FIRST CHOICE CREDIT UNION LTD PUBLIC DISCLOSURES 30 JUNE 2014

Transcription

1 PUBLIC DISCLOSURES 3 JUNE 214 COMMON DISCLOSURE TEMPLATE First Choice Credit Union is using the post 1 January 218 common disclosure template when making its capital disclosures so as to fully apply the Basel III regulatory adjustments as implemented by the Australian Prudential Regulatory Authority (APRA). Common Equity Tier 1 capital: instruments and reserves Directly issued qualifying ordinary shares (and equivalent for mutuallyowned 1 entities) capital 2 Retained Earnings 6,183,813 3 Accumulated other comprehensive income (and other reserves) 198,77 Directly issued capital subject to phase out from CET1 (ony applicable to 4 mutually-owned companies) Ordinary share capital issued by subsidiaries and held by third parties 5 (amount allowed in group CET1) 6 Common Equity Tier 1 capital before regulatory adjustments 6,382,52 Common Equity Tier 1 capital: regulatory adjustments 7 Prudential valuation adjustments 8 Goodwill (net of related tax liability) Other intangibles other than mortgage servicing rights (net of related tax 9 liability) 88,98 Deferred tax assets that rely on future profitablitiy excluding those arising 1 from temporary differences (net of related tax liability) 11 Cash-flow hedge reserve 12 Shortfall of provisions to expected losses 13 Securitisation gain on sale (as set out in paragraph 562 of Basel II) 14 Gains and losses due to changes in own credit risk on fair valued liabilities 15 Defined benefit superannuation fund net assets Investments in own shares (if not already netted off paid-in capital on 16 reported balance sheet) 17 Reciprocal cross-holdings in common equity Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the ADI does not own more that 1% of the issued share 18 capital (amount above 1% threshold) Significant investments in the ordinary shares of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net 19 of eligible short positions (amount above 1% threshold) 2 Mortgage service rights (amount above 1% threshold) Deferred tax assets arising from temporary differences (amount above 1% 21 threshold, net of related tax liability) 22 Amount exceeding the 15% threshold 23 of which: significant investments in the ordinary shares of financial entities 24 of which: mortgage servicing rights 25 of which: deferred tax assets arising from temporary differences National specific regulatory adjustments (sum of rows 26a, 26b, 26c, 26d, 26 26e, 26f, 26g, 26h, 26i and 26j) 146,15 26a of which: treasury shares of which: offset to dividends declared under a dividend reinvestment plan (DRP), to the extent that the dividends are used to purchase new ordinary 26b shares issued by the ADI 26c of which: deferred fee income 26d of which:equity investments in financial institutions not reported in rows 78,938 26e of which: deferred tax assets not reported in rows 1, 21 and 25 52,693 26f of which: capitalised expenses 14,519 26g of which: investments in commercial (non-financial) entities that are deducted under APRA prudential requirements 26h of which: covered bonds in excess of asset cover in pools 26i of which: undercapitalisatin of a non-consolidated subsidiary A$

2 of which: other national specific regulatory adjustments not reported in 26j rows 26a to 26i Regulatory adjustments applied to Common Equity Tier 1 due to insufficient 27 Additional Tier 1 and Tier 2 to cover deductions 28 Total regulatory adjustments to Common Equity Tier 1 235,13 29 Common Equity Tier 1 Capital 6,147,39 Additional Tier 1 Capital: instruments 3 Directly issued qualifying Additional Tier 1 instruments 31 of which: classified as equity under applicable accounting standards 32 of which: classified as liabilities under applicable accounting standards Directly issued capital instruments subject to phase out from Additional 33 Additional Tier 1 Tier 1 instruments (and CET1 instruments not included in row 5) issued by subsidiaries and held by third parties (amount allowed in group 34 AT1) 35 of which: instruments issued by subsidiaries subject to phase out 36 Additional Tier 1 Capital before regulatory adjustments Additional Tier 1 Capital: regulatory adjustments 37 Investments in own Additional Tier 1 instruments 38 Reciprocal cross-holdings in Additional Tier 1 instruments Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the ADI does not own more that 1% of the issued share 39 capital (amount above 1% threshold) Significant investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation (net of eligible 4 short positions) 41 National specific regulatory adjustments (sum of rows 41a, 41b & 41c) of which: holdings of capital instruments in group members by other group 41a members on behalf of third parties of which: investments in the capital of financial institutions that are outside 41b the scope of regulatory consolidations not reported in rows 39 and 4 of which: other national specific regulatory adjustments not reported in 41c rows 41a and 41b Regulatory adjustments applied to Additional Tier 1 due to insufficient Tier 42 2 to cover deductions 43 Total regulatory adjustments to Additional Tier 1 capital 44 Additional Tier 1 capital (AT1) 45 Tier 1 Capital (T1=CET1 + AT1) 6,147,39 Tier 2 Capital: instruments and provisions 46 Directlfy issued qualifying Tier 2 instruments 47 Direcly issued capital instruments subject to phase out from Tier 2 Tier 2 instruments (and CET1 and AT1 instruments not included in rows 5 or 34) issued by subsidiaries and held by third parties (amount allowed in 48 group T2) 49 of which: instruments issued by subsidiaries subject to phase out 5 Provisions 34, Tier 2 Capital before regulatory adjustments 34,451 Tier 2 Capital: regulatory adjustments 52 Investments in own Tier 2 instruments 53 Reciprocal cross-holdings in Tier 2 instruments Investments in the Tier 2 capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the ADI does not own more that 1% of the issued share 54 capital (amount above 1% threshold) Significant investments in the Tier 2 capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net 55 of eligible short positions. 56 National specific regulatory adjustments (sum of rows 56a, 56b and 56c) of which: holdings of capital instruments in group members by other group 56a members on behalf of third parties of which: investments in the capital of financial institutions that are outside 56b the scope of regulatory consolidations not reported in rows 54 and 55 of which: other national specific regulatory adjustments not reported in 56c rows 56a and 56b

