{"id":2202,"date":"2008-05-28T14:42:57","date_gmt":"2008-05-28T18:42:57","guid":{"rendered":"http:\/\/www.prefblog.com\/?p=2202"},"modified":"2008-05-28T14:42:57","modified_gmt":"2008-05-28T18:42:57","slug":"td-capitalization-2q08","status":"publish","type":"post","link":"https:\/\/prefblog.com\/?p=2202","title":{"rendered":"TD Capitalization: 2Q08"},"content":{"rendered":"

TD 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
TD Capital Structure
\nOctober, 2007
\n& April, 2008<\/td>\n<\/tr>\n
 <\/td>\n4Q07<\/td>\n2Q08<\/td>\n<\/tr>\n
Total Tier 1 Capital<\/td>\n15,645<\/td>\n16,646<\/td>\n<\/tr>\n
Common Shareholders’ Equity<\/td>\n131.5%<\/td>\n169.6%<\/td>\n<\/tr>\n
Preferred Shares<\/td>\n6.2%<\/td>\n10.1%<\/td>\n<\/tr>\n
Innovative Tier 1 Capital Instruments<\/td>\n11.1%<\/td>\n10.4%<\/td>\n<\/tr>\n
Non-Controlling Interests in Subsidiaries<\/td>\n0.1%<\/td>\n0.1%<\/td>\n<\/tr>\n
Goodwill<\/td>\n-49.0%<\/td>\n-90.2%<\/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
TD
\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>\n12,931<\/td>\n15,069<\/td>\n<\/tr>\n
Non-Equity Tier 1 Limit<\/td>\n(B=A\/3), 4Q07
(B=0.428*A), 2Q08<\/td>\n		4,310<\/td>\n6,450<\/td>\n<\/tr>\n
Innovative Tier 1 Capital<\/td>\n(C)<\/td>\n1,740<\/td>\n1,736<\/td>\n<\/tr>\n
Preferred Limit<\/td>\n(D=B-C)<\/td>\n2,570<\/td>\n4,714<\/td>\n<\/tr>\n
Preferred Actual<\/td>\n(E)<\/td>\n974<\/td>\n1,675<\/td>\n<\/tr>\n
New Issuance Capacity<\/td>\n(F=D-E)<\/td>\n1,346<\/td>\n3,039<\/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
TD
\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>\n12,931<\/td>\n15,069<\/td>\n<\/tr>\n
Risk-Weighted Assets<\/td>\nB<\/td>\n152,519<\/td>\n178,635<\/td>\n<\/tr>\n
Equity\/RWA<\/td>\nC=A\/B<\/td>\n8.48%<\/td>\n8.43%<\/td>\n<\/tr>\n
Tier 1 Ratio<\/td>\nD<\/td>\n10.3% <\/td>\n9.1% <\/td>\n<\/tr>\n
Capital Ratio<\/td>\nE<\/td>\n13.0%<\/td>\n12.7%<\/td>\n<\/tr>\n
Assets to Capital Multiple<\/td>\nF<\/td>\n19.7x<\/td>\n19.2x<\/td>\n<\/tr>\n
A is taken from the table “Issuance Capacity”, above
\nB, D & E are taken from TD’s Supplementary Report
\nC is my calculation.
\nF is from Note 9 of the quarterly report<\/em><\/td>\n<\/tr>\n<\/table>\n<\/div>\n

The reported Assets-to-capital multiple reflects that goodwill is deducted from total capital (the denominator) AND FROM TOTAL ASSETS (the numerator); given TD’s huge goodwill, this makes rather a difference!<\/p>\n","protected":false},"excerpt":{"rendered":"

TD 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-2202","post","type-post","status-publish","format-standard","hentry","category-regulatory-capital"],"_links":{"self":[{"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/posts\/2202","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=2202"}],"version-history":[{"count":0,"href":"https:\/\/prefblog.com\/index.php?rest_route=\/wp\/v2\/posts\/2202\/revisions"}],"wp:attachment":[{"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Fmedia&parent=2202"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Fcategories&post=2202"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/prefblog.com\/index.php?rest_route=%2Fwp%2Fv2%2Ftags&post=2202"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}