 | 19,730 | 14,001 | ||||||||||||||||||||||||
Guarantees
|
25,580 | - | 18,717 | 1,054 | 7,641 | - | 18,649 | 1,359 | ||||||||||||||||||||||||
Contingent loans
|
||||||||||||||||||||||||||||||||
Personal guarantees
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Letters of credit
|
1,020 | - | - | - | 2,964 | - | - | - | ||||||||||||||||||||||||
Guarantees
|
12,761 | - | - | 250 | 12,307 | - | - | 84 | ||||||||||||||||||||||||
Contingent loans
|
13,781 | - | - | 250 | 15,271 | - | - | 84 | ||||||||||||||||||||||||
Provisions for contingent loans
|
(9 | ) | - | - | - | (1 | ) | - | - | - | ||||||||||||||||||||||
Net contingent loans
|
13,772 | - | - | 250 | 15,270 | - | - | 84 |
As of September 30,
|
As of December 31,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Companies
of the
Group
MCh$
|
Associated
companies
MCh$
|
Key
personnel
MCh$
|
Other
MCh$
|
Companies
of the
Group
MCh$
|
Associated
companies
MCh$
|
Key
personnel
MCh$
|
Other
MCh$
|
|||||||||||||||||||||||||
Opening
|
52,237 | 670 | 19,818 | 14,099 | 147,843 | 914 | 17,339 | 108,631 | ||||||||||||||||||||||||
New loans
|
36,121 | 23 | 4,342 | 61,927 | 11,954 | 256 | 6,901 | 11,600 | ||||||||||||||||||||||||
Payments
|
(38,959 | ) | (11 | ) | (4,090 | ) | (2,338 | ) | (107,560 | ) | (500 | ) | (4,422 | ) | (106,132 | ) | ||||||||||||||||
Closing
|
49,399 | 682 | 20,070 | 73,688 | 52,237 | 670 | 19,818 | 14,099 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
b)
|
Assets and liabilities with related parties
|
As of September 30,
|
As of December 31,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Companies
of the
Group
|
Associated
companies
|
Key
personnel
|
Other
|
Companies
of the
Group
|
Associated
companies
|
Key
personnel
|
Other
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||
Cash and deposits in banks
|
222,497 | - | - | - | 34,104 | - | - | - | ||||||||||||||||||||||||
Trading investments
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Investments under resale agreements
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Financial derivative contracts
|
572,040 | - | - | - | 541,737 | - | - | - | ||||||||||||||||||||||||
Available for sale investments
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Other assets
|
28,534 | - | - | - | 22,072 | - | - | - | ||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||
Deposits and other demand liabilities
|
5,738 | 8,779 | 1,594 | 9,671 | 9,905 | 6,014 | 1,311 | 4,128 | ||||||||||||||||||||||||
Investments under repurchase agreements
|
52,611 | - | - | - | 47,636 | - | - | - | ||||||||||||||||||||||||
Time deposits and other time liabilities
|
471,973 | 90 | 2,583 | 56,000 | 320,622 | - | 1,657 | 48,749 | ||||||||||||||||||||||||
Financial derivative contracts
|
457,725 | - | - | - | 317,601 | - | - | - | ||||||||||||||||||||||||
Issued debt instruments
|
13,212 | - | - | - | 9,392 | - | - | - | ||||||||||||||||||||||||
Other financial liabilities
|
43,754 | - | - | - | 153,913 | - | - | - | ||||||||||||||||||||||||
Other liabilities
|
1,163 | - | - | - | 2,782 | - | - | - |
c)
|
Income (expenses) recorded with related parties
|
For the quarter ended as of September 30,
|
For the quarter ended as of September 30,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Companies
of the
Group
|
Associated
companies
|
Key
personnel
|
Other
|
Companies
of the
Group
|
Associated
companies
|
Key
personnel
|
Other
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Income (expense) recorded
|
||||||||||||||||||||||||||||||||
Income and expenses from interest and adjustments
|
(7,796 | ) | 11 | 292 | (444 | ) | (2,387 | ) | 9 | 287 | (86 | ) | ||||||||||||||||||||
Income and expenses from fees and services
|
19,028 | 9 | 28 | 65 | 18,556 | (26 | ) | 11 | 66 | |||||||||||||||||||||||
