skip to main navigation skip to secondary navigation skip to content
Board of Governors of the Federal Reserve System
skip to content

Comprehensive Capital Analysis and Review 2014: Assessment Framework
and Results

Appendix A: Disclosure Tables

These tables provide projections that represent hypothetical estimates involving an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Table A.1.A. 30 participating bank holding companies
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario


Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios
with original planned capital actions
Minimum stressed ratios
with adjusted planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.5 9.3 7.2 6.5 9.3 7.2 6.6
Common equity tier 1 ratio (%)       6.8     6.9
Tier 1 capital ratio (%) 12.9 10.7 9.4 7.7 10.7 9.4 7.8
Total risk-based capital ratio (%) 15.6 13.5 12.1 10.3 13.5 12.2 10.4
Tier 1 leverage ratio (%) 8.4 6.9 6.2 5.3 6.9 6.2 5.4

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.
         The projected tier 1 common ratio is calculated using the definitions of tier 1 capital and total risk-weighted assets in effect at the start of the capital planning cycle in 2013, without incorporating the new definitions from the revised capital framework issued in July 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework. In 2014, the definition of regulatory capital is different for advanced approaches BHCs and other BHCs. Both definitions of capital are included in the numerator of projected aggregate regulatory capital ratios in 2014.

Back to section top


Table A.1.B. 30 participating bank holding companies
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario


Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios
with original planned capital actions
Minimum stressed ratios
with adjusted planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.5 10.1 9.3 9.3 10.1 9.3 9.3
Common equity tier 1 ratio (%)       8.6     8.6
Tier 1 capital ratio (%) 12.9 11.5 11.0 9.5 11.5 11.0 9.5
Total risk-based capital ratio (%) 15.6 14.3 13.8 12.2 14.3 13.8 12.2
Tier 1 leverage ratio (%) 8.4 7.4 7.0 6.5 7.4 7.0 6.6

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.
         The projected tier 1 common ratio is calculated using the definitions of tier 1 capital and total risk-weighted assets in effect at the start of the capital planning cycle in 2013, without incorporating the new definitions from the revised capital framework issued in July 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework. In 2014, the definition of regulatory capital is different for advanced approaches BHCs and other BHCs. Both definitions of capital are included in the numerator of projected aggregate regulatory capital ratios in 2014.

Back to section top



Table A.2.A. Ally Financial Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 7.9 7.6 6.5 6.3      
Common equity tier 1 ratio (%)       7.3      
Tier 1 capital ratio (%) 15.4 10.5 9.4 9.1      
Total risk-based capital ratio (%) 16.4 11.8 10.9 10.6      
Tier 1 leverage ratio (%) 13.2 8.9 7.9 7.9      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.2.B. Ally Financial Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 7.9 7.9 7.6 8.4      
Common equity tier 1 ratio (%)       8.8      
Tier 1 capital ratio (%) 15.4 10.8 10.6 10.8      
Total risk-based capital ratio (%) 16.4 12.0 11.8 12.2      
Tier 1 leverage ratio (%) 13.2 9.1 8.9 9.4      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.3.A. American Express Company
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.8 12.3 9.6 8.4      
Common equity tier 1 ratio (%)     10.6 8.9      
Tier 1 capital ratio (%) 12.8 12.3 11.2 10.2      
Total risk-based capital ratio (%) 14.7 14.2 12.9 12.0      
Tier 1 leverage ratio (%) 10.7 10.2 9.1 8.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.3.B. American Express Company
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.8 12.6 11.0 10.6      
Common equity tier 1 ratio (%)     11.8 10.7      
Tier 1 capital ratio (%) 12.8 12.6 12.2 11.9      
Total risk-based capital ratio (%) 14.7 14.4 13.8 13.8      
Tier 1 leverage ratio (%) 10.7 10.4 9.9 9.9      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.4.A. Bank of America Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.1 8.0 5.8 5.0 8.0 5.8 5.3
Common equity tier 1 ratio (%)     8.0 6.0   8.0 6.3
Tier 1 capital ratio (%) 12.3 9.5 8.0 6.0 * 9.5 8.0 6.3
Total risk-based capital ratio (%) 15.4 12.3 10.7 8.4 12.3 10.7 8.7
Tier 1 leverage ratio (%) 7.8 5.9 5.0 3.9 5.9 5.0 4.1

