Appendix B: Firm-Specific Results

Table B.1.A. Ally Financial Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 10.1 7.4 7.4
Tier 1 capital ratio 11.9 9.1 9.1
Total capital ratio 13.8 11.1 11.1
Tier 1 leverage ratio 8.9 6.9 6.9
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 8.1 6.9
First-lien mortgages, domestic 0.2 1.4
Junior liens and HELOCs, domestic 0.0 3.8
Commercial and industrial 2 2.4 8.2
Commercial real estate, domestic 0.3 5.7
Credit cards 0.0 0.0
Other consumer3 5.0 7.7
Other loans 4 0.2 14.1

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 137.0 135.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 3.7 2.0
equals
Net interest income 8.1 4.4
Noninterest income 6.9 3.8
less
Noninterest expense2 11.3 6.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 7.0  
Credit losses on investment securities (AFS/HTM)4 0.3  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -3.6 -2.0
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.1.B. Ally Financial Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 10.1 7.3 7.3
Tier 1 capital ratio 11.9 9.1 9.1
Total capital ratio 13.8 11.1 11.1
Tier 1 leverage ratio 8.9 6.8 6.8
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 7.7 6.6
First-lien mortgages, domestic 0.2 1.3
Junior liens and HELOCs, domestic 0.0 3.7
Commercial and industrial2 2.3 8.0
Commercial real estate, domestic 0.3 5.4
Credit cards 0.0 0.0
Other consumer3 4.7 7.2
Other loans4 0.2 14.4

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 137.0 135.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 3.7 2.0
equals
Net interest income 8.1 4.4
Noninterest income 6.9 3.7
less
Noninterest expense 2 11.3 6.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 7.3  
Credit losses on investment securities (AFS/HTM) 4 0.3  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.1  
equals
Net income before taxes -3.9 -2.1
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.2.A. American Express Company Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 13.6 17.0 13.5
Tier 1 capital ratio 14.8 18.2 14.8
Total capital ratio 16.5 19.8 16.5
Tier 1 leverage ratio 10.4 13.1 10.4
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 15.4 13.8
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial 2 5.3 14.7
Commercial real estate, domestic 0.0 0.0
Credit cards 9.7 13.3
Other consumer3 0.3 16.7
Other loans 4 0.0 5.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 129.3 132.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 18.8 10.0
equals
Net interest income 12.6 6.7
Noninterest income 74.5 39.5
less
Noninterest expense 2 68.2 36.2
Other revenue3 0.0  
less
Provisions for loan and lease losses 12.6  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes 6.2 3.3
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -2.9 -2.9

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.2.B. American Express Company Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 13.6 17.3 13.7
Tier 1 capital ratio 14.8 18.5 15.0
Total capital ratio 16.5 20.2 16.6
Tier 1 leverage ratio 10.4 13.3 10.6
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 14.1 12.6
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial 2 5.0 13.8
Commercial real estate, domestic 0.0 0.0
Credit cards 8.7 11.9
Other consumer3 0.3 15.8
Other loans 4 0.0 5.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 129.3 131.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 18.9 10.0
equals
Net interest income 12.7 6.7
Noninterest income 74.5 39.5
less
Noninterest expense2 68.2 36.2
Other revenue3 0.0  
less
Provisions for loan and lease losses 12.2  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes 6.6 3.5
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -2.9 -2.9

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.3.A. Bank of America Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.6 9.5 9.3
Tier 1 capital ratio 13.2 11.1 10.9
Total capital ratio 15.8 13.5 13.5
Tier 1 leverage ratio 7.4 6.2 6.1
Supplementary leverage ratio 7.1 5.3 5.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 60.2 6.1
First-lien mortgages, domestic 4.7 2.0
Junior liens and HELOCs, domestic 0.9 2.4
Commercial and industrial2 16.7 5.8
Commercial real estate, domestic 12.5 16.4
Credit cards 17.6 20.9
Other consumer 3 1.6 2.1
Other loans4 6.2 3.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 1,475.1 1,456.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 34.4 1.3
equals
Net interest income 94.1 3.4
Noninterest income 97.1 3.5
less
Noninterest expense2 156.9 5.7
Other revenue3 0.0  
less
Provisions for loan and lease losses 51.8  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses 5 11.3  
Other losses/gains6 1.6  
equals
Net income before taxes -30.5 -1.1
Memo items
Other comprehensive income 7 1.8  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -1.5 0.3

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.3.B. Bank of America Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.6 9.2 9.2
Tier 1 capital ratio 13.2 10.8 10.8
Total capital ratio 15.8 13.4 13.4
Tier 1 leverage ratio 7.4 6.0 6.0
Supplementary leverage ratio 7.1 5.2 5.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 57.9 5.8
First-lien mortgages, domestic 4.4 1.9
Junior liens and HELOCs, domestic 0.9 2.3
Commercial and industrial 2 17.0 5.9
Commercial real estate, domestic 11.8 15.5
Credit cards 16.0 19.0
Other consumer3 1.4 1.9
Other loans 4 6.3 3.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 1,475.1 1,458.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 32.7 1.2
equals
Net interest income 94.6 3.5
Noninterest income 95.5 3.5
less
Noninterest expense2 157.4 5.7
Other revenue3 0.0  
less
Provisions for loan and lease losses 53.4  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses5 11.3  
Other losses/gains 6 2.6  
equals
Net income before taxes -34.7 -1.3
Memo items
Other comprehensive income 7 1.2  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -1.5 -0.3

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.4.A. The Bank of New York Mellon Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.7 14.6 11.9
Tier 1 capital ratio 15.6 17.4 14.8
Total capital ratio 16.6 18.4 15.9
Tier 1 leverage ratio 6.2 7.0 5.9
Supplementary leverage ratio 8.2 8.3 7.1

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 1.6 3.0
First-lien mortgages, domestic 0.1 1.3
Junior liens and HELOCs, domestic 0.0 7.5
Commercial and industrial2 0.1 2.9
Commercial real estate, domestic 0.4 9.2
Credit cards 0.0 0.0
Other consumer3 0.4 12.1
Other loans4 0.6 1.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 157.3 157.3

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 7.6 1.7
equals
Net interest income 6.3 1.4
Noninterest income 30.7 7.0
less
Noninterest expense 2 29.5 6.7
Other revenue3 0.0  
less
Provisions for loan and lease losses 1.6  
Credit losses on investment securities (AFS/HTM)4 0.2  
Trading and counterparty losses 5 1.4  
Other losses/gains 6 0.0  
equals
Net income before taxes 4.4 1.0
Memo items
Other comprehensive income 7 -0.1  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -1.9 -2.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.4.B. The Bank of New York Mellon Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.7 14.1 12.2
Tier 1 capital ratio 15.6 16.9 15.1
Total capital ratio 16.6 18.0 16.2
Tier 1 leverage ratio 6.2 6.8 6.0
Supplementary leverage ratio 8.2 8.0 7.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 1.6 2.9
First-lien mortgages, domestic 0.1 1.2
Junior liens and HELOCs, domestic 0.0 7.2
Commercial and industrial2 0.1 3.0
Commercial real estate, domestic 0.4 8.4
Credit cards 0.0 0.0
Other consumer 3 0.4 11.4
Other loans4 0.6 1.8

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 157.3 157.3

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 7.6 1.7
equals
Net interest income 6.6 1.5
Noninterest income 30.6 6.9
less
Noninterest expense2 29.5 6.7
Other revenue3 0.0  
less
Provisions for loan and lease losses 1.7  
Credit losses on investment securities (AFS/HTM)4 0.2  
Trading and counterparty losses5 1.4  
Other losses/gains6 0.0  
equals
Net income before taxes 4.3 1.0
Memo items
Other comprehensive income7 -0.8  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -1.9 -2.7

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.5.A. Barclays US LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 17.3 15.5 14.7
Tier 1 capital ratio 20.4 18.7 18.0
Total capital ratio 23.4 21.9 21.3
Tier 1 leverage ratio 9.5 8.7 8.2
Supplementary leverage ratio 9.1 7.6 7.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.0 13.8
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial 2 0.0 22.8
Commercial real estate, domestic 0.0 12.6
Credit cards 4.8 22.4
Other consumer 3 0.1 16.7
Other loans 4 0.1 0.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 83.3 82.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 4.7 3.2
equals
Net interest income 5.9 4.0
Noninterest income 13.7 9.2
less
Noninterest expense2 14.9 10.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 4.3  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 1.0  
Other losses/gains6 0.0  
equals
Net income before taxes -0.6 -0.4
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.5.B. Barclays US LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 17.3 15.7 15.2
Tier 1 capital ratio 20.4 18.9 18.4
Total capital ratio 23.4 22.2 21.7
Tier 1 leverage ratio 9.5 8.7 8.5
Supplementary leverage ratio 9.1 7.7 7.5

