subject matter - santander méxico · deferred taxes to profit credited relying on future income...
TRANSCRIPT
Subject Matter
Complementary information for the Second Quarter of 2019, in compliance with the obligation of disclosure of capital Annex 1-O
Banco Santander México, S.A. de C.V., Institución de Banca Múltiple, Grupo Financiero Santander México
Santander Vivienda S.A. de C.V. SOFOM, E.R.
Santander Consumo, S.A. de C.V. SOFOM, E.R.
Santander Inclusión Financiera, S.A. de C.V. SOFOM, E.R. (Only available in spanish)
Banco Santander México, S.A. de C.V., Institución de Banca Múltiple, Grupo Financiero Santander México
Complementary information for the Second Quarter of 2019, in compliance with the obligation of disclosure of capital Annex 1-O
Reference Capital Description Capital
Level 1 (CET 1) Ordinary capital: Instruments and reserves
1 Ordinary shares that qualify for level 1 Common Capital plus corresponding premium 35,062
2 Earnings from previous fiscal years 63,098
3 Other elements of other comprehensive income (and other reserves) 35,447
4 Capital subject to gradual elimination of level 1 ordinary capital (only applicable for companies that are not lined to shares)
5 Ordinary shares issued by subsidiaries held by third parties (amount allowed in level 1 ordinary capital)
6 Level 1 ordinary capital before adjustments to regulation 133,607
Level 1 Ordinary capital: adjustments to regulation
7 Adjustments due to prudential valuation
8 Goodwill (net of its corresponding deferred profit taxes debited) 1,735
9 Other intangibles other than rights to mortgage rights (net of its corresponding deferred profit taxes debited) 5,914
10Deferred taxes to profit credited relying on future income excluding those that derive from temporary differences (net of deferred profit
taxes debited)0
11 Results of valuation of cash flow hedging instruments 0
12 Reserves to be constituted 0
13 Benefits surplus of securitization transactions 0
14 Losses and gains caused for the changes in credit rating of liabilities assessed at a reasonable value 0
15 Pension plan for defined benefits 0
16 Investments in proprietary shares 26
17 Reciprocal investments in ordinary capital 0
18
Investments in capital of banks, financial institutions and insurance companies out of the reach of the regulation consolidation, net of
short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount that exceeds the 10%
threshold)
231
19
Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital (amount that exceeds
the 10% threshold)
0
20 Rights for mortgage services (amount exceeding the 10% threshold) 0
21 Deferred taxes assets resulting from temporary differences (amount exceeding the 10% threshold, net of deferred taxes debited) 6,390
22 Amount exceeding the 15% threshold.
23 of which: significant investments wherein the institution holds more than 10% of ordinary shares of financial institutions
24 of which: rights for mortgage services
25 of which: Taxes to profit Deferred credited deriving from temporary differences
26 National regulation adjustments 29,167
A of which: Other elements of other comprehensive income (and other reserves) 0
B of which: investments in subordinated debt 0
C of which: profit or increase in the value of assets from the purchase of securitization positions (Originating Institutions) 0
D of which: investments in multilateral entities 0
E of which: investments in related corporations 27,684
F of which: investments in risk capital 0
G of which: Stakes on investments funds 0
H of which: Funding for the purchase of proprietary shares 0
I of which: Transactions in breach of provisions 0
J of which: Deferred charges and installments 1,034
K of which: Positions in First Losses Schemes 0
L of which: Worker's Deferred Profit Sharing 0
M of which: Relevant Related Persons 0
N of which: Pension plan for defined benefits 0
O of witch: Adjustment for capital acknowledgment 0
P of which: investments in Clearing Houses 449
27 Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions 0
28 Total regulation adjustments to level 1 Common Capital 43,462
29 Level 1 Common Capital (CET1) 90,145
Level 1 additional capital: instruments
30 Instruments directly issued that qualify as level 1 additional capital, plus premium 9,590
31 of which: Qualify as capital under the applicable accounting criteria 9,590
32 of which: Qualify as liability under the applicable accounting criteria
33 Capital instruments directly issued subject to gradual elimination of level 1 additional capital 0
34Instruments issued of level 1 additional capital and level 1 Common Capital instruments that are not included in line 5 issued by
subsidiaries held by third parties (amount allowed at additional level 1)0
35 of which: instruments issued by subsidiaries subject to gradual elimination
36 Level 1 additional capital before regulation adjustments 9,590
Level 1 additional capital: regulation adjustments
37 Investments in held instruments of level 1 additional capital
38 Investments in reciprocal shares in level 1 additional capital instruments.
39Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of
short eligible positions, wherein the institution holds more than 10% of the issued capital
40Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital
41 National regulation adjustments 0
42 Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions
43 Total regulation adjustments to level 1 additional Common Capital 0
44 Level 1 additional capital (AT1) 9,590
Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments
Table I.1
(Million Pesos)
Reference Capital Description Capital
Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments
Table I.1
(Million Pesos)
45 Level 1 capital (T1 = CET1 + AT1) 99,735
Level 2 capital: instruments and reserves
46 Instruments directly issued that qualify as level 2 capital, plus premium 25,296
47 Capital instruments directly issued subject to gradual elimination of level 2 capital.
48Level 2 capital instruments and level 1 Common Capital instruments and level 1 additional capital that has not been included in lines 5
or 34, which have been issued by subsidiaries held by third parties (amount allowed in level 2 completer capital)0
49 of which: instruments issued by subsidiaries subject to gradual elimination 0
50 Reserves 0
51 Level 2 capital before regulation adjustments 25,296
Level 2 capital : regulation adjustments
52 Investments in own instruments of level 2 capital
53 Reciprocal investments in level 2 capital instruments
54
Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of
short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount exceeding the 10%
threshold)
55Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital
56 National regulation adjustments 0
57 Total regulation adjustments to level 2 capital 0
58 Level 2 capital (T2) 25,296
59 Total stock (TC = T1 + T2) 125,031
60 Total Risk Weighted Assets 757,896
Capital reasons and buffers
61 Level 1 Common Capital (as percentage of assets weighted by total risks) 11.89%
62 Level 1 Stock (as percentage of assets weighted by total risks) 13.16%
63 Total capital (as percentage of assets weighted by total risks) 16.50%
64Institutional specific buffer (must at least consist of: the level 1 Common Capital requirement plus the capital maintenance buffer, plus
the countercyclical buffer, plus D-SIB buffer; expressed as percentage of the total risk weighted assets)15.59%
65 of which: Buffer of capital preservation 2.50%
66 of which: Buffer of specific bank countercyclical
67 of which: Buffer of systematically important local banks (D-SIB) 1.20%
68 Level 1 Common Capital available for hedging the buffers (as percentage of total risk weighted assets) 4.89%
National minimums (if other than those of Basel 3)
69 National minimum reason of CET1 (if different than the minimum established by Basilea 3)
70 National minimum reason of T1 (if different than the minimum established by Basel 3)
71 National minimum reason of TC (if different than the minimum established by Basel 3)
Amounts under the deduction thresholds (before weighting by risk)
72 Non-significant investment in the capital of other financial institutions
73 Significant investment in the capital of other financial institutions
74 Rights for mortgage services (net of Deferred profit taxes debited)
75 Deferred profit taxes credited derived from temporary differences (net of Deferred profit taxes debited) 6,889
Applicable limits to the inclusion of reserves in level 2 capital
76Eligible reserves to be included in level 2 capital with respect to expositions subject to standardized methodology (prior application of
limit)
77 Limit in the inclusion of level 2 capital provisions under standardized methodology
78 Eligible reserves for its inclusion on level 2 capital regarding exposure subject to credit risks (before the limit application).
79 Limit in the inclusion of reserves in level 2 capital under internal rating methodology
Capital instruments subject to gradual elimination (applicable only between January 1, 2018 and January 1, 2022)
80 Current limit of CET1 instruments subject to gradual elimination
81 Amount excluded from CET1 due to limit (excess over the limit after amortization and maturity periods)
82 Current limit of AT1 instruments subject to gradual elimination
83 Amount excluded from AT1 due to limit (excess over the limit after amortization and maturity periods)
84 Current limit of T2 instruments subject to gradual elimination
85 Amount excluded from T2 due to limit (excess over the limit after amortization and maturity periods)
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
2 Results from previous fiscal years and their corresponding updates.
3
Capital reserves, net result, result per assessment of titles available for sale, accrued effect per conversion, result per assessment of
cash flow, result from non-monetary assets holding, and the measuring balance from defined benefits to the employees considering on
each concept its updates.
4Does not apply. The capital stock of credit institutions in Mexico is represented by representative certificates or shares. This concept only
applies for entities where such capital is represented by representative certificates or shares.
5Does not apply for the capitalization scope in Mexico which is on a non-consolidated basis. This concept will only apply for entities with a
consolidated scope.
6 Sum of concepts 1 through 5.
7 Does not apply. In Mexico the use of internal models for calculating capital requirements per market risk is not allowed.
8 Goodwill, net of owed differed profit taxes pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof.
9Intangibles, other than commercial credit, and if applicable to mortgage service rights, net of owed deferred profit taxes, pursuant to the
provisions of fraction I item n) of Article 2 Bis 6 hereof.
Credited deferred profit taxes from losses and fiscal credits pursuant to the provisions of fraction I item p) of Article 2 Bis 6 hereof.
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel
III: Global legal framework for the reinforcement of banks and banking systems" published on June 2011, given that it does not allow to
set off with owed differed profit taxes.
11 Result from assessment of cash flow hedging instruments corresponding to hedged entries that are not assessed at reasonable value.
Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6 hereof.
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel
III: Global legal framework for the reinforcement of banks and banking systems" published on June 2011, given that deducts from level 1
common stock the preventive reserves pending constitution, according to the provisions of Chapter V of the Second Title hereof, as well
as those constituted charged to accounting accounts that are part of the result entries or shareholders' equity and not only the positive
difference between the Aggregate Expected Losses minus the Aggregate Admissible Reserves, in the event the Institutions use methods
based in internal qualifications in the determination of their capital requirements.
13 Benefits surplus of securitization transactions pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof.
14 Does not apply
15
Investments made by the benefit pension fund defined corresponding to resources to which the Institution does not have unrestrictive or
unlimited access. These investments are considered as net of the plan's liabilities and owed differed taxes to profit that correspond that
have not been applied in any other regulatory adjustment.
The amount of investment in any own action the institution acquires : in accordance with the provisions of the Act in accordance with the
provisions of section I subsection d) of Article 2 Bis 6 of these provisions ; through rates predicted values of section I subsection e ) of
Section 2 Bis 6 of these provisions and through investment in funds established in section I point i) of article 2 bis 6.
This treatment is more conservative than the one established by the Committee on Banking Basel Supervision in its document " Basel III
: A global regulatory framework for more resilient banks and banking systems " published in June 2011 because the deduction for this
concept is made of common equity tier 1 capital , regardless of the level of capital which has been invested
Investments, in capital of corporations, other than financial entities referred to by item f) of Article 2 Bis 6 hereof, that are in turn, directly
or indirectly, shareholders of the institution itself, of the fund
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for
this concept is made in the level 1 common stock, irrespective of the capital level where it has been invested, and in addition because
any type of entity is considered, not only financial entities.
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the
Law and 31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof, including
those investments made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude
those made in the capital of development and promotion multilateral organizations of an international nature that have a credit
Qualification assigned by any of the issuer's Qualifying Institutions, equal or greater than long term Risk Degree 2.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for
this concept is made in level 1 common stock, irrespective of the capital level in which it is invested, and additionally because it is
deducted from the aggregate amount registered of the investments.
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the
Law and 31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I fraction f) of Article 2 Bis 6 hereof, including
those investments made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude
those made in development and promotion multilateral organizations of an international nature that have a credit Qualification assigned
by any of the issuer's Qualifying institutions, equal or greater than long term Risk Degree 2.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for
this concept is made from level 1 common stock, irrespective of the level of capital where it has been investment, and additionally
because the aggregate amount registered of investments is deducted.
Mortgage service s rights shall be deducted from the aggregate amount registered in the event these rights exist.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the aggregate
amount registered of rights is deducted.
21Deferred taxes assets resulting from temporary differences minus the corresponding owed differed profit taxes not considered to set-off
other adjustments, exceeding 10% of the difference between the reference 6 and the sum of references 7 through 20.
22 Does not apply. Concepts were deducted from the aggregate capital. See notes of references 19, 20 and 21.
23 Does not apply. Concepts were deducted from the aggregate capital. See note of references 19.
18*
20*
19*
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
10*
12*
16*
17*
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
24 Does not apply. Concepts were deducted from the aggregate capital. See note of reference 20.
25 Does not apply. Concepts were deducted from the aggregate capital. See note of reference 21.
26 National adjustments considered as the sum of the following concepts.
A.
The sum of the accrued effect for conversion and result for ownership of non-monetary assets considering the amount of each of these
concepts with a sign different than the one considered to include them in reference 3, namely, if positive in this concept shall be entered
as negatives and vice versa.
B. Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of Article 2 Bis 6 hereof.
C.
The amount resulting if on account of the purchase of securitization positions, the originating Institutions register a profit or increase in
the value of their assets with respect to the assets previously registered in its balance, pursuant to the provisions of fraction I item c) of
Article 2 Bis 6 hereof.
D.
Investments in capital of development or promotion multilateral organizations of an international nature pursuant to the provisions of
fraction I item f) of Article 2 Bis 6 hereof, that have a credit Qualification assigned by any of the issuer's Qualifying Institutions, equal or
better to long term Risk Degree 2.
E.
Investments in shares or corporations related to the Institution under the terms of Articles 73, 73 Bis and 73 Bis 1 of the Law, including
the amount corresponding to investments in investment funds and investments indices pursuant to the provisions of fraction I item g) of
Article 2 Bis 6 hereof.
F.Investments made by development banking institutions in risk capital, pursuant to the provisions of fraction I item h) of Article 2 Bis 6
hereof.
G.
Investments in shares, other than fix capital, in listed investment funds wherein the Institutions holds more than 15 per cent of
shareholder's equity of the aforementioned investment funds, pursuant to fraction I item i) of Article 2 Bis 6, that have not been
considered in the preceding references.
H.
Any type of contribution which resources are destined to the purchase of shares in the financial group's holding company, of the other
financial entities that comprise the group to which the Institution belongs or of the financial affiliates of the latter pursuant to the provisions
of fraction I item l) of Article 2 Bis 6 hereof.
I. Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article 2 Bis 6 hereof.
