{"id":2196,"date":"2008-05-27T15:50:11","date_gmt":"2008-05-27T19:50:11","guid":{"rendered":"http:\/\/www.prefblog.com\/?p=2196"},"modified":"2008-05-27T15:50:11","modified_gmt":"2008-05-27T19:50:11","slug":"bns-capitalization-2q08","status":"publish","type":"post","link":"https:\/\/prefblog.com\/?p=2196","title":{"rendered":"BNS Capitalization : 2Q08"},"content":{"rendered":"

BNS has released its Second Quarter 2008 Report<\/a> and Supplementary Package<\/a>, so it’s time to recalculate how much room they have to issue new preferred shares – assuming they want to!<\/p>\n

Step One is to analyze their Tier 1 Capital, reproducing the prior format<\/a>:<\/p>\n

\n\n\n\n\n\n\n\n\n\n
BNS Capital Structure
\nOctober, 2007
\n& April, 2008<\/td>\n<\/tr>\n
 <\/td>\n4Q07<\/td>\n2Q08<\/td>\n<\/tr>\n
Total Tier 1 Capital<\/td>\n20,225<\/td>\n21,073<\/td>\n<\/tr>\n
Common Shareholders’ Equity<\/td>\n81.5%<\/td>\n83.9%<\/td>\n<\/tr>\n
Preferred Shares<\/td>\n8.1%<\/td>\n10.5%<\/td>\n<\/tr>\n
Innovative Tier 1 Capital Instruments<\/td>\n13.6%<\/td>\n13.0%<\/td>\n<\/tr>\n
Non-Controlling Interests in Subsidiaries<\/td>\n2.5%<\/td>\n2.8%<\/td>\n<\/tr>\n
Goodwill<\/td>\n-5.6%<\/td>\n-10.3%<\/td>\n<\/tr>\n<\/table>\n<\/div>\n

Next, the issuance capacity (from Part 3 of the introductory series<\/a>):<\/p>\n

\n\n\n\n\n\n\n\n\n\n\n
BNS
\nTier 1 Issuance Capacity
\nOctober 2007
\n& April 2008<\/td>\n<\/tr>\n
 <\/td>\n4Q07<\/td>\n2Q08<\/td>\n<\/tr>\n
Equity Capital<\/td>\n(A)<\/td>\n15,840<\/td>\n16,113<\/td>\n<\/tr>\n
Non-Equity Tier 1 Limit<\/td>\n(B=A\/3), 4Q07
(B=0.428*A), 2Q08<\/td>\n		5,280<\/td>\n6,896<\/td>\n<\/tr>\n
Innovative Tier 1 Capital<\/td>\n(C)<\/td>\n2,750<\/td>\n2,750<\/td>\n<\/tr>\n
Preferred Limit<\/td>\n(D=B-C)<\/td>\n2,530<\/td>\n4,146<\/td>\n<\/tr>\n
Preferred Actual<\/td>\n(E)<\/td>\n1,635<\/td>\n2,210<\/td>\n<\/tr>\n
New Issuance Capacity<\/td>\n(F=D-E)<\/td>\n895<\/td>\n1,936<\/td>\n<\/tr>\n
Items A, C & E are taken from the table
\n“Regulatory Capital”
\nof the supplementary information;
\nNote that Item A includes Goodwill, FX losses, “Other Capital Deductions” and non-controlling interest<\/em>

\nItem B is as per OSFI Guidelines; the limit was recently increased<\/a>.
Items D & F are my calculations<\/em><\/td>\n<\/tr>\n<\/table>\n<\/div>\n

and the all important Risk-Weighted Asset Ratios!<\/p>\n

\n\n\n\n\n\n\n\n\n\n\n
BNS
\nRisk-Weighted Asset Ratios
\nOctober 2007
\n& April 2008<\/td>\n<\/tr>\n
 <\/td>\nNote<\/td>\n2007<\/td>\n2Q08<\/td>\n<\/tr>\n
Equity Capital<\/td>\nA<\/td>\n15,840<\/td>\n16,113<\/td>\n<\/tr>\n
Risk-Weighted Assets<\/td>\nB<\/td>\n218,300<\/td>\n218,900<\/td>\n<\/tr>\n
Equity\/RWA<\/td>\nC=A\/B<\/td>\n7.26%<\/td>\n7.36%<\/td>\n<\/tr>\n
Tier 1 Ratio<\/td>\nD<\/td>\n9.3% <\/td>\n9.6% <\/td>\n<\/tr>\n
Capital Ratio<\/td>\nE<\/td>\n10.5%<\/td>\n11.7%<\/td>\n<\/tr>\n
Assets to Capital Multiple<\/td>\nF<\/td>\n18.22x<\/td>\n17.68x<\/td>\n<\/tr>\n
A is taken from the table “Issuance Capacity”, above
\nB, D & E are taken from BNS’s Supplementary Report
\nC is my calculation.
\nF is from OSFI (4Q07) and BNS’s Supplementary Report (2Q08) of total assets ($452.6-billion) divided by total capital ($25.588-billion)<\/em><\/td>\n<\/tr>\n<\/table>\n<\/div>\n","protected":false},"excerpt":{"rendered":"

BNS has released its Second Quarter 2008 Report and Supplementary Package, so it’s time to recalculate how much room they have to issue new preferred shares – assuming they want to! Step One is to …<\/p>\n","protected":false},"author":1,"featured_media":0,"comment_status":"open","ping_status":"open","sticky":false,"template":"","format":"standard","meta":{"footnotes":""},"categories":[25],"tags":[],"class_list":["post-2196","post","type-post","status-publish","format-standard","hentry","category-regulatory-capital"],"_links":{"self":[{"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/posts\/2196","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Fcomments&post=2196"}],"version-history":[{"count":0,"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/posts\/2196\/revisions"}],"wp:attachment":[{"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Fmedia&parent=2196"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Fcategories&post=2196"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Ftags&post=2196"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}