BSAC: Banco Santander Chile Financial Statements
Balance sheet, income statement, and cash flow statements for Banco Santander Chile (BSAC).
$8.89B Market Cap.
BSAC Market Cap. (MRY)
BSAC Shares Outstanding (MRY)
BSAC Assets (MRY)
Total Assets
$68.40T
Total Liabilities
$63.04T
Total Investments
$60.92T
BSAC Income (MRY)
Revenue
$2.61T
Net Income
$852.96B
Operating Expense
$1.02T
BSAC Cash Flow (MRY)
CF Operations
$482.39B
CF Investing
-$106.58B
CF Financing
-$372.85B
BSAC Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $68,403,283,000,000 (-3.78%) | $71,089,439,000,000 (3.90%) | $68,422,026,000,000 (7.17%) | $63,841,950,000,000 (14.61%) |
Assets Current | - | - | - | - |
Assets Non-Current | - | - | - | - |
Goodwill & Intangible Assets | $88,669,000,000 (-9.10%) | $97,551,000,000 (-9.50%) | $107,789,000,000 (12.97%) | $95,411,000,000 (15.60%) |
Shareholders Equity | $5,254,561,000,000 (0.71%) | $5,217,760,000,000 (7.49%) | $4,854,383,000,000 (12.03%) | $4,333,213,000,000 (19.70%) |
Property Plant & Equipment Net | $312,638,000,000 (-11.25%) | $352,272,000,000 (-5.28%) | $371,890,000,000 (-0.78%) | $374,818,000,000 (-3.61%) |
Cash & Equivalents | $3,268,112,000,000 (-7.57%) | $3,535,806,000,000 (25.08%) | $2,826,758,000,000 (-13.60%) | $3,271,829,000,000 (0.48%) |
Accumulated Other Comprehensive Income | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $60,921,516,000,000 (52.87%) | $39,852,306,000,000 (-28.12%) | $55,439,775,000,000 (8.74%) | $50,983,466,000,000 (25.33%) |
Investments Current | - | - | - | - |
Investments Non-Current | - | - | - | - |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Payables | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Accumulated Retained Earnings (Deficit) | $499,174,000,000 (-54.61%) | $1,099,829,000,000 (562.73%) | -$237,683,000,000 (5.96%) | -$252,740,000,000 (-53.84%) |
Tax Assets | $361,316,000,000 (-44.16%) | $647,079,000,000 (-4.53%) | $677,768,000,000 (-18.58%) | $832,430,000,000 (61.17%) |
Tax Liabilities | $49,224,000,000 (-89.64%) | $475,272,000,000 (-9.54%) | $525,407,000,000 (22.86%) | $427,655,000,000 (200.17%) |
Total Debt | $25,170,257,000,000 (153.67%) | $9,922,364,000,000 (-15.55%) | $11,749,404,000,000 (19.53%) | $9,829,733,000,000 (-37.93%) |
Debt Current | - | - | - | - |
Debt Non-Current | - | - | - | - |
Total Liabilities | $63,044,328,000,000 (-4.11%) | $65,746,944,000,000 (3.61%) | $63,458,079,000,000 (6.81%) | $59,414,377,000,000 (14.26%) |
Liabilities Current | - | - | - | - |
Liabilities Non-Current | - | - | - | - |
BSAC Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $2,606,904,000,000 (35.50%) | $1,923,868,000,000 (-13.30%) | $2,218,926,000,000 (-2.10%) | $2,266,614,000,000 (12.46%) |
Cost of Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Selling General & Administrative Expense | $765,250,000,000 (4.49%) | $732,386,000,000 (1.01%) | $725,027,000,000 (6.97%) | $677,809,000,000 (2.84%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $1,022,719,000,000 (12.42%) | $909,698,000,000 (-5.37%) | $961,326,000,000 (6.66%) | $901,294,000,000 (6.98%) |
Interest Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Income Tax Expense | $219,745,000,000 (125.27%) | $97,548,000,000 (4.19%) | $93,624,000,000 (-57.76%) | $221,664,000,000 (55.52%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $859,850,000,000 (44.80%) | $593,837,000,000 (-26.46%) | $807,482,000,000 (-5.27%) | $852,428,000,000 (54.22%) |