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

* Bank of America's minimum tier 1 risk-based capital ratio in 2015 was below 6.0 percent before rounding. Return to table

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.4.B. Bank of America Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.1 9.0 8.4 8.8 9.0 8.4 8.8
Common equity tier 1 ratio (%)     9.5 7.9   9.5 8.0
Tier 1 capital ratio (%) 12.3 10.4 9.8 8.4 10.4 9.8 8.4
Total risk-based capital ratio (%) 15.4 13.2 12.5 11.0 13.2 12.5 11.1
Tier 1 leverage ratio (%) 7.8 6.5 6.0 5.4 6.5 6.0 5.5

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.5.A. The Bank of New York Mellon Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.1 13.1 12.7 12.9      
Common equity tier 1 ratio (%)     14.8 12.3      
Tier 1 capital ratio (%) 15.8 14.7 15.9 13.3      
Total risk-based capital ratio (%) 16.8 15.5 16.4 13.7      
Tier 1 leverage ratio (%) 5.6 5.3 5.8 5.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.5.B. The Bank of New York Mellon Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.1 13.6 13.5 14.0      
Common equity tier 1 ratio (%)     14.7 11.8      
Tier 1 capital ratio (%) 15.8 15.2 15.7 12.8      
Total risk-based capital ratio (%) 16.8 16.0 16.2 13.1      
Tier 1 leverage ratio (%) 5.6 5.4 5.7 5.3      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.6.A. BB&T Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.4 9.2 8.6 8.1      
Common equity tier 1 ratio (%)       7.8      
Tier 1 capital ratio (%) 11.3 11.1 10.4 9.6      
Total risk-based capital ratio (%) 13.9 13.6 12.5 12.0      
Tier 1 leverage ratio (%) 9.0 8.8 8.2 7.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.6.B. BB&T Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.4 9.4 9.1 9.7      
Common equity tier 1 ratio (%)       9.4      
Tier 1 capital ratio (%) 11.3 11.2 11.0 11.1      
Total risk-based capital ratio (%) 13.9 13.7 13.4 13.1      
Tier 1 leverage ratio (%) 9.0 8.9 8.7 9.1      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.7.A. BBVA Compass Bancshares, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.6 11.2 9.4 8.1      
Common equity tier 1 ratio (%)       8.2      
Tier 1 capital ratio (%) 11.8 11.4 9.6 8.2      
Total risk-based capital ratio (%) 14.1 13.6 11.7 10.2      
Tier 1 leverage ratio (%) 10.2 9.7 8.1 7.1      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.7.B. BBVA Compass Bancshares, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.6 11.4 10.9 10.9      
Common equity tier 1 ratio (%)       10.6      
Tier 1 capital ratio (%) 11.8 11.6 11.1 10.6      
Total risk-based capital ratio (%) 14.1 13.8 13.2 12.4      
Tier 1 leverage ratio (%) 10.2 9.9 9.4 9.2      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.8.A. BMO Financial Corp.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.8 10.0 8.5 7.6      
Common equity tier 1 ratio (%)       8.9      
Tier 1 capital ratio (%) 10.8 10.0 8.5 8.9      
Total risk-based capital ratio (%) 15.2 14.2 12.3 12.4      
Tier 1 leverage ratio (%) 7.9 7.1 6.0 6.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.8.B. BMO Financial Corp.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.8 10.3 9.9 10.0      
Common equity tier 1 ratio (%)       11.1      
Tier 1 capital ratio (%) 10.8 10.3 9.9 11.1      
Total risk-based capital ratio (%) 15.2 14.5 13.6 14.4      
Tier 1 leverage ratio (%) 7.9 7.3 6.9 8.1      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.9.A. Capital One Financial Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.7 11.4 8.0 5.6      
Common equity tier 1 ratio (%)     9.1 6.1      
Tier 1 capital ratio (%) 13.1 11.8 9.7 7.4      