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 4.6 12.6
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial2 0.0 21.5
Commercial real estate, domestic 0.0 11.7
Credit cards 4.4 20.4
Other consumer 3 0.0 15.8
Other loans4 0.1 0.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 83.3 82.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 4.6 3.1
equals
Net interest income 5.9 4.0
Noninterest income 13.6 9.2
less
Noninterest expense 2 14.9 10.1
Other revenue 3 0.0  
less
Provisions for loan and lease losses 4.1  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses 5 1.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -0.5 -0.3
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.6.A. BMO Financial Corp. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.1 7.0 7.0
Tier 1 capital ratio 12.6 7.5 7.5
Total capital ratio 15.1 10.0 10.0
Tier 1 leverage ratio 8.5 5.0 5.0
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 6.5 7.6
First-lien mortgages, domestic 0.2 1.9
Junior liens and HELOCs, domestic 0.1 3.7
Commercial and industrial 2 3.0 8.0
Commercial real estate, domestic 1.7 15.1
Credit cards 0.1 21.2
Other consumer 3 0.3 4.8
Other loans4 1.2 6.0

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 125.3 124.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 0.8 0.4
equals
Net interest income 7.9 4.2
Noninterest income 3.3 1.8
less
Noninterest expense 2 10.4 5.6
Other revenue3 0.0  
less
Provisions for loan and lease losses 6.6  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -5.8 -3.1
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.6.B. BMO Financial Corp. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 12.1 6.5 6.5
Tier 1 capital ratio 12.6 7.0 7.0
Total capital ratio 15.1 9.8 9.8
Tier 1 leverage ratio 8.5 4.7 4.7
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 6.4 7.5
First-lien mortgages, domestic 0.1 1.8
Junior liens and HELOCs, domestic 0.1 3.5
Commercial and industrial2 3.0 8.0
Commercial real estate, domestic 1.6 14.3
Credit cards 0.1 19.4
Other consumer 3 0.3 4.5
Other loans 4 1.2 6.2

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 125.3 124.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 0.7 0.4
equals
Net interest income 8.0 4.3
Noninterest income 3.2 1.7
less
Noninterest expense2 10.4 5.6
Other revenue3 0.0  
less
Provisions for loan and lease losses 7.2  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -6.5 -3.5
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.7.A. BNP Paribas USA, Inc.* Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 15.8 11.2 11.2
Tier 1 capital ratio 15.8 11.2 11.2
Total capital ratio 18.2 13.5 13.5
Tier 1 leverage ratio 8.6 6.1 6.1
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.0 7.6
First-lien mortgages, domestic 0.2 2.3
Junior liens and HELOCs, domestic 0.1 3.4
Commercial and industrial 2 1.5 10.3
Commercial real estate, domestic 1.7 11.1
Credit cards 0.1 23.7
Other consumer 3 1.1 7.6
Other loans4 0.4 3.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 89.7 88.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 0.8 0.6
equals
Net interest income 5.4 3.8
Noninterest income 4.0 2.8
less
Noninterest expense 2 8.6 6.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 5.0  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -4.2 -2.9
Memo items    
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

*Note: The Federal Reserve revised this report on June 24, 2021:

  • BNP Paribas USA, Inc., CET1 capital ratio (%), Ending has been revised from 11.5 to 11.2.
  • BNP Paribas USA, Inc., CET1 capital ratio (%), Minimum has been revised from 11.5 to 11.2.
  • BNP Paribas USA, Inc., Tier 1 capital ratio (%), Ending has been revised from 11.5 to 11.2.
  • BNP Paribas USA, Inc., Tier 1 capital ratio (%), Minimum has been revised from 11.5 to 11.2.
  • BNP Paribas USA, Inc., Total capital ratio (%), Ending has been revised from 13.8 to 13.5.
  • BNP Paribas USA, Inc., Total capital ratio (%), Minimum has been revised from 13.8 to 13.5.
  • BNP Paribas USA, Inc., Tier 1 leverage ratio (%), Ending has been revised from 6.2 to 6.1.
  • BNP Paribas USA, Inc., Tier 1 leverage ratio (%), Minimum has been revised from 6.2 to 6.1.
  • BNP Paribas USA, Inc., Risk-weighted assets, Projected 2022:Q3 has been revised from 89.0 to 88.9.
  • BNP Paribas USA, Inc., Pre-provision net revenue, Billions of dollars has been revised from 1.1 to 0.8.
  • BNP Paribas USA, Inc., Pre-provision net revenue, Percent of average assets has been revised from 0.8 to 0.6.
  • BNP Paribas USA, Inc., Net interest income, Billions of dollars has been revised from 5.6 to 5.4.
  • BNP Paribas USA, Inc., Net interest income, Percent of average assets has been revised from 3.9 to 3.8.
  • BNP Paribas USA, Inc., Noninterest income, Billions of dollars has been revised from 3.7 to 4.0.
  • BNP Paribas USA, Inc., Noninterest income, Percent of average assets has been revised from 2.6 to 2.8.
  • BNP Paribas USA, Inc., Noninterest expense, Billions of dollars has been revised from 8.2 to 8.6.
  • BNP Paribas USA, Inc., Noninterest expense, Percent of average has been revised from 5.8 to 6.1.
  • BNP Paribas USA, Inc., Net income before taxes, Billions of dollars has been revised from -3.9 to -4.2.
  • BNP Paribas USA, Inc., Net income before taxes, Percent of average has been revised from -2.8 to -2.9.
Table B.7.B. BNP Paribas USA, Inc.* Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 15.8 10.8 10.8
Tier 1 capital ratio 15.8 10.8 10.8
Total capital ratio 18.2 13.5 13.5
Tier 1 leverage ratio 8.6 5.8 5.8
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 4.8 7.3
First-lien mortgages, domestic 0.2 2.2
Junior liens and HELOCs, domestic 0.1 3.2
Commercial and industrial 2 1.5 10.2
Commercial real estate, domestic 1.6 10.6
Credit cards 0.1 21.7
Other consumer3 1.0 6.8
Other loans 4 0.4 3.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 89.7 88.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 0.8 0.6
equals
Net interest income 5.5 3.9
Noninterest income 3.9 2.7
less
Noninterest expense 2 8.6 6.1
Other revenue 3 0.0  
less
Provisions for loan and lease losses 5.3  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -4.6 -3.2
Memo items    
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

*Note: The Federal Reserve revised this report on June 24, 2021:

  • BNP Paribas USA, Inc., CET1 capital ratio (%), Ending has been revised from 11.1 to 10.8.
  • BNP Paribas USA, Inc., CET1 capital ratio (%), Minimum has been revised from 11.1 to 10.8.
  • BNP Paribas USA, Inc., Tier 1 capital ratio (%), Ending has been revised from 11.1 to 10.8.
  • BNP Paribas USA, Inc., Tier 1 capital ratio (%), Minimum has been revised from 11.1 to 10.8.
  • BNP Paribas USA, Inc., Total capital ratio (%), Ending has been revised from 13.8 to 13.5.
  • BNP Paribas USA, Inc., Total capital ratio (%), Minimum has been revised from 13.8 to 13.5.
  • BNP Paribas USA, Inc., Tier 1 leverage ratio (%), Ending has been revised from 6.0 to 5.8.
  • BNP Paribas USA, Inc., Tier 1 leverage ratio (%), Minimum has been revised from 6.0 to 5.8.
  • BNP Paribas USA, Inc., Risk-weighted assets, Projected 2022:Q3 has been revised from 88.8 to 88.7.
  • BNP Paribas USA, Inc., Pre-provision net revenue, Billions of dollars has been revised from 1.0 to 0.8.
  • BNP Paribas USA, Inc., Pre-provision net revenue, Percent of average has been revised from 0.7 to 0.6.
  • BNP Paribas USA, Inc., Net interest income, Billions of dollars has been revised from 5.6 to 5.5.
  • BNP Paribas USA, Inc., Net interest income, Percent of average has been revised from 4.0 to 3.9.
  • BNP Paribas USA, Inc., Noninterest income, Billions of dollars has been revised from 3.7 to 3.9.
  • BNP Paribas USA, Inc., Noninterest income, Percent of average has been revised from 2.6 to 2.7.
  • BNP Paribas USA, Inc., Noninterest expense, Billions of dollars has been revised from 8.3 to 8.6.
  • BNP Paribas USA, Inc., Noninterest expense, Percent of average has been revised from 5.8 to 6.1.
  • BNP Paribas USA, Inc., Net income before taxes, Billions of dollars has been revised from -4.3 to -4.6.
  • BNP Paribas USA, Inc., Net income before taxes, Percent of average has been revised from -3.1 to -3.2.
Table B.8.A. Capital One Financial Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.4 7.2 7.1
Tier 1 capital ratio 14.2 8.9 8.9
Total capital ratio 16.7 11.5 11.4
Tier 1 leverage ratio 10.3 6.6 6.6
Supplementary leverage ratio 9.7 5.5 5.5

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 42.6 17.0
First-lien mortgages, domestic 0.0 2.5
Junior liens and HELOCs, domestic 0.0 6.9
Commercial and industrial 2 4.7 13.0
Commercial real estate, domestic 2.1 6.6
Credit cards 27.5 27.7
Other consumer 3 7.2 11.4
Other loans 4 1.1 5.4