J.Differed charges and early payments, net of owed differed profit taxes, pursuant to the provisions of fraction I item n) of Article 2 Bis 6
hereof.
K.Positions pertaining to the First Losses Scheme where the risk is preserved or credit protection is provided up to a certain limit of a
position pursuant to fraction I item o) of Article 2 Bis 6.
L. Worker's participation in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof.
M.The added amount of Transactions Subject to Credit Risk owed by Relevant Related Persons pursuant to fraction I item r) of Article 2 Bis
6 hereof.
N. The difference between the investments made by the benefit pension funds defined pursuant to Article 2 Bis 8 minus reference 15.
O.Adjustment for the acknowledgment of Net Capital . The amount shown corresponds to the amount registered in box C1 of the form
included in section II hereof.
P.
The investments or contributions, directly or indirectly, in the corporation's capital or in the trust estate or other type of similar figures that
have the purpose to set off and liquidate Transactions executed in the stock market, except for such corporation's or trust's share in the
former pursuant to item f) fraction I of Article 2 Bis 6.
27Does not apply. There are no regulatory adjustments for additional level 1 capital nor for ancillary capital. All regulatory adjustments are
made from the level 1 common stock.
28 Sum of lines 7 through 22, plus lines 26 and 27.
29 Line 6 minus line 28.
30The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in
Fundamental Capital and Capital Instruments, that meet the conditions established in fraction II of Article 2 Bis 6 hereof.
31 Amount of line 30 qualified as capital under the applicable accounting standards.
32Does not apply. Instruments directly issued that qualify as additional level 1 capital, plus its premium are registered for accounting
purposes as capital.
33Subordinated obligations computed as Non-Fundamental Capital, pursuant to the provisions of Article Third Transitory of Resolution 50th
that amends the general provisions applicable to Credit Institutions, (Resolution 50th)
34 Does not apply. See note to reference 5.
35 Does not apply. See note to reference 5.
36 Sum of lines 30, 33 and 34.
37* Does not apply. Deduction is made in aggregate level 1 common capital.
38* Does not apply. Deduction is made in aggregate level 1 common capital.
39* Does not apply. Deduction is made in aggregate level 1 common capital.
40* Does not apply. Deduction is made in aggregate level 1 common capital.
41 National adjustments considered:
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C2 of the form
included in section II hereof.
42Does not apply. There are no regulatory adjustments for ancillary capital. All regulatory adjustments are made from the level 1 common
stock.
43 Sum of lines 37 through 42.
44 Line 36, minus line 43.
45 Line 29, plus line 44.
46
The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in
Capital Fundamental nor in Non-Fundamental Capital and Capital Instruments, that comply with Exhibit 1-S hereof pursuant to the
provisions of Article 2 Bis 7 hereof.
47 Subordinated obligations computed as ancillary capital, pursuant to the provisions of Article Third Transitory, of Resolution 50th
48 Does not apply. See note to reference 5.
49 Does not apply. See note to reference 5.
50
Preventive estimations for credit risk up to a sum of 1.25% of the assets weighed by credit risk corresponding to the Transactions that
use the Standard Method to calculate the capital requirement per credit risk; and the positive difference of the Aggregate Admissible
Reserves minus the Aggregate Expected Losses, up to an amount that does not exceed of 0.6 per cent of the assets weighed by credit
risk, corresponding to the Transactions wherein the method based in internal qualifications to calculate the capital requirements by credit
risk is used, pursuant to fraction III of Article 2 Bis 7.
51 Sun of lines 46 through 48, plus line 50.
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
52* Does not apply. The deduction is made in aggregate of level 1 common stock.
53* Does not apply. The deduction is made in aggregate of level 1 common stock.
54* Does not apply. The deduction is made in aggregate of level 1 common stock.
55* Does not apply. The deduction is made in aggregate of level 1 common stock.
National adjustments considered:
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C4 of the form
included in section II hereof.
57 Sum of lines 52 through 56.
58 Line 51, minus line 57.
59 Line 45, plus line 58.
60 Total Risk Weighted Assets.
61 Line 29 divided by line 60 (expressed as percentages)
62 Line 45, divided by line 60 (expressed as percentages)
63 Line 59 divided by line 60 (expressed as percentages)
64 To report the percentages amount expressed on lines 61, 65, 66 and 67.
65 Report 2.5%
66 Percentage corresponding to the Countercyclical Capital buffer referred to on section c), subsection III, article 2 Bis 5
67The SCCS amount on line 64 (expressed as a percentage of the total risk weighted assets) which is related to the banking institutions’
capital buffer for systemic character, in accordance with section b), subsection III, article 2 Bis 5.
68 Line 61 minus 7%
69Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
70Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
71Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III:
Global regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
72 Does not apply. The concept was deducted from the aggregate capital. See note of reference 18.
73 Does not apply. The concept was deducted from the aggregate capital. See note of reference 19.
74 Does not apply. The concept was deducted from the aggregate capital. See note of reference 20.
75
The amount, that does not exceed 10% of the difference between reference 6 and the sum of references 7 through 20, of the credited
differed taxes assets resulting from temporary differences minus those corresponding to owed profit taxes not considered to set off
other adjustments.
76Preventive estimations for credit risk corresponding to the Transactions that use the Standard Method to calculate the capital
requirement per credit risk.
771.25% of weighed assets per credit risk, corresponding to Transactions wherein the Standard Method to calculate the capital requirement
by credit risk.
78Positive difference of the Aggregate Admissible Reserves minus the Aggregate Expected Losses corresponding to Transactions wherein
the method based in internal qualifications to calculate the capital requirement by credit risk is used.
790.6 per cent of the weighted assets by credit risk, corresponding to Transactions wherein the method based in internal qualifications to
calculate the capital requirement by credit risk is used.
80 Does not apply. There are no instruments subject to transience that compute in level 1 common stock
81 Does not apply. There are no instruments subject to transience that compute in level 1 common stock
82 Balance of instruments computed as capital in the basic portion by December 31, 2012 for the corresponding balance limit therein.
83 Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 33.
84Balance of instruments computed as capital in the complementary portion by December 31, 2012 for the corresponding balance limit
therein.
85 Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 47.
56
Reference of
the balance
sheet items
Balance sheet items
Amount shown
in the balance
sheet
Assets 1,344,394
BG1 Funds Available 73,159
BG2 Margin accounts 2,460
BG3 Investment in securities 282,175
BG4 Debtors under sale and repurchase agreements 66,282
BG5 Securities loans) -
BG6 Derivatives 147,087
BG7 Valuation adjustment for hedged financial assets 152
BG8 Total loan portfolio 633,328
BG9 Benefits to be received in securitization transactions 0
BG10 Other receivables (net) 78,889
BG11 Foreclosed assets (net 138
BG12 Property, furniture and fixtures (net) 8,497
BG13 Long-term investment in shares 30,533
BG14 Non current assets held for sale 0
BG15 Deferred income taxes (net) 13,280
BG16 Other assets (net) 8,414
Liabilities 1,210,777
BG17 Deposits 776,960
BG18 Bank and other loans 46,925
BG19 Creditors under sale and repurchase agreements 84,734
BG20 Securities loans 1
BG21 Collateral sold or pledged as guarantee 21,210
BG22 Derivatives 144,866
BG23 Valuation adjustment for hedged financial liabilities -11.930161
BG24 Creditors from settlement of transactions 0
BG25 Other payables, deferred revenues and other advances 100,864
BG26 Subordinated debentures outstanding 34,886
BG27 Deferred income taxes (net) 0
BG28 Deferred revenues and other advances 342
Shareholders' Equity 133,617
BG29 Paid-in capital 35,062
BG30 Other capital 98,554
Memorandum accounts 3,926,023
BG31 Guarantees granted 0
BG32 Contingent assets and liabilities 44
BG33 Credit commitments 123,545
BG34 Assets in trust or mandate 177,897
BG35 Federal Government financial agent
BG36 Assets in custody or under administration 2,057,957
BG37 Collateral received by the entity 140,124
BG38 Collateral received and sold or pledged as guarantee 49,536
BG39 Investment bank operations on behalf of third parties 0
BG40 Uncollected interest earned on past due loan portfolio 535
BG41 Other accounts 1,376,384
Table II.1
Balance sheet figures
(Million Pesos)
IdentifierRegulatory concepts considered for the calculation of
Net Capital components
Reference of the
format for the
disclosure of
capital
integration of
section I hereof
Amount pursuant to the
notes of the table
Regulatory concepts
considered for the
calculation of Net Capital
components
Reference(s) of balance
sheet item and amount
related with the regulatory
concept considered for the
calculation of Net Capital
derived from the
aforementioned reference
Asset
1 Goodwill 8 1,735
BG16= 8,414 Minus: deferred
charges and advance
payments 1,034; intangibles
5,914; advance payments
that are computed as risk
assets 316; other assets are
computed as risk assets 585
2 Intangible assets 9 5,914
BG16= 8,414 Minus: deferred
charges and advance
payments 1,034; intangibles
1,735; advance payments
that are computed as risk
assets 316; other assets that
are computed as risk assets
585
3Deferred income tax from tax losses carryforward and tax
credits10 0
4 Benefits to be received in securitization transactions 13 0
5Defined benefit pension plan assets with no restriction and
unlimited access15 0
6 Investment in own-equity securities 16 26
BG3= 282,175 Minus:
Reciprocal investments in
common capital of financial
entities 231; Investments in
securities computed as risk
assets 281,919
7 Reciprocal investments in common capital 17 0
8
Direct investments in the capital of financial entities wherein
the institution does not hold more than 10% of the issued
capital stock
18 0
9
Indirect investment in capital of financial entities wherein the
institution does not hold more than 10% of the issued capital
stock
18 231
BG3= 282,175 Minus:
Investment in own-equity
securities 26; Investments in
securities computed as risk
assets 281,919
10Direct investments in the capital of financial entities wherein
the institution holds more than 10% of the issued capital stock 19 0
11Indirect investment in capital of financial entities wherein the
institution holds more than 10% of the issued capital stock 19 0
12 Deferred income tax from temporary differences 21 6,390
BG15= 13,280 Minus:
Amount computed as risk
asset 6,889
13 Reserves recognized as complementary capital 50 0BG8= Total loan portfolio
633,328
14 Investments in subordinated debt 26 - B 0
15 Investments in multilateral entities 26 - D 0
BG13= 30,533 Minus:
Investments in subsidiaries
27,684; Investments in
clearing houses 449;
Investments in associated
companies 110; Other
investments that are
computed as risk assets
2291
16 Investments in associated companies 26 - E 27,684
BG13= 30,533 Minus:
Investments in clearing
houses 449; Investments in
associated companies 110;
Other investments that are
computed as risk assets
2,291
17 Investments in risk capital 26 - F 0
18 Investments in investment corporations 26 - G 0
Regulatory concepts considered in the calculation of Net Capital components
Table II.2
(Million Pesos)
IdentifierRegulatory concepts considered for the calculation of
Net Capital components
Reference of the
format for the
disclosure of
capital
integration of
section I hereof
Amount pursuant to the
notes of the table
Regulatory concepts
considered for the
calculation of Net Capital
components
Reference(s) of balance
sheet item and amount
related with the regulatory
concept considered for the
calculation of Net Capital
derived from the
aforementioned reference
Regulatory concepts considered in the calculation of Net Capital components
Table II.2
(Million Pesos)
19 Financing for repurchase of own shares 26 - H 0
20 Deferred charges and advance payments 26 - J 1,042
BG16= 8,414 Minus:
intangible assets 7,649;
others assets that are
computed as risk assets 316;
other assets are computed as
risk assets 592
21 Deferred employee profit sharing (net) 26 - L 0
22 Defined benefit pension plan assets 26 - N 0
23 Investments in clearing houses 26 - P 449
BG13= 30,533 Minus:
Investments in subsidiaries
27,684; Investments in
associated companies 110;
other investments that are
computed as risk assets
2,291
Liabilities
24 Deferred income tax related to goodwill 8 0
25 Deferred income tax related to other intangible assets 9 0
26Provision for defined benefit pension plan with no restrictiion
and unlimited access15 0
27 Deferred income tax related to defined benefit pension plan 15 0
28 Deferred income tax related to other items 21 0
29 Subordinated liabilities that meets with Exhibit 1-R 31 0
30Subordinated liabilities subject to transitoriness that compute
as basic capital 233 0
31 Subordinated liabilities that meets with Exhibit 1-S 46 0
32Subordinated obligations subject to transitoriness that
compute as complementary capital47 0
33Deferred income tax related to deferred charges and
advance payments26 - J 0
Shareholders' Equity
34 Paid-in capital that meets with Exhibit 1-Q 1 35,062 BG29
35 Retained earnings 2 63,098
BG30= 98,554 Minus: other
items of earned capital
35,447, cumulative effect of
conversion 9
36 Result from valuation of cash flow hedge instruments 3 0
37 Other items of earned capital 3 35,447
BG30= 98,554 Minus:
Retained earnings
63,098,cumulative effect of
conversion 9
38 Paid-in capital that meets with Exhibit 1-R 31 9,590
BG26= 34,886 More:
Subordinated debt
instruments non-convertible
25,296
39 Paid-in capital that meets with Exhibit 1-S 46 25,296
BG26= 34,886 More:
Subordinated debt
instruments convertible 9,590
40 Result from valuation of cash flow hedge instruments 03, 11 0
41 Cumulative effect from conversion 3, 26 - A 0
42 Result from ownership of non-monetary assets 3, 26 - A 0
Accounts in order
43 Positions in First Losses Schemes 26 - K 0
Regulatory concepts not considered in the balance sheet
44 Reserves pending constitution 12 0
45Profit or increase of the value of assets from the purchase of
securitization positions (Originating Institutions)26 - C 0
46 Transactions that breach the provisions 26 - I 0
47 Transactions with Relevant Related Persons 26 - M 0
48 Repealed 0
Identifier Description
1 Commercial credit.
2 Intangibles, without including commercial credit.
3 Credited differed profit taxes originating from fiscal losses and credits.
4 Benefits regarding the remnant of securitization transactions.
5 Investments of pension plan for defined benefits without unrestrictive and unlimited access.
6
Any share that the Institution acquires pursuant to the provisions of the Law, that have not been
subtracted; considering those amounts acquired through investments in securities indexes and
the amount corresponding to investments in investment funds other than those provided by
reference 18.
7
Investments in shares in corporations other than financial entities referred to by item f) of fraction
I of Article 2 Bis 6 hereof, that are in turn, directly or indirectly shareholders of the Institution
itself, of the financial group's holding company, of the remaining financial entities that comprise
the group to which the Institution belongs or financial affiliates of the latter, considering those
investments corresponding to investment funds other than those provided by reference 18.