Total risk-based capital ratio (%) 15.3 14.0 11.7 9.2      
Tier 1 leverage ratio (%) 10.1 8.9 7.2 6.0      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.9.B. Capital One Financial Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.7 11.9 10.7 10.1      
Common equity tier 1 ratio (%)     10.6 8.8      
Tier 1 capital ratio (%) 13.1 12.3 11.2 9.5      
Total risk-based capital ratio (%) 15.3 14.5 13.1 11.4      
Tier 1 leverage ratio (%) 10.1 9.3 8.3 7.7      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.10.A. Citigroup Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.7 9.5 7.1 6.5      
Common equity tier 1 ratio (%)     10.8 9.1      
Tier 1 capital ratio (%) 13.6 10.5 10.8 9.1      
Total risk-based capital ratio (%) 16.7 13.5 13.4 11.6      
Tier 1 leverage ratio (%) 8.1 6.2 6.6 5.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.10.B. Citigroup Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.7 10.4 9.3 9.3      
Common equity tier 1 ratio (%)     12.5 10.8      
Tier 1 capital ratio (%) 13.6 11.5 12.5 10.8      
Total risk-based capital ratio (%) 16.7 14.5 15.1 13.2      
Tier 1 leverage ratio (%) 8.1 6.6 7.2 6.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.11.A. Comerica Incorporated
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.7 10.3 9.0 7.8      
Common equity tier 1 ratio (%)       7.6      
Tier 1 capital ratio (%) 10.7 10.3 9.0 7.6      
Total risk-based capital ratio (%) 13.4 13.0 11.3 10.1      
Tier 1 leverage ratio (%) 10.9 10.4 9.0 7.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.11.B. Comerica Incorporated
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.7 10.4 9.9 9.7      
Common equity tier 1 ratio (%)       9.4      
Tier 1 capital ratio (%) 10.7 10.4 9.9 9.4      
Total risk-based capital ratio (%) 13.4 13.0 12.0 11.3      
Tier 1 leverage ratio (%) 10.9 10.5 9.8 9.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.12.A. Discover Financial Services
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.7 13.6 10.7 8.7      
Common equity tier 1 ratio (%)       8.4      
Tier 1 capital ratio (%) 15.6 14.5 11.5 9.2      
Total risk-based capital ratio (%) 17.9 16.8 13.9 11.2      
Tier 1 leverage ratio (%) 13.7 12.6 9.7 8.0      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.12.B. Discover Financial Services
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.7 13.9 12.1 11.0      
Common equity tier 1 ratio (%)       10.7      
Tier 1 capital ratio (%) 15.6 14.7 12.9 11.5      
Total risk-based capital ratio (%) 17.9 17.1 15.2 13.4      
Tier 1 leverage ratio (%) 13.7 12.9 10.9 9.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.13.A. Fifth Third Bancorp
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.9 9.1 8.0 7.5      
Common equity tier 1 ratio (%)       6.9      
Tier 1 capital ratio (%) 11.1 10.1 9.2 8.0      
Total risk-based capital ratio (%) 14.3 14.1 12.7 11.1      
Tier 1 leverage ratio (%) 10.6 9.5 8.6 7.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.13.B. Fifth Third Bancorp
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.9 9.3 8.9 8.9      
Common equity tier 1 ratio (%)       8.4      
Tier 1 capital ratio (%) 11.1 10.3 9.9 9.5      
Total risk-based capital ratio (%) 14.3 13.9 13.0 12.1      
Tier 1 leverage ratio (%) 10.6 9.6 9.3 9.3      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.14.A. The Goldman Sachs Group, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.2 8.3 5.7 5.8 8.3 6.1 6.2
Common equity tier 1 ratio (%)     7.5 5.0   7.8 5.6
Tier 1 capital ratio (%) 16.3 10.3 8.2 6.0 10.3 8.6 6.4
Total risk-based capital ratio (%) 19.4 13.4 10.7 8.0 13.4 11.0 8.4
Tier 1 leverage ratio (%) 7.9 5.1 4.4 3.9 5.1 4.5 4.2

