1
July July 10 10th
th, 2020
, 2020
Con
- nfer
feren ence ce Call ll and nd Webcast
2020 Impairment Test
Gabriel Moura
Chief Executive Officer
Claudia Labbé
Head of Investor Relations
2020 Impairment Test Gabriel Moura Chief Executive Officer Claudia - - PowerPoint PPT Presentation
Con onfer feren ence ce Call ll and nd Webcast 2020 Impairment Test Gabriel Moura Chief Executive Officer Claudia Labb Head of Investor Relations July July 10 10 th th , 2020 , 2020 1 Business combination Initiatives taken by the
1
July July 10 10th
th, 2020
, 2020
Chief Executive Officer
Head of Investor Relations
2
2.4 2.4 4.2 4.2
Activos Netos Valor de Mercado
4.2 4.2 2,4 2,4
Valor de Patrimonio
0,3 1,5 USD Bi D Bi
Activos Netos Goodwill Intangibles
valued at market prices as of March/16
market price and the net asset value was recognized in the balance sheet as intangible assets due to business combination and goodwill, increasing equity value
Imp Impair airment ment losses losses are are rec ecog
nized in in th the e income income statement statement
3
5.80 5.80
5.62 5.80 5.62 5.97 5.91 6.02 5.60 5.80 6.39 6.77 6.48 6.00 5.66 5.52 4.36 3.89 3.00 2.22 2.36 1.86
2.22 .22
1.27 0.90 0.93 0.91 0.96 0.94 0.96 0.90 0.92 1.00 1.05 1.00 0.92 0.86 0.83 0.67 0.59 0.46 0.35 0.37 0.29 0.35 1.58 1.56 1.60 1.62 1.70 1.63 1.66 1.56 1.59 1.71 1.78 1.67 1.53 1.41 1.34 1.12 1.00 0.77 0.59 0.63 0.49 0.59
Mar.16 Jun.16 Sep.16 Dec.16 Mar.17 Jun.17 Sep.17 Dec.17 Mar.18 Jun.18 Sep.18 Dec.18 Mar.19 Jun.19 Sep.19 Dec.19 Ene.20 Feb.20 Mar.20 Abr.20 May.20 Jun.20 2,969 2,879 2,969 2,879 3,057 3,028 3,087 2,867 2,972 3,272 3,471 3,320 3,074 2,899 2,829 2,234 1,993 1,538 1,137 1,211 953 1,137
Price Behavior
Market Cap (Ch$ mn) Share price (Ch$) P/TBV P/BV
4
GDP (%) GDP (%)
Pre-COVID Post-COVID
Monetary Policy Rate (%)
1.2 1.9 2.5 3.2 3.2
7.0 4.5 2.7 3.2 3.2
2020E 2021E 2022E 2023E 2024E
1.3 1.8 2.8 4.0 4.0 0.5 1.0 2.0 3.5 4.0
2020E 2021E 2022E 2023E 2024E
4.3 4.5 4.5 4.5 4.5 2.0 2.0 .0 3.5 4.5 4.5
2020E 2021E 2022E 2023E 2024E
Monetary Policy Rate (%)
slowdown and uncertain recovery of economic activity
higher cost of credit
5. 5.3%
Cum umul ulative
8. 8.0% 0%
Cum umul ulative 3.1 3.0 3.5 3.3 3.3
4.5 3.1 3.4 3.2
2020E 2021E 2022E 2023E 2024E
5
Colombi Colombia
29 294.7 13 138.6 242 42,223 11 113, 3,910 10 Goodwill Intangibles from BC 10 100. 0.0% 0% 10 100. 0.0% 0% (300.1 (300.1) (8 (84.1) 1) (24 (246,663) 3) (6 (69,08 088) 242 42.2 11 113. 3.9 0. 0.29 29 0. 0.14 14
Chi Chile
54 545. 5.5 CLP mn CLP mn 448,2 448,273 73 Goodwill 47. 7.6% USD mn USD mn % CLP mn CLP mn USD mn USD mn (54 545.5) 5.5) (448 (448,273) 73) 940.8 40.8 1. 1.14 14
Impairment Impact on Earnings Assets
Consoli Consolidated dated
840. 0.2 13 138.6 690, 0,49 496 11 113, 3,910 10 Goodwill Intangibles from BC 58 58.9% 53. 53.3% 3% (8 (845. 5.6) (8 (84.1) 1) (6 (694, 4,936 36) (6 (69,08 088) 1, 1,183.0 183.0 211 11.4 1. 1.44 0. 0.26 26 54 545. 5.5 448,2 448,273 73 Sub total Chile (54 (545. 5.5) 5) (448 (448,273) 73) 1, 1,038 038.3 1. 1.26 26 433. 33.3 356 356,133 133 Sub total Colombia (38 (384.2) 2) (315, (315,751) 751) 356 356.1 0. 0.43 978 78.8 804, 04,406 406 Total (929 (929.7) 7) (764 (764,02 024) 4) 1, 1,39 394. 4.4 1. 1.70 70
impact on non-recurring net income
CLP CLP Bi Bi USD USD Bi Bi 0. 0.0 Intangibles from BC 0.0% 0% 0. 0.0 97.5 7.5 0. 0.12 12
6
7
July July 10 10th
th, 2020
, 2020
Chief Executive Officer
Head of Investor Relations