8
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
9
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
10
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
11
Indirect investments in financial entities capital referred to by Article 89 of the Law and 12 and 8
of the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
12 Credited differed profit taxes originating from temporary differences.
13
Preventive estimates for credit risk up to a sum of 1.25% of the weighted assets by credit risk,
corresponding to Transactions wherein the Standard Method is used to calculate the capital
requirement by credit risk; and the positive difference of the Aggregate Admissible Reserves
minus the Aggregate the Expected Losses, up to an amount that does not exceed of 0.6 per
cent of the weighted assets by credit risk, corresponding to Transactions where the method
based in internal qualifications is used to calculate the capital requirement by credit risk.
14Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of
Article 2 Bis 6 hereof.
15
Investments in development or promotion multilateral organizations of an international nature
pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof that have a credit
Qualification assigned by any of the issuer's Qualifying Institutions, equal or greater than long
term Risk Degree 2.
16
Investments in shares of corporations related with the Institution under the terms of Articles 73,
73 Bis and 73 Bis 1 of the Law, including the amount corresponding to investments in investment
corporations and investments in indices pursuant to the provisions of fraction I item g) of Article
2 Bis 6 hereof.
17Investments made in development banking institutions in risk capital, pursuant to the provisions
of fraction I item h) of Article 2 Bis 6 hereof.
18
Investments in shares, other than fix capital, of listed investment corporations, wherein the
Institution holds more than 15 per cent of shareholders' equity of the aforementioned investment
corporation, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the
previous references.
19
Any type of contributions which resources are destined to the purchase of shares of the financial
group's holding company, of the other financial entities that comprise the group to which the
Institution belongs or the latter's financial affiliates, pursuant to the provisions of fraction I item l)
of Article 2 Bis 6 hereof.
20 Differed charges and early payments.
21 Workers' share in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof.
22Investments of the pension plan for benefits defined that have to be deducted according with
Article 2 Bis 8 hereof.
23
Investments or contributions, directly or indirectly, in the corporation's capital or in trust estate or
other type of similar figures that have the purpose of setting off and liquidating Transactions
executed in the stock market, unless the share in such corporations or trusts in the former
pursuant to item f) fraction I of Article 2 Bis 6.
24 Owed differed taxes to profit originating from temporary differences related to commercial credit.
25Owed differed taxes to profit originated from temporary differences related to other intangibles
(other than commercial credit).
26Liabilities of the pension plan for benefits defined related to investments of the pension plan for
defined benefits.
27Owed differed taxes originated from temporary differences related to the pension plan for
defined benefits.
28Owed differed profit taxes originated from temporary differences other than those of references
24, 25, 27 and 33
29 Amount of subordinated obligations that meet with Exhibit 1-R hereof.
30Amount of subordinated obligations subject to transience that are computed as Non-
Fundamental Capital.
31 Amount of subordinated obligations that meet with Exhibit 1-S hereof.
32 Amount of subordinated obligations subject to transience that compute as ancillary capital.
33Owed differed profit taxes originated from temporary differences related to differed charges and
early payments.
34 Amount of capital contributed that meets the provisions of Exhibit 1-Q hereof.
35 Result of the previous fiscal years.
36Result for the assessment of cash flow hedging instruments from covered entries assessed at
reasonable value.
37 Net result and result for the assessment of titles available for sale.
Table II.3
Notes to table II.2 "Regulatory concepts considered for the calculation of Net Capital components"
38 Amount of capital contributed that meets the provisions of Exhibit 1-R hereof.
39 Amount of capital contributed that meets the provisions of Exhibit 1-S hereof.
40Result for the assessment of cash flow hedging instruments from covered entries assessed at
capitalized cost.
41 Accrued effect by conversion.
42 Result for ownership of non-monetary assets.
43Positions related with the First Losses Scheme wherein risk is preserved or credit protection
provided until certain limit of a position pursuant to fraction I item o) of Article 2 Bis 6.
44Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6
hereof.
45
The amount resulting if on account of the purchase of securitization positions, the originating
Institutions register a profit or an increase in the value of their assets with respect to assets
previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2
Bis 6 hereof.
46Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of
Article 2 Bis 6 hereof.
47The aggregate amount of Transactions Subject to Credit Risk owed by Relevant Related
Persons pursuant to fraction I item r) of Article 2 Bis 6 hereof.
Concept Amount of equivalent positions Capital Requirement
Transactions in national currency with nominal rate 88,267 7,061
Transactions with debt instruments in national currency
with surtax and reviewable rate578 46
Transactions in national currency with real rate or
denominated in UDIs6,761 541
Transactions in national currency with yield rate referred to
the increase of the General Minimum Wage10,623 850
Positions in UDIs or with yield referred to INPC 49 4
Positions in national currency with yield rate referred to the
increase of the General Minimum Wage365 29
Transactions in foreign currency with nominal rate 46,604 3,728
Positions in foreign currency or with yield indexed to the
exchange rate9,639 771
Positions in shares or with yield indexed to the price of one
share or set of shares5,822 466
Positions in commodities 0 0
Impact Capital requirement for Gamma and Vega 0.2 0.0
Table III.1
Positions exposed to market risks per risk factor
(Million Pesos)
ConceptRisk weighted
assets
Capital
requeriments
Group I-A (weighted at 0%) 0 0
Group I-A (weighted at 10%) 0 0
Group I-A (weighted at 20%) 0 0
Group I-B (weighted at 2%) 234 19
Group I-B (weighted at 4.0%) 0 0
Group II (weighted at 0%) 0 0
Group II (weighted at 20%) 5,589 447
Group II (weighted at 50%) 0 0
Group II (weighted at 100%) 31,996 2,560
Group II (weighted at 120%) 0 0
Group II (weighted at 150%) 0 0
Group III (weighted at 2.5%) 0 0
Group III (weighted at 10%) 0 0
Group III (weighted at 11.5%) 0 0
Group III (weighted at 20%) 36,146 2,892
Group III (weighted at 23%) 2,456 196
Group III (weighted at 25%) 0 0
Group III (weighted at 28.75%) 0 0
Group III (weighted at 50%) 15 1
Group III (weighted at 57.5%) 0 0
Group III (weighted at 60%) 0 0
Group III (weighted at 75%) 0 0
Group III (weighted at 100%) 38,296 3,064
Group III (weighted at 115%) 0 0
Group III (weighted at 120%) 3 0
Group III (weighted at 138%) 0 0
Group III (weighted at 150%) 0 0
Group III (weighted at 172.5%) 0 0
Group IV (weighted at 0%) 0 0
Group IV (weighted at 20%) 10,209 817
Group V (weighted at 10%) 0 0
Group V (weighted at 20%) 6,324 506
Group V (weighted at 50%) 0 0
Group V (weighted at 115%) 0 0
Group V (weighted at 150%) 0 0
Group VI (weighted at 20%) 0 0
Group VI (weighted at 50%) 31,731 2,538
Group VI (weighted at 75%) 12,447 996
Group VI (weighted at 100%) 42,177 3,374
Group VI (weighted at 120%) 0 0
Group VI (weighted at 150%) 0 0
Group VI (weighted at 172.5%) 0 0
Group VII-A (weighted at 10%) 0 0
Group VII-A (weighted at 11.5%) 0 0
Group VII-A (weighted at 20%) 14,747 1,180
Group VII-A (weighted at 23%) 0 0
Group VII-A (weighted at 50%) 4,303 344
Group VII-A (weighted at 57.5%) 0 0
Group VII-A (weighted at 100%) 108,843 8,707
Group VII-A (weighted at 115%) 0 0
Group VII-A (weighted at 120%) 0 0
Group VII-A (weighted at 138%) 0 0
Group VII-A (weighted at 150%) 3 0
Group VII-A (weighted at 172.5%) 0 0
Group VII-B (weighted at 0%) 0 0
Group VII-B (weighted at 20%) 0 0
Group VII-B (weighted at 23%) 0 0
Group VII-B weighted at 50%) 1,297 104
Group VII-B weighted at 57.5%) 8,758 701
Group VII-B (weighted at 100%) 46,346 3,708
Group VII-B (weighted at 115%) 0 0
Group VII-B (weighted at 120%) 0 0
Group VII-B (weighted at 138%) 0 0
Group VII-B (weighted at 150%) 0 0
Group VII-B (weighted at 172.5%) 0 0
Group VIII (weighted at 115%) 1,993 159
Group VIII (weighted at 150%) 4,158 333
Group IX (weighted at 100%) 67,785 5,423
Group IX (weighted at 115%) 0 0
Group IX (weighted at 150%) 0 0
Group X (weighted at 1250%) 1,535 123
Other Assets (weighted at 0%) 0 0
Other Assets (weighted at 100%) 18,069 1,446
Credit Valuation Adjustment on Derivative Operations 30,507 2,441
Re-securitization with Risk Degree 1 (weighted at 20%) 8,443 675
Re-securitization with Risk Degree 2 (weighted at 50%) 0 0
Re-securitization with Risk Degree 3 (weighted at 100%) 0 0
Re-securitization with Risk Degree 4 (weighted at 350%) 0 0
Re-securitization with Risk Degree 4, o 5 or Not qualified (weighted at 1250%) 3,553 284
ReRe-securitization with Risk Degree 1 (weighted at 40%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 100%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 225%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 650%) 0 0
ReRe-securitization with Risk Degree 4, 5 or Not qualified (weighted at 1250%) 0 0
Table III.2
Assets weighted subject to credit risk by risk group
(Million Pesos)
Method Risk weighted Assets Capital Requirement
STANDARD ALTERNATIVE METHOD 51,226 4,098
Average of annual
positive net income of
the last 36 months
53,742
Average of requirement by market and credit risk of the last 36
months
Table III.3
Operational Risk weighted Assets
(Million Pesos)
Reference Characteristic Options
1 Issuer Banco Santander (Mexico), S. A.
2 ISIN, CUSIP or Bloomberg Identifier MX41BS060013
3 Legal frame Securities Market Law
Regulation treatment
4 Level of capital with transitory N.A
5 Level of capital without transitory Fundamental Capital
6 Instrument level Credit Institution without consolidating
7 Instrument type Series F Shares
8 Amount acknowledge of regulatory capital $15,210,402,155.77
9 Instrument's par value $3.78
9A Instrument's currency Mexican Pesos
10 Accounting qualification Capital
11 Date of issuance N.A
12 Instrument´s term Perpetual
13 Date of expiration Without expiration
14 Early payment clause No
15 First date of early payment N.A
15A Regulatory or fiscal events No
15B Liquidation price of the early payment clause N.A
16 Subsequent early payment dates N.A
Yields / Dividends
17 Type of yield/dividend Variable
18 Interest rate/dividend Variable
19 Cancellation of dividends clause No
20 Payment discretion Mandatory
21 Interest increase clause No
22 Yields/Dividends Not Accruable
23 Convertibility of the instrument N.A
24 Convertibility conditions N.A
25 Degree of convertibility N.A
26 Conversion rate N.A
27 Instrument convertibility rate N.A
28 Type of convertibility financial instrument N.A
29 Instrument issuer N.A
30 Write-down clause No
31 Conditions for write-down N.A
32 Degree of write-down N.A
33 Temporality of write-down N.A
34 Mechanism for temporary write down N.A
35 Subordination position in the event of liquidation Creditors in general
36 Breach characteristics No
37 Description of breach characteristics N.A
Table IV.1
Main characteristics of titles that are part of the Net Capital
Reference Characteristic Options
1 Issuer Banco Santander (Mexico), S. A.
2 ISIN, CUSIP or Bloomberg Identifier MX41BS060005
3 Legal frame Securities Market Law
Regulation treatment
4 Level of capital with transitory N.A
5 Level of capital without transitory Fundamental Capital
6 Instrument level Credit Institution without consolidating
7 Instrument type Series B Shares
8 Amount acknowledge of regulatory capital $14,588,587,852.93
9 Instrument's par value $3.78
9A Instrument's currency Mexican Pesos
10 Accounting qualification Capital
11 Date of issuance N.A
12 Instrument´s term Perpetual
13 Date of expiration Without expiration
14 Early payment clause No
15 First date of early payment N.A
15A Regulatory or fiscal events No
15B Liquidation price of the early payment clause N.A
16 Subsequent early payment dates N.A
Yields / Dividends
17 Type of yield/dividend Variable
18 Interest rate/dividend Variable
19 Cancellation of dividends clause No
20 Payment discretion Mandatory
21 Interest increase clause No
22 Yields/Dividends Not Accruable
23 Convertibility of the instrument N.A
24 Convertibility conditions N.A
25 Degree of convertibility N.A
26 Conversion rate N.A
27 Instrument convertibility rate N.A
28 Type of convertibility financial instrument N.A
29 Instrument issuer N.A
30 Write-down clause No
31 Conditions for write-down N.A
32 Degree of write-down N.A
33 Temporality of write-down N.A
34 Mechanism for temporary write down N.A
35 Subordination position in the event of liquidation Creditors in general
36 Breach characteristics No
37 Description of breach characteristics N.A
Table IV.1.2
Main characteristics of titles that are part of the Net Capital
Santander Vivienda S.A. de C.V. SOFOM, E.R.
