Banco Santander-Chile
NYSE:BSAC
Cash Flow Statement
Cash Flow Statement
Banco Santander-Chile
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
338 324
|
336 248
|
327 307
|
328 990
|
482 739
|
552 899
|
525 168
|
601 246
|
558 193
|
561 841
|
523 468
|
661 647
|
476 204
|
541 279
|
443 687
|
401 190
|
441 793
|
538 528
|
611 185
|
795 570
|
664 869
|
601 863
|
563 912
|
543 540
|
597 004
|
527 442
|
523 094
|
526 619
|
529 539
|
474 716
|
491 694
|
474 857
|
476 077
|
577 263
|
586 038
|
590 490
|
567 553
|
596 262
|
570 128
|
586 546
|
595 435
|
554 176
|
573 332
|
487 348
|
454 619
|
522 563
|
561 718
|
663 133
|
736 015
|
784 920
|
891 766
|
1 029 288
|
1 050 463
|
913 287
|
780 099
|
595 093
|
469 588
|
567 155
|
568 075
|
708 483
|
940 061
|
1 074 320
|
1 250 306
|
1 297 017
|
1 295 023
|
|
| Depreciation & Amortization |
45 741
|
47 063
|
49 165
|
51 093
|
47 627
|
45 661
|
46 623
|
48 970
|
49 403
|
50 754
|
53 466
|
65 538
|
53 452
|
67 503
|
56 369
|
59 950
|
62 674
|
61 074
|
58 888
|
74 006
|
47 769
|
44 172
|
42 839
|
40 367
|
48 644
|
53 614
|
55 825
|
59 022
|
62 368
|
65 359
|
68 636
|
71 571
|
74 280
|
77 823
|
79 381
|
79 863
|
80 093
|
79 280
|
86 263
|
92 519
|
99 983
|
106 092
|
107 643
|
109 683
|
109 564
|
109 426
|
109 441
|
112 480
|
117 978
|
122 055
|
125 940
|
127 814
|
127 767
|
129 993
|
134 426
|
136 889
|
141 105
|
143 762
|
143 989
|
143 966
|
142 185
|
141 435
|
140 337
|
138 278
|
136 873
|
|
| Other Non-Cash Items |
79 471
|
77 528
|
91 637
|
109 539
|
(1 145 319)
|
(1 772 456)
|
(1 133 688)
|
(1 238 562)
|
(1 240 627)
|
(1 183 055)
|
(1 287 953)
|
(1 599 580)
|
(1 329 491)
|
(1 684 011)
|
(1 343 808)
|
(1 359 443)
|
(1 360 751)
|
(1 393 596)
|
(1 486 472)
|
(1 843 289)
|
(1 480 857)
|
(1 486 723)
|
(1 500 457)
|
(1 285 523)
|
(1 494 309)
|
(1 494 686)
|
(1 489 446)
|
(1 669 714)
|
(1 529 532)
|
(1 566 201)
|
(1 453 116)
|
(1 797 297)
|
(1 513 444)
|
(1 658 483)
|
(1 749 316)
|
(1 520 425)
|
(1 831 651)
|
(1 727 463)
|
(1 700 669)
|
(1 682 598)
|
(1 643 705)
|
(1 651 148)
|
(1 733 912)
|
(1 850 722)
|
(1 913 861)
|
(1 850 702)
|
(1 845 022)
|
(1 749 634)
|
(1 792 290)
|
(1 959 491)
|
(1 773 386)
|
(1 520 201)
|
(1 209 217)
|
(1 907 343)
|
(2 065 951)
|
(2 265 814)
|
(2 401 489)
|
(1 700 049)
|
(1 770 941)
|
(1 916 420)
|
(2 157 207)
|
(2 186 642)
|
(2 367 453)
|
(2 470 922)
|
(2 478 539)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 237