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.14.B. The Goldman Sachs Group, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.2 10.2 8.1 7.2 10.2 8.5 8.0
Common equity tier 1 ratio (%)     9.7 5.8   10.1 6.5
Tier 1 capital ratio (%) 16.3 12.4 11.1 7.1 12.4 11.5 7.8
Total risk-based capital ratio (%) 19.4 15.5 13.8 9.2 15.5 14.2 9.9
Tier 1 leverage ratio (%) 7.9 5.9 5.2 4.4 5.9 5.4 4.8

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.15.A. HSBC North America Holdings Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.7 12.7 8.5 6.6      
Common equity tier 1 ratio (%)     12.6 9.4      
Tier 1 capital ratio (%) 17.1 15.6 12.6 9.4      
Total risk-based capital ratio (%) 26.5 24.6 22.0 18.2      
Tier 1 leverage ratio (%) 7.8 6.9 5.7 4.4      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.15.B. HSBC North America Holdings Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 14.7 13.4 11.3 11.1      
Common equity tier 1 ratio (%)     13.6 11.6      
Tier 1 capital ratio (%) 17.1 16.3 14.2 12.2      
Total risk-based capital ratio (%) 26.5 25.3 23.5 20.7      
Tier 1 leverage ratio (%) 7.8 7.2 6.3 5.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.16.A. Huntington Bancshares Incorporated
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.9 9.8 7.4 6.0      
Common equity tier 1 ratio (%)       6.6      
Tier 1 capital ratio (%) 12.4 11.2 8.7 7.2      
Total risk-based capital ratio (%) 14.7 13.5 10.9 9.5      
Tier 1 leverage ratio (%) 10.9 9.7 7.5 6.4      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.16.B. Huntington Bancshares Incorporated
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.9 10.0 9.0 8.6      
Common equity tier 1 ratio (%)       8.3      
Tier 1 capital ratio (%) 12.4 11.4 10.4 9.2      
Total risk-based capital ratio (%) 14.7 13.8 12.5 11.5      
Tier 1 leverage ratio (%) 10.9 9.9 8.9 8.1      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.17.A. JPMorgan Chase & Co.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.5 8.0 5.8 5.5      
Common equity tier 1 ratio (%)     6.9 5.4      
Tier 1 capital ratio (%) 11.7 9.2 8.1 6.6      
Total risk-based capital ratio (%) 14.3 11.7 10.4 8.7      
Tier 1 leverage ratio (%) 6.9 5.5 5.0 4.2      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.17.B. JPMorgan Chase & Co.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.5 9.3 8.4 8.3      
Common equity tier 1 ratio (%)     8.3 7.1      
Tier 1 capital ratio (%) 11.7 10.5 9.6 8.4      
Total risk-based capital ratio (%) 14.3 13.0 11.9 10.5      
Tier 1 leverage ratio (%) 6.9 6.2 5.7 5.4      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.18.A. KeyCorp
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.2 10.2 8.6 8.0      
Common equity tier 1 ratio (%)       8.0      
Tier 1 capital ratio (%) 11.9 10.9 9.3 8.3      
Total risk-based capital ratio (%) 14.4 13.4 11.6 10.6      
Tier 1 leverage ratio (%) 11.3 10.3 8.7 7.9      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.18.B. KeyCorp
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.2 10.6 9.9 9.8      
Common equity tier 1 ratio (%)       9.6      
Tier 1 capital ratio (%) 11.9 11.3 10.6 10.0      
Total risk-based capital ratio (%) 14.4 13.8 12.8 12.0      
Tier 1 leverage ratio (%) 11.3 10.7 9.9 9.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.19.A. M&T Bank Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.1 8.6 7.3 6.7      
Common equity tier 1 ratio (%)       7.2      
Tier 1 capital ratio (%) 11.9 11.3 9.6 8.7      
Total risk-based capital ratio (%) 15.1 14.4 12.3 11.5      
Tier 1 leverage ratio (%) 10.7 10.1 7.8 7.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.19.B. M&T Bank Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.1 8.9 8.7 9.4      
Common equity tier 1 ratio (%)       8.9      
Tier 1 capital ratio (%) 11.9 11.7 11.5 10.5      
Total risk-based capital ratio (%) 15.1 14.8 14.1 13.3      
Tier 1 leverage ratio (%) 10.7 10.5 9.2 9.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.20.A. Morgan Stanley
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.6 8.1 5.9 6.3      