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 290.2 294.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 23.1 5.5
equals
Net interest income 48.5 11.5
Noninterest income 12.7 3.0
less
Noninterest expense 2 38.0 9.0
Other revenue3 0.0  
less
Provisions for loan and lease losses 35.8  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.1  
equals
Net income before taxes -12.8 -3.0
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.1 -0.1

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.8.B. Capital One Financial Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.4 7.4 7.4
Tier 1 capital ratio 14.2 9.2 9.2
Total capital ratio 16.7 11.8 11.8
Tier 1 leverage ratio 10.3 6.8 6.8
Supplementary leverage ratio 9.7 5.7 5.7

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 39.7 15.9
First-lien mortgages, domestic 0.0 2.4
Junior liens and HELOCs, domestic 0.0 6.6
Commercial and industrial 2 4.6 12.9
Commercial real estate, domestic 1.9 6.0
Credit cards 25.2 25.4
Other consumer3 6.8 10.8
Other loans 4 1.1 5.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 290.2 293.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 23.1 5.5
equals
Net interest income 48.6 11.5
Noninterest income 12.6 3.0
less
Noninterest expense 2 38.1 9.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 34.9  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.2  
equals
Net income before taxes -12.0 -2.8
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.1 -0.1

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.9.A. Citigroup Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 11.8 10.9 9.6
Tier 1 capital ratio 13.3 12.5 11.1
Total capital ratio 16.5 15.5 14.5
Tier 1 leverage ratio 7.1 6.6 5.8
Supplementary leverage ratio 6.7 5.3 4.7

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 55.9 8.2
First-lien mortgages, domestic 1.9 2.3
Junior liens and HELOCs, domestic 0.8 7.4
Commercial and industrial2 10.3 5.7
Commercial real estate, domestic 2.8 11.7
Credit cards 30.6 21.4
Other consumer 3 2.4 8.2
Other loans4 7.2 3.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 1,187.3 1,178.6

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 49.4 2.2
equals
Net interest income 104.8 4.7
Noninterest income 63.9 2.9
less
Noninterest expense 2 119.3 5.3
Other revenue3 0.0  
less
Provisions for loan and lease losses 40.0  
Credit losses on investment securities (AFS/HTM) 4 0.5  
Trading and counterparty losses5 10.3  
Other losses/gains6 1.2  
equals
Net income before taxes -2.7 -0.1
Memo items
Other comprehensive income7 1.1  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -35.4 -34.4

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.9.B. Citigroup Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 11.8 10.6 9.8
Tier 1 capital ratio 13.3 12.2 11.4
Total capital ratio 16.5 15.5 14.8
Tier 1 leverage ratio 7.1 6.5 6.0
Supplementary leverage ratio 6.7 5.2 4.8

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 52.7 7.7
First-lien mortgages, domestic 1.7 2.1
Junior liens and HELOCs, domestic 0.7 7.0
Commercial and industrial 2 10.5 5.7
Commercial real estate, domestic 2.6 10.8
Credit cards 28.0 19.6
Other consumer 3 2.1 7.2
Other loans4 7.2 3.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 1,187.3 1,178.4

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 48.2 2.2
equals
Net interest income 105.7 4.7
Noninterest income 62.2 2.8
less
Noninterest expense 2 119.7 5.4
Other revenue 3 0.0  
less
Provisions for loan and lease losses 40.2  
Credit losses on investment securities (AFS/HTM) 4 0.5  
Trading and counterparty losses 5 10.3  
Other losses/gains 6 1.8  
equals
Net income before taxes -4.6 -0.2
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -35.4 -35.5

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.10.A. Citizens Financial Group, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 9.6 6.3 6.3
Tier 1 capital ratio 10.9 7.7 7.7
Total capital ratio 13.1 9.9 9.9
Tier 1 leverage ratio 9.3 6.5 6.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 8.6 7.0
First-lien mortgages, domestic 0.5 2.3
Junior liens and HELOCs, domestic 0.5 4.2
Commercial and industrial 2 2.4 6.3
Commercial real estate, domestic 2.7 15.5
Credit cards 0.4 25.1
Other consumer 3 1.7 6.4
Other loans 4 0.4 6.2

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 147.3 146.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 3.7 2.0
equals
Net interest income 9.7 5.4
Noninterest income 4.1 2.3
less
Noninterest expense2 10.1 5.6
Other revenue 3 0.0  
less
Provisions for loan and lease losses 8.2  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -4.6 -2.5
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.10.B. Citizens Financial Group, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.6 6.2 6.2
Tier 1 capital ratio 10.9 7.5 7.5
Total capital ratio 13.1 9.7 9.7
Tier 1 leverage ratio 9.3 6.3 6.3
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 8.3 6.8
First-lien mortgages, domestic 0.4 2.2
Junior liens and HELOCs, domestic 0.5 4.1
Commercial and industrial 2 2.4 6.3
Commercial real estate, domestic 2.5 14.5
Credit cards 0.4 22.6
Other consumer 3 1.6 6.1
Other loans 4 0.4 6.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 147.3 145.4

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 3.7 2.0
equals
Net interest income 9.7 5.4
Noninterest income 4.1 2.3
less
Noninterest expense 2 10.1 5.6
Other revenue3 0.0  
less
Provisions for loan and lease losses 8.6  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.1  
equals
Net income before taxes -5.0 -2.8
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.11.A. Credit Suisse Holdings (USA), Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 21.4 17.8 16.9
Tier 1 capital ratio 22.0 18.5 17.6
Total capital ratio 22.1 18.5 17.8
Tier 1 leverage ratio 14.0 11.2 10.6
Supplementary leverage ratio 12.6 10.1 9.5

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 0.2 1.7
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial 2 0.0 0.0
Commercial real estate, domestic 0.1 52.2
Credit cards 0.0 0.0
Other consumer3 0.0 16.7
Other loans4 0.1 0.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

 

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 79.0 74.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D.
The risk-weighted assets are sourced from the FR Y-14A reports filed by firms in November. In mid-December, Credit Suisse revised its risk-weighted assets reported in the FR Y-9C as of June 30, 2020 to $79.3 billion. The revised risk-weighted assets reported in mid-December would result in risk-based capital ratios that are approximately 5 to 7 basis points lower. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 1.1 0.9
equals
Net interest income -0.9 -0.8
Noninterest income 13.4 11.0
less
Noninterest expense 2 11.3 9.3
Other revenue 3 0.0  
less
Provisions for loan and lease losses 0.2  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 2.6  
Other losses/gains6 0.2  
equals
Net income before taxes -1.8 -1.5
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.11.B. Credit Suisse Holdings (USA), Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 21.4 17.7 17.1
Tier 1 capital ratio 22.0 18.3 17.7
Total capital ratio 22.1 18.4 17.8
Tier 1 leverage ratio 14.0 11.1 10.7
Supplementary leverage ratio 12.6 10.0 9.6

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 0.2 1.6
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial2 0.0 0.0
Commercial real estate, domestic 0.1 45.2
Credit cards 0.0 0.0
Other consumer3 0.0 15.8
Other loans4 0.1 0.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

 

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 79.0 74.1

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D.
The risk-weighted assets are sourced from the FR Y-14A reports filed by firms in November. In mid-December, Credit Suisse revised its risk-weighted assets reported in the FR Y-9C as of June 30, 2020 to $79.3 billion. The revised risk-weighted assets reported in mid-December would result in risk-based capital ratios that are approximately 5 to 7 basis points lower. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 1.0 0.8
equals
Net interest income -0.9 -0.8
Noninterest income 13.3 10.9
less
Noninterest expense 2 11.3 9.3
Other revenue 3 0.0  
less
Provisions for loan and lease losses 0.1  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 2.6  
Other losses/gains 6 0.2  
equals
Net income before taxes -1.9 -1.6
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.12.A. DB USA Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1 2
Ending Minimum
Common equity tier 1 capital ratio 31.5 19.8 19.8
Tier 1 capital ratio 44.7 34.3 34.3
Total capital ratio 44.8 34.6 34.6
Tier 1 leverage ratio 10.4 7.3 7.3
Supplementary leverage ratio 12.0 6.6 6.6

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

 2. DWS USA Corporation, the second U.S. intermediate holding company subsidiary of Deutsche Bank AG, was subject to December 2020 Stress Test and maintained capital above each minimum regulatory capital ratio on a post-stress basis. DWS USA Corporation had about $2 billion in assets as of the end of second quarter of 2020. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 0.9 7.0
First-lien mortgages, domestic 0.1 2.5
Junior liens and HELOCs, domestic 0.0 6.0
Commercial and industrial 2 0.0 1.2
Commercial real estate, domestic 0.7 16.5
Credit cards 0.0 0.0
Other consumer 3 0.0 8.0
Other loans 4 0.1 2.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 32.0 29.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue -0.7 -0.6
equals
Net interest income 0.8 0.7
Noninterest income 10.0 8.7
less
Noninterest expense 2 11.5 10.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 0.9  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.9  
Other losses/gains6 0.0  
equals
Net income before taxes -2.5 -2.2
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.2 -0.2