Net income from financial and foreign exchange operations
|
98,001 | - | (5 | ) | (5,957 | ) | 151,954 | - | (7 | ) | 6,477 | |||||||||||||||||||||
Other operating revenues and expenses
|
(1,706 | ) | - | - | - | (1,286 | ) | - | - | - | ||||||||||||||||||||||
Key personnel compensation and expenses
|
- | - | (8,621 | ) | - | - | - | (7,733 | ) | - | ||||||||||||||||||||||
Administrative and other expenses
|
(5,320 | ) | (7,183 | ) | - | - | (3,839 | ) | (4,341 | ) | - | - | ||||||||||||||||||||
Totals
|
102,207 | (7,163 | ) | (8,306 | ) | (6,336 | ) | 162,998 | (4,358 | ) | (7,442 | ) | 6,457 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
For the 9-month period ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||
Companies
of the Group
|
Associated
companies
|
Key
personnel
|
Other
|
Companies
of the Group
|
Associated
companies
|
Key
personnel
|
Other
|
|||||||||||||||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||||||||||||||
Income (expense) recorded
|
||||||||||||||||||||||||||||||||
Income and expenses from interest and adjustments
|
(12,923 | ) | 41 | 953 | (2,415 | ) | (7,385 | ) | 39 | 768 | 459 | |||||||||||||||||||||
Income and expenses from fees and services
|
58,741 | 30 | 84 | 155 | 50,735 | 2 | 69 | 118 | ||||||||||||||||||||||||
Net income from financial and foreign exchange operations
|
96,187 | - | (19 | ) | (8,658 | ) | 98,131 | - | (18 | ) | 1,479 | |||||||||||||||||||||
Other operating revenues and expenses
|
(4,184 | ) | - | - | - | (3,551 | ) | - | - | - | ||||||||||||||||||||||
Key personnel compensation and expenses
|
- | - | (25,213 | ) | - | - | - | (21,480 | ) | - | ||||||||||||||||||||||
Administrative and other expenses
|
(17,421 | ) | (18,664 | ) | - | - | (14,466 | ) | (14,788 | ) | - | - | ||||||||||||||||||||
Total
|
120,400 | (18,593 | ) | (24,195 | ) | (10,918 | ) | 123,464 | (14,747 | ) | (20,661 | ) | 2,056 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
d)
|
Payments to Board members and key management personnel
|
For the quarter ended
as of September 30,
|
For the 9-month period ended
as of September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
MCh$
|
MCh$
|
MCh$
|
MCh$
|
|||||||||||||
Personnel salaries
|
4,182 | 3,736 | 12,005 | 10,853 | ||||||||||||
Compensation to board members
|
274 | 245 | 732 | 644 | ||||||||||||
Bonuses or gratifications
|
2,608 | 2,159 | 8,230 | 6,647 | ||||||||||||
Compensation in stock
|
449 | 390 | 1,215 | 1,230 | ||||||||||||
Training expenses
|
28 | 18 | 87 | 32 | ||||||||||||
Severance provision
|
634 | 723 | 1,314 | 726 | ||||||||||||
Health funds
|
70 | 62 | 200 | 179 | ||||||||||||
Other personnel expenses
|
99 | 109 | 286 | 294 | ||||||||||||
Pension plans
|
277 | 291 | 1,144 | 875 | ||||||||||||
Total
|
8,621 | 7,733 | 25,213 | 21,480 |
e)
|
Composition of key personnel
|
Positions
|
No. of executives
|
|||||||
As of September 30,
|
As of September 30,
|
|||||||
2011
|
2010
|
|||||||
Directors
|
12 | 12 | ||||||
Division managers
|
18 | 14 | ||||||
Department managers
|
90 | 80 | ||||||
Managers
|
66 | 62 | ||||||
Total key personnel
|
186 | 168 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
|
Level 1: In quoted prices on active markets for identical assets and liabilities.
|
|
Level 2: Corresponds to inputs other than the quoted prices included in level 1 that are observable for assets or liabilities, either directly or indirectly; and
|
|
Level 3: Corresponds to inputs for the asset or the liability which are not based on observable market data.
|
|
1) Chilean Government and Department of Treasury bonds
|
|
1) Mortgage bonds
|
|
2) Private paper
|
|
3) Deposits
|
|
4) Average Chamber Swaps
|
|
5) FX Forward and Inflation
|
|
6) Cross Currency Swaps (CCS)
|
|
7) FX Options.