Complementary information for the Second Quarter of 2019, in compliance with the obligation of disclosure of capital Annex 1-O
Reference Capital Description Capital
Level 1 (CET 1) Ordinary capital: Instruments and reserves
1 Ordinary shares that qualify for level 1 Common Capital plus corresponding premium 5,275
2 Earnings from previous fiscal years 1,848
3 Other elements of other comprehensive income (and other reserves) 1,181
4 Capital subject to gradual elimination of level 1 ordinary capital (only applicable for companies that are not lined to shares)
5 Ordinary shares issued by subsidiaries held by third parties (amount allowed in level 1 ordinary capital)
6 Level 1 ordinary capital before adjustments to regulation 8,303
Level 1 Ordinary capital: adjustments to regulation
7 Adjustments due to prudential valuation
8 Goodwill (net of its corresponding deferred profit taxes debited) 0
9 Other intangibles other than rights to mortgage rights (net of its corresponding deferred profit taxes debited) 0
10Deferred taxes to profit credited relying on future income excluding those that derive from temporary differences (net of deferred profit
taxes debited)0
11 Results of valuation of cash flow hedging instruments 0
12 Reserves to be constituted 0
13 Benefits surplus of securitization transactions 84
14 Losses and gains caused for the changes in credit rating of liabilities assessed at a reasonable value 0
15 Pension plan for defined benefits 0
16 Investments in proprietary shares 0
17 Reciprocal investments in ordinary capital 0
18
Investments in capital of banks, financial institutions and insurance companies out of the reach of the regulation consolidation, net of
short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount that exceeds the 10%
threshold)
0
19
Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital (amount that exceeds
the 10% threshold)
0
20 Rights for mortgage services (amount exceeding the 10% threshold) 0
21 Deferred taxes assets resulting from temporary differences (amount exceeding the 10% threshold, net of deferred taxes debited) 0
22 Amount exceeding the 15% threshold.
23 of which: significant investments wherein the institution holds more than 10% of ordinary shares of financial institutions
24 of which: rights for mortgage services
25 of which: Taxes to profit Deferred credited deriving from temporary differences
26 National regulation adjustments 358
A of which: Other elements of other comprehensive income (and other reserves) 0
B of which: investments in subordinated debt 0
C of which: profit or increase in the value of assets from the purchase of securitization positions (Originating Institutions) 0
D of which: investments in multilateral entities 0
E of which: investments in related corporations 0
F of which: investments in risk capital 0
G of which: Stakes on investments funds 0
H of which: Funding for the purchase of proprietary shares 0
I of which: Transactions in breach of provisions 0
J of which: Deferred charges and installments 358
K of which: Positions in First Losses Schemes 0
L of which: Worker's Deferred Profit Sharing 0
M of which: Relevant Related Persons 0
N of which: Pension plan for defined benefits 0
O of witch: Adjustment for capital acknowledgment 0
P of which: investments in Clearing Houses 0
27 Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions 0
28 Total regulation adjustments to level 1 Common Capital 441
29 Level 1 Common Capital (CET1) 7,862
Level 1 additional capital: instruments
30 Instruments directly issued that qualify as level 1 additional capital, plus premium 0
31 of which: Qualify as capital under the applicable accounting criteria 0
32 of which: Qualify as liability under the applicable accounting criteria
33 Capital instruments directly issued subject to gradual elimination of level 1 additional capital 0
34Instruments issued of level 1 additional capital and level 1 Common Capital instruments that are not included in line 5 issued by
subsidiaries held by third parties (amount allowed at additional level 1)0
35 of which: instruments issued by subsidiaries subject to gradual elimination
36 Level 1 additional capital before regulation adjustments 0
Level 1 additional capital: regulation adjustments
37 Investments in held instruments of level 1 additional capital
38 Investments in reciprocal shares in level 1 additional capital instruments.
39Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of
short eligible positions, wherein the institution holds more than 10% of the issued capital
40Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital
41 National regulation adjustments 0
42 Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions
43 Total regulation adjustments to level 1 additional Common Capital 0
44 Level 1 additional capital (AT1) 0
Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments
Table I.1
(Million Pesos)
Reference Capital Description Capital
Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments
Table I.1
(Million Pesos)
45 Level 1 capital (T1 = CET1 + AT1) 7,862
Level 2 capital: instruments and reserves
46 Instruments directly issued that qualify as level 2 capital, plus premium 0
47 Capital instruments directly issued subject to gradual elimination of level 2 capital.
48Level 2 capital instruments and level 1 Common Capital instruments and level 1 additional capital that has not been included in lines 5
or 34, which have been issued by subsidiaries held by third parties (amount allowed in level 2 completer capital)0
49 of which: instruments issued by subsidiaries subject to gradual elimination 0
50 Reserves 0
51 Level 2 capital before regulation adjustments 0
Level 2 capital : regulation adjustments
52 Investments in own instruments of level 2 capital
53 Reciprocal investments in level 2 capital instruments
54
Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of
short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount exceeding the 10%
threshold)
55Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital
56 National regulation adjustments 0
57 Total regulation adjustments to level 2 capital 0
58 Level 2 capital (T2) 0
59 Total stock (TC = T1 + T2) 7,862
60 Total Risk Weighted Assets 62,249
Capital reasons and buffers
61 Level 1 Common Capital (as percentage of assets weighted by total risks) 12.63%
62 Level 1 Stock (as percentage of assets weighted by total risks) 12.63%
63 Total capital (as percentage of assets weighted by total risks) 12.63%
64Institutional specific buffer (must at least consist of: the level 1 Common Capital requirement plus the capital maintenance buffer, plus
the countercyclical buffer, plus D-SIB buffer; expressed as percentage of the total risk weighted assets)16.33%
65 of which: Buffer of capital preservation 2.50%
66 of which: Buffer of specific bank countercyclical
67 of which: Buffer of systematically important local banks (D-SIB) 0.00%
68 Level 1 Common Capital available for hedging the buffers (as percentage of total risk weighted assets) 5.63%
National minimums (if other than those of Basel 3)
69 National minimum reason of CET1 (if different than the minimum established by Basilea 3)
70 National minimum reason of T1 (if different than the minimum established by Basel 3)
71 National minimum reason of TC (if different than the minimum established by Basel 3)
Amounts under the deduction thresholds (before weighting by risk)
72 Non-significant investment in the capital of other financial institutions
73 Significant investment in the capital of other financial institutions
74 Rights for mortgage services (net of Deferred profit taxes debited)
75 Deferred profit taxes credited derived from temporary differences (net of Deferred profit taxes debited) 506
Applicable limits to the inclusion of reserves in level 2 capital
76Eligible reserves to be included in level 2 capital with respect to expositions subject to standardized methodology (prior application of
limit)
77 Limit in the inclusion of level 2 capital provisions under standardized methodology
78 Eligible reserves for its inclusion on level 2 capital regarding exposure subject to credit risks (before the limit application).
79 Limit in the inclusion of reserves in level 2 capital under internal rating methodology
Capital instruments subject to gradual elimination (applicable only between January 1, 2018 and January 1, 2022)
80 Current limit of CET1 instruments subject to gradual elimination
81 Amount excluded from CET1 due to limit (excess over the limit after amortization and maturity periods)
82 Current limit of AT1 instruments subject to gradual elimination
83 Amount excluded from AT1 due to limit (excess over the limit after amortization and maturity periods)
84 Current limit of T2 instruments subject to gradual elimination
85 Amount excluded from T2 due to limit (excess over the limit after amortization and maturity periods)
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
2 Results from previous fiscal years and their corresponding updates.
3
Capital reserves, net result, result per assessment of titles available for sale, accrued effect per conversion, result per assessment of cash flow,
result from non-monetary assets holding, and the measuring balance from defined benefits to the employees considering on each concept its
updates.
4Does not apply. The capital stock of credit institutions in Mexico is represented by representative certificates or shares. This concept only applies
for entities where such capital is represented by representative certificates or shares.
5Does not apply for the capitalization scope in Mexico which is on a non-consolidated basis. This concept will only apply for entities with a
consolidated scope.
6 Sum of concepts 1 through 5.
7 Does not apply. In Mexico the use of internal models for calculating capital requirements per market risk is not allowed.
8 Goodwill, net of owed differed profit taxes pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof.
9Intangibles, other than commercial credit, and if applicable to mortgage service rights, net of owed deferred profit taxes, pursuant to the
provisions of fraction I item n) of Article 2 Bis 6 hereof.
Credited deferred profit taxes from losses and fiscal credits pursuant to the provisions of fraction I item p) of Article 2 Bis 6 hereof.
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel III: Global
legal framework for the reinforcement of banks and banking systems" published on June 2011, given that it does not allow to set off with owed
differed profit taxes.
11 Result from assessment of cash flow hedging instruments corresponding to hedged entries that are not assessed at reasonable value.
Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6 hereof.
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel III: Global
legal framework for the reinforcement of banks and banking systems" published on June 2011, given that deducts from level 1 common stock the
preventive reserves pending constitution, according to the provisions of Chapter V of the Second Title hereof, as well as those constituted
charged to accounting accounts that are part of the result entries or shareholders' equity and not only the positive difference between the
Aggregate Expected Losses minus the Aggregate Admissible Reserves, in the event the Institutions use methods based in internal qualifications
in the determination of their capital requirements.
13 Benefits surplus of securitization transactions pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof.
14 Does not apply
15
Investments made by the benefit pension fund defined corresponding to resources to which the Institution does not have unrestrictive or unlimited
access. These investments are considered as net of the plan's liabilities and owed differed taxes to profit that correspond that have not been
applied in any other regulatory adjustment.
The amount of investment in any own action the institution acquires : in accordance with the provisions of the Act in accordance with the
provisions of section I subsection d) of Article 2 Bis 6 of these provisions ; through rates predicted values of section I subsection e ) of Section 2
Bis 6 of these provisions and through investment in funds established in section I point i) of article 2 bis 6.
This treatment is more conservative than the one established by the Committee on Banking Basel Supervision in its document " Basel III : A
global regulatory framework for more resilient banks and banking systems " published in June 2011 because the deduction for this concept is
made of common equity tier 1 capital , regardless of the level of capital which has been invested
Investments, in capital of corporations, other than financial entities referred to by item f) of Article 2 Bis 6 hereof, that are in turn, directly or
indirectly, shareholders of the institution itself, of the fund
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is
made in the level 1 common stock, irrespective of the capital level where it has been invested, and in addition because any type of entity is
considered, not only financial entities.
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the Law and
31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof, including those investments
made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude those made in the capital of
development and promotion multilateral organizations of an international nature that have a credit Qualification assigned by any of the issuer's
Qualifying Institutions, equal or greater than long term Risk Degree 2.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is
made in level 1 common stock, irrespective of the capital level in which it is invested, and additionally because it is deducted from the aggregate
amount registered of the investments.
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the Law and
31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I fraction f) of Article 2 Bis 6 hereof, including those investments
made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude those made in development
and promotion multilateral organizations of an international nature that have a credit Qualification assigned by any of the issuer's Qualifying
institutions, equal or greater than long term Risk Degree 2.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is
made from level 1 common stock, irrespective of the level of capital where it has been investment, and additionally because the aggregate
amount registered of investments is deducted.
Mortgage service s rights shall be deducted from the aggregate amount registered in the event these rights exist.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the aggregate amount registered
of rights is deducted.
21Deferred taxes assets resulting from temporary differences minus the corresponding owed differed profit taxes not considered to set-off other
adjustments, exceeding 10% of the difference between the reference 6 and the sum of references 7 through 20.
22 Does not apply. Concepts were deducted from the aggregate capital. See notes of references 19, 20 and 21.
23 Does not apply. Concepts were deducted from the aggregate capital. See note of references 19.
24 Does not apply. Concepts were deducted from the aggregate capital. See note of reference 20.
25 Does not apply. Concepts were deducted from the aggregate capital. See note of reference 21.
26 National adjustments considered as the sum of the following concepts.
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
18*
20*
19*
10*
12*
16*
17*
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
A.
The sum of the accrued effect for conversion and result for ownership of non-monetary assets considering the amount of each of these concepts
with a sign different than the one considered to include them in reference 3, namely, if positive in this concept shall be entered as negatives and
vice versa.
B. Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of Article 2 Bis 6 hereof.
C.
The amount resulting if on account of the purchase of securitization positions, the originating Institutions register a profit or increase in the value
of their assets with respect to the assets previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2 Bis 6
hereof.
D.
Investments in capital of development or promotion multilateral organizations of an international nature pursuant to the provisions of fraction I
item f) of Article 2 Bis 6 hereof, that have a credit Qualification assigned by any of the issuer's Qualifying Institutions, equal or better to long term
Risk Degree 2.
E.
Investments in shares or corporations related to the Institution under the terms of Articles 73, 73 Bis and 73 Bis 1 of the Law, including the
amount corresponding to investments in investment funds and investments indices pursuant to the provisions of fraction I item g) of Article 2 Bis
6 hereof.
F. Investments made by development banking institutions in risk capital, pursuant to the provisions of fraction I item h) of Article 2 Bis 6 hereof.
G.
Investments in shares, other than fix capital, in listed investment funds wherein the Institutions holds more than 15 per cent of shareholder's
equity of the aforementioned investment funds, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the preceding
references.
H.
Any type of contribution which resources are destined to the purchase of shares in the financial group's holding company, of the other financial
entities that comprise the group to which the Institution belongs or of the financial affiliates of the latter pursuant to the provisions of fraction I item
l) of Article 2 Bis 6 hereof.
I. Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article 2 Bis 6 hereof.
J. Differed charges and early payments, net of owed differed profit taxes, pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof.
K.Positions pertaining to the First Losses Scheme where the risk is preserved or credit protection is provided up to a certain limit of a position
pursuant to fraction I item o) of Article 2 Bis 6.
L. Worker's participation in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof.
M.The added amount of Transactions Subject to Credit Risk owed by Relevant Related Persons pursuant to fraction I item r) of Article 2 Bis 6
hereof.
N. The difference between the investments made by the benefit pension funds defined pursuant to Article 2 Bis 8 minus reference 15.
O.Adjustment for the acknowledgment of Net Capital . The amount shown corresponds to the amount registered in box C1 of the form included in
section II hereof.
P.
The investments or contributions, directly or indirectly, in the corporation's capital or in the trust estate or other type of similar figures that have
the purpose to set off and liquidate Transactions executed in the stock market, except for such corporation's or trust's share in the former
pursuant to item f) fraction I of Article 2 Bis 6.
27Does not apply. There are no regulatory adjustments for additional level 1 capital nor for ancillary capital. All regulatory adjustments are made
from the level 1 common stock.
28 Sum of lines 7 through 22, plus lines 26 and 27.
29 Line 6 minus line 28.
30The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in Fundamental
Capital and Capital Instruments, that meet the conditions established in fraction II of Article 2 Bis 6 hereof.
31 Amount of line 30 qualified as capital under the applicable accounting standards.
32Does not apply. Instruments directly issued that qualify as additional level 1 capital, plus its premium are registered for accounting purposes as
capital.
33Subordinated obligations computed as Non-Fundamental Capital, pursuant to the provisions of Article Third Transitory of Resolution 50th that
amends the general provisions applicable to Credit Institutions, (Resolution 50th)
34 Does not apply. See note to reference 5.
35 Does not apply. See note to reference 5.
36 Sum of lines 30, 33 and 34.
37* Does not apply. Deduction is made in aggregate level 1 common capital.
38* Does not apply. Deduction is made in aggregate level 1 common capital.
39* Does not apply. Deduction is made in aggregate level 1 common capital.
40* Does not apply. Deduction is made in aggregate level 1 common capital.
41 National adjustments considered:
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C2 of the form included in
section II hereof.
42 Does not apply. There are no regulatory adjustments for ancillary capital. All regulatory adjustments are made from the level 1 common stock.