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.12.B. DB USA Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 12
Ending Minimum
Common equity tier 1 capital ratio 31.5 19.5 19.5
Tier 1 capital ratio 44.7 34.0 34.0
Total capital ratio 44.8 34.5 34.5
Tier 1 leverage ratio 10.4 7.3 7.3
Supplementary leverage ratio 12.0 6.6 6.6

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

 2. DWS USA Corporation, the second U.S. intermediate holding company subsidiary of Deutsche Bank AG, was subject to December 2020 Stress Test and maintained capital above each minimum regulatory capital ratio on a post-stress basis. DWS USA Corporation had about $2 billion in assets as of the end of second quarter of 2020. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 0.8 6.8
First-lien mortgages, domestic 0.1 2.4
Junior liens and HELOCs, domestic 0.0 5.9
Commercial and industrial2 0.0 1.2
Commercial real estate, domestic 0.6 15.9
Credit cards 0.0 0.0
Other consumer 3 0.0 7.5
Other loans 4 0.1 2.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 32.0 29.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue -0.7 -0.6
equals
Net interest income 0.8 0.7
Noninterest income 9.9 8.6
less
Noninterest expense 2 11.5 10.0
Other revenue3 0.0  
less
Provisions for loan and lease losses 0.9  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 0.9  
Other losses/gains 6 0.0  
equals
Net income before taxes -2.6 -2.3
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.2 -0.2

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.13.A. Discover Financial Services Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 11.7 9.0 8.3
Tier 1 capital ratio 12.9 10.2 9.4
Total capital ratio 14.7 12.0 11.4
Tier 1 leverage ratio 10.0 8.1 7.3
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 18.9 21.3
First-lien mortgages, domestic 0.0 2.5
Junior liens and HELOCs, domestic 0.1 9.9
Commercial and industrial 2 0.0 27.0
Commercial real estate, domestic 0.0 22.3
Credit cards 17.1 24.4
Other consumer3 1.6 9.6
Other loans4 0.0 5.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 90.7 90.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 13.6 12.0
equals
Net interest income 20.1 17.7
Noninterest income 3.8 3.3
less
Noninterest expense2 10.3 9.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 15.1  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -1.5 -1.3
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.13.B. Discover Financial Services Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.7 10.1 9.6
Tier 1 capital ratio 12.9 11.2 10.8
Total capital ratio 14.7 13.1 12.7
Tier 1 leverage ratio 10.0 8.9 8.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 17.4 19.5
First-lien mortgages, domestic 0.0 2.4
Junior liens and HELOCs, domestic 0.1 9.5
Commercial and industrial 2 0.0 25.7
Commercial real estate, domestic 0.0 20.2
Credit cards 15.6 22.3
Other consumer 3 1.6 9.1
Other loans4 0.0 5.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 90.7 89.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 13.6 12.0
equals
Net interest income 20.2 17.7
Noninterest income 3.8 3.3
less
Noninterest expense 2 10.3 9.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 14.3  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -0.7 -0.6
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.14.A. Fifth Third Bancorp Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.7 7.6 7.5
Tier 1 capital ratio 11.0 8.9 8.8
Total capital ratio 14.2 12.1 12.1
Tier 1 leverage ratio 8.2 6.6 6.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 9.3 8.4
First-lien mortgages, domestic 0.4 2.7
Junior liens and HELOCs, domestic 0.2 3.8
Commercial and industrial2 3.5 7.7
Commercial real estate, domestic 3.3 20.9
Credit cards 0.6 29.3
Other consumer3 0.8 5.1
Other loans 4 0.4 4.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 143.3 142.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 5.7 2.8
equals
Net interest income 10.0 4.9
Noninterest income 8.5 4.2
less
Noninterest expense2 12.8 6.3
Other revenue 3 0.0  
less
Provisions for loan and lease losses 8.2  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -2.6 -1.3
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.14.B. Fifth Third Bancorp Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 9.7 7.5 7.5
Tier 1 capital ratio 11.0 8.7 8.7
Total capital ratio 14.2 12.0 12.0
Tier 1 leverage ratio 8.2 6.5 6.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 9.0 8.2
First-lien mortgages, domestic 0.4 2.5
Junior liens and HELOCs, domestic 0.2 3.7
Commercial and industrial 2 3.5 7.8
Commercial real estate, domestic 3.1 19.7
Credit cards 0.6 26.3
Other consumer3 0.7 4.7
Other loans4 0.4 4.4

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 143.3 142.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 5.7 2.8
equals
Net interest income 10.1 5.0
Noninterest income 8.4 4.2
less
Noninterest expense 2 12.8 6.3
Other revenue 3 0.0  
less
Provisions for loan and lease losses 8.7  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -3.0 -1.5
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.15.A. The Goldman Sachs Group, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 13.3 9.8 8.5
Tier 1 capital ratio 15.2 11.8 10.5
Total capital ratio 18.1 14.6 13.6
Tier 1 leverage ratio 7.6 5.8 5.1
Supplementary leverage ratio 6.6 4.4 3.8

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 13.5 10.1
First-lien mortgages, domestic 0.0 2.5
Junior liens and HELOCs, domestic 0.0 4.0
Commercial and industrial2 4.7 12.6
Commercial real estate, domestic 3.3 44.8
Credit cards 0.6 23.7
Other consumer 3 0.9 11.1
Other loans4 4.1 5.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 563.1 553.3

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 17.4 1.5
equals
Net interest income 10.0 0.9
Noninterest income 77.6 6.8
less
Noninterest expense 2 70.2 6.2
Other revenue3 0.0  
less
Provisions for loan and lease losses 11.8  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 20.6  
Other losses/gains6 3.8  
equals
Net income before taxes -18.8 -1.6
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.3 -0.4

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.15.B. The Goldman Sachs Group, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 13.3 9.2 8.3
Tier 1 capital ratio 15.2 11.2 10.3
Total capital ratio 18.1 14.1 13.5
Tier 1 leverage ratio 7.6 5.5 5.1
Supplementary leverage ratio 6.6 4.1 3.8

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 13.4 10.0
First-lien mortgages, domestic 0.0 2.4
Junior liens and HELOCs, domestic 0.0 3.8
Commercial and industrial 2 4.8 12.8
Commercial real estate, domestic 3.1 42.6
Credit cards 0.5 21.7
Other consumer 3 0.8 10.5
Other loans 4 4.2 5.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 563.1 553.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 16.0 1.4
equals
Net interest income 10.0 0.9
Noninterest income 76.4 6.7
less
Noninterest expense2 70.4 6.2
Other revenue3 0.0  
less
Provisions for loan and lease losses 12.7  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 20.6  
Other losses/gains 6 4.9  
equals
Net income before taxes -22.2 -1.9
Memo items
Other comprehensive income 7 -0.2  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.3 -0.5

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.16.A. HSBC North America Holdings Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 13.6 5.5 5.5
Tier 1 capital ratio 15.4 7.3 7.3
Total capital ratio 19.9 11.8 11.8
Tier 1 leverage ratio 6.9 3.2 3.2
Supplementary leverage ratio 6.4 2.5 2.5

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 7.4 10.6
First-lien mortgages, domestic 0.5 3.0
Junior liens and HELOCs, domestic 0.1 8.1
Commercial and industrial 2 2.0 6.7
Commercial real estate, domestic 3.7 33.1
Credit cards 0.4 35.8
Other consumer3 0.0 11.2
Other loans4 0.6 7.3

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 127.2 121.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue -0.4 -0.1
equals
Net interest income 5.3 1.9
Noninterest income 5.7 2.0
less
Noninterest expense 2 11.3 4.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 7.2  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses5 1.2  
Other losses/gains 6 0.0  
equals
Net income before taxes -8.8 -3.1
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.1 0.1

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.16.B. HSBC North America Holdings Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 13.6 5.1 5.1
Tier 1 capital ratio 15.4 7.0 7.0
Total capital ratio 19.9 11.8 11.8
Tier 1 leverage ratio 6.9 3.0 3.0
Supplementary leverage ratio 6.4 2.4 2.4

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 7.2 10.4
First-lien mortgages, domestic 0.5 2.9
Junior liens and HELOCs, domestic 0.1 7.9
Commercial and industrial2 2.0 6.8
Commercial real estate, domestic 3.6 31.9
Credit cards 0.4 33.0
Other consumer3 0.0 10.7
Other loans4 0.6 7.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 127.2 121.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue -0.4 -0.1
equals
Net interest income 5.3 1.9
Noninterest income 5.6 2.0
less
Noninterest expense 2 11.3 4.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 7.6  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses5 1.2  
Other losses/gains 6 0.0  
equals
Net income before taxes -9.2 -3.3
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.1 0.1

