Loans to Customers at amortized cost | Loans to Customers at amortized cost: (a) Loans to Customers: As of December 31, 2018 and 2019, the composition of our portfolio of loans is the following: As of December 31, 2018 As of December 31, 2019 Assets Allowances Net assets Assets Allowances Net assets MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ Commercial loans Commercial loans 11,496,591 (175,122 ) 11,321,469 12,144,720 (197,530 ) 11,947,190 Foreign trade loans 1,313,001 (12,922 ) 1,300,079 1,431,794 (12,306 ) 1,419,488 Current account debtors 222,218 (9,116 ) 213,102 265,762 (9,443 ) 256,319 Factoring transactions 701,005 (4,017 ) 696,988 688,198 (4,878 ) 683,320 Student loans 51,919 (1,441 ) 50,478 56,219 (2,442 ) 53,777 Commercial lease transactions (1) 1,571,999 (15,778 ) 1,556,221 1,619,772 (18,746 ) 1,601,026 Other loans and accounts receivable 81,665 (10,468 ) 71,197 87,747 (9,456 ) 78,291 Subtotal 15,438,398 (228,864 ) 15,209,534 16,294,212 (254,801 ) 16,039,411 Mortgage loans Mortgage bonds 21,443 (221 ) 21,222 14,808 (174 ) 14,634 Transferable mortgage loans 42,313 (226 ) 42,087 32,386 (157 ) 32,229 Other residential real estate mortgage loans 7,978,092 (33,875 ) 7,944,217 9,148,811 (43,363 ) 9,105,448 Credits from ANAP 6 ― 6 4 ― 4 Other loans and accounts receivable 10,219 (8 ) 10,211 10,718 (14 ) 10,704 Subtotal 8,052,073 (34,330 ) 8,017,743 9,206,727 (43,708 ) 9,163,019 Consumer loans Consumer loans in installments 2,957,493 (263,542 ) 2,693,951 3,039,560 (281,437 ) 2,758,123 Current account debtors 312,783 (12,868 ) 299,915 296,374 (14,450 ) 281,924 Credit card debtors 1,165,064 (45,254 ) 1,119,810 1,195,614 (54,304 ) 1,141,310 Consumer lease transactions (1) 9 ― 9 69 ― 69 Other loans and accounts receivable 812 (520 ) 292 716 (533 ) 183 Subtotal 4,436,161 (322,184 ) 4,113,977 4,532,333 (350,724 ) 4,181,609 Total 27,926,632 (585,378 ) 27,341,254 30,033,272 (649,233 ) 29,384,039 (1) In this item, the Bank finances its customers’ purchases of assets, including real estate and other personal property, through financial lease agreements. As of December 31, 2019, Ch$779,682 million corresponds to financial leases for real estate (Ch$758,970 million in December 2018) and Ch$840,159 million corresponds to financial leases for other assets (Ch$813,038 million in December 2018). (b) Impairment allowance for loans to customers: i. The credit quality and the maximum exposure to credit risk based on the Bank’s internal credit rating system and year-end stage classification as of December 31, 2018 and 2019, are as follows: 2018 Stage 1 Stage 2 Stage 3 Individual Group Individual Group Individual Group POCI Total MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ Commercial loans Normal 9,426,420 3,049,264 2,039,954 447,225 - 6,702 - 14,969,565 Substandard - - 94,894 - - - - 94,894 Non-complying - - - 13,026 120,564 239,734 615 373,939 Subtotal 9,426,420 3,049,264 2,134,848 460,251 120,564 246,436 615 15,438,398 Mortgage loans Normal - 6,893,619 - 993,085 - 513 - 7,887,217 Non-complying - - - - - 164,856 - 164,856 Subtotal - 6,893,619 - 993,085 - 165,369 - 8,052,073 Consumer loans Normal - 3,166,290 - 975,898 - 24,579 - 4,166,767 Non-complying - - - - - 269,394 - 269,394 Subtotal - 3,166,290 - 975,898 - 293,973 - 4,436,161 Total 9,426,420 13,109,173 2,134,848 2,429,234 120,564 705,778 615 27,926,632 2019 Stage 1 Stage 2 Stage 3 Individual Group Individual Group Individual Group POCI Total MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ Commercial loans Normal 9,880,799 3,369,494 1,987,763 561,831 - 779 - 15,800,666 Substandard - - 71,718 - - - - 71,718 Non-complying - - - - 152,972 267,220 1,636 421,828 Subtotal 9,880,799 3,369,494 2,059,481 561,831 152,972 267,999 1,636 16,294,212 Mortgage loans Normal - 8,209,100 - 822,524 - - - 9,031,624 Non-complying - - - - - 175,103 - 175,103 Subtotal - 8,209,100 - 822,524 - 175,103 - 9,206,727 Consumer loans Normal - 3,860,973 - 372,814 - 7,555 - 4,241,342 Non-complying - - - - - 290,903 88 290,991 Subtotal - 3,860,973 - 372,814 - 298,458 88 4,532,333 Total 9,880,799 15,439,567 2,059,481 1,757,169 152,972 741,560 1,724 30,033,272 ii. Changes in gross carrying amount and corresponding allowance for ECL by stage as of December 31, 2018 and 2019, is as follows: Changes as of December 31, 2018 Stage 1 Stage 2 Stage 3 POCI Total Individual Group Individual Group Individual Group Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Commercial loans Balance as of January 1, 2018 8,446,627 16,527 2,506,255 16,663 2,228,401 31,252 408,337 20,247 162,231 50,014 208,944 86,701 23 6 13,960,818 221,410 Net change on Balance * 968,288 9,424 780,778 12,463 (254,542 ) (5,045 ) (105,114 ) (18,338 ) (81,058 ) (18,715 ) (4,607 ) 31,406 592 293 1,304,337 11,488 Transfer to Stage 1 681,223 4,114 375,672 14,807 (680,838 ) (3,981 ) (346,936 ) (6,387 ) (385 ) (133 ) (28,736 ) (8,420 ) - - - - Transfer to Stage 2 (811,209 ) (2,600 ) (602,997 ) (11,606 ) 822,133 8,805 630,963 15,817 (10,924 ) (6,205 ) (27,966 ) (4,211 ) - - - - Transfer to Stage 3 (15,175 ) (70 ) (16,665 ) (1,189 ) (32,569 ) (4,134 ) (127,676 ) (13,572 ) 47,744 4,204 144,341 14,761 - - - - Impact on year-end ECL of exposures transferred between stages during the year** - (2,702 ) - (9,589 ) - 4,512 - 23,822 - 5,505 - 21,568 - - - 43,116 Amounts written off (150 ) (150 ) (67 ) (67 ) (11 ) (11 ) (468 ) (468 ) (5,422 ) (5,422 ) (46,301 ) (46,301 ) - - (52,419 ) (52,419 ) Foreign exchange adjustments 156,816 337 6,288 112 52,274 945 1,145 46 8,378 3,446 761 383 - - 225,662 5,269 Subtotal Commercial loans 9,426,420 24,880 3,049,264 21,594 2,134,848 32,343 460,251 21,167 120,564 32,694 246,436 95,887 615 299 15,438,398 228,864 Mortgage loans Balance as of January 1, 2018 - - 6,410,939 740 - - 904,826 17,351 - - 161,471 15,686 - - 7,477,236 33,777 Net change on Balance * - - 734,990 299 - - (115,034 ) (8,772 ) - - (38,126 ) 4,417 - - 581,830 (4,056 ) Transfer to Stage 1 - - 399,309 892 - - (397,363 ) (758 ) - - (1,946 ) (134 ) - - - - Transfer to Stage 2 - - (651,619 ) (404 ) - - 671,775 2,112 - - (20,156 ) (1,708 ) - - - - Transfer to Stage 3 - - - - - - (71,113 ) (2,693 ) - - 71,113 2,693 - - - - Impact on year-end ECL of exposures transferred between stages during the year** - - - (803 ) - - - 9,661 - - - 2,744 - - - 11,602 Amounts written off - - - - - - (6 ) (6 ) - - (6,987 ) (6,987 ) - - (6,993 ) (6,993 ) Foreign exchange adjustments - - - - - - - - - - - - - - - - Subtotal Mortgage loans - - 6,893,619 724 - - 993,085 16,895 - - 165,369 16,711 - - 8,052,073 34,330 Consumer loans Balance as of January 1, 2018 - - 2,761,640 44,078 - - 967,918 115,096 - - 283,901 155,277 - - 4,013,459 314,451 Net change on Balance * - - 1,007,548 40,305 - - (416,546 ) (91,527 ) - - 60,645 119,321 - - 651,647 68,099 Transfer to Stage 1 - - 381,126 26,682 - - (335,330 ) (9,604 ) - - (45,796 ) (17,078 ) - - - - Transfer to Stage 2 - - (978,112 ) (44,301 ) - - 1,040,597 68,448 - - (62,485 ) (24,147 ) - - - - Transfer to Stage 3 - - (9,340 ) (2,024 ) - - (281,144 ) (72,629 ) - - 290,484 74,653 - - - - Impact on year-end ECL of exposures transferred between stages during the year** - - - (15,379 ) - - - 101,086 - - - 87,371 - - - 173,078 Amounts written off - - (104 ) (104 ) - - (627 ) (627 ) - - (232,780 ) (232,780 ) - - (233,511 ) (233,511 ) Foreign exchange adjustments - - 3,532 16 - - 1,030 49 - - 4 2 - - 4,566 67 Subtotal Consumer loans - - 3,166,290 49,273 - - 975,898 110,292 - - 293,973 162,619 - - 4,436,161 322,184 Total 9,426,420 24,880 13,109,173 71,591 2,134,848 32,343 2,429,234 148,354 120,564 32,694 705,778 275,217 615 299 27,926,632 585,378 * Net change between assets originated and assets repaid, excluding write offs. ** Represents the change in the year-end ECLs of exposures that were transferred from one stage to another during the year. Changes as of December 31, 2019 Stage 1 Stage 2 Stage 3 POCI Total Individual Group Individual Group Individual Group Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Gross ECL Commercial loans Balance as of January 1, 2019 9,426,420 24,880 3,049,264 21,594 2,134,848 32,343 460,251 21,167 120,564 32,694 246,436 95,887 615 299 15,438,398 228,864 Net change on Balance * 861,027 (14,709 ) 452,929 3,915 (231,267 ) (3,240 ) 57,965 5,054 (9,953 ) 7,859 (13,173 ) 36,913 1,027 (13 ) 1,118,555 35,779 Transfer to Stage 1 873,349 9,699 1,005,072 49,310 (873,232 ) (9,606 ) (1,002,422 ) (48,694 ) (117 ) (93 ) (2,650 ) (616 ) - - - - Transfer to Stage 2 (1,120,580 ) (4,449 ) (1,118,008 ) (19,312 ) 1,130,960 7,184 1,168,875 28,065 (10,380 ) (2,734 ) (50,867 ) (8,754 ) - - - - Transfer to Stage 3 (2,593 ) (99 ) (13,769 ) (1,050 ) (65,157 ) (10,055 ) (121,315 ) (12,628 ) 67,750 10,153 135,084 13,679 - - - - Impact on year-end ECL of exposures transferred between stages during the year** - (7,346 ) - (36,508 ) - 7,092 - 39,878 - 9,378 - 16,666 - - - 29,160 Changes to models and assumptions - 944 - (82 ) - 18,860 - (861 ) - - - (470 ) - (5 ) - 18,386 Amounts written off - - (55 ) (55 ) (65 ) (65 ) (371 ) (371 ) (8,587 ) (8,587 ) (46,614 ) (46,614 ) (6 ) (6 ) (55,698 ) (55,698 ) Foreign exchange adjustments (156,824 ) 25 (5,939 ) (69 ) (36,606 ) (107 ) (1,152 ) (83 ) (6,305 ) (1,374 ) (217 ) (82 ) - - (207,043 ) (1,690 ) Subtotal Commercial loans 9,880,799 8,945 3,369,494 17,743 2,059,481 42,406 561,831 31,527 152,972 47,296 267,999 106,609 1,636 275 16,294,212 254,801 Mortgage loans Balance as of January 1, 2019 - - 6,893,619 724 - - 993,085 16,895 - - 165,369 16,711 - - 8,052,073 34,330 Net change on Balance * - - 1,312,226 739 - - (117,481 ) 6,768 - - (32,301 ) 552 - - 1,162,444 8,059 Transfer to Stage 1 - - 1,516,595 16,318 - - (1,516,155 ) (16,281 ) - - (440 ) (37 ) - - - - Transfer to Stage 2 - - (1,513,235 ) (742 ) - - 1,532,523 2,239 - - (19,288 ) (1,497 ) - - - - Transfer to Stage 3 - - (105 ) - - - (69,448 ) (2,770 ) - - 69,553 2,770 - - - - Impact on year-end ECL of exposures transferred between stages during the year** - - - (15,913 ) - - - 19,262 - - - 2,225 - - - 5,574 Changes to models and assumptions - - - 285 - - - 3,250 - - - - - - - 3,535 Amounts written off - - - - - - - - - (7,790 ) (7,790 ) - - (7,790 ) (7,790 ) Foreign exchange adjustments - - - - - - - - - - - - - - - Subtotal Mortgage loans - - 8,209,100 1,411 - - 822,524 29,363 - - 175,103 12,934 - - 9,206,727 43,708 Consumer loans Balance as of January 1, 2019 - - 3,166,290 49,273 - - 975,898 110,292 - - 293,973 162,619 - - 4,436,161 322,184 Net change on Balance * - - 493,973 60,685 - - (212,059 ) (48,295 ) - - 67,033 139,704 88 44 349,035 152,138 Transfer to Stage 1 - - 1,688,787 243,865 - - (1,679,389 ) (240,444 ) - - (9,398 ) (3,421 ) - - - - Transfer to Stage 2 - - (1,472,886 ) (90,968 ) - - 1,588,909 129,954 - - (116,023 ) (38,986 ) - - - - Transfer to Stage 3 - - (12,204 ) (2,646 ) - - (299,286 ) (78,223 ) - - 311,490 80,869 - - - - Impact on year-end ECL of exposures transferred between stages during the year** - - - (161,427 ) - - - 203,042 - - - 84,786 - - - 126,401 Changes to models and assumptions - - - - - - - - - - - - - - - - Amounts written off - - (120 ) (120 ) - - (978 ) (978 ) - - (248,614 ) (248,614 ) - - (249,712 ) (249,712 ) Foreign exchange adjustments - - (2,867 ) (126 ) - - (281 ) (113 ) - - (3 ) (48 ) - - (3,151 ) (287 ) Subtotal Consumer loans - - 3,860,973 98,536 - - 372,814 75,235 - - 298,458 176,909 88 44 4,532,333 350,724 Total 9,880,799 8,945 15,439,567 117,690 2,059,481 42,406 1,757,169 136,125 152,972 47,296 741,560 296,452 1,724 319 30,033,272 649,233 * Net change between assets originated and assets repaid, excluding write offs. ** Represents the change in the year-end ECLs of exposures that were transferred from one stage to another during the year. (c) Allowances for loan losses: Changes in allowances for loan losses during 2018 and 2019 are as follows: Commercial Mortgage Consumer Total MCh$ MCh$ MCh$ MCh$ Balance as of January 1, 2018 221,410 33,777 314,451 569,638 Charge-offs (52,419 ) (6,993 ) (233,511 ) (292,923 ) Sales or transfers of credits (958 ) ― ― (958 ) Allowances (released) established, net 60,831 7,546 241,244 309,621 Balance as of December 31, 2018 228,864 34,330 322,184 585,378 Charge-offs (55,698 ) (7,790 ) (249,712 ) (313,200 ) Sales or transfers of credits ― ― ― ― Allowances (released) established, net 81,635 17,168 278,252 377,055 Balance as of December 31, 2019 254,801 43,708 350,724 649,233 (d) Financial Lease Contracts: As of December 31, 2018 and 2019, the Bank’s scheduled cash flows to be received from financial leasing contracts have the following maturities as follows: Total receivable Unearned income Net lease receivable (*) 2018 2019 2018 2019 2018 2019 MCh$ MCh$ MCh$ MCh$ MCh$ MCh$ Due within one year 519,186 544,067 (60,216 ) (58,871 ) 458,970 485,196 Due after 1 year but within 2 years 383,164 392,832 (44,066 ) (42,302 ) 339,098 350,530 Due after 2 years but within 3 years 255,997 258,331 (28,740 ) (27,329 ) 227,257 231,002 Due after 3 years but within 4 years 162,310 163,847 (19,471 ) (18,361 ) 142,839 145,486 Due after 4 years but within 5 years 108,453 108,192 (13,992 ) (13,242 ) 94,461 94,950 Due after 5 years 336,705 335,695 (33,666 ) (30,313 ) 303,039 305,382 Total 1,765,815 1,802,964 (200,151 ) (190,418 ) 1,565,664 1,612,546 (*) The net balance receivable does not include the total overdue portfolio totaling Ch$6,344 million and Ch$7,295 million as of December 31, 2018 and 2019, respectively. This overdue portfolio only reflects the past due portion without considering the remaining outstanding principal and interest. The leasing contracts are related to real estate, industrial machinery, vehicles and transport equipment. The leasing contracts have an average life of between 2 and 15 years. (e) Loans by industry sector: The following table details the Bank’s loan portfolio (before allowances for loans losses) as of December 31, 2018 and 2019 by the customer’s industry sector: Location Chile Abroad Total 2018 2019 2018 2019 2018 2019 MCh$ MCh$ MCh$ MCh$ MCh$ % MCh$ % Commercial loans: Financial services 2,119,815 2,584,499 2,784 3,060 2,122,599 7.60 2,587,559 8.62 Services 2,109,143 2,267,433 348 436 2,109,491 7.55 2,267,869 7.55 Construction 1,752,237 2,142,699 ― ― 1,752,237 6.27 2,142,699 7.13 Commerce 2,285,895 2,055,183 38,430 11,189 2,324,325 8.32 2,066,372 6.88 Manufacturing 1,544,862 1,624,972 34,613 ― 1,579,475 5.66 1,624,972 5.41 Agriculture and livestock 1,582,520 1,623,465 ― ― 1,582,520 5.67 1,623,465 5.41 Transportation and telecommunications 1,480,773 1,234,087 17,369 ― 1,498,142 5.37 1,234,087 4.11 Mining 453,549 604,660 ― ― 453,549 1.62 604,660 2.01 Electricity, gas and water 461,351 325,143 ― ― 461,351 1.65 325,143 1.08 Fishing 156,472 140,709 ― ― 156,472 0.56 140,709 0.47 Other 1,398,237 1,676,677 ― ― 1,398,237 5.01 1,676,677 5.58 Subtotal 15,344,854 16,279,527 93,544 14,685 15,438,398 55.28 16,294,212 54.25 Residential mortgage loans 8,052,073 9,206,727 ― ― 8,052,073 28.83 9.206.727 30.66 Consumer loans 4,436,161 4,532,333 ― ― 4,436,161 15.89 4,532,333 15.09 Total 27,833,088 30,018,587 93,544 14,685 27,926,632 100.00 30,033,272 100.00 (f) Purchase of loan portfolio During the year ended December 31, 2019 the Bank has not acquired portfolio loans. During 2018, the Bank acquired loan portfolios, whose nominal value amounted to Ch$36,919 million. (g) Sale or transfer of credits from the loans to customers: During 2017, 2018 and 2019 the Bank has carried out transactions of sale or transfer of the loan portfolio according to the following: As of December 31, 2017 Carrying Allowances Sale price Effect on income MCh$ MCh$ MCh$ MCh$ Sale of outstanding loans 33,681 (11,595 ) 24,126 2,040 Sale of write-off loans — — 23 23 Total 33,681 (11,595 ) 24,149 2,063 As of December 31, 2018 Carrying Allowances Sale price Effect on income MCh$ MCh$ MCh$ MCh$ Sale of outstanding loans 22,567 (958 ) 21,876 267 Sale of write-off loans — — — — Total 22,567 (958 ) 21,876 267 As of December 31, 2019 Carrying Allowances Sale price Effect on income MCh$ MCh$ MCh$ MCh$ Sale of outstanding loans 12,420 — 12,420 — Sale of write-off loans — — — — Total 12,420 — 12,420 — (h) Own assets securitizations: During 2018 and 2019 the Bank did not execute securitization transactions involving its own assets. |