43 Sum of lines 37 through 42.
44 Line 36, minus line 43.
45 Line 29, plus line 44.
46
The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in Capital
Fundamental nor in Non-Fundamental Capital and Capital Instruments, that comply with Exhibit 1-S hereof pursuant to the provisions of Article 2
Bis 7 hereof.
47 Subordinated obligations computed as ancillary capital, pursuant to the provisions of Article Third Transitory, of Resolution 50th
48 Does not apply. See note to reference 5.
49 Does not apply. See note to reference 5.
50
Preventive estimations for credit risk up to a sum of 1.25% of the assets weighed by credit risk corresponding to the Transactions that use the
Standard Method to calculate the capital requirement per credit risk; and the positive difference of the Aggregate Admissible Reserves minus the
Aggregate Expected Losses, up to an amount that does not exceed of 0.6 per cent of the assets weighed by credit risk, corresponding to the
Transactions wherein the method based in internal qualifications to calculate the capital requirements by credit risk is used, pursuant to fraction III
of Article 2 Bis 7.
51 Sun of lines 46 through 48, plus line 50.
52* Does not apply. The deduction is made in aggregate of level 1 common stock.
53* Does not apply. The deduction is made in aggregate of level 1 common stock.
54* Does not apply. The deduction is made in aggregate of level 1 common stock.
55* Does not apply. The deduction is made in aggregate of level 1 common stock.
National adjustments considered:
56
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C4 of the form included in
section II hereof.
57 Sum of lines 52 through 56.
58 Line 51, minus line 57.
59 Line 45, plus line 58.
60 Total Risk Weighted Assets.
61 Line 29 divided by line 60 (expressed as percentages)
62 Line 45, divided by line 60 (expressed as percentages)
63 Line 59 divided by line 60 (expressed as percentages)
64 To report the percentages amount expressed on lines 61, 65, 66 and 67.
65 Report 2.5%
66 Percentage corresponding to the Countercyclical Capital buffer referred to on section c), subsection III, article 2 Bis 5
67The SCCS amount on line 64 (expressed as a percentage of the total risk weighted assets) which is related to the banking institutions’ capital
buffer for systemic character, in accordance with section b), subsection III, article 2 Bis 5.
68 Line 61 minus 7%
69Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
70Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
71Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
72 Does not apply. The concept was deducted from the aggregate capital. See note of reference 18.
73 Does not apply. The concept was deducted from the aggregate capital. See note of reference 19.
74 Does not apply. The concept was deducted from the aggregate capital. See note of reference 20.
75The amount, that does not exceed 10% of the difference between reference 6 and the sum of references 7 through 20, of the credited differed
taxes assets resulting from temporary differences minus those corresponding to owed profit taxes not considered to set off other adjustments.
76Preventive estimations for credit risk corresponding to the Transactions that use the Standard Method to calculate the capital requirement per
credit risk.
771.25% of weighed assets per credit risk, corresponding to Transactions wherein the Standard Method to calculate the capital requirement by
credit risk.
78Positive difference of the Aggregate Admissible Reserves minus the Aggregate Expected Losses corresponding to Transactions wherein the
method based in internal qualifications to calculate the capital requirement by credit risk is used.
790.6 per cent of the weighted assets by credit risk, corresponding to Transactions wherein the method based in internal qualifications to calculate
the capital requirement by credit risk is used.
80 Does not apply. There are no instruments subject to transience that compute in level 1 common stock
81 Does not apply. There are no instruments subject to transience that compute in level 1 common stock
82 Balance of instruments computed as capital in the basic portion by December 31, 2012 for the corresponding balance limit therein.
83 Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 33.
84 Balance of instruments computed as capital in the complementary portion by December 31, 2012 for the corresponding balance limit therein.
85 Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 47.
56
Reference of
the balance
sheet items
Balance sheet items
Amount shown
in the balance
sheet
Assets 56,742
BG1 Funds Available 425
BG2 Margin accounts 0
BG3 Investment in securities 0
BG4 Debtors under sale and repurchase agreements 0
BG5 Securities loans) -
BG6 Derivatives 0
BG7 Valuation adjustment for hedged financial assets 0
BG8 Total loan portfolio 55,173
BG9 Benefits to be received in securitization transactions 83.710825
BG10 Other receivables (net) 122
BG11 Foreclosed assets (net 93
BG12 Property, furniture and fixtures (net) 1
BG13 Long-term investment in shares 0
BG14 Non current assets held for sale 0
BG15 Deferred income taxes (net) 506
BG16 Other assets (net) 338
Liabilities 48,439
BG17 Deposits 0
BG18 Bank and other loans 47,616
BG19 Creditors under sale and repurchase agreements 0
BG20 Securities loans 0
BG21 Collateral sold or pledged as guarantee 0
BG22 Derivatives 0
BG23 Valuation adjustment for hedged financial liabilities 0
BG24 Creditors from settlement of transactions 0
BG25 Other payables, deferred revenues and other advances 821
BG26 Subordinated debentures outstanding 0
BG27 Deferred income taxes (net) 0
BG28 Deferred revenues and other advances 1
Shareholders' Equity 8,303
BG29 Paid-in capital 5,275
BG30 Other capital 3,029
Memorandum accounts 191,195
BG31 Guarantees granted 0
BG32 Contingent assets and liabilities 1
BG33 Credit commitments 0
BG34 Assets in trust or mandate 1,638
BG35 Federal Government financial agent
BG36 Assets in custody or under administration 261
BG37 Collateral received by the entity 0
BG38 Collateral received and sold or pledged as guarantee 0
BG39 Investment bank operations on behalf of third parties 0
BG40 Uncollected interest earned on past due loan portfolio 132
BG41 Other accounts 189,163
Table II.1
Balance sheet figures
(Million Pesos)
IdentifierRegulatory concepts considered for the calculation of Net Capital
components
Reference of the
format for the
disclosure of
capital
integration of
section I hereof
Amount pursuant to the
notes of the table
Regulatory concepts
considered for the
calculation of Net Capital
components
Reference(s) of balance
sheet item and amount
related with the regulatory
concept considered for the
calculation of Net Capital
derived from the
aforementioned reference
Asset
1 Goodwill 8 0
2 Intangible assets 9 0
3 Deferred income tax from tax losses carryforward and tax credits 10 0
4 Benefits to be received in securitization transactions 13 84 BG9
5 Defined benefit pension plan assets with no restriction and unlimited access 15 0
6 Investment in own-equity securities 16 0
7 Reciprocal investments in common capital 17 0
8Direct investments in the capital of financial entities wherein the institution does
not hold more than 10% of the issued capital stock 18 0
9Indirect investment in capital of financial entities wherein the institution does not
hold more than 10% of the issued capital stock 18 0
10Direct investments in the capital of financial entities wherein the institution holds
more than 10% of the issued capital stock 19 0
11Indirect investment in capital of financial entities wherein the institution holds
more than 10% of the issued capital stock 19 0
12 Deferred income tax from temporary differences 21 0BG15= 506 Minus: amount
computes as risk asset 506
13 Reserves recognized as complementary capital 50 0
14 Investments in subordinated debt 26 - B 0
15 Investments in multilateral entities 26 - D 0
16 Investments in associated companies 26 - E 0
17 Investments in risk capital 26 - F 0
18 Investments in investment corporations 26 - G 0
19 Financing for repurchase of own shares 26 - H 0
20 Deferred charges and advance payments 26 - J 338
BG16= 338 Plus: other
investments computed as risk
assets 0
21 Deferred employee profit sharing (net) 26 - L 0
22 Defined benefit pension plan assets 26 - N 0
23 Investments in clearing houses 26 - P 0
Liabilities
24 Deferred income tax related to goodwill 8 0
25 Deferred income tax related to other intangible assets 9 0
26Provision for defined benefit pension plan with no restrictiion and unlimited
access15 0
27 Deferred income tax related to defined benefit pension plan 15 0
28 Deferred income tax related to other items 21 0
29 Subordinated liabilities that meets with Exhibit 1-R 31 0
30 Subordinated liabilities subject to transitoriness that compute as basic capital 2 33 0
31 Subordinated liabilities that meets with Exhibit 1-S 46 0
32Subordinated obligations subject to transitoriness that compute as
complementary capital47 0
33 Deferred income tax related to deferred charges and advance payments 26 - J 0
Shareholders' Equity
34 Paid-in capital that meets with Exhibit 1-Q 1 5,275 BG29
35 Retained earnings 2 1,848
BG30= 3,029 Minus: other
elements of earned capital
1,181
36 Result from valuation of cash flow hedge instruments 3 0
37 Other items of earned capital 3 1,181BG30= 3,029 Minus:
Retained earnings 1,848
38 Paid-in capital that meets with Exhibit 1-R 31 0
39 Paid-in capital that meets with Exhibit 1-S 46 0
40 Result from valuation of cash flow hedge instruments 03, 11 0
41 Cumulative effect from conversion 3, 26 - A 0
42 Result from ownership of non-monetary assets 3, 26 - A 0
Accounts in order
43 Positions in First Losses Schemes 26 - K 0
Regulatory concepts not considered in the balance sheet
44 Reserves pending constitution 12 0
45Profit or increase of the value of assets from the purchase of securitization
positions (Originating Institutions)26 - C 0
46 Transactions that breach the provisions 26 - I 0
47 Transactions with Relevant Related Persons 26 - M 0
Regulatory concepts considered in the calculation of Net Capital components
Table II.2
(Million Pesos)
IdentifierRegulatory concepts considered for the calculation of Net Capital
components
Reference of the
format for the
disclosure of
capital
integration of
section I hereof
Amount pursuant to the
notes of the table
Regulatory concepts
considered for the
calculation of Net Capital
components
Reference(s) of balance
sheet item and amount
related with the regulatory
concept considered for the
calculation of Net Capital
derived from the
aforementioned reference
Regulatory concepts considered in the calculation of Net Capital components
Table II.2
(Million Pesos)
48 Repealed 0
Identifier Description
1 Commercial credit.
2 Intangibles, without including commercial credit.
3 Credited differed profit taxes originating from fiscal losses and credits.
4 Benefits regarding the remnant of securitization transactions.
5 Investments of pension plan for defined benefits without unrestrictive and unlimited access.
6
Any share that the Institution acquires pursuant to the provisions of the Law, that have not been
subtracted; considering those amounts acquired through investments in securities indexes and the
amount corresponding to investments in investment funds other than those provided by reference
18.
7
Investments in shares in corporations other than financial entities referred to by item f) of fraction I
of Article 2 Bis 6 hereof, that are in turn, directly or indirectly shareholders of the Institution itself, of
the financial group's holding company, of the remaining financial entities that comprise the group to
which the Institution belongs or financial affiliates of the latter, considering those investments
corresponding to investment funds other than those provided by reference 18.
8
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
9
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
10
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
11
Indirect investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
12 Credited differed profit taxes originating from temporary differences.
13
Preventive estimates for credit risk up to a sum of 1.25% of the weighted assets by credit risk,
corresponding to Transactions wherein the Standard Method is used to calculate the capital
requirement by credit risk; and the positive difference of the Aggregate Admissible Reserves minus
the Aggregate the Expected Losses, up to an amount that does not exceed of 0.6 per cent of the
weighted assets by credit risk, corresponding to Transactions where the method based in internal
qualifications is used to calculate the capital requirement by credit risk.
14Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of
Article 2 Bis 6 hereof.
15
Investments in development or promotion multilateral organizations of an international nature
pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof that have a credit
Qualification assigned by any of the issuer's Qualifying Institutions, equal or greater than long term
Risk Degree 2.
16
Investments in shares of corporations related with the Institution under the terms of Articles 73, 73
Bis and 73 Bis 1 of the Law, including the amount corresponding to investments in investment
corporations and investments in indices pursuant to the provisions of fraction I item g) of Article 2
Bis 6 hereof.
17Investments made in development banking institutions in risk capital, pursuant to the provisions of
fraction I item h) of Article 2 Bis 6 hereof.
18
Investments in shares, other than fix capital, of listed investment corporations, wherein the
Institution holds more than 15 per cent of shareholders' equity of the aforementioned investment
corporation, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the
previous references.
19
Any type of contributions which resources are destined to the purchase of shares of the financial
group's holding company, of the other financial entities that comprise the group to which the
Institution belongs or the latter's financial affiliates, pursuant to the provisions of fraction I item l) of
Article 2 Bis 6 hereof.
20 Differed charges and early payments.
21 Workers' share in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof.
22Investments of the pension plan for benefits defined that have to be deducted according with
Article 2 Bis 8 hereof.
23
Investments or contributions, directly or indirectly, in the corporation's capital or in trust estate or
other type of similar figures that have the purpose of setting off and liquidating Transactions
executed in the stock market, unless the share in such corporations or trusts in the former pursuant
to item f) fraction I of Article 2 Bis 6.
24 Owed differed taxes to profit originating from temporary differences related to commercial credit.
25Owed differed taxes to profit originated from temporary differences related to other intangibles
(other than commercial credit).
26Liabilities of the pension plan for benefits defined related to investments of the pension plan for
defined benefits.
27Owed differed taxes originated from temporary differences related to the pension plan for defined
benefits.
28Owed differed profit taxes originated from temporary differences other than those of references 24,
25, 27 and 33
29 Amount of subordinated obligations that meet with Exhibit 1-R hereof.
30Amount of subordinated obligations subject to transience that are computed as Non-Fundamental
Capital.
31 Amount of subordinated obligations that meet with Exhibit 1-S hereof.
32 Amount of subordinated obligations subject to transience that compute as ancillary capital.
33Owed differed profit taxes originated from temporary differences related to differed charges and
early payments.
34 Amount of capital contributed that meets the provisions of Exhibit 1-Q hereof.
35 Result of the previous fiscal years.
36Result for the assessment of cash flow hedging instruments from covered entries assessed at
reasonable value.
37 Net result and result for the assessment of titles available for sale.
Table II.3
Notes to table II.2 "Regulatory concepts considered for the calculation of Net Capital components"
38 Amount of capital contributed that meets the provisions of Exhibit 1-R hereof.
39 Amount of capital contributed that meets the provisions of Exhibit 1-S hereof.
40Result for the assessment of cash flow hedging instruments from covered entries assessed at
capitalized cost.
41 Accrued effect by conversion.
42 Result for ownership of non-monetary assets.
43Positions related with the First Losses Scheme wherein risk is preserved or credit protection
provided until certain limit of a position pursuant to fraction I item o) of Article 2 Bis 6.
44Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6
hereof.