3 57 Total regulatory adjustments to Tier 2 capital 58 Tier 2 capital (T2) 34, Total capital (TC=T1+T2) 6,487,841 6 Total risk-weighted assets based on APRA standards 3,35, Capital ratios and buffers Common Equity Tier 1 (as a percentage of risk -weighted assets) 2.25% 62 Tier 1 (as a percentage of risk-weighted assets) 2.25% 63 Total capital (as a percentage of risk-weighted assets) 21.38% 64 Buffer requirement (minimum CET1 requirements of 4.5% plus capital conservation buffer of 2.5% plus any countercyclical buffer requirements expressed as a percentage of risk-weighted assets) 7.% 65 of which: capital conservation buffer requirements 2.5% 66 of which: ADI-specific countercyclical buffer requirements.% 67 of which: G-SIB buffer requirement (notapplicable).% 68 Common Equity Tier 1 available to meet buffers (as a percentage of riskweighted assets) 13.37% National minima (if different from Basel III) 69 National Common Equity Tier 1 minimum ratio (if different from Basel III 7 National Tier 1 minimum ratio (if different from Basel III minimum) 71 National total capital minimum ratio (if different from Basel III minimum) Amount below thresholds for deductions (not risk-weighted) 72 Non-significant investments in the capital of other financial entities 73 Significant investments in the ordinary shares of financial entities 74 Mortgage service rights (net of related tax liability) 75 Deferred tax assets arising from temporary differences (net of related tax liability) Applicable caps on the inclusion of provisions in Tier 2 Provisions eligible for inclusion in Tier 2 in respect of exposures subject to 76 standardised approach (prior to application of cap) 447, Cap on inclusion of provisions in Tier 2 under standardised approach 34, Provisions eligible for inclusion in Tier 2 in respect of exposures subject to internal ratings-based approach (prior to application of cap) 79 Cap for inclusion of provisions in tier 2 under internal ratings-based Capital instruments subject to phase-out arrangements (only applicable between 1 Jan 218 and 1 Jan 222) 8 Current cap on CET1 instruments subject to phase out arrangements 81 Amount excluded from CET1 due to cap (excess over cap after redemptions and maturities) 82 Current cap on AT1 instruments subject to phase out arrangements 83 Amount excluded from AT1 instruments due to cap (excess over cap after redemptions and maturities) 84 Current cap on T2 instruments subject to phase out arrangements 85 Amount excluded from T2 due to cap (excess over cap after redemptions and maturities)

4 REGULATORY CAPITAL RECONCILIATION First Choice Credit Union Ltd Audited Balance Sheet as at 3 June 214 Mapping to Common Disclosure Template $ Item # ASSETS Cash and liquid assets 4,492,49 Receivables due from financial institutions 14,931,345 Receivables 97,59 Prepayments 4,867 Loans and advances to members 33,45,924 Available for sale investments 78,938 26d Property, plant and equipment 862,915 Intangibles 13,499 26f Deferred tax assets 13,721 26e TOTAL ASSETS 53,721,289 LIABILITIES Deposits from members 46,22,443 Creditor accruals and settlement accounts 541,553 Current tax liabilities 18,896 Provisions 59,49 Deferred tax liabilities 51,28 26e TOTAL LIABILITIES 46,891,329 NET ASSETS 6,829,96 MEMBERS EQUITY Asset revaluation reserve 198,75 3 Reserve for credit losses 447,443 5/76/77 Retained Earnings 6,183,812 2 TOTAL MEMBERS EQUITY 6,829,96

5 Additional Commentary for reconciliation for capital items 2, 26e, 26f and 5 Item 2 Retained Earnings 6,183,813 Balance Sheet Retained Earnings 6,183,812 Rounding 1 Item 5 Provisions 34,451 Balance Sheet Reserve for Credit Losses 447,443 Refer Item 77 Portion of Reserve for Credit Losses in excess of 1.25% of Credit Risk Weighted Assets (16,992)

6 PUBLIC DISCLOSURES MAIN FEATURES OF CAPITAL INSTRUMENTS At the current time First Choice has no capital instruments included as part of regulatory capital.

