| A |
OWN FUNDS |
3,120 |
3,082 |
C:0.00 (010,c010) |
Articles 4(118) and 72 of CRR |
| A.1 |
COMMON EQUITY TIER 1 CAPITAL |
2,774 |
2,737 |
C:0.00 (020,c010) |
Article 50 of CRR |
| A.1.1 |
Capital instruments eligible as CET1 Capital |
1,757 |
1,757 |
C:0.00 (030,c010) |
Articles 26(1) points (a) and (b), 27 to 29, 36(1) point (f) and 42 of CRR |
| A.1.2 |
Retained earnings |
1,403 |
1,401 |
C:0.00 (130,c010) |
Articles 26(1) point (c), 26(2) and 36 (1) points (a) and (f) of CRR |
| A.1.3 |
Accumulated other comprehensive income |
28 |
-16 |
C:0.00 (180,c010) |
Articles 4(100), 26(1) point (d) and 36 (1) point (f) of CRR |
| A.1.4 |
Other Reserves |
0 |
0 |
C:0.00 (000,c010) |
Articles 4(117) and 26(1) point (e) of CRR |
| A.1.5 |
Funds for general banking risk |
0 |
0 |
C:0.00 (210,c010) |
Articles 4(112), 26(1) point (f) and 36 (1) point (f) of CRR |
| A.1.6 |
Minority interest given recognition in CET1 capital |
0 |
0 |
C:0.00 (230,c010) |
Article 84 of CRR |
| A.1.7 |
Adjustments to CET1 due to prudential fibers |
-11 |
-13 |
C:0.00 (255,c010) |
Articles 32 to 35 of and 36 (1) point (f) of CRR |
| A.1.8 |
Intangible assets (including Goodwill) |
-414 |
-412 |
C:0.00 (300,c010) + C:0.00 (340,c010) |
Articles 4(113), 36(1) point (b) and 37 of CRR; Articles 4(115), 36(1) point (b) and 37 point (a) of CCR |
| A.1.9 |
TFAs that rely on future profitability |
0 |
0 |
C:0.00 (370,c010) |
Articles 36(1) point (c) and 38 of CRR |
| A.1.10 |
IRB shortfall of credit risk adjustments to expected losses |
0 |
0 |
C:0.00 (380,c010) |
Articles 36(1) point (b), 40 and 159 of CRR |
| A.1.11 |
Defined benefit pension fund assets |
0 |
0 |
C:0.00 (390,c010) |
Articles 4(109), 36(1) point (a) and 41 of CRR |
| A.1.12 |
Reciprocal cross holdings in CET1 Capital |
0 |
0 |
C:0.00 (430,c010) |
Articles 4(122), 36(1) point (g) and 44 of CRR |
| A.1.13 |
Excess deduction from AT1 items over AT1 Capital |
0 |
0 |
C:0.00 (440,c010) |
Article 36(1) point (g) of CRR |
| A.1.14 |
Deductions related to assets with 1.250% risk weight |
0 |
0 |
C:0.00 (450,c010) + C:0.00 (460,c010), C:0.00 (470,c010), and C:0.00 (471,c010) |
Articles 4(36), 36(1) point (b) and 89 to 91 of CRR; Articles 36(1) point (b), 74(3)1 point (b), 34(1) point (b) and 258 of CRR; Articles 36(1) point (b), 43, 45, 47; 48(1) point (b); 49(3) to (3) and 75(4) of CRR |
| A.1.15 |
Holdings of CET1 capital instruments of financial sector entities with insignificant investment |
0 |
0 |
C:0.00 (460,c010) |
Articles 36(1) point (b), 243(1) point (b), 244(1) point (b) and 258 of CRR |
| A.1.16 |
Deductible DTAs that rely on future profitability |
0 |
0 |
C:0.00 (490,c010) |
Articles 36(1) point (c) and 38; Articles 48(1) point (a) and 48(2) of CRR |
| A.1.17 |
Holdings of CET1 capital instruments of financial sector entities with significant investment |