45
The amount resulting if on account of the purchase of securitization positions, the originating
Institutions register a profit or an increase in the value of their assets with respect to assets
previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2 Bis 6
hereof.
46Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article 2
Bis 6 hereof.
47The aggregate amount of Transactions Subject to Credit Risk owed by Relevant Related Persons
pursuant to fraction I item r) of Article 2 Bis 6 hereof.
Concept Amount of equivalent positions Capital Requirement
Transactions in national currency with nominal rate 16,404 1,312
Transactions with debt instruments in national currency with
surtax and reviewable rate0 0
Transactions in national currency with real rate or
denominated in UDIs2,096 168
Transactions in national currency with yield rate referred to
the increase of the General Minimum Wage231 19
Positions in UDIs or with yield referred to INPC 5 0
Positions in national currency with yield rate referred to the
increase of the General Minimum Wage10 1
Transactions in foreign currency with nominal rate 93 7
Positions in foreign currency or with yield indexed to the
exchange rate92 7
Positions in shares or with yield indexed to the price of one
share or set of shares0 0
Positions in commodities 0 0
Impact Capital requirement for Gamma and Vega 0 0
Table III.1
Positions exposed to market risks per risk factor
(Million Pesos)
ConceptRisk weighted
assets
Capital
Requeriments
Group I-A (weighted at 0%) 0 0
Group I-A (weighted at 10%) 0 0
Group I-A (weighted at 20%) 0 0
Group I-B (weighted at 2%) 0 0
Group I-B (weighted at 4.0%) 0 0
Group II (weighted at 0%) 0 0
Group II (weighted at 20%) 0 0
Group II (weighted at 50%) 0 0
Group II (weighted at 100%) 0 0
Group II (weighted at 120%) 0 0
Group II (weighted at 150%) 0 0
Group III (weighted at 2.5%) 0 0
Group III (weighted at 10%) 0 0
Group III (weighted at 11.5%) 0 0
Group III (weighted at 20%) 85 7
Group III (weighted at 23%) 0 0
Group III (weighted at 25%) 0 0
Group III (weighted at 28.75%) 0 0
Group III (weighted at 50%) 0 0
Group III (weighted at 57.5%) 0 0
Group III (weighted at 60%) 0 0
Group III (weighted at 75%) 0 0
Group III (weighted at 100%) 0 0
Group III (weighted at 115%) 0 0
Group III (weighted at 120%) 0 0
Group III (weighted at 138%) 0 0
Group III (weighted at 150%) 0 0
Group III (weighted at 172.5%) 0 0
Group IV (weighted at 0%) 0 0
Group IV (weighted at 20%) 0 0
Group V (weighted at 10%) 0 0
Group V (weighted at 20%) 0 0
Group V (weighted at 50%) 0 0
Group V (weighted at 115%) 0 0
Group V (weighted at 150%) 0 0
Group VI (weighted at 20%) 0 0
Group VI (weighted at 50%) 11,589 927
Group VI (weighted at 75%) 9,230 738
Group VI (weighted at 100%) 18,644 1,491
Group VI (weighted at 120%) 0 0
Group VI (weighted at 150%) 0 0
Group VI (weighted at 172.5%) 0 0
Group VII-A (weighted at 10%) 0 0
Group VII-A (weighted at 11.5%) 0 0
Group VII-A (weighted at 20%) 0 0
Group VII-A (weighted at 23%) 0 0
Group VII-A (weighted at 50%) 0 0
Group VII-A (weighted at 57.5%) 0 0
Group VII-A (weighted at 100%) 52 4
Group VII-A (weighted at 115%) 0 0
Group VII-A (weighted at 120%) 0 0
Group VII-A (weighted at 138%) 0 0
Group VII-A (weighted at 150%) 0 0
Group VII-A (weighted at 172.5%) 0 0
Group VII-B (weighted at 0%) 0 0
Group VII-B (weighted at 20%) 0 0
Group VII-B (weighted at 23%) 0 0
Group VII-B weighted at 50%) 0 0
Group VII-B weighted at 57.5%) 0 0
Group VII-B (weighted at 100%) 0 0
Group VII-B (weighted at 115%) 0 0
Group VII-B (weighted at 120%) 0 0
Group VII-B (weighted at 138%) 0 0
Group VII-B (weighted at 150%) 0 0
Group VII-B (weighted at 172.5%) 0 0
Group VIII (weighted at 115%) 632 51
Group VIII (weighted at 150%) 793 63
Group IX (weighted at 100%) 600 48
Group IX (weighted at 115%) 0 0
Group IX (weighted at 150%) 0 0
Group X (weighted at 1250%) 0 0
Other Assets (weighted at 0%) 0 0
Other Assets (weighted at 100%) 0 0
Credit Valuation Adjustment on Derivative Operations 0 0
Re-securitization with Risk Degree 1 (weighted at 20%) 0 0
Re-securitization with Risk Degree 2 (weighted at 50%) 0 0
Re-securitization with Risk Degree 3 (weighted at 100%) 0 0
Re-securitization with Risk Degree 4 (weighted at 350%) 0 0
Re-securitization with Risk Degree 4, o 5 or Not qualified (weighted at 1250%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 40%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 100%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 225%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 650%) 0 0
ReRe-securitization with Risk Degree 4, 5 or Not qualified (weighted at 1250%) 0 0
Table III.2
Assets weighted subject to credit risk by risk group
(Million Pesos)
Method Risk weighted Assets Capital Requirement
STANDARD ALTERNATIVE METHOD 1,694 136
Average of annual
positive net income of
the last 36 months
1,378
Average of requirement by market and credit risk of the last 36
months
Table III.3
Operational Risk weighted Assets
(Million Pesos)
Reference Characteristic Options
1 Issuer Banco Santander (Mexico), S. A.
2 ISIN, CUSIP or Bloomberg Identifier MX00BS030007
3 Legal frame Securities Market Law
Regulation treatment
4 Level of capital with transitory N.A
5 Level of capital without transitory Fundamental Capital
6 Instrument level Credit Institution without consolidating
7 Instrument type Series F Shares
8 Amount acknowledge of regulatory capital $5,274,663,649.79
9 Instrument's par value $1.00
9A Instrument's currency Mexican Pesos
10 Accounting qualification Capital
11 Date of issuance N.A
12 Instrument´s term Perpetual
13 Date of expiration Without expiration
14 Early payment clause No
15 First date of early payment N.A
15A Regulatory or fiscal events No
15B Liquidation price of the early payment clause N.A
16 Subsequent early payment dates N.A
Yields / Dividends
17 Type of yield/dividend Variable
18 Interest rate/dividend Variable
19 Cancellation of dividends clause No
20 Payment discretion Mandatory
21 Interest increase clause No
22 Yields/Dividends Not Accruable
23 Convertibility of the instrument N.A
24 Convertibility conditions N.A
25 Degree of convertibility N.A
26 Conversion rate N.A
27 Instrument convertibility rate N.A
28 Type of convertibility financial instrument N.A
29 Instrument issuer N.A
30 Write-down clause No
31 Conditions for write-down N.A
32 Degree of write-down N.A
33 Temporality of write-down N.A
34 Mechanism for temporary write down N.A
35 Subordination position in the event of liquidation Creditors in general
36 Breach characteristics No
37 Description of breach characteristics N.A
Table IV.1
Main characteristics of titles that are part of the Net Capital
Reference Characteristic Options
1 Issuer Banco Santander (Mexico), S. A.
2 ISIN, CUSIP or Bloomberg Identifier MX00BS030007
3 Legal frame Securities Market Law
Regulation treatment
4 Level of capital with transitory N.A
5 Level of capital without transitory Fundamental Capital
6 Instrument level Credit Institution without consolidating
7 Instrument type Series B Shares
8 Amount acknowledge of regulatory capital $50,000.00
9 Instrument's par value $1.00
9A Instrument's currency Mexican Pesos
10 Accounting qualification Capital
11 Date of issuance N.A
12 Instrument´s term Perpetual
13 Date of expiration Without expiration
14 Early payment clause No
15 First date of early payment N.A
15A Regulatory or fiscal events No
15B Liquidation price of the early payment clause N.A
16 Subsequent early payment dates N.A
Yields / Dividends
17 Type of yield/dividend Variable
18 Interest rate/dividend Variable
19 Cancellation of dividends clause No
20 Payment discretion Mandatory
21 Interest increase clause No
22 Yields/Dividends Not Accruable
23 Convertibility of the instrument N.A
24 Convertibility conditions N.A
25 Degree of convertibility N.A
26 Conversion rate N.A
27 Instrument convertibility rate N.A
28 Type of convertibility financial instrument N.A
29 Instrument issuer N.A
30 Write-down clause No
31 Conditions for write-down N.A
32 Degree of write-down N.A
33 Temporality of write-down N.A
34 Mechanism for temporary write down N.A
35 Subordination position in the event of liquidation Creditors in general
36 Breach characteristics No
37 Description of breach characteristics N.A
Table IV.1.2
Main characteristics of titles that are part of the Net Capital
Santander Consumo S.A. de C.V. SOFOM, E.R.
Complementary information for the Second Quarter of 2019, in compliance with the obligation of disclosure of capital Annex 1-O
Reference Capital Description Capital
Level 1 (CET 1) Ordinary capital: Instruments and reserves
1 Ordinary shares that qualify for level 1 Common Capital plus corresponding premium 11,023
2 Earnings from previous fiscal years 3,214
3 Other elements of other comprehensive income (and other reserves) 4,502
4 Capital subject to gradual elimination of level 1 ordinary capital (only applicable for companies that are not lined to shares)
5 Ordinary shares issued by subsidiaries held by third parties (amount allowed in level 1 ordinary capital)
6 Level 1 ordinary capital before adjustments to regulation 18,739
Level 1 Ordinary capital: adjustments to regulation
7 Adjustments due to prudential valuation
8 Goodwill (net of its corresponding deferred profit taxes debited) 0
9 Other intangibles other than rights to mortgage rights (net of its corresponding deferred profit taxes debited) 0
10Deferred taxes to profit credited relying on future income excluding those that derive from temporary differences (net of deferred profit
taxes debited)0
11 Results of valuation of cash flow hedging instruments 0
12 Reserves to be constituted 0
13 Benefits surplus of securitization transactions 0
14 Losses and gains caused for the changes in credit rating of liabilities assessed at a reasonable value 0
15 Pension plan for defined benefits 0
16 Investments in proprietary shares 0
17 Reciprocal investments in ordinary capital 0
18
Investments in capital of banks, financial institutions and insurance companies out of the reach of the regulation consolidation, net of
short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount that exceeds the 10%
threshold)
0
19
Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital (amount that exceeds
the 10% threshold)
0
20 Rights for mortgage services (amount exceeding the 10% threshold) 0
21 Deferred taxes assets resulting from temporary differences (amount exceeding the 10% threshold, net of deferred taxes debited) 3,225
22 Amount exceeding the 15% threshold.
23 of which: significant investments wherein the institution holds more than 10% of ordinary shares of financial institutions
24 of which: rights for mortgage services
25 of which: Taxes to profit Deferred credited deriving from temporary differences
26 National regulation adjustments 104
A of which: Other elements of other comprehensive income (and other reserves) 0
B of which: investments in subordinated debt 0
C of which: profit or increase in the value of assets from the purchase of securitization positions (Originating Institutions) 0
D of which: investments in multilateral entities 0
E of which: investments in related corporations 0
F of which: investments in risk capital 0
G of which: Stakes on investments funds 0
H of which: Funding for the purchase of proprietary shares 0
I of which: Transactions in breach of provisions 0
J of which: Deferred charges and installments 104
K of which: Positions in First Losses Schemes 0
L of which: Worker's Deferred Profit Sharing 0
M of which: Relevant Related Persons 0
N of which: Pension plan for defined benefits 0
O of witch: Adjustment for capital acknowledgment 0
P of which: investments in Clearing Houses 0
27 Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions 0
28 Total regulation adjustments to level 1 Common Capital 3,328
29 Level 1 Common Capital (CET1) 15,410
Level 1 additional capital: instruments
30 Instruments directly issued that qualify as level 1 additional capital, plus premium 0
31 of which: Qualify as capital under the applicable accounting criteria 0
32 of which: Qualify as liability under the applicable accounting criteria
33 Capital instruments directly issued subject to gradual elimination of level 1 additional capital 0
34Instruments issued of level 1 additional capital and level 1 Common Capital instruments that are not included in line 5 issued by
subsidiaries held by third parties (amount allowed at additional level 1)0
35 of which: instruments issued by subsidiaries subject to gradual elimination
36 Level 1 additional capital before regulation adjustments 0
Level 1 additional capital: regulation adjustments
37 Investments in held instruments of level 1 additional capital
38 Investments in reciprocal shares in level 1 additional capital instruments.
39Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of
short eligible positions, wherein the institution holds more than 10% of the issued capital
40Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital
41 National regulation adjustments 0
42 Regulation adjustments that apply to level 1 common stock due to level 1 capital shortage and level 2 capital to cover deductions
43 Total regulation adjustments to level 1 additional Common Capital 0
44 Level 1 additional capital (AT1) 0
Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments
Table I.1
(Million Pesos)
Reference Capital Description Capital
Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments
Table I.1
(Million Pesos)
45 Level 1 capital (T1 = CET1 + AT1) 15,410
Level 2 capital: instruments and reserves
46 Instruments directly issued that qualify as level 2 capital, plus premium 0
47 Capital instruments directly issued subject to gradual elimination of level 2 capital.
48Level 2 capital instruments and level 1 Common Capital instruments and level 1 additional capital that has not been included in lines 5
or 34, which have been issued by subsidiaries held by third parties (amount allowed in level 2 completer capital)0
49 of which: instruments issued by subsidiaries subject to gradual elimination 0
50 Reserves 0
51 Level 2 capital before regulation adjustments 0
Level 2 capital : regulation adjustments
52 Investments in own instruments of level 2 capital
53 Reciprocal investments in level 2 capital instruments
54
Investments in capital of banks, financial institutions and insurance companies out of the scope of the regulation consolidation, net of
short eligible positions, wherein the institution does not hold more than 10% of the issued capital (amount exceeding the 10%
threshold)
55Significant investments in ordinary shares of banks, financial institutions and insurance companies out of the scope of the regulation
consolidation, nets of eligible short positions, wherein the institutions holds more than 10% of the issued capital
56 National regulation adjustments 0
57 Total regulation adjustments to level 2 capital 0
58 Level 2 capital (T2) 0
59 Total stock (TC = T1 + T2) 15,410
60 Total Risk Weighted Assets 78,864
Capital reasons and buffers
61 Level 1 Common Capital (as percentage of assets weighted by total risks) 19.54%
62 Level 1 Stock (as percentage of assets weighted by total risks) 19.54%
63 Total capital (as percentage of assets weighted by total risks) 19.54%
64Institutional specific buffer (must at least consist of: the level 1 Common Capital requirement plus the capital maintenance buffer, plus
the countercyclical buffer, plus D-SIB buffer; expressed as percentage of the total risk weighted assets)23.24%
65 of which: Buffer of capital preservation 2.50%
66 of which: Buffer of specific bank countercyclical
67 of which: Buffer of systematically important local banks (D-SIB) 0.00%
68 Level 1 Common Capital available for hedging the buffers (as percentage of total risk weighted assets) 12.54%
National minimums (if other than those of Basel 3)
69 National minimum reason of CET1 (if different than the minimum established by Basilea 3)
70 National minimum reason of T1 (if different than the minimum established by Basel 3)
71 National minimum reason of TC (if different than the minimum established by Basel 3)
Amounts under the deduction thresholds (before weighting by risk)
72 Non-significant investment in the capital of other financial institutions
73 Significant investment in the capital of other financial institutions
74 Rights for mortgage services (net of Deferred profit taxes debited)
75 Deferred profit taxes credited derived from temporary differences (net of Deferred profit taxes debited) 5,088
Applicable limits to the inclusion of reserves in level 2 capital
76Eligible reserves to be included in level 2 capital with respect to expositions subject to standardized methodology (prior application of
limit)
77 Limit in the inclusion of level 2 capital provisions under standardized methodology
78 Eligible reserves for its inclusion on level 2 capital regarding exposure subject to credit risks (before the limit application).
