2014 EU-wide Stress Test Summary for SNS Bank N.V.
Core Information
Bank Name: NL - SNS Bank N.V.
LEI Code: 724500A1FNICHSDF2I11
Stress Test Type: 2014 EU-wide Stress Test
Reporting Period: 2013 - 2016
Key Focus Areas: Credit Risk, Capital Adequacy, Risk Exposure, and Provisions
Summary of Adverse Scenario Outcomes
Metric
As of 31 December 2013
As of 31 December 2016
3 yr cumulative operating profit before impairments
597 mEUR
493 mEUR
3 yr cumulative impairment losses on financial and non-financial assets in the banking book
323 mEUR
1,001 mEUR
3 yr cumulative losses from the stress in the trading book
-
39 mEUR
Valuation losses due to sovereign shock after tax and prudential filters
-
143 mEUR
Common Equity Tier 1 capital
2,224 mEUR
1,201 mEUR
Total Risk Exposure
14,905 mEUR
17,686 mEUR
Common Equity Tier 1 ratio, %
14.9%
6.8%
Common EU-wide CET1 Threshold (5.5%) is 973 mEUR
Total Additional Tier 1 and Tier 2 instruments eligible as regulatory capital that convert into Common Equity Tier 1 or are written down upon a trigger event: 0 mEUR
Eligible instruments whose trigger is above CET1 capital ratio in the adverse scenario:0 mEUR
Summary of Baseline Scenario Outcomes
Metric
As of 31 December 2013
As of 31 December 2016
3 yr cumulative operating profit before impairments
597 mEUR
1,285 mEUR
3 yr cumulative impairment losses on financial and non-financial assets in the banking book
323 mEUR
495 mEUR
3 yr cumulative losses from the stress in the trading book
-
7 mEUR
Common Equity Tier 1 capital
2,224 mEUR
2,537 mEUR
Total Risk Exposure
14,905 mEUR
15,893 mEUR
Common Equity Tier 1 ratio, %
14.9%
16.0%
Common EU-wide CET1 Threshold (8.0%) is 1,271 mEUR
Credit Risk Analysis
Exposure Values (as of 31 December 2013)
Asset Type
F-IRB Non-defaulted
F-IRB Defaulted
A-IRB Non-defaulted
A-IRB Defaulted
STA Non-defaulted
STA Defaulted
Retail
36,980 mEUR
1,169 mEUR
1,381 mEUR
125 mEUR
0 mEUR
0 mEUR
Retail - Secured on real estate property
36,980 mEUR
1,169 mEUR
1,070 mEUR
72 mEUR
0 mEUR
0 mEUR
Retail - Secured on real estate property - Of Which: SME
0 mEUR
0 mEUR
450 mEUR
41 mEUR
0 mEUR
0 mEUR
Retail - Qualifying Revolving
0 mEUR
0 mEUR
0 mEUR
0 mEUR
35 mEUR
225 mEUR
Retail - Other Retail
0 mEUR
0 mEUR
0 mEUR
0 mEUR
122 mEUR
26 mEUR
Retail - Other Retail - Of Which: SME
0 mEUR
0 mEUR
82 mEUR
12 mEUR
0 mEUR
0 mEUR
Retail - Other Retail - Of Which: non-SME
0 mEUR
0 mEUR
40 mEUR
14 mEUR
0 mEUR
0 mEUR
Equity
0 mEUR
0 mEUR
0 mEUR
0 mEUR
11 mEUR
0 mEUR
Securitisation
0 mEUR
0 mEUR
1,638 mEUR
0 mEUR
0 mEUR
0 mEUR
Other non-credit obligation assets
0 mEUR
0 mEUR
60 mEUR
0 mEUR
1,056 mEUR
0 mEUR
Risk Exposure Amounts (as of 31 December 2013)
Asset Type
F-IRB Non-defaulted
F-IRB Defaulted
A-IRB Non-defaulted
A-IRB Defaulted
STA Non-defaulted
STA Defaulted
Retail
7,247 mEUR
476 mEUR
960 mEUR
89 mEUR
35 mEUR
225 mEUR
Retail - Secured on real estate property
7,247 mEUR
476 mEUR
726 mEUR
47 mEUR
35 mEUR
225 mEUR
Retail - Secured on real estate property - Of Which: SME
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Qualifying Revolving
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Other Retail
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Other Retail - Of Which: SME
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Other Retail - Of Which: non-SME
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Equity
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Securitisation
0 mEUR
0 mEUR
385 mEUR
0 mEUR
0 mEUR
0 mEUR
Other non-credit obligation assets
0 mEUR
0 mEUR
581 mEUR
0 mEUR
151 mEUR
0 mEUR
Value Adjustments and Provisions (as of 31 December 2013)
Asset Type
F-IRB Non-defaulted
F-IRB Defaulted
A-IRB Non-defaulted
A-IRB Defaulted
STA Non-defaulted
STA Defaulted
Retail
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Secured on real estate property
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Secured on real estate property - Of Which: SME
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Qualifying Revolving
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Other Retail
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Other Retail - Of Which: SME
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Retail - Other Retail - Of Which: non-SME
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Equity
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Securitisation
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
Other non-credit obligation assets
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
0 mEUR
TOTAL
8,213 mEUR
476 mEUR
4,000 mEUR
130 mEUR
35 mEUR
225 mEUR
Notes on Value Adjustments and Provisions
Securitisation and re-securitisations positions deducted from capital:0 mEUR
Summary of Baseline Scenario (Netherlands)
Metric
As of 31 December 2014
As of 31 December 2015
As of 31 December 2016
Impairment rate
0.01%
0.01%
0.01%
Stock of Provisions
2 mEUR
3 mEUR
4 mEUR
Coverage Ratio - Default Stock
40.00%
40.00%
40.00%
Summary of Adverse Scenario (Netherlands)
Metric
As of 31 December 2014
As of 31 December 2015
As of 31 December 2016
Impairment rate
0.03%
0.03%
0.03%
Stock of Provisions
5 mEUR
9 mEUR
13 mEUR
Coverage Ratio - Default Stock
40.00%
40.00%
40.00%
Summary of Baseline Scenario (Germany)
Metric
As of 31 December 2014
As of 31 December 2015
As of 31 December 2016
Impairment rate
0.01%
0.01%
0.01%
Stock of Provisions
0 mEUR
0 mEUR
0 mEUR
Coverage Ratio - Default Stock
40.00%
40.06%
40.04%
Summary of Adverse Scenario (Germany)
Metric
As of 31 December 2014
As of 31 December 2015
As of 31 December 2016
Impairment rate
0.03%
0.03%
0.03%
Stock of Provisions
5 mEUR
9 mEUR
13 mEUR
Coverage Ratio - Default Stock
40.00%
40.00%
40.00%
Key Observations
Capital Adequacy: Under both scenarios, the CET1 ratio decreased from 14.9% in 2013 to 6.8% under the adverse scenario by 2016, indicating a significant decline in capital adequacy under stress conditions.
Risk Exposure: The total risk exposure increased under the adverse scenario, from 14,905 mEUR to 17,686 mEUR, suggesting heightened risk exposure.
Impairment Losses: Impairment losses rose significantly in the adverse scenario, especially in the banking book, from 323 mEUR to 1,001 mEUR over three years.
Valuation Losses: The adverse scenario included valuation losses due to sovereign shock, which amounted to 143 mEUR by 2016.
Provisions and Coverage Ratios: The baseline scenario maintained consistent provisions and coverage ratios, while the adverse scenario showed more volatility in these metrics.