Common equity tier 1 ratio (%)     8.5 6.8      
Tier 1 capital ratio (%) 15.3 10.8 8.8 7.2      
Total risk-based capital ratio (%) 16.1 12.0 10.5 9.4      
Tier 1 leverage ratio (%) 7.3 5.4 5.0 4.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.20.B. Morgan Stanley
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 12.6 9.8 8.6 8.5      
Common equity tier 1 ratio (%)     10.9 8.0      
Tier 1 capital ratio (%) 15.3 12.6 11.6 8.7      
Total risk-based capital ratio (%) 16.1 13.9 13.8 11.0      
Tier 1 leverage ratio (%) 7.3 5.9 5.5 4.9      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.21.A. Northern Trust Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 13.1 12.6 11.0 10.0      
Common equity tier 1 ratio (%)     11.2 9.1      
Tier 1 capital ratio (%) 13.6 13.1 11.4 9.2      
Total risk-based capital ratio (%) 14.9 16.2 14.6 12.1      
Tier 1 leverage ratio (%) 8.3 8.0 6.9 6.0      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.21.B. Northern Trust Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 13.1 12.8 11.8 11.4      
Common equity tier 1 ratio (%)     11.6 10.0      
Tier 1 capital ratio (%) 13.6 13.2 11.8 10.1      
Total risk-based capital ratio (%) 14.9 15.9 14.7 12.7      
Tier 1 leverage ratio (%) 8.3 8.0 7.1 6.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.22.A. The PNC Financial Services Group, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.3 10.1 9.0 8.1      
Common equity tier 1 ratio (%)     8.8 6.7      
Tier 1 capital ratio (%) 12.2 12.0 10.5 8.2      
Total risk-based capital ratio (%) 15.6 15.5 14.0 11.4      
Tier 1 leverage ratio (%) 11.1 10.8 9.4 8.0      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.22.B. The PNC Financial Services Group, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.3 10.3 10.0 9.9      
Common equity tier 1 ratio (%)     9.6 8.2      
Tier 1 capital ratio (%) 12.2 12.2 11.3 9.8      
Total risk-based capital ratio (%) 15.6 15.6 14.7 12.9      
Tier 1 leverage ratio (%) 11.1 11.0 10.1 9.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.23.A. RBS Citizens Financial Group, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 13.9 13.2 10.0 9.0      
Common equity tier 1 ratio (%)       9.1      
Tier 1 capital ratio (%) 14.0 13.2 10.6 10.3      
Total risk-based capital ratio (%) 16.3 15.8 14.3 13.9      
Tier 1 leverage ratio (%) 12.1 11.3 9.0 9.2      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.23.B. RBS Citizens Financial Group, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 13.9 13.3 11.5 11.5      
Common equity tier 1 ratio (%)       11.0      
Tier 1 capital ratio (%) 14.0 13.3 12.0 11.6      
Total risk-based capital ratio (%) 16.3 16.0 15.7 15.2      
Tier 1 leverage ratio (%) 12.1 11.5 10.2 10.3      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.24.A. Regions Financial Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.0 10.2 8.7 8.2      
Common equity tier 1 ratio (%)       8.5      
Tier 1 capital ratio (%) 11.5 10.7 9.7 9.1      
Total risk-based capital ratio (%) 14.5 13.8 12.3 11.4      
Tier 1 leverage ratio (%) 9.9 9.1 8.2 7.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.24.B. Regions Financial Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.0 10.8 10.5 10.5      
Common equity tier 1 ratio (%)       10.3      
Tier 1 capital ratio (%) 11.5 11.3 11.2 11.1      
Total risk-based capital ratio (%) 14.5 14.3 14.0 13.5      
Tier 1 leverage ratio (%) 9.9 9.6 9.5 9.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.25.A. Santander Holdings USA, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 13.7 12.7 8.6 7.9      
Common equity tier 1 ratio (%)       7.3      
Tier 1 capital ratio (%) 14.4 13.4 11.4 11.8      
Total risk-based capital ratio (%) 16.5 15.5 13.1 14.6      
Tier 1 leverage ratio (%) 12.4 11.2 10.1 10.5      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.25.B. Santander Holdings USA, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 13.7 13.6 10.5 11.0      
Common equity tier 1 ratio (%)       9.2      