79 Limit in the inclusion of reserves in level 2 capital under internal rating methodology
Capital instruments subject to gradual elimination (applicable only between January 1, 2018 and January 1, 2022)
80 Current limit of CET1 instruments subject to gradual elimination
81 Amount excluded from CET1 due to limit (excess over the limit after amortization and maturity periods)
82 Current limit of AT1 instruments subject to gradual elimination
83 Amount excluded from AT1 due to limit (excess over the limit after amortization and maturity periods)
84 Current limit of T2 instruments subject to gradual elimination
85 Amount excluded from T2 due to limit (excess over the limit after amortization and maturity periods)
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
2 Results from previous fiscal years and their corresponding updates.
3
Capital reserves, net result, result per assessment of titles available for sale, accrued effect per conversion, result per assessment of cash flow,
result from non-monetary assets holding, and the measuring balance from defined benefits to the employees considering on each concept its
updates.
4Does not apply. The capital stock of credit institutions in Mexico is represented by representative certificates or shares. This concept only applies
for entities where such capital is represented by representative certificates or shares.
5Does not apply for the capitalization scope in Mexico which is on a non-consolidated basis. This concept will only apply for entities with a
consolidated scope.
6 Sum of concepts 1 through 5.
7 Does not apply. In Mexico the use of internal models for calculating capital requirements per market risk is not allowed.
8 Goodwill, net of owed differed profit taxes pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof.
9Intangibles, other than commercial credit, and if applicable to mortgage service rights, net of owed deferred profit taxes, pursuant to the
provisions of fraction I item n) of Article 2 Bis 6 hereof.
Credited deferred profit taxes from losses and fiscal credits pursuant to the provisions of fraction I item p) of Article 2 Bis 6 hereof.
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel III: Global
legal framework for the reinforcement of banks and banking systems" published on June 2011, given that it does not allow to set off with owed
differed profit taxes.
11 Result from assessment of cash flow hedging instruments corresponding to hedged entries that are not assessed at reasonable value.
Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6 hereof.
This is a more conservative approach than the one established by the Basel Committee on Banking Supervision in its document "Basel III: Global
legal framework for the reinforcement of banks and banking systems" published on June 2011, given that deducts from level 1 common stock the
preventive reserves pending constitution, according to the provisions of Chapter V of the Second Title hereof, as well as those constituted
charged to accounting accounts that are part of the result entries or shareholders' equity and not only the positive difference between the
Aggregate Expected Losses minus the Aggregate Admissible Reserves, in the event the Institutions use methods based in internal qualifications
in the determination of their capital requirements.
13 Benefits surplus of securitization transactions pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof.
14 Does not apply
15
Investments made by the benefit pension fund defined corresponding to resources to which the Institution does not have unrestrictive or unlimited
access. These investments are considered as net of the plan's liabilities and owed differed taxes to profit that correspond that have not been
applied in any other regulatory adjustment.
The amount of investment in any own action the institution acquires : in accordance with the provisions of the Act in accordance with the
provisions of section I subsection d) of Article 2 Bis 6 of these provisions ; through rates predicted values of section I subsection e ) of Section 2
Bis 6 of these provisions and through investment in funds established in section I point i) of article 2 bis 6.
This treatment is more conservative than the one established by the Committee on Banking Basel Supervision in its document " Basel III : A
global regulatory framework for more resilient banks and banking systems " published in June 2011 because the deduction for this concept is
made of common equity tier 1 capital , regardless of the level of capital which has been invested
Investments, in capital of corporations, other than financial entities referred to by item f) of Article 2 Bis 6 hereof, that are in turn, directly or
indirectly, shareholders of the institution itself, of the fund
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is
made in the level 1 common stock, irrespective of the capital level where it has been invested, and in addition because any type of entity is
considered, not only financial entities.
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the Law and
31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof, including those investments
made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude those made in the capital of
development and promotion multilateral organizations of an international nature that have a credit Qualification assigned by any of the issuer's
Qualifying Institutions, equal or greater than long term Risk Degree 2.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is
made in level 1 common stock, irrespective of the capital level in which it is invested, and additionally because it is deducted from the aggregate
amount registered of the investments.
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
18*
10*
12*
16*
17*
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
Investments in shares, where the Institution owns up to 10% of the capital stock of the financial entities referred to by Articles 89 of the Law and
31 of the Law Regulating Financial Groups pursuant to the provisions of fraction I fraction f) of Article 2 Bis 6 hereof, including those investments
made through investment funds referred to by fraction I item i) of Article 2 Bis 6. The previous investments exclude those made in development
and promotion multilateral organizations of an international nature that have a credit Qualification assigned by any of the issuer's Qualifying
institutions, equal or greater than long term Risk Degree 2.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the deduction for this concept is
made from level 1 common stock, irrespective of the level of capital where it has been investment, and additionally because the aggregate
amount registered of investments is deducted.
Mortgage service s rights shall be deducted from the aggregate amount registered in the event these rights exist.
This is a more conservative approach to the one established by the Basel Committee on Banking Supervision in its documents "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published on June 2011 given that the aggregate amount registered of
rights is deducted.
21Deferred taxes assets resulting from temporary differences minus the corresponding owed differed profit taxes not considered to set-off other
adjustments, exceeding 10% of the difference between the reference 6 and the sum of references 7 through 20.
22 Does not apply. Concepts were deducted from the aggregate capital. See notes of references 19, 20 and 21.
23 Does not apply. Concepts were deducted from the aggregate capital. See note of references 19.
24 Does not apply. Concepts were deducted from the aggregate capital. See note of reference 20.
25 Does not apply. Concepts were deducted from the aggregate capital. See note of reference 21.
26 National adjustments considered as the sum of the following concepts.
A.
The sum of the accrued effect for conversion and result for ownership of non-monetary assets considering the amount of each of these concepts
with a sign different than the one considered to include them in reference 3, namely, if positive in this concept shall be entered as negatives and
vice versa.
B. Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of Article 2 Bis 6 hereof.
C.The amount resulting if on account of the purchase of securitization positions, the originating Institutions register a profit or increase in the value of
their assets with respect to the assets previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2 Bis 6 hereof.
D.
Investments in capital of development or promotion multilateral organizations of an international nature pursuant to the provisions of fraction I item
f) of Article 2 Bis 6 hereof, that have a credit Qualification assigned by any of the issuer's Qualifying Institutions, equal or better to long term Risk
Degree 2.
E.Investments in shares or corporations related to the Institution under the terms of Articles 73, 73 Bis and 73 Bis 1 of the Law, including the amount
corresponding to investments in investment funds and investments indices pursuant to the provisions of fraction I item g) of Article 2 Bis 6 hereof.
F. Investments made by development banking institutions in risk capital, pursuant to the provisions of fraction I item h) of Article 2 Bis 6 hereof.
G.
Investments in shares, other than fix capital, in listed investment funds wherein the Institutions holds more than 15 per cent of shareholder's
equity of the aforementioned investment funds, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the preceding
references.
H.
Any type of contribution which resources are destined to the purchase of shares in the financial group's holding company, of the other financial
entities that comprise the group to which the Institution belongs or of the financial affiliates of the latter pursuant to the provisions of fraction I item
l) of Article 2 Bis 6 hereof.
I. Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article 2 Bis 6 hereof.
J. Differed charges and early payments, net of owed differed profit taxes, pursuant to the provisions of fraction I item n) of Article 2 Bis 6 hereof.
K.Positions pertaining to the First Losses Scheme where the risk is preserved or credit protection is provided up to a certain limit of a position
pursuant to fraction I item o) of Article 2 Bis 6.
L. Worker's participation in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof.
M.The added amount of Transactions Subject to Credit Risk owed by Relevant Related Persons pursuant to fraction I item r) of Article 2 Bis 6
hereof.
N. The difference between the investments made by the benefit pension funds defined pursuant to Article 2 Bis 8 minus reference 15.
O.Adjustment for the acknowledgment of Net Capital . The amount shown corresponds to the amount registered in box C1 of the form included in
section II hereof.
P.
The investments or contributions, directly or indirectly, in the corporation's capital or in the trust estate or other type of similar figures that have the
purpose to set off and liquidate Transactions executed in the stock market, except for such corporation's or trust's share in the former pursuant to
item f) fraction I of Article 2 Bis 6.
27Does not apply. There are no regulatory adjustments for additional level 1 capital nor for ancillary capital. All regulatory adjustments are made
from the level 1 common stock.
28 Sum of lines 7 through 22, plus lines 26 and 27.
20*
19*
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
29 Line 6 minus line 28.
30The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in Fundamental
Capital and Capital Instruments, that meet the conditions established in fraction II of Article 2 Bis 6 hereof.
31 Amount of line 30 qualified as capital under the applicable accounting standards.
32Does not apply. Instruments directly issued that qualify as additional level 1 capital, plus its premium are registered for accounting purposes as
capital.
33Subordinated obligations computed as Non-Fundamental Capital, pursuant to the provisions of Article Third Transitory of Resolution 50th that
amends the general provisions applicable to Credit Institutions, (Resolution 50th)
34 Does not apply. See note to reference 5.
35 Does not apply. See note to reference 5.
36 Sum of lines 30, 33 and 34.
37* Does not apply. Deduction is made in aggregate level 1 common capital.
38* Does not apply. Deduction is made in aggregate level 1 common capital.
39* Does not apply. Deduction is made in aggregate level 1 common capital.
40* Does not apply. Deduction is made in aggregate level 1 common capital.
41 National adjustments considered:
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C2 of the form included in
section II hereof.
42 Does not apply. There are no regulatory adjustments for ancillary capital. All regulatory adjustments are made from the level 1 common stock.
43 Sum of lines 37 through 42.
44 Line 36, minus line 43.
45 Line 29, plus line 44.
46
The amount corresponding to titles representing the capital stock (including its share sale premium) that had not been considered in Capital
Fundamental nor in Non-Fundamental Capital and Capital Instruments, that comply with Exhibit 1-S hereof pursuant to the provisions of Article 2
Bis 7 hereof.
47 Subordinated obligations computed as ancillary capital, pursuant to the provisions of Article Third Transitory, of Resolution 50th
48 Does not apply. See note to reference 5.
49 Does not apply. See note to reference 5.
50
Preventive estimations for credit risk up to a sum of 1.25% of the assets weighed by credit risk corresponding to the Transactions that use the
Standard Method to calculate the capital requirement per credit risk; and the positive difference of the Aggregate Admissible Reserves minus the
Aggregate Expected Losses, up to an amount that does not exceed of 0.6 per cent of the assets weighed by credit risk, corresponding to the
Transactions wherein the method based in internal qualifications to calculate the capital requirements by credit risk is used, pursuant to fraction III
of Article 2 Bis 7.
51 Sun of lines 46 through 48, plus line 50.
52* Does not apply. The deduction is made in aggregate of level 1 common stock.
53* Does not apply. The deduction is made in aggregate of level 1 common stock.
54* Does not apply. The deduction is made in aggregate of level 1 common stock.
55* Does not apply. The deduction is made in aggregate of level 1 common stock.
National adjustments considered:
Adjustment for the acknowledgment of Net Capital. The amount shown corresponds to the amount registered in box C4 of the form included in
section II hereof.
57 Sum of lines 52 through 56.
58 Line 51, minus line 57.
59 Line 45, plus line 58.
60 Total Risk Weighted Assets.
61 Line 29 divided by line 60 (expressed as percentages)
62 Line 45, divided by line 60 (expressed as percentages)
63 Line 59 divided by line 60 (expressed as percentages)
64 To report the percentages amount expressed on lines 61, 65, 66 and 67.
65 Report 2.5%
66 Percentage corresponding to the Countercyclical Capital buffer referred to on section c), subsection III, article 2 Bis 5
67The SCCS amount on line 64 (expressed as a percentage of the total risk weighted assets) which is related to the banking institutions’ capital
buffer for systemic character, in accordance with section b), subsection III, article 2 Bis 5.
68 Line 61 minus 7%
69Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
70Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
71Does not apply. The minimum is the same as established by the Basel Committee on Banking Supervision in its document "Basel III: Global
regulatory framework for the reinforcement of banks and banking systems" published in June 2011.
72 Does not apply. The concept was deducted from the aggregate capital. See note of reference 18.
73 Does not apply. The concept was deducted from the aggregate capital. See note of reference 19.
74 Does not apply. The concept was deducted from the aggregate capital. See note of reference 20.
56
Reference Description
1 Elements of capital contributed pursuant to fraction I item a) numbers 1) and 2) of Article 2 Bis 6 hereof
Table I.2
Notes to Table I.1 “Form of disclosure of the capital integration without considering the phase in in the application of regulatory adjustments”
75The amount, that does not exceed 10% of the difference between reference 6 and the sum of references 7 through 20, of the credited differed
taxes assets resulting from temporary differences minus those corresponding to owed profit taxes not considered to set off other adjustments.
