Banco de Chile (SNSE:CHILE)

Banco de Chile Balance Sheet

Financials in millions CLP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,331,207	2,035,056	2,289,727	3,152,850	2,654,962	1,884,792
Investment Securities	43,253,060	3,285,702	7,588,943	6,995,960	5,186,644	3,703,272
Trading Asset Securities	5,174,515	4,414,159	5,490,187	6,470,523	6,775,024	7,013,737
Mortgage-Backed Securities	-	-	-	-	-	128,763
Total Investments	48,427,575	7,699,861	13,079,130	13,466,483	11,961,668	10,845,772
Gross Loans	-	39,853,656	38,288,394	37,338,711	34,841,819	31,671,339
Allowance for Loan Losses	-	-786,972	-769,719	-823,250	-718,768	-747,575
Other Adjustments to Gross Loans	-	-310,833	-268,692	-238,722	-171,870	-174,748
Net Loans	-	38,755,851	37,249,983	36,276,739	33,951,181	30,749,016
Property, Plant & Equipment	278,971	285,952	310,546	305,045	322,508	336,757
Goodwill	-	-	-	16,714	-	-
Other Intangible Assets	162,412	158,556	137,204	123,316	72,532	60,701
Investments in Real Estate	-	11,406	11,763	12,120	12,477	12,833
Other Receivables	148,726	921,956	737,866	512,189	316,279	120,725
Restricted Cash	-	1,399,070	918,648	703,830	1,840,771	1,257,732
Other Current Assets	-	53,645	313,424	39,744	49,692	277,284
Long-Term Deferred Tax Assets	553,227	556,829	539,818	368,186	434,277	357,945
Other Real Estate Owned & Foreclosed	33,089	33,450	22,891	13,773	15,458	5,618
Other Long-Term Assets	1,834,697	183,809	181,552	117,865	126,521	185,956
Total Assets	53,769,904	52,095,441	55,792,552	55,108,854	51,758,326	46,095,131
Accounts Payable	-	362,021	342,312	379,540	326,451	273,143
Accrued Expenses	-	147,382	153,741	133,324	118,662	96,255
Interest Bearing Deposits	-	16,662,587	17,661,537	16,779,005	11,704,369	11,589,051
Non-Interest Bearing Deposits	-	11,769,419	11,025,685	11,172,137	15,349,225	12,477,719
Total Deposits	-	28,432,006	28,687,222	27,951,142	27,053,594	24,066,770
Short-Term Borrowings	200,844	2,695,640	2,514,696	3,755,998	3,557,033	3,765,625
Current Portion of Long-Term Debt	-	1,094,652	5,602,654	2,413,678	2,259,228	1,271,417
Current Portion of Leases	-	26,026	23,150	27,615	26,400	26,917
Current Income Taxes Payable	1,400	132	808	932	113,129	311
Other Current Liabilities	2,887,607	1,356,289	1,495,139	1,462,906	1,294,834	1,718,086
Long-Term Debt	1,087,573	11,193,497	10,501,486	13,047,601	11,668,432	10,356,979
Long-Term Leases	87,208	65,403	78,330	61,754	69,270	88,100
Long-Term Unearned Revenue	-	80,404	80,119	92,867	106,480	76,228
Pension & Post-Retirement Benefits	-	8,328	9,677	10,735	6,446	33,309
Long-Term Deferred Tax Liabilities	1,760	166	-	-	-	-
Other Long-Term Liabilities	44,108,152	1,010,494	1,065,933	339,325	864,845	595,723
Total Liabilities	48,374,544	46,472,440	50,555,267	49,677,417	47,464,804	42,368,863
Common Stock	2,420,538	2,420,538	2,420,538	2,418,833	2,420,538	2,418,833
Retained Earnings	2,266,197	2,488,942	2,082,761	1,909,835	1,123,772	1,326,970
Comprehensive Income & Other	708,623	713,519	733,984	1,102,767	749,211	-19,536
Total Common Equity	5,395,358	5,622,999	5,237,283	5,431,435	4,293,521	3,726,267
Minority Interest	2	2	2	2	1	1
Shareholders' Equity	5,395,360	5,623,001	5,237,285	5,431,437	4,293,522	3,726,268
Total Liabilities & Equity	53,769,904	52,095,441	55,792,552	55,108,854	51,758,326	46,095,131
Total Debt	1,375,625	15,075,218	18,720,316	19,306,646	17,580,363	15,509,038
Net Cash (Debt)	6,130,097	-8,449,489	-8,646,061	-7,619,782	-6,911,043	-3,198,254
Net Cash Per Share	60.68	-83.64	-85.59	-75.43	-68.41	-31.66
Filing Date Shares Outstanding	101,017	101,017	101,017	101,017	101,017	101,017
Total Common Shares Outstanding	101,017	101,017	101,017	101,017	101,017	101,017
Book Value Per Share	53.41	55.66	51.85	53.77	42.50	36.89
Tangible Book Value	5,232,946	5,464,443	5,100,079	5,291,405	4,220,989	3,665,566
Tangible Book Value Per Share	51.80	54.09	50.49	52.38	41.78	36.29

Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.