|
|
8) Interest Rate Swap (IRS) FX
|
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Type of financial instrument
|
Model used in valuation
|
Description
|
||
ž Caps/Floors/Swaptions
|
Black Normal Model for Cap/Floors and Swaptions
|
There is no observable input of implicit volatility.
|
||
ž UF options
|
Black – Scholes
|
There is no observable input of implicit volatility.
|
||
ž Cross currency swap with window
|
Hull-White
|
Hybrid HW model for rates and Brownian motion for FX There is no observable input of implicit volatility.
|
||
ž CCS (special contracts)
|
Implicit Forward Rate Agreement (FRA)
|
Start Fwd unsupported by MUREX (platform) due to the UF forward estimate.
|
||
ž Cross currency swap, Interest rate swap, Call money swap in Tasa Activa Bancaria (Active Bank Rate) TAB,
|
Other
|
Valuation obtained by using the interest curve and interpolating at flow maturities, but TAB is not a directly observable variable and is not correlated to any market input.
|
||
ž Bonds (in our case, low liquidity bonds)
|
Other
|
Valuated by using similar instrument prices plus a charge-off rate by illiquidity.
|
Fair value Measurement
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
As of September 30, 2011
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||
Assets
|
||||||||||||||||
Trading investments
|
503,813 | 478,681 | 25,132 | - | ||||||||||||
Available for sale investments
|
2,104,644 | 1,874,641 | 229,714 | 289 | ||||||||||||
Derivatives
|
2,011,585 | - | 1,919,920 | 91,665 | ||||||||||||
Totals
|
4,620,042 | 2,353,322 | 2,174,766 | 91,954 | ||||||||||||
Liabilities
|
||||||||||||||||
Derivatives
|
1,625,274 | - | 1,623,901 | 1,373 | ||||||||||||
Totals
|
1,625,274 | - | 1,623,901 | 1,373 |
Fair value measurement
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
As of December 31, 2010
|
MCh$
|
MCh$
|
MCh$
|
MCh$
|
||||||||||||
Assets
|
||||||||||||||||
Trading investments
|
379,670 | 348,638 | 31,032 | - | ||||||||||||
Available for sale investments
|
1,473,980 | 1,097,487 | 376,224 | 269 | ||||||||||||
Derivatives
|
1,624,378 | - | 1,520,339 | 104,039 | ||||||||||||
Totals
|
3,478,028 | 1,446,125 | 1,927,595 | 104,308 | ||||||||||||
Liabilities
|
||||||||||||||||
Derivatives
|
1,643,979 | - | 1,638,557 | 5,422 | ||||||||||||
Totals
|
1,643,979 | - | 1,638,557 | 5,422 |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
Assets
|
Liabilities
|
|||||||
MCh$
|
MCh$
|
|||||||
As of January 1, 2011
|
104,308 | (5,422 | ) | |||||
Total realized and unrealized profits (losses):
|
||||||||
Included in statement of income
|
(12,374 | ) | 4,049 | |||||
Included in comprehensive income
|
20 | - | ||||||
Purchases, issuances, and allocations (net)
|
- | - | ||||||
As of September 30, 2011
|
91,954 | (1,373 | ) | |||||
Total profits or losses included in income for 2011 that are attributable to change in unrealized profits (losses) related to assets or liabilities as of September 30, 2011
|
(12,354 | ) | 4,049 |
Assets
|
Liabilities
|
|||||||
MCh$
|
MCh$
|
|||||||
As of January 1, 2010
|
212,218 | (468,848 | ) | |||||
Total realized and unrealized profits (losses):
|
||||||||
Included in statement of income
|
44,616 | (9,789 | ) | |||||
Included in comprehensive income
|
||||||||
Purchases, issuances, and allocations (net)
|
||||||||
As of September 30, 2010
|
256,834 | (478,637 | ) | |||||
Total profits or losses included in income for 2010 that are attributable to change in unrealized profits (losses) related to assets or liabilities as of September 30, 2010
|
44,616 | (9,789 | ) |
BANCO SANTANDER CHILE AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STAEMENTS
As of September 30, 2011 and 2010 and December 31, 2010
|
FELIPE CONTRERAS FAJARDO
Accounting Manager
|
CLAUDIO MELANDRI HINOJOSA
Chief Executive Officer
|