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.17.A. Huntington Bancshares Incorporated Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.8 8.2 8.0
Tier 1 capital ratio 11.8 10.1 10.0
Total capital ratio 13.8 11.9 11.9
Tier 1 leverage ratio 8.9 7.6 7.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.0 6.8
First-lien mortgages, domestic 0.5 3.8
Junior liens and HELOCs, domestic 0.2 3.1
Commercial and industrial 2 1.5 7.2
Commercial real estate, domestic 1.6 16.4
Credit cards 0.1 23.7
Other consumer 3 0.8 4.8
Other loans 4 0.2 3.8

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 87.3 87.1

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 3.1 2.6
equals
Net interest income 6.8 5.8
Noninterest income 3.4 2.8
less
Noninterest expense 2 7.1 6.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 4.1  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -1.1 -0.9
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.17.B. Huntington Bancshares Incorporated Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 9.8 8.1 8.1
Tier 1 capital ratio 11.8 10.0 10.0
Total capital ratio 13.8 12.1 12.1
Tier 1 leverage ratio 8.9 7.5 7.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 4.8 6.5
First-lien mortgages, domestic 0.5 3.6
Junior liens and HELOCs, domestic 0.2 3.0
Commercial and industrial 2 1.5 7.3
Commercial real estate, domestic 1.6 15.6
Credit cards 0.1 21.7
Other consumer 3 0.8 4.4
Other loans 4 0.2 3.9

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 87.3 87.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 3.2 2.7
equals
Net interest income 6.9 5.8
Noninterest income 3.4 2.8
less
Noninterest expense 2 7.1 6.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 4.3  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.1  
equals
Net income before taxes -1.2 -1.1
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.18.A. JPMorgan Chase & Co. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.4 10.8 10.0
Tier 1 capital ratio 14.3 12.7 11.9
Total capital ratio 16.7 14.8 14.4
Tier 1 leverage ratio 6.9 6.1 5.7
Supplementary leverage ratio 6.8 5.0 4.7

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 70.1 7.3
First-lien mortgages, domestic 4.3 2.1
Junior liens and HELOCs, domestic 0.6 2.2
Commercial and industrial2 18.6 10.3
Commercial real estate, domestic 5.0 4.2
Credit cards 28.3 22.3
Other consumer3 2.3 3.8
Other loans4 11.0 4.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 1,541.4 1,527.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 59.9 1.9
equals
Net interest income 116.2 3.6
Noninterest income 138.6 4.3
less
Noninterest expense 2 194.9 6.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 52.1  
Credit losses on investment securities (AFS/HTM)4 0.8  
Trading and counterparty losses 5 23.2  
Other losses/gains 6 2.5  
equals
Net income before taxes -18.8 -0.6
Memo items
Other comprehensive income 7 -0.2  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 6.0 5.9

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.18.B. JPMorgan Chase & Co. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 12.4 10.3 10.0
Tier 1 capital ratio 14.3 12.3 11.9
Total capital ratio 16.7 14.7 14.4
Tier 1 leverage ratio 6.9 5.9 5.7
Supplementary leverage ratio 6.8 4.8 4.7

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 67.1 7.0
First-lien mortgages, domestic 4.1 1.9
Junior liens and HELOCs, domestic 0.6 2.0
Commercial and industrial2 18.7 10.3
Commercial real estate, domestic 4.7 3.9
Credit cards 25.7 20.2
Other consumer 3 2.2 3.6
Other loans 4 11.2 4.8

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 1,541.4 1,527.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 57.7 1.8
equals
Net interest income 117.1 3.6
Noninterest income 136.1 4.2
less
Noninterest expense2 195.6 6.1
Other revenue 3 0.0  
less
Provisions for loan and lease losses 53.5  
Credit losses on investment securities (AFS/HTM)4 0.7  
Trading and counterparty losses5 23.2  
Other losses/gains6 3.9  
equals
Net income before taxes -23.6 -0.7
Memo items
Other comprehensive income7 -3.1  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 6.0 2.9

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.19.A. KeyCorp Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.1 8.0 7.7
Tier 1 capital ratio 10.5 9.4 9.1
Total capital ratio 12.8 11.3 11.3
Tier 1 leverage ratio 8.8 7.9 7.7
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.8 5.9
First-lien mortgages, domestic 0.3 2.9
Junior liens and HELOCs, domestic 0.3 3.9
Commercial and industrial 2 2.2 5.9
Commercial real estate, domestic 1.8 11.6
Credit cards 0.2 23.7
Other consumer3 0.5 5.0
Other loans 4 0.5 2.9

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 136.3 135.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 4.0 2.3
equals
Net interest income 8.8 5.1
Noninterest income 6.1 3.6
less
Noninterest expense 2 10.9 6.3
Other revenue 3 0.0  
less
Provisions for loan and lease losses 5.0  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.1  
equals
Net income before taxes -1.0 -0.6
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.19.B. KeyCorp Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.1 7.7 7.7
Tier 1 capital ratio 10.5 9.1 9.0
Total capital ratio 12.8 11.3 11.3
Tier 1 leverage ratio 8.8 7.6 7.6
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.7 5.7
First-lien mortgages, domestic 0.3 2.7
Junior liens and HELOCs, domestic 0.2 3.8
Commercial and industrial2 2.3 6.0
Commercial real estate, domestic 1.6 10.8
Credit cards 0.2 21.7
Other consumer 3 0.5 4.7
Other loans4 0.5 3.0

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 136.3 135.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 4.0 2.3
equals
Net interest income 8.8 5.1
Noninterest income 6.1 3.5
less
Noninterest expense 2 10.9 6.3
Other revenue 3 0.0  
less
Provisions for loan and lease losses 5.2  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.3  
equals
Net income before taxes -1.5 -0.9
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.20.A. M&T Bank Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 9.5 5.0 5.0
Tier 1 capital ratio 10.7 6.2 6.2
Total capital ratio 13.0 8.5 8.5
Tier 1 leverage ratio 8.6 4.9 4.9
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 9.2 10.1
First-lien mortgages, domestic 0.5 3.4
Junior liens and HELOCs, domestic 0.2 3.6
Commercial and industrial2 1.3 7.3
Commercial real estate, domestic 6.0 16.3
Credit cards 0.1 23.7
Other consumer 3 0.8 7.4
Other loans 4 0.3 5.0

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 105.6 104.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 4.3 3.1
equals
Net interest income 8.0 5.7
Noninterest income 4.6 3.3
less
Noninterest expense 2 8.3 5.9
Other revenue3 0.0  
less
Provisions for loan and lease losses 8.9  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -4.6 -3.3
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.20.B. M&T Bank Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.5 4.8 4.8
Tier 1 capital ratio 10.7 6.0 6.0
Total capital ratio 13.0 8.4 8.4
Tier 1 leverage ratio 8.6 4.8 4.8
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 8.8 9.7
First-lien mortgages, domestic 0.5 3.3
Junior liens and HELOCs, domestic 0.1 3.5
Commercial and industrial 2 1.3 7.3
Commercial real estate, domestic 5.7 15.5
Credit cards 0.1 21.7
Other consumer3 0.7 6.7
Other loans4 0.3 5.1

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 105.6 104.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 4.3 3.1
equals
Net interest income 8.1 5.8
Noninterest income 4.6 3.3
less
Noninterest expense 2 8.3 6.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 9.1  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.1  
equals
Net income before taxes -4.9 -3.5
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.21.A. Morgan Stanley Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 16.5 13.1 12.4
Tier 1 capital ratio 18.6 15.2 14.5
Total capital ratio 21.0 17.7 17.1
Tier 1 leverage ratio 8.1 6.5 6.2
Supplementary leverage ratio 7.3 5.1 4.9

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 7.2 4.4
First-lien mortgages, domestic 0.5 1.7
Junior liens and HELOCs, domestic 0.0 4.0
Commercial and industrial 2 1.2 8.4
Commercial real estate, domestic 2.3 18.3
Credit cards 0.0 0.0
Other consumer3 0.2 0.9
Other loans 4 3.0 3.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 415.5 407.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 6.1 0.6
equals
Net interest income 10.4 1.1
Noninterest income 76.9 7.9
less
Noninterest expense2 81.2 8.3
Other revenue3 0.0  
less
Provisions for loan and lease losses 7.6  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses5 10.1  
Other losses/gains6 3.3  
equals
Net income before taxes -14.9 -1.5
Memo items
Other comprehensive income7 0.7  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.7

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.21.B. Morgan Stanley Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 16.5 12.3 11.9
Tier 1 capital ratio 18.6 14.4 14.1
Total capital ratio 21.0 17.0 16.8
Tier 1 leverage ratio 8.1 6.2 6.0
Supplementary leverage ratio 7.3 4.9 4.7

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 7.1 4.4
First-lien mortgages, domestic 0.5 1.6
Junior liens and HELOCs, domestic 0.0 3.8
Commercial and industrial2 1.2 8.6
Commercial real estate, domestic 2.1 16.8
Credit cards 0.0 0.0
Other consumer 3 0.2 0.9
Other loans4 3.0 3.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 415.5 408.1