Tier 1 capital ratio (%) 14.4 14.3 13.2 13.6      
Total risk-based capital ratio (%) 16.5 16.4 14.9 16.5      
Tier 1 leverage ratio (%) 12.4 11.9 11.7 12.1      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.26.A. State Street Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 15.5 13.3 12.3 11.4      
Common equity tier 1 ratio (%)     13.9 9.4      
Tier 1 capital ratio (%) 17.3 15.0 16.1 11.5      
Total risk-based capital ratio (%) 19.8 17.3 18.9 13.5      
Tier 1 leverage ratio (%) 7.2 6.3 6.7 6.3      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.26.B. State Street Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 15.5 13.9 13.4 13.6      
Common equity tier 1 ratio (%)     14.0 9.7      
Tier 1 capital ratio (%) 17.3 15.7 15.6 11.2      
Total risk-based capital ratio (%) 19.8 17.9 18.3 13.2      
Tier 1 leverage ratio (%) 7.2 6.5 6.6 6.1      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.27.A. SunTrust Banks, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.9 9.6 8.4 8.0      
Common equity tier 1 ratio (%)       7.5      
Tier 1 capital ratio (%) 11.0 10.6 9.5 8.3      
Total risk-based capital ratio (%) 13.0 12.6 11.3 10.2      
Tier 1 leverage ratio (%) 9.5 9.1 8.1 7.3      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.27.B. SunTrust Banks, Inc.
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.9 9.8 9.6 9.8      
Common equity tier 1 ratio (%)       9.5      
Tier 1 capital ratio (%) 11.0 10.8 10.6 10.1      
Total risk-based capital ratio (%) 13.0 12.9 12.5 12.1      
Tier 1 leverage ratio (%) 9.5 9.3 9.1 8.8      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.28.A. U.S. Bancorp
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.3 8.9 7.4 6.6      
Common equity tier 1 ratio (%)     7.6 6.0      
Tier 1 capital ratio (%) 11.2 10.8 9.3 7.8      
Total risk-based capital ratio (%) 13.3 12.8 11.6 10.0      
Tier 1 leverage ratio (%) 9.6 9.1 7.8 6.9      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.28.B. U.S. Bancorp
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 9.3 9.1 8.6 8.8      
Common equity tier 1 ratio (%)     8.6 7.8      
Tier 1 capital ratio (%) 11.2 11.0 10.3 9.4      
Total risk-based capital ratio (%) 13.3 13.0 12.3 11.6      
Tier 1 leverage ratio (%) 9.6 9.3 8.6 8.2      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.29.A. UnionBanCal Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.1 11.7 10.2 9.7      
Common equity tier 1 ratio (%)       9.7      
Tier 1 capital ratio (%) 11.2 11.8 10.2 9.7      
Total risk-based capital ratio (%) 13.1 14.2 12.8 11.9      
Tier 1 leverage ratio (%) 10.2 10.8 9.3 9.0      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.29.B. UnionBanCal Corporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 11.1 12.0 11.5 12.3      
Common equity tier 1 ratio (%)       12.0      
Tier 1 capital ratio (%) 11.2 12.1 11.5 12.0      
Total risk-based capital ratio (%) 13.1 14.4 14.0 13.8      
Tier 1 leverage ratio (%) 10.2 11.0 10.5 11.2      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.30.A. Wells Fargo & Company
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.6 9.8 7.7 6.1      
Common equity tier 1 ratio (%)     7.7 5.2      
Tier 1 capital ratio (%) 12.1 11.3 9.2 6.9      
Total risk-based capital ratio (%) 15.1 14.4 13.0 10.9      
Tier 1 leverage ratio (%) 9.8 9.0 7.3 5.6      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.30.B. Wells Fargo & Company
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.6 10.1 9.3 8.7      
Common equity tier 1 ratio (%)     9.0 7.4      
Tier 1 capital ratio (%) 12.1 11.6 10.4 9.0      
Total risk-based capital ratio (%) 15.1 14.7 14.4 13.1      
Tier 1 leverage ratio (%) 9.8 9.2 8.2 7.3      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for advanced approaches BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A 4 percent 4.5 percent
Tier 1 risk-based capital ratio 4 percent 5.5 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.31.A. Zions Bancorporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the severely adverse scenario