|
52 947
|
94 467
|
106 382
|
131 461
|
73 810
|
45 552
|
50 718
|
47 170
|
84 083
|
75 301
|
0
|
73 228
|
84 474
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
206 276
|
433 627
|
645 997
|
855 678
|
854 795
|
834 285
|
763 638
|
731 755
|
707 699
|
708 248
|
777 935
|
829 949
|
786 662
|
885 008
|
883 352
|
904 417
|
1 028 849
|
846 524
|
690 304
|
638 479
|
559 223
|
601 257
|
760 787
|
1 104 751
|
1 244 800
|
1 659 003
|
2 200 396
|
2 488 310
|
2 960 118
|
3 684 134
|
3 895 368
|
4 107 151
|
4 271 534
|
4 115 404
|
3 312 223
|
4 044 629
|
3 983 268
|
3 574 488
|
4 269 576
|
|
| Change in Working Capital |
283 300
|
258 631
|
306 215
|
181 394
|
459 813
|
930 642
|
2 018 178
|
1 391 800
|
487 736
|
419 884
|
2 191 330
|
776 748
|
2 366 734
|
2 055 858
|
(174 300)
|
1 387 984
|
1 366 060
|
1 329 416
|
1 178 773
|
1 297 416
|
688 408
|
1 131 997
|
1 611 523
|
1 646 567
|
1 198 962
|
1 611 823
|
793 688
|
2 006 101
|
1 382 132
|
1 778 416
|
1 863 373
|
784 683
|
1 213 741
|
602 181
|
1 246 556
|
1 413 433
|
2 256 268
|
2 074 443
|
1 348 155
|
1 865 366
|
1 567 004
|
2 811 944
|
3 099 620
|
2 553 733
|
1 988 970
|
390 508
|
1 309 695
|
5 544 887
|
3 704 419
|
454 620
|
628 697
|
(4 408 585)
|
(3 288 154)
|
1 269 207
|
1 126 690
|
1 723 641
|
2 318 639
|
1 820 705
|
958 917
|
618 549
|
1 882 217
|
1 997 923
|
2 263 879
|
2 767 566
|
2 287 052
|
|
| Cash from Operating Activities |
746 836
N/A
|
719 470
-4%
|
774 324
+8%
|
671 016
-13%
|
(155 140)
N/A
|
(243 254)
-57%
|
1 456 281
N/A
|
803 454
-45%
|
(145 295)
N/A
|
(150 576)
-4%
|
1 480 311
N/A
|
(95 647)
N/A
|
1 566 899
N/A
|
980 629
-37%
|
(1 018 052)
N/A
|
489 681
N/A
|
509 776
+4%
|
535 422
+5%
|
362 374
-32%
|
323 703
-11%
|
(79 811)
N/A
|
291 309
N/A
|
717 817
+146%
|
944 951
+32%
|
350 301
-63%
|
698 193
+99%
|
(116 839)
N/A
|
922 028
N/A
|
444 507
-52%
|
752 290
+69%
|
970 587
+29%
|
(466 186)
N/A
|
250 654
N/A
|
(401 216)
N/A
|
162 659
N/A
|
563 361
+246%
|
1 072 263
+90%
|
1 022 522
-5%
|
303 877
-70%
|
861 833
+184%
|
618 717
-28%
|
1 821 064
+194%
|
2 046 683
+12%
|
1 300 042
-36%
|
639 292
-51%
|
(828 205)
N/A
|
135 832
N/A
|
4 570 866
+3 265%
|
2 766 122
-39%
|
(597 896)
N/A
|
(126 983)
+79%
|
(4 771 684)
-3 658%
|
(3 319 141)
+30%
|
405 144
N/A
|
(24 736)
N/A
|
189 809
N/A
|
527 843
+178%
|
831 573
+58%
|
(99 960)
N/A
|
(445 422)
-346%
|
807 256
N/A
|
1 027 036