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 5.1 0.5
equals
Net interest income 10.5 1.1
Noninterest income 76.0 7.8
less
Noninterest expense2 81.3 8.3
Other revenue3 0.0  
less
Provisions for loan and lease losses 8.0  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses 5 10.1  
Other losses/gains 6 4.8  
equals
Net income before taxes -17.8 -1.8
Memo items
Other comprehensive income7 0.4  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.4

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.22.A. MUFG Americas Holdings Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 14.5 10.9 10.9
Tier 1 capital ratio 14.5 10.9 10.9
Total capital ratio 15.6 12.0 12.0
Tier 1 leverage ratio 8.9 6.7 6.7
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.4 6.4
First-lien mortgages, domestic 0.9 2.9
Junior liens and HELOCs, domestic 0.1 3.6
Commercial and industrial 2 1.7 10.2
Commercial real estate, domestic 1.5 8.1
Credit cards 0.1 23.7
Other consumer 3 0.6 17.0
Other loans 4 0.5 4.4

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 103.8 102.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 1.4 0.8
equals
Net interest income 7.0 4.2
Noninterest income 5.2 3.1
less
Noninterest expense 2 10.8 6.5
Other revenue3 0.0  
less
Provisions for loan and lease losses 5.1  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.1  
equals
Net income before taxes -3.8 -2.2
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.22.B. MUFG Americas Holdings Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 14.5 10.7 10.7
Tier 1 capital ratio 14.5 10.7 10.7
Total capital ratio 15.6 12.0 12.0
Tier 1 leverage ratio 8.9 6.5 6.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 5.2 6.2
First-lien mortgages, domestic 0.9 2.7
Junior liens and HELOCs, domestic 0.1 3.3
Commercial and industrial 2 1.7 10.4
Commercial real estate, domestic 1.4 7.4
Credit cards 0.1 21.7
Other consumer3 0.6 16.1
Other loans 4 0.5 4.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 103.8 102.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 1.3 0.8
equals
Net interest income 7.1 4.2
Noninterest income 5.1 3.0
less
Noninterest expense 2 10.8 6.5
Other revenue3 0.0  
less
Provisions for loan and lease losses 5.3  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.1  
equals
Net income before taxes -4.1 -2.4
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.23.A. Northern Trust Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 13.4 13.2 12.6
Tier 1 capital ratio 14.6 14.3 13.8
Total capital ratio 16.5 16.5 16.3
Tier 1 leverage ratio 7.6 7.5 7.2
Supplementary leverage ratio 9.0 8.6 8.3

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 2.0 5.9
First-lien mortgages, domestic 0.1 1.2
Junior liens and HELOCs, domestic 0.0 7.9
Commercial and industrial2 0.3 6.3
Commercial real estate, domestic 0.4 8.7
Credit cards 0.0 0.0
Other consumer 3 0.0 16.7
Other loans4 1.2 6.4

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 72.4 72.4

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 2.0 1.3
equals
Net interest income 2.5 1.7
Noninterest income 10.2 6.7
less
Noninterest expense 2 10.7 7.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 2.2  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -0.3 -0.2
Memo items
Other comprehensive income7 0.2  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.4 0.6

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.23.B. Northern Trust Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 13.4 12.8 12.6
Tier 1 capital ratio 14.6 13.9 13.8
Total capital ratio 16.5 16.3 16.3
Tier 1 leverage ratio 7.6 7.3 7.3
Supplementary leverage ratio 9.0 8.3 8.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 2.0 5.9
First-lien mortgages, domestic 0.1 1.0
Junior liens and HELOCs, domestic 0.0 7.6
Commercial and industrial2 0.3 6.4
Commercial real estate, domestic 0.3 7.9
Credit cards 0.0 0.0
Other consumer3 0.0 15.8
Other loans4 1.2 6.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 72.4 72.6

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 2.1 1.4
equals
Net interest income 2.7 1.8
Noninterest income 10.2 6.7
less
Noninterest expense 2 10.7 7.1
Other revenue 3 0.0  
less
Provisions for loan and lease losses 2.3  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -0.3 -0.2
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.4 0.3

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.24.A. The PNC Financial Services Group, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.3 9.8 9.6
Tier 1 capital ratio 12.4 11.0 10.8
Total capital ratio 14.9 13.0 13.0
Tier 1 leverage ratio 9.4 8.3 8.1
Supplementary leverage ratio 9.3 7.1 6.9

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 15.8 6.5
First-lien mortgages, domestic 0.5 1.5
Junior liens and HELOCs, domestic 0.3 1.9
Commercial and industrial2 6.7 7.1
Commercial real estate, domestic 4.8 13.3
Credit cards 1.5 26.2
Other consumer3 1.0 4.0
Other loans4 1.2 3.1

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 337.0 336.3

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 9.3 2.0
equals
Net interest income 22.9 5.0
Noninterest income 15.1 3.3
less
Noninterest expense 2 28.6 6.2
Other revenue 3 0.0  
less
Provisions for loan and lease losses 12.6  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.4  
equals
Net income before taxes -3.8 -0.8
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.24.B. The PNC Financial Services Group, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.3 9.6 9.6
Tier 1 capital ratio 12.4 10.8 10.8
Total capital ratio 14.9 13.2 13.2
Tier 1 leverage ratio 9.4 8.2 8.1
Supplementary leverage ratio 9.3 6.9 6.9

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 15.4 6.3
First-lien mortgages, domestic 0.4 1.4
Junior liens and HELOCs, domestic 0.3 1.8
Commercial and industrial2 6.7 7.1
Commercial real estate, domestic 4.5 12.4
Credit cards 1.4 23.8
Other consumer 3 0.9 3.8
Other loans 4 1.2 3.1

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 337.0 336.4

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 9.3 2.0
equals
Net interest income 23.1 5.0
Noninterest income 14.9 3.2
less
Noninterest expense 2 28.7 6.2
Other revenue 3 0.0  
less
Provisions for loan and lease losses 13.4  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.4  
equals
Net income before taxes -4.7 -1.0
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.25.A. RBC US Group Holdings LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 16.1 12.7 12.6
Tier 1 capital ratio 16.1 12.7 12.6
Total capital ratio 16.8 13.8 13.8
Tier 1 leverage ratio 9.9 7.7 7.6
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 3.9 6.8
First-lien mortgages, domestic 0.5 3.1
Junior liens and HELOCs, domestic 0.0 3.5
Commercial and industrial 2 0.9 11.0
Commercial real estate, domestic 1.6 11.3
Credit cards 0.0 23.7
Other consumer 3 0.2 13.8
Other loans4 0.7 3.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 83.3 81.8

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 1.9 1.3
equals
Net interest income 5.3 3.8
Noninterest income 11.0 7.7
less
Noninterest expense2 14.4 10.2
Other revenue 3 0.0  
less
Provisions for loan and lease losses 4.2  
Credit losses on investment securities (AFS/HTM)4 0.2  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -2.6 -1.8
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.25.B. RBC US Group Holdings LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 16.1 12.4 12.4
Tier 1 capital ratio 16.1 12.4 12.4
Total capital ratio 16.8 13.7 13.7
Tier 1 leverage ratio 9.9 7.5 7.5
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 3.8 6.5
First-lien mortgages, domestic 0.4 3.0
Junior liens and HELOCs, domestic 0.0 3.3
Commercial and industrial 2 0.9 11.2
Commercial real estate, domestic 1.5 10.2
Credit cards 0.0 21.7
Other consumer3 0.2 12.9
Other loans4 0.7 3.8

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 83.3 81.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 1.8 1.3
equals
Net interest income 5.4 3.8
Noninterest income 10.9 7.7
less
Noninterest expense 2 14.4 10.2
Other revenue3 0.0  
less
Provisions for loan and lease losses 4.4  
Credit losses on investment securities (AFS/HTM)4 0.3  
Trading and counterparty losses 5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -2.9 -2.0
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.26.A. Regions Financial Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 8.9 7.2 7.1
Tier 1 capital ratio 10.4 8.7 8.6
Total capital ratio 12.6 10.8 10.8
Tier 1 leverage ratio 8.4 7.1 7.0
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 6.0 6.9
First-lien mortgages, domestic 0.5 2.7
Junior liens and HELOCs, domestic 0.2 4.3
Commercial and industrial 2 2.0 7.8
Commercial real estate, domestic 1.8 12.9
Credit cards 0.2 19.3
Other consumer3 0.7 12.9
Other loans 4 0.5 3.0

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 109.5 109.3

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 3.6 2.5
equals
Net interest income 7.9 5.4
Noninterest income 5.1 3.5
less
Noninterest expense 2 9.4 6.5
Other revenue3 0.0  
less
Provisions for loan and lease losses 5.0  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -1.4 -1.0
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.26.B. Regions Financial Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 8.9 7.0 7.0
Tier 1 capital ratio 10.4 8.5 8.5
Total capital ratio 12.6 10.7 10.7
Tier 1 leverage ratio 8.4 6.9 6.9
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 5.8 6.8
First-lien mortgages, domestic 0.5 2.6
Junior liens and HELOCs, domestic 0.2 4.2
Commercial and industrial2 2.1 7.9
Commercial real estate, domestic 1.7 12.0
Credit cards 0.2 17.7
Other consumer3 0.7 12.2
Other loans4 0.5 3.1