0 |
0 |
C:0.00 (500,c010) |
Articles 4(27); 36(1) point (b); 43, 45, 47; 48(1) point (b); 49(3) to (3) and 79 of CRR |
| A.1.18 |
Amount exceeding the 17.65% threshold |
0 |
0 |
C:0.00 (510,c010) |
Article 48 of CRR |
| A.1.19 |
Additional deductions of CET1 Capital due to Article 3 CRR |
0 |
0 |
C:0.00 (524,c010) |
Article 3 CRR |
| A.1.20 |
CET1 capital elements or deductions - other |
19 |
20 |
C:0.00 (529,c010) |
- |
| A.1.21 |
Transitional adjustments |
-8 |
0 |
GAI (1.1.6 + 1.1.8 + 1.1.1.26) |
- |
| A.1.21.1 |
Transitional adjustments due to grandfathered CET1 Capital instruments |
0 |
0 |
C:0.00 (226,c010) |
Articles 48(1) point (3), and 494 to 487 of CRR |
| A.1.21.2 |
Transitional adjustments due to additional minority interests |
0 |
0 |
C:0.00 (246,c010) |
Articles 479 and 480 of CRR |
| A.1.21.3 |
Other transitional adjustments to CET1 Capital |
-8 |
0 |
C:0.00 (528,c010) |
Articles 469 to 472, 478 and 481 of CRR |
| A.2 |
ADDITIONAL TIER 1 CAPITAL |
0 |
0 |
C:0.00 (530,c010) |
Article 61 of CRR |
| A.2.1 |
Additional Tier 1 Capital instruments |
0 |
0 |
C:0.00 (540,c010) + C:0.00 (570,c010) |
- |
| A.2.2 |
Excess deduction from T2 items over T2 capital |
0 |
0 |
C:0.00 (720,c010) |
- |
| A.2.3 |
Other Additional Tier 1 Capital components and deductions |
0 |
0 |
C:0.00 (698,c010) + C:0.00 (790,c010), + C:0.00 (710,c010), + C:0.00 (740,c010), + C:0.00 (744,c010), + C:0.00 (748,c010) |
- |
| A.2.4 |
Additional Tier 1 transitional adjustments |
0 |
0 |
C:0.00 (660,c010) + C:0.00 (680,c010) |
- |
| A.3 |
TIER 1 CAPITAL |
2,774 |
2,737 |
C:0.00 (615,c010) |
Article 25 of CRR |
| A.4 |
TIER 2 CAPITAL |
346 |
346 |
C:0.00 (750,c010) |
Article 71 of CRR |
| A.4.1 |
Tier 2 Capital instruments |
346 |
346 |
C:0.00 (760,c010) + C:0.00 (690,c010) |
- |
| A.4.2 |
Other Tier 2 Capital components and deductions |
0 |
0 |
C:0.00 (918,c010) + C:0.00 (940,c010), + C:0.00 (930,c010), + C:0.00 (950,c010), + C:0.00 (970,c010), + C:0.00 (978,c010) |
- |
| A.4.3 |
Tier 2 transitional adjustments |
0 |
0 |
C:0.00 (680,c010) + C:0.00 (690,c010), + C:0.00 (690,c010) |
- |
| B |
TOTAL RISK EXPOSURE AMOUNT |
3,740 |
4,983 |
C:0.00 (615,c010) |
Articles 8(3), 95, 96 and 98 of CRR |
| B.1 |
Transitional adjustments included |
0 |
0 |
C:0.01 (615,c010) |
- |
| C.1 |
COMMON EQUITY TIER 1 CAPITAL RATIO (transitional period) |
74.17% |
54.93% |
GA3 (1) |
- |
| C.2 |
TIER 1 CAPITAL RATIO (transitional period) |
74.17% |
54.93% |
GA3 (3) |
- |
| C.3 |
TOTAL CAPITAL RATIO (transitional period) |
83.41% |
61.86% |
GA3 (5) |
- |
| D |
CET1 Capital Fully loaded |
2,782 |
2,737 |
[C:A-1.A-1.B-1.C-1.A-1.I-1.M-1.N-1.M-2.A-2.B-2.C-2.D-2-M-4.N-4.A-4.B-4.C-4.D-4.E-4.F-4.G-4.H-4.I] |
- |
| E |
CET1 RATIO (%) (Fully loaded) |
74.38% |
54.93% |
[D:A-1/F-8.I-1] |
- |