+27%
|
1 287 069
+25%
|
1 731 939
+35%
|
1 240 409
-28%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(32 801)
|
(31 895)
|
(29 823)
|
(21 265)
|
(57 739)
|
(60 373)
|
(45 716)
|
(47 102)
|
(47 332)
|
(50 917)
|
(60 740)
|
(74 961)
|
(62 636)
|
(81 926)
|
(78 999)
|
(67 829)
|
(66 484)
|
(59 189)
|
(61 736)
|
(76 981)
|
(75 870)
|
(86 525)
|
(86 674)
|
(87 837)
|
(89 006)
|
(92 684)
|
(95 793)
|
(97 899)
|
(94 877)
|
(89 637)
|
(91 473)
|
(88 586)
|
(92 597)
|
(91 395)
|
(89 273)
|
(89 624)
|
(95 360)
|
(97 892)
|
(96 163)
|
(96 268)
|
(87 194)
|
(83 237)
|
(85 091)
|
(84 538)
|
(82 976)
|
(69 459)
|
(75 910)
|
(81 795)
|
(83 278)
|
(76 052)
|
(68 361)
|
(62 529)
|
(67 088)
|
(98 430)
|
(106 170)
|
(104 963)
|
(119 436)
|
(101 728)
|
(109 105)
|
(116 910)
|
(95 211)
|
(90 340)
|
(91 177)
|
(91 121)
|
(94 599)
|
|
| Other Items |
(1 763 434)
|
(1 707 115)
|
(1 537 401)
|
(1 620 703)
|
12 400
|
1 002 669
|
17 587
|
20 560
|
27 313
|
18 846
|
8 645
|
8 699
|
2 925
|
8 274
|
6 913
|
6 892
|
222
|
89 189
|
89 252
|
82 933
|
84 193
|
(6 141)
|
(6 228)
|
130
|
106
|
(181)
|
(44)
|
(915)
|
(858)
|
(563)
|
(511)
|
1 572
|
17 402
|
17 937
|
17 799
|
16 574
|
754
|
6 297
|
53 344
|
9 538
|
12 565
|
(54 176)
|
(97 134)
|
(54 668)
|
(53 694)
|
7 566
|
4 861
|
6 332
|
2 572
|
(5 001)
|
(6 347)
|
(5 221)
|
(3 988)
|
4 827
|
6 929
|
6 853
|
8 248
|
1 643
|
2 726
|
4 136
|
3 764
|
16 943
|
14 082
|
14 309
|
16 982
|
|
| Cash from Investing Activities |
(1 796 235)
N/A
|
(1 739 010)
+3%
|
(1 567 224)
+10%
|
(1 641 968)
-5%
|
(45 339)
+97%
|
942 296
N/A
|
(28 129)
N/A
|
(26 542)
+6%
|
(20 019)
+25%
|
(32 071)
-60%
|
(52 095)
-62%
|
(66 262)
-27%
|
(59 711)
+10%
|
(73 652)
-23%
|
(72 086)
+2%
|
(60 937)
+15%
|
(66 262)
-9%
|
30 000
N/A
|
27 516
-8%
|
5 952
-78%
|
8 323
+40%
|
(92 666)
N/A
|
(92 902)
0%
|
(87 707)
+6%
|
(88 900)
-1%
|
(92 865)
-4%
|
(95 837)
-3%
|
(98 814)
-3%
|
(95 735)
+3%
|
(90 200)
+6%
|
(91 984)
-2%
|
(87 014)
+5%
|
(75 195)
+14%
|
(73 458)
+2%
|
(71 474)
+3%
|
(73 050)
-2%
|
(94 606)
-30%
|
(91 595)
+3%
|
(42 819)
+53%
|
(86 730)
-103%
|
(74 629)
+14%
|
(137 413)
-84%
|
(182 225)
-33%
|
(139 206)
+24%
|
(136 670)
+2%
|
(61 893)
+55%
|
(71 049)
-15%
|
(75 463)
-6%
|
(80 706)
-7%
|
(81 053)
0%
|
(74 708)
+8%
|
(67 750)
+9%
|
(71 076)
-5%
|
(93 603)
-32%
|
(99 241)
-6%
|
(98 110)
+1%
|
(111 188)
-13%
|
(100 085)
+10%
|
(106 379)
-6%
|
(112 774)
