تجاوز إلى المحتوى الرئيسي

Appendix 4: Minority Interest Illustrative Example

C 52/2017 STA يسري تنفيذه من تاريخ 1/4/2021

This Appendix illustrates the treatment of minority interest and other capital issued out of subsidiaries to third parties, which is set out in section 2.7 of the Tier Capital Supply Standard (Paragraph 35 to 41).

A banking group consists of two legal entities that are both banks. Bank P is the parent, Bank S is the subsidiary, and their unconsolidated balance sheets are set out below

Bank P Balance sheetAmount (AED)Bank S Balance sheetAmount (AED)
Assets Assets 
Loan to customers100Loan to customers150
Investment in CET 1 of Bank S7  
Investment in AT1 of Bank S4  
Investment in T2 of Bank S2  
Total Assets113Total Assets150
Liabilities and Equities Liabilities and Equities 
Depositors70Depositors127
Common Equity (CET1)26Common Equity (CET1)10
Additional Tier1 (AT1)7Additional Tier1 (AT1)5
Tier 210Tier 28
Total Liabilities and Equities113Total Liabilities and Equities150

 

The balance sheet of Bank P shows that in addition to its loans to customers, it owns 70% of the common shares of Bank S, 80% of the Additional Tier 1 of Bank S and 25% of the Tier 2 capital of Bank S. The ownership of the capital of Bank S is therefore as follows:

Capital issued by Bank S
 Amount Issued to ParentAmount Issued to third partyTotal
Common Equity (CET1)7310
Additional Tier1 (AT1)415
Tier 111415
Tier 2268
Total Capital (TC)131023

 

The consolidated balance sheet of the banking group is set out below:

Consolidated Balance sheet of Bank P
AssetsAmount (AED)
Loan to customers250
Total Assets250
Liabilities and Equities 
Depositors197
Common Equity (CET1)26
Additional Tier1 (AT1)7
Tier 210
Minority Interest 
Common Equity (CET1)3
Additional Tier1 (AT1)1
Tier 26
Liabilities and Equities250

 

For illustrative purposes, Bank S is assumed to have risk-weighted assets of 100. In this example, the minimum capital requirements of Bank S and the subsidiary’s contribution to the consolidated requirements are the same since Bank S does not have any loans to Bank P. This means that it is subject to the following minimum plus capital conservation buffer requirements and has the following surplus capital:

Minimum and surplus capital of Bank S
CapitalMinimum plus Capital conservation BufferSurplus
CET1(7% + 2.5%) of 100 = 9.50.50
(10- 9.5 )
T1(8.5%+ 2.5%) of 100 = 114.00
(10+5-11)
TC(10.5% +2.5%) of 100 = 1310
(10+5+8 -13)

 

The following table illustrates how to calculate the amount of capital issued by Bank S to include in consolidated capital, following the calculation procedure set out in paragraphs 35 to 41 of the Tier Capital Supply Standards.

Bank S: amount of capital issued to third parties included in the consolidated capital.
CapitalTotal Amount Issued (A)Total Amount Issued to third party (B)Surplus (C)Surplus attributable to third parties (i.e. amount excluded from consolidated capital) (D) = ( C) * (B/A)Amount Included in the consolidated capital (E) = (B)-(D)
CET11030.50.152.85
T115441.072.93
TC2310104.355.65

 

The following table summarizes the components of capital for the consolidated group based on the amounts calculated in the table above. Additional Tier 1 is calculated as the difference between Common Equity Tier 1 and Tier 1 and Tier 2 is the difference between Total Capital and Tier 1.

Bank S: amount of capital issued to third parties included in the consolidated capital.
CapitalTotal amount issued by Parent (all of which is to be included in consolidated capital)Amount issued by subsidiaries to third parties to be included in the consolidated capitalTotal amount of capital issued by parent and subsidiary to be included in the consolidated capital
CET1262.8528.85
AT170.087.08
T1332.9335.93
T2102.7212.72
TC435.6548.65