7 PUBLIC DISCLOSURES 31 DECEMBER 214 RISK EXPOSURES AND ASSESSMENT CAPITAL ADEQUACY Capital requirements (in terms of risk-weighted assets by portfolio) Assets 31/12/14 Risk Weighted Assets 31/12/14 Assets 3/9/14 Risk Weighted Assets 3/9/14 $ $ $ $ Cash 28, ,718 Claims on ADIs 23,599,18 8,32,184 21,2,23 7,22,732 Eligible Residential Mortgages 2,214,994 7,874,513 2,524,23 8,138,67 Past Due Loans 38,83 38,83 69,464 69,464 Other claims on private sector counterparties (other loans) 11,717,854 11,717,854 12,57,438 12,57,438 Fixed Assets 864, , ,23 858,23 Other Assets 41,683 41,683 5,947 5,947 Securitised assets Loans not yet funded 1,882, ,815 1,455, ,533 Loans available for redraw 1,38,92 1,366,394 Irrevocable standby commitments 1,811,457 1,75,973 Total capital requirements ( in terms of risk-weighted assets) for credit risk and securitisation 29,321,391 29,6,411 Total capital requirements ( in terms of risk-weighted assets) for operational risk 3,219,251 3,114,336 Total capital requirements ( in terms of risk-weighted assets) 32,54,642 32,12,747 Common Equity Tier 1 ratio 19.39% 19.38% Tier 1 ratio 19.39% 19.38% Total Capital ratio 2.52% 2.51%

8 PUBLIC DISCLOSURES 31 DECEMBER 214 RISK EXPOSURES AND ASSESSMENT CREDIT RISK TOTAL GROSS CREDIT RISK EXPOSURE AND AVERAGE GROSS EXPOSURE OVER PERIOD Gross Credit Risk Exposure Average Gross Exposure over the period Gross Credit Risk Exposure Average Gross Exposure over the period 31-Dec Dec-14 3-Sep-14 3-Sep-14 Gross exposures by portfolio $ $ $ $ Authorised Deposit Taking Institutions 23,599,18 2,82,2 21,2,229 19,984,45 Loans 32,38,367 32,653,53 32,717,793 32,71,832 Commitments 6,41,564 5,924,783 5,947,378 5,891,736 Other mon-market off-balance sheet exposures - 42,951-86,153

9 PUBLIC DISCLOSURES 31 DECEMBER 214 Credit Exposure Balance 31/12/214 Balance 3/9/214 Impaired 31/12/214 RISK EXPOSURES AND ASSESSMENT CREDIT RISK CREDIT RISK BY PORTFOLIO Impaired 3/9/214 Past Due 31/12/214 Past Due 3/9/214 Specific Provision 31/12/214 Specific Provision 3/9/214 Specific Provision Charges 31/12/214 Specific Provision Charges 3/9/214 Write Offs 31/12/214 Write Offs 3/9/214 ADIs 23,599,18 21,2, Residential mortgages 22,138,649 22,431, Other retail 8,36,745 8,532, , , ,689 66,689 - (2,59) - - Corporate 1,592,973 1,754,89 64, Total Loans 32,38,367 32,717, ,573 26, ,689 66,689 - (2,59) - - Commitments 6,41,564 5,947, Other non-market offbalance sheet exposures Total Exposures 62,47,949 59,685,4 215,573 26, ,689 66,689 - (2,59) - -

10 PUBLIC DISCLOSURES 31 DECEMBER 214 RISK EXPOSURES AND ASSESSMENT CREDIT RISK GENERAL RESERVE FOR CREDIT LOSSES General Reserve for credit losses 31-Dec-14 3 September 214 $ $ 447, ,443

11 PUBLIC DISCLOSURES 31 DECEMBER 214 RISK EXPOSURES AND ASSESSMENT Securitisation Activity a) Summary of current period's securitisation activity: Total amount of exposures securitised Nil Recognised gain or loss on sale - no sales b) Aggregate on-balance sheet and off-balance sheet exposures 31-Dec-14 3 September 214 $ $ On-balance sheet securitisation exposures retained or purchased by exposure type On-balance sheet securitisation exposures retained or purchased by exposure type - mortgage secured housing loan