-6%
|
(91 447)
+19%
|
(73 397)
+20%
|
(77 095)
-5%
|
(76 812)
+0%
|
(77 617)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
5 600
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
838 004
|
1 027 480
|
958 230
|
833 539
|
159 737
|
(328 744)
|
(91 806)
|
(132 694)
|
81 258
|
138 563
|
76 579
|
66 266
|
387
|
(5 881)
|
(135 881)
|
(145 414)
|
(148 157)
|
109 744
|
129 508
|
0
|
139 690
|
(8 886)
|
(11 420)
|
(13 988)
|
(12 277)
|
(10 397)
|
(13 114)
|
(9 225)
|
(3 533)
|
(12 128)
|
(15 029)
|
0
|
(24 456)
|
(14 899)
|
(19 041)
|
(145 149)
|
(139 349)
|
0
|
(135)
|
130 250
|
128 330
|
0
|
171 645
|
475 676
|
467 825
|
433 345
|
243 311
|
(69 248)
|
(75 936)
|
549 129
|
107 076
|
282 353
|
538 406
|
(684 477)
|
(194 767)
|
(185 282)
|
159 793
|
436 319
|
711 490
|
551 606
|
(938 340)
|
(603 195)
|
(1 484 445)
|
(1 289 946)
|
(489 809)
|
|
| Cash Paid for Dividends |
(215 734)
|
(215 734)
|
(214 022)
|
(214 895)
|
(200 619)
|
(210 271)
|
(213 295)
|
(258 752)
|
(258 752)
|
(286 294)
|
(286 294)
|
0
|
(261 051)
|
(261 050)
|
(261 051)
|
0
|
(232 781)
|
(232 780)
|
0
|
(497 936)
|
(265 156)
|
(265 156)
|
0
|
(330 199)
|
(330 199)
|
(330 199)
|
0
|
0
|
0
|
(336 659)
|
0
|
(667 304)
|
(667 304)
|
(330 645)
|
(330 645)
|
(423 611)
|
(423 611)
|
(423 611)
|
(423 611)
|
(355 141)
|
(355 141)
|
(355 141)
|
0
|
(165 627)
|
(165 627)
|
(331 255)
|
(331 255)
|
(476 096)
|
(476 096)
|
(310 468)
|
(310 468)
|
(464 975)
|
(464 977)
|
(464 977)
|
0
|
(485 193)
|
(485 191)
|
(485 191)
|
0
|
(347 483)
|
(347 483)
|
(347 483)
|
0
|
(600 336)
|
(600 336)
|
|
| Other |
538 029
|
49 871
|
614 691
|
685 500
|
(33)
|
(138 049)
|
(5 258)
|
40 762
|
(4)
|
(3 126)
|
(3 122)
|
0
|
(4 133)
|
(4 095)
|
(4 207)
|
0
|
(7 982)
|
(7 907)
|
0
|
(7 918)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(336 659)
|
(336 659)
|
(4 008)
|
0
|
0
|
0
|
(242)
|
(242)
|
(242)
|
(242)
|
0
|
0
|
0
|
0
|
0
|
(10 347)
|
(1 383)
|
(2 032)
|
0
|
8 045
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1 160 299
N/A
|
861 617
-26%
|
1 358 899
+58%
|
1 304 144
-4%
|
(40 915)
N/A
|
(997 611)
-2 338%
|
(304 759)
+69%
|
(350 684)
-15%
|
(177 498)
+49%
|
(150 857)
+15%
|
(212 837)
-41%
|
(223 150)
-5%
|
(264 797)
-19%
|
(271 026)
-2%
|
(401 139)
-48%
|
(410 672)
-2%
|
(388 920)
+5%
|
(130 943)
+66%
|
(111 179)
+15%
|
(376 264)
-238%
|
(125 421)
+67%
|
(274 042)
-118%
|
(276 494)
-1%
|
(344 176)
-24%