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 109.5 109.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 3.6 2.5
equals
Net interest income 7.9 5.5
Noninterest income 5.1 3.5
less
Noninterest expense2 9.4 6.5
Other revenue3 0.0  
less
Provisions for loan and lease losses 5.3  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -1.7 -1.2
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.27.A. Santander Holdings USA, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 14.3 15.5 14.4
Tier 1 capital ratio 15.7 16.9 15.8
Total capital ratio 17.1 18.3 17.3
Tier 1 leverage ratio 12.4 13.5 12.3
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 9.0 10.0
First-lien mortgages, domestic 0.2 2.9
Junior liens and HELOCs, domestic 0.2 3.8
Commercial and industrial 2 0.8 5.1
Commercial real estate, domestic 1.1 7.2
Credit cards 0.1 23.7
Other consumer3 6.4 16.8
Other loans 4 0.2 2.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 119.9 119.3

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 7.2 4.7
equals
Net interest income 14.0 9.2
Noninterest income 8.4 5.5
less
Noninterest expense2 15.3 10.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 4.5  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.4  
equals
Net income before taxes 2.3 1.5
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.27.B. Santander Holdings USA, Inc. Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 14.3 15.6 14.8
Tier 1 capital ratio 15.7 16.9 16.2
Total capital ratio 17.1 18.3 17.6
Tier 1 leverage ratio 12.4 13.5 12.6
Supplementary leverage ratio n/a n/a n/a

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

n/a Not applicable.

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 8.5 9.5
First-lien mortgages, domestic 0.2 2.7
Junior liens and HELOCs, domestic 0.2 3.7
Commercial and industrial2 0.8 5.0
Commercial real estate, domestic 1.0 6.6
Credit cards 0.1 21.7
Other consumer 3 6.1 15.9
Other loans 4 0.2 2.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 119.9 118.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 7.2 4.7
equals
Net interest income 14.1 9.2
Noninterest income 8.4 5.5
less
Noninterest expense 2 15.3 10.0
Other revenue3 0.0  
less
Provisions for loan and lease losses 4.5  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.5  
equals
Net income before taxes 2.2 1.4
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.28.A. State Street Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 12.3 13.3 11.4
Tier 1 capital ratio 14.6 15.6 13.7
Total capital ratio 15.7 16.8 14.9
Tier 1 leverage ratio 6.1 6.5 5.7
Supplementary leverage ratio 8.3 8.2 7.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 1.3 4.9
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial2 0.3 6.6
Commercial real estate, domestic 0.1 6.1
Credit cards 0.0 0.0
Other consumer 3 0.0 0.6
Other loans4 0.9 4.5

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 106.8 106.7

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 3.9 1.4
equals
Net interest income 4.1 1.4
Noninterest income 21.6 7.7
less
Noninterest expense2 21.7 7.8
Other revenue3 0.0  
less
Provisions for loan and lease losses 1.5  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses 5 1.0  
Other losses/gains 6 0.0  
equals
Net income before taxes 1.3 0.5
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.5 -0.6

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.28.B. State Street Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 12.3 12.9 11.5
Tier 1 capital ratio 14.6 15.2 13.8
Total capital ratio 15.7 16.4 15.1
Tier 1 leverage ratio 6.1 6.3 5.8
Supplementary leverage ratio 8.3 8.0 7.3

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 1.3 5.0
First-lien mortgages, domestic 0.0 0.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial 2 0.3 6.8
Commercial real estate, domestic 0.1 5.8
Credit cards 0.0 0.0
Other consumer 3 0.0 0.6
Other loans4 0.9 4.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 106.8 106.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 4.0 1.4
equals
Net interest income 4.3 1.5
Noninterest income 21.5 7.7
less
Noninterest expense2 21.8 7.8
Other revenue3 0.0  
less
Provisions for loan and lease losses 1.6  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses 5 1.0  
Other losses/gains 6 0.0  
equals
Net income before taxes 1.3 0.4
Memo items
Other comprehensive income 7 -0.4  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.5 -0.9

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.29.A. TD Group US Holdings LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 16.3 16.0 15.4
Tier 1 capital ratio 16.3 16.0 15.4
Total capital ratio 17.5 16.8 16.7
Tier 1 leverage ratio 8.5 8.4 8.1
Supplementary leverage ratio 9.4 7.5 7.2

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 11.2 6.6
First-lien mortgages, domestic 0.6 2.1
Junior liens and HELOCs, domestic 0.3 4.0
Commercial and industrial2 2.3 6.5
Commercial real estate, domestic 2.4 8.2
Credit cards 3.8 30.1
Other consumer3 0.9 3.4
Other loans 4 0.9 3.1

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 232.5 234.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 9.7 2.0
equals
Net interest income 21.3 4.5
Noninterest income 8.0 1.7
less
Noninterest expense 2 19.6 4.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 9.7  
Credit losses on investment securities (AFS/HTM) 4 0.2  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -0.2 0.0
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.29.B. TD Group US Holdings LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 16.3 16.0 15.6
Tier 1 capital ratio 16.3 16.0 15.6
Total capital ratio 17.5 17.1 16.8
Tier 1 leverage ratio 8.5 8.4 8.2
Supplementary leverage ratio 9.4 7.5 7.3

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 10.7 6.3
First-lien mortgages, domestic 0.6 2.0
Junior liens and HELOCs, domestic 0.3 3.9
Commercial and industrial2 2.3 6.6
Commercial real estate, domestic 2.2 7.7
Credit cards 3.5 27.6
Other consumer3 0.8 3.2
Other loans4 0.9 3.2

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 232.5 234.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 9.8 2.1
equals
Net interest income 21.6 4.5
Noninterest income 7.8 1.6
less
Noninterest expense 2 19.7 4.1
Other revenue 3 0.0  
less
Provisions for loan and lease losses 9.9  
Credit losses on investment securities (AFS/HTM)4 0.2  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -0.3 -0.1
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.30.A. Truist Financial Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.7 7.9 7.8
Tier 1 capital ratio 11.6 9.8 9.7
Total capital ratio 14.0 12.5 12.5
Tier 1 leverage ratio 9.0 7.7 7.6
Supplementary leverage ratio 8.5 6.7 6.6

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent)1
Loan losses 19.2 6.3
First-lien mortgages, domestic 1.0 2.0
Junior liens and HELOCs, domestic 0.4 2.7
Commercial and industrial 2 4.4 6.1
Commercial real estate, domestic 7.0 11.8
Credit cards 0.7 19.0
Other consumer3 3.9 7.1
Other loans4 1.7 3.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 382.8 381.2

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 12.2 2.4
equals
Net interest income 27.5 5.5
Noninterest income 19.8 3.9
less
Noninterest expense 2 35.1 7.0
Other revenue 3 0.0  
less
Provisions for loan and lease losses 17.3  
Credit losses on investment securities (AFS/HTM)4 0.1  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.2  
equals
Net income before taxes -5.5 -1.1
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.30.B. Truist Financial Corporation Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 9.7 7.7 7.7
Tier 1 capital ratio 11.6 9.6 9.6
Total capital ratio 14.0 12.5 12.5
Tier 1 leverage ratio 9.0 7.5 7.5
Supplementary leverage ratio 8.5 6.6 6.6

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 18.4 6.1
First-lien mortgages, domestic 1.0 1.9
Junior liens and HELOCs, domestic 0.4 2.6
Commercial and industrial2 4.4 6.1
Commercial real estate, domestic 6.6 11.2
Credit cards 0.6 17.5
Other consumer3 3.7 6.7
Other loans 4 1.8 3.8

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 382.8 380.6

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 12.1 2.4
equals
Net interest income 27.6 5.5
Noninterest income 19.6 3.9
less
Noninterest expense2 35.2 7.0
Other revenue3 0.0  
less
Provisions for loan and lease losses 18.2  
Credit losses on investment securities (AFS/HTM) 4 0.1  
Trading and counterparty losses5 0.0  
Other losses/gains6 0.4  
equals
Net income before taxes -6.6 -1.3
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.31.A. UBS Americas Holding LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 21.0 17.8 16.7
Tier 1 capital ratio 25.8 23.1 22.1
Total capital ratio 27.0 24.8 23.6
Tier 1 leverage ratio 11.3 9.2 8.7
Supplementary leverage ratio 11.2 7.8 7.4

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 1.1 2.0
First-lien mortgages, domestic 0.4 2.0
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial 2 0.1 2.4
Commercial real estate, domestic 0.0 2.0
Credit cards 0.0 23.7
Other consumer3 0.2 0.9
Other loans 4 0.3 6.9

