EBA欧洲银行-DE_TUKDD90GPC79G1KOE162_TR_2015_25页_4mb
报告摘要
2015 EU-wide Transparency Exercise Summary - HSH Nordbank AG
Core Information
- Bank Name: HSH Nordbank AG
- LEI Code: TUKDD90GPC79G1KOE1162
- Country Code: DE (Germany)
Capital Structure
Own Funds
- As of 31/12/2014: 6,843 mln EUR
- As of 30/06/2015: 7,019 mln EUR
Common Equity Tier 1 (CET1) Capital
- As of 31/12/2014: 3,627 mln EUR
- As of 30/06/2015: 3,855 mln EUR
- Regulation: Article 50 of CRR
CET1 Components
| Component |
31/12/2014 |
30/06/2015 |
| Capital instruments eligible as CET1 |
3,612 |
3,506 |
| Retained earnings |
1,336 |
1,357 |
| Accumulated other comprehensive income |
-202 |
-72 |
| Other Reserves |
0 |
0 |
| Funds for general banking risk |
0 |
0 |
| Minority interest in CET1 |
0 |
0 |
| Adjustments to CET1 due to prudential filters |
-127 |
-97 |
| Intangible assets (including goodwill) |
-39 |
-27 |
| Deductible DTAs relying on future profitability |
-118 |
-133 |
| IRB shortfall of credit risk adjustments to expected losses |
-48 |
-79 |
| Deductions related to assets with 1.250% risk weight |
-104 |
-126 |
| Holdings of CET1 capital instruments of financial sector entities (non-significant investment) |
0 |
0 |
| Deductible DTAs arising from temporary differences |
-654 |
-599 |
| Holdings of CET1 capital instruments of financial sector entities (significant investment) |
0 |
0 |
| Amount exceeding 17.65% threshold |
0 |
0 |
| Other CET1 capital elements and deductions |
-812 |
-400 |
Transitional Adjustments
- As of 31/12/2014: 784 mln EUR
- As of 30/06/2015: 527 mln EUR
Transitional Adjustments Details
| Type |
31/12/2014 |
30/06/2015 |
| Grandfathered CET1 instruments |
0 |
0 |
| Additional minority interests |
0 |
0 |
| Other transitional adjustments |
784 |
527 |
Additional Tier 1 (AT1) Capital
- As of 31/12/2014: 1,720 mln EUR
- As of 30/06/2015: 1,510 mln EUR
- Regulation: Article 61 of CRR
AT1 Components
| Component |
31/12/2014 |
30/06/2015 |
| Additional Tier 1 Capital instruments |
1,765 |
1,544 |
| Other AT1 capital components and deductions |
-45 |
-35 |
Tier 1 Capital
- As of 31/12/2014: 5,346 mln EUR
- As of 30/06/2015: 5,365 mln EUR
- Regulation: Article 25 of CRR
Tier 2 Capital
- As of 31/12/2014: 1,497 mln EUR
- As of 30/06/2015: 1,654 mln EUR
- Regulation: Article 71 of CRR
Tier 2 Components
| Component |
31/12/2014 |
30/06/2015 |
| Tier 2 Capital instruments |
1,481 |
1,672 |
| Other Tier 2 capital components and deductions |
17 |
-18 |
Risk Exposure Amounts
- Total Risk Exposure Amount (As of 31/12/2014): 39,534 mln EUR
- Total Risk Exposure Amount (As of 30/06/2015): 39,837 mln EUR
- Regulation: Articles 92(3), 95, 96 and 98 of CRR
Risk Exposure Breakdown
| Risk Type |
31/12/2014 |
30/06/2015 |
| Credit risk |
30,843 |
30,271 |
| Securitisation and re-securitisations (banking book) |
9,667 |
8,450 |
| Contributions to default fund of CCP |
1 |
1 |
| Other credit risk |
21,175 |
21,820 |
| Market risk (foreign exchange, commodities) |
5,576 |
6,709 |
| Credit Valuation Adjustment |
617 |
893 |
| Operational risk |
2,498 |
1,965 |
Capital Ratios
| Capital Ratio |
31/12/2014 |
30/06/2015 |
| CET1 Capital Ratio |
9.17% |
9.68% |
| Tier 1 Capital Ratio |
13.52% |
13.47% |
| Total Capital Ratio |
17.31% |
17.62% |
Profit and Loss (P&L)
Operating Income
- As of 31/12/2014: 411 mln EUR
- As of 30/06/2015: 315 mln EUR
Income Breakdown
| Item |
31/12/2014 |
30/06/2015 |
| Interest income |
5,124 |
2,310 |
| Debt securities income |
413 |
176 |
| Loans and advances income |
1,929 |
946 |
| Dividend income |
23 |
18 |
| Net fee and commission income |
131 |
63 |
| Gains/losses on derecognition |
166 |
15 |
| Gains/losses on trading assets |
-124 |
219 |
| Gains/losses on fair value through profit or loss |
245 |
-113 |
| Gains/losses from hedge accounting |
-40 |
8 |
| Exchange differences |
-54 |
-30 |
| Net other operating income/(expenses) |
-523 |
-298 |
Expenses
| Item |
31/12/2014 |
30/06/2015 |
| Administrative expenses |
588 |
276 |
| Depreciation |
29 |
9 |
| Provisions/reversal of provisions |
61 |
10 |
| Impairment/reversal of impairment |
-518 |
-150 |
| Impairment on investments in subsidiaries, joint ventures and associates |
-518 |
-150 |
| Impairment on AFS assets and financial assets measured at cost |
0 |
1 |
| Impairment on non-financial assets |
2 |
24 |
| Goodwill |
0 |
13 |
| Profit or loss from non-current assets and disposal groups |
19 |
0 |
Profit or Loss
| Item |
31/12/2014 |
30/06/2015 |
| Profit or loss before tax from continuing operations |
271 |
132 |
| Profit or loss after tax from continuing operations |
148 |
56 |
| Profit or loss from discontinued operations |
0 |
0 |
| Profit or loss for the year |
148 |
56 |
| Of which attributable to owners of the parent |
147 |
56 |
Risk Exposure by Country
-
Germany:
- Total Risk Exposure Amount: 39,534 mln EUR (As of 31/12/2014) / 39,837 mln EUR (As of 30/06/2015)
-
United States:
- Total Risk Exposure Amount: 39,534 mln EUR (As of 31/12/2014) / 39,837 mln EUR (As of 30/06/2015)
-
United Kingdom:
- Total Risk Exposure Amount: 39,534 mln EUR (As of 31/12/2014) / 39,837 mln EUR (As of 30/06/2015)
-
France:
- Total Risk Exposure Amount: 39,534 mln EUR (As of 31/12/2014) / 39,837 mln EUR (As of 30/06/2015)
Notes
- Original Exposure is reported before considering credit conversion factors or credit risk mitigation techniques.
- Value adjustments and provisions do not include securitisation exposures.
- The Standardised Approach is used for risk exposure calculations.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载