Net Income to Non-Controlling Interests | $6,886,000,000 (-52.21%) | $14,410,000,000 (-5.23%) | $15,206,000,000 (52.66%) | $9,961,000,000 (94.70%) |
Net Income | $852,964,000,000 (47.21%) | $579,427,000,000 (-26.87%) | $792,276,000,000 (-5.96%) | $842,467,000,000 (53.84%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income Common Stock | $852,964,000,000 (47.21%) | $579,427,000,000 (-26.87%) | $792,276,000,000 (-5.96%) | $842,467,000,000 (53.84%) |
Weighted Average Shares | $188,446,126,794 (0.00%) | $188,446,126,794 (0.00%) | $188,446,126,794 (0.00%) | $188,446,126,794 (0.00%) |
Weighted Average Shares Diluted | - | - | - | - |
Earning Before Interest & Taxes (EBIT) | $1,072,709,000,000 (58.46%) | $676,975,000,000 (-23.58%) | $885,900,000,000 (-16.75%) | $1,064,131,000,000 (54.19%) |
Gross Profit | $2,606,904,000,000 (35.50%) | $1,923,868,000,000 (-13.30%) | $2,218,926,000,000 (-2.10%) | $2,266,614,000,000 (12.46%) |
Operating Income | $1,584,185,000,000 (56.21%) | $1,014,170,000,000 (-19.36%) | $1,257,600,000,000 (-7.89%) | $1,365,320,000,000 (16.39%) |
BSAC Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$106,580,000,000 (9.56%) | -$117,850,000,000 (-24.57%) | -$94,602,000,000 (-12.26%) | -$84,271,000,000 (-20.21%) |
Net Cash Flow from Financing | -$372,847,000,000 (27.64%) | -$515,292,000,000 (-34.08%) | -$384,323,000,000 (-261.03%) | $238,661,000,000 (133.78%) |
Net Cash Flow from Operations | $482,388,000,000 (-63.34%) | $1,315,758,000,000 (466.52%) | -$358,988,000,000 (39.63%) | -$594,679,000,000 (27.48%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $2,961,000,000 (-99.57%) | $682,616,000,000 (181.47%) | -$837,913,000,000 (-90.31%) | -$440,289,000,000 (44.13%) |
Net Cash Flow - Business Acquisitions and Disposals | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Cash Flow - Investment Acquisitions and Disposals | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Capital Expenditure | -$62,021,000,000 (17.07%) | -$74,783,000,000 (-88.36%) | -$39,703,000,000 (28.46%) | -$55,497,000,000 (-58.86%) |
Issuance (Repayment) of Debt Securities | -$25,364,000,000 (15.74%) | -$30,101,000,000 (-137.32%) | $80,654,000,000 (-85.31%) | $549,129,000,000 (26.72%) |
Issuance (Purchase) of Equity Shares | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Payment of Dividends & Other Cash Distributions | -$347,483,000,000 (28.38%) | -$485,191,000,000 (-4.35%) | -$464,977,000,000 (-49.77%) | -$310,468,000,000 (6.28%) |
Effect of Exchange Rate Changes on Cash | $7,317,000,000 (511.53%) | -$1,778,000,000 (-106.86%) | $25,904,000,000 (-94.08%) | $437,564,000,000 (1624.29%) |
Share Based Compensation | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Depreciation Amortization & Accretion | $141,435,000,000 (-1.62%) | $143,762,000,000 (16.89%) | $122,993,000,000 (0.77%) | $122,055,000,000 (11.54%) |
BSAC Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 100.00% (0.00%) | 100.00% (0.00%) | 100.00% (0.00%) | 100.00% (0.00%) |
Profit Margin | 32.70% (8.64%) | 30.10% (-15.69%) | 35.70% (-4.03%) | 37.20% (36.76%) |
EBITDA Margin | 46.60% (9.13%) | 42.70% (-6.15%) | 45.50% (-13.00%) | 52.30% (31.74%) |
Return on Average Equity (ROAE) | 16.30% (41.74%) | 11.50% (-33.14%) | 17.20% (-18.87%) | 21.20% (35.90%) |