|
(342 476)
+0%
|
(340 596)
+1%
|
(343 313)
-1%
|
(345 884)
-1%
|
(340 192)
+2%
|
(352 795)
-4%
|
(355 696)
-1%
|
(342 851)
+4%
|
(350 957)
-2%
|
(345 786)
+1%
|
(341 776)
+1%
|
(569 002)
-66%
|
(563 202)
+1%
|
(423 611)
+25%
|
(423 746)
0%
|
(224 891)
+47%
|
(226 811)
-1%
|
(355 141)
-57%
|
(189 617)
+47%
|
312 892
N/A
|
304 392
-3%
|
102 090
-66%
|
(77 867)
N/A
|
(543 961)
-599%
|
(550 000)
-1%
|
238 661
N/A
|
(203 122)
N/A
|
(182 622)
+10%
|
73 429
N/A
|
(1 149 454)
N/A
|
(659 744)
+43%
|
(670 475)
-2%
|
(325 398)
+51%
|
(48 872)
+85%
|
226 299
N/A
|
204 123
-10%
|
(1 285 823)
N/A
|
(950 678)
+26%
|
(1 831 928)
-93%
|
(1 890 282)
-3%
|
(1 090 145)
+42%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4 527
|
(1 355)
|
8 870
|
1 886
|
0
|
41 616
|
64 461
|
(17 104)
|
(56 865)
|
(62 359)
|
(71 151)
|
(75 546)
|
(39 287)
|
(41 412)
|
(3 664)
|
(3 321)
|
(38)
|
(20 699)
|
(9 860)
|
(4 347)
|
26 012
|
34 893
|
41 964
|
64 260
|
142 908
|
203 436
|
92 752
|
13 912
|
(70 720)
|
(150 266)
|
(82 488)
|
2 675
|
(52 286)
|
(31 398)
|
(19 202)
|
42 238
|
37 670
|
114 498
|
90 995
|
30 606
|
139 623
|
126 669
|
383 813
|
333 578
|
168 467
|
(28 706)
|
(232 919)
|
(217 867)
|
165 643
|
437 564
|
403 611
|
403 611
|
142 274
|
25 904
|
44 480
|
52 781
|
23 890
|
(1 778)
|
20 480
|
4 485
|
(7 743)
|
7 317
|
(7 511)
|
(6 469)
|
10 570
|
|
| Net Change in Cash |
115 427
N/A
|
(159 278)
N/A
|
574 869
N/A
|
335 078
-42%
|
(241 394)
N/A
|
(256 953)
-6%
|
1 187 854
N/A
|
409 124
-66%
|
(399 677)
N/A
|
(395 863)
+1%
|
1 144 228
N/A
|
(460 605)
N/A
|
1 203 104
N/A
|
594 539
-51%
|
(1 494 941)
N/A
|
14 751
N/A
|
54 556
+270%
|
413 780
+658%
|
268 851
-35%
|
(50 956)
N/A
|
(170 897)
-235%
|
(40 506)
+76%
|
390 385
N/A
|
577 328
+48%
|
61 833
-89%
|
468 168
+657%
|
(463 237)
N/A
|
491 242
N/A
|
(62 140)
N/A
|
159 029
N/A
|
440 419
+177%
|
(893 376)
N/A
|
(227 784)
+75%
|
(851 858)
-274%
|
(269 793)
+68%
|
(36 453)
+86%
|
452 125
N/A
|
621 814
+38%
|
(71 693)
N/A
|
580 818
N/A
|
456 900
-21%
|
1 455 179
+218%
|
2 058 654
+41%
|
1 807 306
-12%
|
975 481
-46%
|
(816 714)
N/A
|
(246 003)
+70%
|
3 733 575
N/A
|
2 301 059
-38%
|
(2 724)
N/A
|
(1 202)
+56%
|
(4 618 445)
-384 130%
|
(3 174 514)
+31%
|
(812 009)
+74%
|
(739 241)
+9%
|
(525 995)
+29%
|
115 147
N/A
|
680 838
+491%
|
40 440
-94%
|
(349 588)
N/A
|
(577 757)
-65%
|
10 278
N/A
|
(629 465)
N/A
|
(241 624)
+62%
|
83 217
N/A
|
|