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 64.4 56.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 2.5 1.5
equals
Net interest income 4.1 2.5
Noninterest income 26.0 16.1
less
Noninterest expense 2 27.6 17.1
Other revenue3 0.0  
less
Provisions for loan and lease losses 1.3  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses5 1.2  
Other losses/gains6 0.1  
equals
Net income before taxes -0.1 -0.1
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.31.B. UBS Americas Holding LLC Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 21.0 17.6 16.7
Tier 1 capital ratio 25.8 22.9 22.1
Total capital ratio 27.0 24.8 23.6
Tier 1 leverage ratio 11.3 9.1 8.7
Supplementary leverage ratio 11.2 7.8 7.5

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 1.0 1.9
First-lien mortgages, domestic 0.3 1.9
Junior liens and HELOCs, domestic 0.0 0.0
Commercial and industrial2 0.1 2.5
Commercial real estate, domestic 0.0 1.8
Credit cards 0.0 21.7
Other consumer 3 0.2 0.9
Other loans 4 0.3 6.9

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 64.4 56.9

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 2.4 1.5
equals
Net interest income 4.1 2.5
Noninterest income 26.0 16.0
less
Noninterest expense 2 27.6 17.1
Other revenue 3 0.0  
less
Provisions for loan and lease losses 1.3  
Credit losses on investment securities (AFS/HTM) 4 0.0  
Trading and counterparty losses 5 1.2  
Other losses/gains6 0.1  
equals
Net income before taxes -0.2 -0.1
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) 0.0 0.0

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.32.A. U.S. Bancorp Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.0 8.0 7.6
Tier 1 capital ratio 10.6 9.6 9.2
Total capital ratio 12.8 11.5 11.4
Tier 1 leverage ratio 8.0 7.2 6.9
Supplementary leverage ratio 7.1 5.8 5.6

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 23.1 7.6
First-lien mortgages, domestic 1.3 1.9
Junior liens and HELOCs, domestic 0.6 4.0
Commercial and industrial2 6.7 7.5
Commercial real estate, domestic 6.6 17.3
Credit cards 5.0 23.7
Other consumer 3 1.7 3.9
Other loans 4 1.3 4.6

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 401.8 399.6

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets 1
Pre-provision net revenue 16.7 3.1
equals
Net interest income 27.0 4.9
Noninterest income 23.7 4.3
less
Noninterest expense2 34.0 6.2
Other revenue 3 0.0  
less
Provisions for loan and lease losses 19.8  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses 5 0.0  
Other losses/gains6 0.0  
equals
Net income before taxes -3.1 -0.6
Memo items
Other comprehensive income7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.1 -0.1

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.32.B. U.S. Bancorp Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios1
Ending Minimum
Common equity tier 1 capital ratio 9.0 7.9 7.8
Tier 1 capital ratio 10.6 9.5 9.4
Total capital ratio 12.8 11.7 11.6
Tier 1 leverage ratio 8.0 7.2 7.1
Supplementary leverage ratio 7.1 5.8 5.7

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 22.1 7.3
First-lien mortgages, domestic 1.3 1.8
Junior liens and HELOCs, domestic 0.5 3.9
Commercial and industrial 2 6.6 7.5
Commercial real estate, domestic 6.3 16.3
Credit cards 4.6 21.7
Other consumer 3 1.5 3.5
Other loans4 1.3 4.7

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 401.8 400.0

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 16.8 3.1
equals
Net interest income 27.3 5.0
Noninterest income 23.6 4.3
less
Noninterest expense2 34.1 6.2
Other revenue3 0.0  
less
Provisions for loan and lease losses 20.4  
Credit losses on investment securities (AFS/HTM)4 0.0  
Trading and counterparty losses5 0.0  
Other losses/gains 6 0.0  
equals
Net income before taxes -3.6 -0.7
Memo items
Other comprehensive income 7 0.0  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.1 -0.1

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.33.A. Wells Fargo & Company Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Severely adverse scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.0 8.7 8.3
Tier 1 capital ratio 12.6 10.4 9.9
Total capital ratio 15.9 13.4 13.3
Tier 1 leverage ratio 8.0 6.5 6.2
Supplementary leverage ratio 7.5 5.3 5.1

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 59.9 6.5
First-lien mortgages, domestic 4.9 1.8
Junior liens and HELOCs, domestic 0.7 2.0
Commercial and industrial2 13.1 7.2
Commercial real estate, domestic 19.1 14.9
Credit cards 8.2 22.8
Other consumer3 3.9 5.4
Other loans4 10.0 5.0

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets1 1,213.1 1,204.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 39.4 2.0
equals
Net interest income 99.5 5.1
Noninterest income 76.3 3.9
less
Noninterest expense2 136.5 6.9
Other revenue 3 0.0  
less
Provisions for loan and lease losses 52.0  
Credit losses on investment securities (AFS/HTM) 4 0.6  
Trading and counterparty losses5 10.4  
Other losses/gains6 1.6  
equals
Net income before taxes -25.2 -1.3
Memo items
Other comprehensive income7 1.7  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.6 1.2

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Table B.33.B. Wells Fargo & Company Projected stressed capital ratios, risk-weighted assets, losses, revenues, net income before taxes, and loan losses Federal Reserve estimates: Alternative severe scenario

 

Capital ratios, actual 2020:Q2 and projected 2020:Q3–2022:Q3

Percent

Regulatory ratio Actual 2020:Q2 Stressed capital ratios 1
Ending Minimum
Common equity tier 1 capital ratio 11.0 8.4 8.3
Tier 1 capital ratio 12.6 10.0 9.9
Total capital ratio 15.9 13.4 13.3
Tier 1 leverage ratio 8.0 6.3 6.2
Supplementary leverage ratio 7.5 5.2 5.1

 1. The capital ratios are calculated using the same capital action assumptions provided within the Dodd-Frank Act stress testing rule. See 12 C.F.R. § 252.56(b). These projections represent hypothetical estimates that involve an economic outcome that is more adverse than expected. The minimum capital ratios are for the period 2020:Q3 to 2022:Q3. Supplementary leverage ratio projections only include estimates for firms subject to Category I, II, or III standards. Return to table

Projected loan losses, by type of loan, 2020:Q3–2022:Q3
Loan type Billions of dollars Portfolio loss rates (percent) 1
Loan losses 57.8 6.3
First-lien mortgages, domestic 4.7 1.8
Junior liens and HELOCs, domestic 0.7 1.9
Commercial and industrial2 13.2 7.3
Commercial real estate, domestic 17.9 14.0
Credit cards 7.5 21.0
Other consumer 3 3.7 5.1
Other loans4 10.0 5.0

 1. Average loan balances used to calculate portfolio loss rates exclude loans held for sale, loans held for investment under the fair-value option, and PPP loans and are calculated over nine quarters. Return to table

 2. Commercial and industrial loans include small- and medium-enterprise loans and corporate cards. Return to table

 3. Other consumer loans include student loans and automobile loans. Return to table

 4. Other loans include international real estate loans. Return to table

Risk-weighted assets, actual 2020:Q2 and projected 2022:Q3

Billions of dollars

Item Actual
2020:Q2
Projected
2022:Q3
Risk-weighted assets 1 1,213.1 1,204.5

 1. For each quarter, risk-weighted assets are calculated under the Board's standardized capital risk-based approach in 12 C.F.R. pt. 217, subpt. D. Return to table

Projected losses, revenue, and net income before taxes through 2022:Q3
Item Billions of dollars Percent of average assets1
Pre-provision net revenue 38.9 2.0
equals
Net interest income 100.2 5.1
Noninterest income 75.5 3.8
less
Noninterest expense 2 136.8 6.9
Other revenue3 0.0  
less
Provisions for loan and lease losses 54.2  
Credit losses on investment securities (AFS/HTM) 4 0.6  
Trading and counterparty losses 5 10.4  
Other losses/gains 6 1.8  
equals
Net income before taxes -28.1 -1.4
Memo items
Other comprehensive income 7 -0.1  
Other effects on capital Actual 2020:Q2 2022:Q3
AOCI included in capital (billions of dollars) -0.6 -0.7

 1. Average assets is the nine-quarter average of total assets. Return to table

 2. Noninterest expense includes losses from operational-risk events and other real estate owned (OREO) costs. Return to table

 3. Other revenue includes one-time income and (expense) items not included in pre-provision net revenue. Return to table

 4. For firms that have adopted ASU 2016-13, the Federal Reserve incorporated its projection of expected credit losses on securities in the allowance for credit losses. Return to table

 5. Trading and counterparty losses include mark-to-market and credit valuation adjustment (CVA) losses and losses arising from the counterparty default scenario component applied to derivatives, securities lending, and repurchase agreement activities. Return to table

 6. Other losses/gains include projected change in fair value of loans held for sale and loans held for investment measured under the fair-value option, and goodwill impairment losses. Return to table

 7. Other comprehensive income is only calculated for firms subject to Category I or II standards or firms that opt in to including accumulated other comprehensive income (AOCI) in their calculation of capital. Return to table

Back to Top
Last Update: August 29, 2022