Return on Average Assets (ROAA) | 1.20% (50.00%) | 0.80% (-33.33%) | 1.20% (-14.29%) | 1.40% (40.00%) |
Return on Sales (ROS) | 41.10% (16.76%) | 35.20% (-11.78%) | 39.90% (-14.93%) | 46.90% (37.13%) |
Return on Invested Capital (ROIC) | 1.20% (33.33%) | 0.90% (-25.00%) | 1.20% (-20.00%) | 1.50% (36.36%) |
Dividend Yield | 4.00% (-37.50%) | 6.40% (-16.88%) | 7.70% (35.09%) | 5.70% (23.91%) |
Price to Earnings Ratio (P/E) | 10.35 (-25.66%) | 13.93 (73.87%) | 8.01 (3.21%) | 7.76 (-33.09%) |
Price to Sales Ratio (P/S) | 3.39 (-19.24%) | 4.2 (46.68%) | 2.86 (-0.87%) | 2.88 (-8.47%) |
Price to Book Ratio (P/B) | 1.68 (8.66%) | 1.55 (18.36%) | 1.31 (-13.39%) | 1.51 (-14.02%) |
Debt to Equity Ratio (D/E) | 12 (-4.79%) | 12.6 (-3.60%) | 13.07 (-4.66%) | 13.71 (-4.55%) |
Earnings Per Share (EPS) | 1,810.4 (47.19%) | 1,230 (-26.86%) | 1,681.6 (-5.97%) | 1,788.4 (53.85%) |
Sales Per Share (SPS) | 5.57 (19.82%) | 4.65 (-16.12%) | 5.54 (-1.91%) | 5.65 (-6.29%) |
Free Cash Flow Per Share (FCFPS) | 892.28 (-66.13%) | 2,634.12 (411.26%) | -846.27 (38.68%) | -1,380.08 (23.95%) |
Book Value Per Share (BVPS) | 11,153.45 (0.71%) | 11,075.33 (7.49%) | 10,304.02 (12.03%) | 9,197.78 (19.70%) |
Tangible Assets Book Value Per Share (TABVPS) | 145,006.14 (-3.77%) | 150,688.98 (3.92%) | 145,005.34 (7.17%) | 135,309.84 (14.61%) |
Enterprise Value Over EBIT (EV/EBIT) | 32 (23.08%) | 26 (8.33%) | 24 (20.00%) | 20 (0.00%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 28.2 (30.07%) | 21.68 (1.41%) | 21.38 (18.84%) | 17.99 (2.94%) |
Asset Turnover | 0.04 (32.14%) | 0.03 (-17.65%) | 0.03 (-10.53%) | 0.04 (0.00%) |
Current Ratio | - | - | - | - |
Dividends | $0.76 (-39.57%) | $1.25 (2.54%) | $1.22 (31.32%) | $0.93 (5.57%) |
Free Cash Flow (FCF) | $420,367,000,000 (-66.13%) | $1,240,975,000,000 (411.26%) | -$398,691,000,000 (38.68%) | -$650,176,000,000 (23.95%) |
Enterprise Value (EV) | $34,453,745,908 (70.16%) | $20,248,199,006 (-20.18%) | $25,366,904,970 (1.26%) | $25,050,485,088 (27.26%) |
Earnings Before Tax (EBT) | $1,072,709,000,000 (58.46%) | $676,975,000,000 (-23.58%) | $885,900,000,000 (-16.75%) | $1,064,131,000,000 (54.19%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $1,214,144,000,000 (47.93%) | $820,737,000,000 (-18.65%) | $1,008,893,000,000 (-14.95%) | $1,186,186,000,000 (48.35%) |
Invested Capital | $90,216,759,000,000 (16.59%) | $77,378,446,000,000 (0.18%) | $77,236,883,000,000 (9.86%) | $70,304,443,000,000 (3.08%) |
Working Capital | - | - | - | - |
Tangible Asset Value | $68,314,614,000,000 (-3.77%) | $70,991,888,000,000 (3.92%) | $68,314,237,000,000 (7.17%) | $63,746,539,000,000 (14.61%) |
Market Capitalization | $8,885,234,878 (-3.23%) | $9,182,037,528 (23.04%) | $7,462,466,621 (-2.76%) | $7,674,468,514 (-14.22%) |
Average Equity | $5,236,160,500,000 (3.97%) | $5,036,071,500,000 (9.63%) | $4,593,798,000,000 (15.52%) | $3,976,652,000,000 (13.31%) |
Average Assets | $69,592,437,500,000 (-0.23%) | $69,755,732,500,000 (5.48%) | $66,131,988,000,000 (10.64%) | $59,772,586,500,000 (12.48%) |
Invested Capital Average | $92,968,743,000,000 (20.26%) | $77,307,664,500,000 (4.79%) | $73,770,663,000,000 (6.52%) | $69,252,682,500,000 (8.57%) |
Shares | 188,446,126,794 (0.00%) | 188,446,126,794 (0.00%) | 188,446,126,794 (0.00%) | 188,446,126,794 (0.00%) |