Projected capital ratios through Q4 2015 in the severely adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.5 9.2 6.9 4.4      
Common equity tier 1 ratio (%)       5.5      
Tier 1 capital ratio (%) 13.1 11.8 9.5 6.3      
Total risk-based capital ratio (%) 14.8 13.8 11.3 8.1      
Tier 1 leverage ratio (%) 10.6 9.5 7.5 5.2      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Back to section top


Table A.31.B. Zions Bancorporation
Actual Q3 2013 and projected minimum regulatory capital ratios and tier 1 common ratios, Q4 2013-Q4 2015
Federal Reserve estimates in the adverse scenario

Projected capital ratios through Q4 2015 in the adverse scenario
Actual
Q3 2013
Minimum stressed ratios with original
planned capital actions
Minimum stressed ratios with adjusted
planned capital actions
Q4 2013 2014 2015 Q4 2013 2014 2015
Tier 1 common ratio (%) 10.5 9.5 8.9 8.1      
Common equity tier 1 ratio (%)       8.3      
Tier 1 capital ratio (%) 13.1 12.1 11.4 9.7      
Total risk-based capital ratio (%) 14.8 14.0 13.3 11.6      
Tier 1 leverage ratio (%) 10.6 9.7 9.0 7.9      

Note: These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. These estimates are not forecasts of capital ratios. The tables include the minimum ratios assuming the capital actions originally submitted in January 2014 by the BHCs in their annual capital plans and the minimum ratios incorporating any adjustments to capital distributions made by BHCs after reviewing the Federal Reserve's stress test projections and original planned capital distributions for those BHCs that did not make adjustments. The minimum capital ratios are for the period Q4 2013 to Q4 2015 and do not necessarily occur in the same quarter.

Required minimum capital ratios for other BHCs in CCAR 2014
Regulatory ratio Q4 2013 2014 2015
Tier 1 common ratio 5 percent 5 percent 5 percent
Common equity tier 1 ratio N/A N/A 4.5 percent
Tier 1 risk-based capital ratio 4 percent 4 percent 6 percent
Total risk-based capital ratio 8 percent 8 percent 8 percent
Tier 1 leverage ratio 3 or 4 percent 3 or 4 percent 4 percent

Note: For purposes of CCAR 2014, an advanced approaches BHC includes any BHC that has consolidated assets greater than or equal to $250 billion or total consolidated on-balance sheet foreign exposure of at least $10 billion as of December 31, 2013. See 12 CFR 217.100(b)(1); 12 CFR part 225, appendix G, section 1(b). Other BHCs include any BHC that is subject to 12 CFR 225.8 and is not an advanced approaches BHC.
         The tier 1 common ratio is to be calculated using the definitions of tier 1 capital and total risk-weighted assets as currently in effect in 2013. All other ratios are calculated in accordance with the transition arrangements provided in the Board's revised capital framework, issued in July 2013.

Last update: April 15, 2014

Back to Top