2018 EU-wide Stress Test Summary for Cooperatieve Rabobank U.A.
Core Information
- Bank Name: Cooperatieve Rabobank U.A.
- LEI Code: DG3RU1DBUFHT4ZF9WN62
- Country Code: NL (Netherlands)
Key Financial Metrics
| Metric |
Actual (starting year) |
Restated (starting year) |
Baseline Scenario |
Adverse Scenario |
| Net interest income (mln EUR) |
8,843 |
|
8,235 |
7,306 |
| Gains or losses on financial assets and liabilities (mln EUR) |
-453 |
|
167 |
-711 |
| Impairment or (-) reversal of impairment (mln EUR) |
16 |
|
-1,006 |
-3,159 |
| Profit or (-) loss for the year (mln EUR) |
2,674 |
|
1,922 |
-2,061 |
| Coverage ratio: non-performing exposure (%) |
26.49% |
20.91% |
19.98% |
25.58% |
| Common Equity Tier 1 capital (mln EUR) |
31,263 |
30,931 |
30,784 |
26,251 |
| Common Equity Tier 1 ratio, % |
15.77% |
15.58% |
15.34% |
12.02% |
| Fully loaded Common Equity Tier 1 ratio, % |
15.50% |
15.34% |
15.33% |
12.01% |
| Tier 1 capital (mln EUR) |
37,204 |
36,898 |
37,020 |
32,487 |
| Total leverage ratio exposures (mln EUR) |
617,292 |
617,071 |
617,071 |
617,071 |
| Leverage ratio, % |
6.03% |
5.98% |
6.00% |
5.26% |
| Fully loaded leverage ratio, % |
5.41% |
5.37% |
5.41% |
4.68% |
Credit Risk IRB Summary
Exposure Values (Restated, 31/12/2017)
| Category |
A-IRB |
F-IRB |
| Central banks and central governments |
94,010 |
8 |
| Institutions |
10,685 |
3,776 |
| Corporates |
192,738 |
1,114 |
| Corporates - Specialised Lending |
21,184 |
83 |
| Corporates - SME |
71,385 |
0 |
| Retail |
245,021 |
0 |
| Retail - Secured on real estate property |
216,222 |
0 |
| Retail - Secured on real estate property - SME |
19,748 |
0 |
| Retail - Secured on real estate property - non-SME |
196,474 |
0 |
| Retail - Qualifying Revolving |
0 |
0 |
| Retail - Other Retail |
28,799 |
0 |
| Retail - Other Retail - SME |
23,546 |
0 |
| Retail - Other Retail - non-SME |
5,253 |
0 |
| Equity |
|
|
| Securitisation |
|
|
| Other non-credit obligation assets |
|
|
| IRB TOTAL |
542,455 |
4,898 |
Risk Exposure Amounts (Restated, 31/12/2017)
| Category |
A-IRB |
F-IRB |
| Performing exposure |
755 |
3,397 |
| Non performing exposure |
12 |
3,567 |
| Stock of provisions |
66,765 |
975 |
| Of which: from non performing exposures |
0 |
0 |
Key Observations
- Non-performing exposures in the baseline scenario are expected to decrease over the years, from 12 mln EUR in 2017 to 66,765 mln EUR in 2020.
- Profit for the year under the baseline scenario is projected to be positive, ranging from 1,922 mln EUR in 2018 to 2,069 mln EUR in 2020.
- The coverage ratio for non-performing exposures is expected to decrease in the adverse scenario, from 20.91% in 2017 to 11.44% in 2020.
- The Common Equity Tier 1 (CET1) ratio is projected to decrease from 15.77% in 2017 to 11.44% in the adverse scenario.
- The leverage ratio is expected to decline in the adverse scenario, from 6.03% in 2017 to 4.97% in 2020.
Additional Information
- Total amount of instruments with mandatory conversion into ordinary shares: 0 in the adverse scenario.
- Additional Tier 1 and Tier 2 instruments eligible as regulatory capital: 2,648 mln EUR.
- Eligible instruments whose trigger is above CET1 capital ratio in the adverse scenario: 0.
Country-Wide Overview
Netherlands
| Category |
A-IRB |
F-IRB |
| Central banks and central governments |
67,845 |
0 |
| Institutions |
4,492 |
62 |
| Corporates |
85,671 |
0 |
| Corporates - Specialised Lending |
16,039 |
0 |
| Corporates - SME |
38,463 |
0 |
| Retail |
227,896 |
0 |
| Retail - Secured on real estate property |
215,468 |
0 |
| Retail - Secured on real estate property - SME |
19,743 |
0 |
| Retail - Secured on real estate property - non-SME |
195,725 |
0 |
| Retail - Other Retail |
12,428 |
0 |
| Retail - Other Retail - SME |
7,660 |
0 |
| Retail - Other Retail - non-SME |
5,253 |
0 |
| IRB TOTAL |
385,904 |
62 |
Switzerland
| Category |
A-IRB |
F-IRB |
| Central banks and central governments |
10,898 |
0 |
| Institutions |
2 |
0 |
| Corporates |
8,684 |
0 |
| Corporates - Specialised Lending |
4,598 |
0 |
| Corporates - SME |
34 |
0 |
| Retail |
6,016 |
0 |
| Retail - Other Retail |
1,089 |
0 |
| IRB TOTAL |
8,684 |
0 |
New Zealand
| Category |
A-IRB |
F-IRB |
| Central banks and central governments |
8,684 |
0 |
| Corporates |
4,598 |
0 |
| Retail |
6,016 |
0 |
| IRB TOTAL |
8,684 |
0 |
United Kingdom
| Category |
A-IRB |
F-IRB |
| Central banks and central governments |
1,399 |
0 |
This summary provides an overview of the 2018 EU-wide Stress Test results for Cooperatieve Rabobank U.A., highlighting key financial performance indicators, capital ratios, and credit risk exposures under different scenarios.