76Preventive estimations for credit risk corresponding to the Transactions that use the Standard Method to calculate the capital requirement per
credit risk.
771.25% of weighed assets per credit risk, corresponding to Transactions wherein the Standard Method to calculate the capital requirement by
credit risk.
78Positive difference of the Aggregate Admissible Reserves minus the Aggregate Expected Losses corresponding to Transactions wherein the
method based in internal qualifications to calculate the capital requirement by credit risk is used.
790.6 per cent of the weighted assets by credit risk, corresponding to Transactions wherein the method based in internal qualifications to calculate
the capital requirement by credit risk is used.
80 Does not apply. There are no instruments subject to transience that compute in level 1 common stock
81 Does not apply. There are no instruments subject to transience that compute in level 1 common stock
82 Balance of instruments computed as capital in the basic portion by December 31, 2012 for the corresponding balance limit therein.
83 Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 33.
84 Balance of instruments computed as capital in the complementary portion by December 31, 2012 for the corresponding balance limit therein.
85 Balance of instruments computed as capital in the basic portion by December 31, 2012 minus line 47.
Reference of
the balance
sheet items
Balance sheet items
Amount shown
in the balance
sheet
Assets 76,328
BG1 Funds Available 15
BG2 Margin accounts 0
BG3 Investment in securities 3
BG4 Debtors under sale and repurchase agreements 0
BG5 Securities loans) -
BG6 Derivatives 0
BG7 Valuation adjustment for hedged financial assets 0
BG8 Total loan portfolio 69,827
BG9 Benefits to be received in securitization transactions 0
BG10 Other receivables (net) 1,262
BG11 Foreclosed assets (net 0
BG12 Property, furniture and fixtures (net) 0
BG13 Long-term investment in shares 0
BG14 Non current assets held for sale 0
BG15 Deferred income taxes (net) 5,088
BG16 Other assets (net) 133
Liabilities 57,590
BG17 Deposits 0
BG18 Bank and other loans 53,419
BG19 Creditors under sale and repurchase agreements 0
BG20 Securities loans 0
BG21 Collateral sold or pledged as guarantee 0
BG22 Derivatives 0
BG23 Valuation adjustment for hedged financial liabilities 0
BG24 Creditors from settlement of transactions 0
BG25 Other payables, deferred revenues and other advances 3,788
BG26 Subordinated debentures outstanding 0
BG27 Deferred income taxes (net) 0
BG28 Deferred revenues and other advances 382
Shareholders' Equity 18,739
BG29 Paid-in capital 11,023
BG30 Other capital 7,716
Memorandum accounts 211,565
BG31 Guarantees granted 0
BG32 Contingent assets and liabilities 1
BG33 Credit commitments 90,731
BG34 Assets in trust or mandate 0
BG35 Federal Government financial agent
BG36 Assets in custody or under administration 0
BG37 Collateral received by the entity 0
BG38 Collateral received and sold or pledged as guarantee 0
BG39 Investment bank operations on behalf of third parties 0
BG40 Uncollected interest earned on past due loan portfolio 192
BG41 Other accounts 120,641
Table II.1
Balance sheet figures
(Million Pesos)
IdentifierRegulatory concepts considered for the calculation of
Net Capital components
Reference of the
format for the
disclosure of
capital
integration of
section I hereof
Amount pursuant to the
notes of the table
Regulatory concepts
considered for the
calculation of Net Capital
components
Reference(s) of balance
sheet item and amount
related with the regulatory
concept considered for the
calculation of Net Capital
derived from the
aforementioned reference
Asset
1 Goodwill 8
2 Intangible assets 9
3Deferred income tax from tax losses carryforward and tax
credits10
4 Benefits to be received in securitization transactions 13
5Defined benefit pension plan assets with no restriction and
unlimited access15
6 Investment in own-equity securities 16
7 Reciprocal investments in common capital 17
8
Direct investments in the capital of financial entities wherein
the institution does not hold more than 10% of the issued
capital stock
18
9
Indirect investment in capital of financial entities wherein the
institution does not hold more than 10% of the issued capital
stock
18
10Direct investments in the capital of financial entities wherein
the institution holds more than 10% of the issued capital stock 19
11Indirect investment in capital of financial entities wherein the
institution holds more than 10% of the issued capital stock 19
12 Deferred income tax from temporary differences 21 3,225
BG15= 5,088 Minus: amount
computed as risk asset,
1,863
13 Reserves recognized as complementary capital 50 0
14 Investments in subordinated debt 26 - B 0
15 Investments in multilateral entities 26 - D 0
16 Investments in associated companies 26 - E 0
17 Investments in risk capital 26 - F 0
18 Investments in investment corporations 26 - G 0
19 Financing for repurchase of own shares 26 - H 0
20 Deferred charges and advance payments 26 - J 104 BG16= 133 Minus: amount
computed as risk asset, 29
21 Deferred employee profit sharing (net) 26 - L 0
22 Defined benefit pension plan assets 26 - N 0
23 Investments in clearing houses 26 - P 0
Liabilities
24 Deferred income tax related to goodwill 8 0
25 Deferred income tax related to other intangible assets 9 0
26Provision for defined benefit pension plan with no restrictiion
and unlimited access15 0
27 Deferred income tax related to defined benefit pension plan 15 0
28 Deferred income tax related to other items 21 0
29 Subordinated liabilities that meets with Exhibit 1-R 31 0
30Subordinated liabilities subject to transitoriness that compute
as basic capital 233 0
31 Subordinated liabilities that meets with Exhibit 1-S 46 0
32Subordinated obligations subject to transitoriness that
compute as complementary capital47 0
33Deferred income tax related to deferred charges and
advance payments26 - J 0
Shareholders' Equity
34 Paid-in capital that meets with Exhibit 1-Q 1 11,023 BG29
35 Retained earnings 2 3,214BG30= 7,716 Minus: Other
items of earned capital 4,502
36 Result from valuation of cash flow hedge instruments 3 0
37 Other items of earned capital 3 4,502BG30= 7,716 Minus:
Retained earnings 3,214
38 Paid-in capital that meets with Exhibit 1-R 31 0
39 Paid-in capital that meets with Exhibit 1-S 46 0
40 Result from valuation of cash flow hedge instruments 03, 11 0
41 Cumulative effect from conversion 3, 26 - A 0
42 Result from ownership of non-monetary assets 3, 26 - A 0
Accounts in order
43 Positions in First Losses Schemes 26 - K 0
Regulatory concepts considered in the calculation of Net Capital components
Table II.2
(Million Pesos)
IdentifierRegulatory concepts considered for the calculation of
Net Capital components
Reference of the
format for the
disclosure of
capital
integration of
section I hereof
Amount pursuant to the
notes of the table
Regulatory concepts
considered for the
calculation of Net Capital
components
Reference(s) of balance
sheet item and amount
related with the regulatory
concept considered for the
calculation of Net Capital
derived from the
aforementioned reference
Regulatory concepts considered in the calculation of Net Capital components
Table II.2
(Million Pesos)
Regulatory concepts not considered in the balance sheet
44 Reserves pending constitution 12 0
45Profit or increase of the value of assets from the purchase of
securitization positions (Originating Institutions)26 - C 0
46 Transactions that breach the provisions 26 - I 0
47 Transactions with Relevant Related Persons 26 - M 0
48 Repealed 0
Identifier Description
1 Commercial credit.
2 Intangibles, without including commercial credit.
3 Credited differed profit taxes originating from fiscal losses and credits.
4 Benefits regarding the remnant of securitization transactions.
5 Investments of pension plan for defined benefits without unrestrictive and unlimited access.
6
Any share that the Institution acquires pursuant to the provisions of the Law, that have not been
subtracted; considering those amounts acquired through investments in securities indexes and
the amount corresponding to investments in investment funds other than those provided by
reference 18.
7
Investments in shares in corporations other than financial entities referred to by item f) of fraction I
of Article 2 Bis 6 hereof, that are in turn, directly or indirectly shareholders of the Institution itself,
of the financial group's holding company, of the remaining financial entities that comprise the
group to which the Institution belongs or financial affiliates of the latter, considering those
investments corresponding to investment funds other than those provided by reference 18.
8
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
9
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
10
Direct investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
11
Indirect investments in financial entities capital referred to by Article 89 of the Law and 12 and 8 of
the Law Regulating Financial Groups, where the Institution owns more than 10% of the capital
thereof.
12 Credited differed profit taxes originating from temporary differences.
13
Preventive estimates for credit risk up to a sum of 1.25% of the weighted assets by credit risk,
corresponding to Transactions wherein the Standard Method is used to calculate the capital
requirement by credit risk; and the positive difference of the Aggregate Admissible Reserves
minus the Aggregate the Expected Losses, up to an amount that does not exceed of 0.6 per cent
of the weighted assets by credit risk, corresponding to Transactions where the method based in
internal qualifications is used to calculate the capital requirement by credit risk.
14Investments in subordinated debt instruments, pursuant to the provisions of fraction I item b) of
Article 2 Bis 6 hereof.
15
Investments in development or promotion multilateral organizations of an international nature
pursuant to the provisions of fraction I item f) of Article 2 Bis 6 hereof that have a credit
Qualification assigned by any of the issuer's Qualifying Institutions, equal or greater than long term
Risk Degree 2.
16
Investments in shares of corporations related with the Institution under the terms of Articles 73, 73
Bis and 73 Bis 1 of the Law, including the amount corresponding to investments in investment
corporations and investments in indices pursuant to the provisions of fraction I item g) of Article 2
Bis 6 hereof.
17Investments made in development banking institutions in risk capital, pursuant to the provisions of
fraction I item h) of Article 2 Bis 6 hereof.
18
Investments in shares, other than fix capital, of listed investment corporations, wherein the
Institution holds more than 15 per cent of shareholders' equity of the aforementioned investment
corporation, pursuant to fraction I item i) of Article 2 Bis 6, that have not been considered in the
previous references.
19
Any type of contributions which resources are destined to the purchase of shares of the financial
group's holding company, of the other financial entities that comprise the group to which the
Institution belongs or the latter's financial affiliates, pursuant to the provisions of fraction I item l) of
Article 2 Bis 6 hereof.
20 Differed charges and early payments.
21 Workers' share in credited differed profits pursuant to fraction I item p) of Article 2 Bis 6 hereof.
22Investments of the pension plan for benefits defined that have to be deducted according with
Article 2 Bis 8 hereof.
23
Investments or contributions, directly or indirectly, in the corporation's capital or in trust estate or
other type of similar figures that have the purpose of setting off and liquidating Transactions
executed in the stock market, unless the share in such corporations or trusts in the former
pursuant to item f) fraction I of Article 2 Bis 6.
24 Owed differed taxes to profit originating from temporary differences related to commercial credit.
25Owed differed taxes to profit originated from temporary differences related to other intangibles
(other than commercial credit).
26Liabilities of the pension plan for benefits defined related to investments of the pension plan for
defined benefits.
27Owed differed taxes originated from temporary differences related to the pension plan for defined
benefits.
28Owed differed profit taxes originated from temporary differences other than those of references
24, 25, 27 and 33
29 Amount of subordinated obligations that meet with Exhibit 1-R hereof.
30Amount of subordinated obligations subject to transience that are computed as Non-Fundamental
Capital.
31 Amount of subordinated obligations that meet with Exhibit 1-S hereof.
32 Amount of subordinated obligations subject to transience that compute as ancillary capital.
33Owed differed profit taxes originated from temporary differences related to differed charges and
early payments.
34 Amount of capital contributed that meets the provisions of Exhibit 1-Q hereof.
35 Result of the previous fiscal years.
36Result for the assessment of cash flow hedging instruments from covered entries assessed at
reasonable value.
37 Net result and result for the assessment of titles available for sale.
Table II.3
Notes to table II.2 "Regulatory concepts considered for the calculation of Net Capital components"
38 Amount of capital contributed that meets the provisions of Exhibit 1-R hereof.
39 Amount of capital contributed that meets the provisions of Exhibit 1-S hereof.
40Result for the assessment of cash flow hedging instruments from covered entries assessed at
capitalized cost.
41 Accrued effect by conversion.
42 Result for ownership of non-monetary assets.
43Positions related with the First Losses Scheme wherein risk is preserved or credit protection
provided until certain limit of a position pursuant to fraction I item o) of Article 2 Bis 6.
44Reserves pending constitution pursuant to the provisions of fraction I item k) of Article 2 Bis 6
hereof.
45
The amount resulting if on account of the purchase of securitization positions, the originating
Institutions register a profit or an increase in the value of their assets with respect to assets
previously registered in its balance, pursuant to the provisions of fraction I item c) of Article 2 Bis
6 hereof.
46Transactions that infringe the provisions, pursuant to the provisions of fraction I item m) of Article
2 Bis 6 hereof.
47The aggregate amount of Transactions Subject to Credit Risk owed by Relevant Related Persons
pursuant to fraction I item r) of Article 2 Bis 6 hereof.
Concept Amount of equivalent positions Capital Requirement
Transactions in national currency with nominal rate 2,249 180
Transactions with debt instruments in national currency with surtax and
reviewable rate0 0
Transactions in national currency with real rate or denominated in UDIs 0 0
Transactions in national currency with yield rate referred to the increase of the
General Minimum Wage0 0
Positions in UDIs or with yield referred to INPC 0 0
Positions in national currency with yield rate referred to the increase of the
General Minimum Wage0 0
Transactions in foreign currency with nominal rate 0 0
Positions in foreign currency or with yield indexed to the exchange rate 0 0
Positions in shares or with yield indexed to the price of one share or set of shares 0 0
Positions in commodities 0 0
Impact Capital requirement for Gamma and Vega 0 0
Table III.1
Positions exposed to market risks per risk factor
(Million Pesos)
ConceptRisk weighted
assets
Capital
requeriments
Group I-A (weighted at 0%) 0 0
Group I-A (weighted at 10%) 0 0
Group I-A (weighted at 20%) 0 0
Group I-B (weighted at 2%) 0 0
Group I-B (weighted at 4.0%) 0 0
Group II (weighted at 0%) 0 0
Group II (weighted at 20%) 0 0
Group II (weighted at 50%) 0 0
Group II (weighted at 100%) 0 0
Group II (weighted at 120%) 0 0
Group II (weighted at 150%) 0 0
Group III (weighted at 2.5%) 0 0
Group III (weighted at 10%) 0 0
Group III (weighted at 11.5%) 0 0
Group III (weighted at 20%) 3 0
Group III (weighted at 23%) 0 0
Group III (weighted at 25%) 0 0
Group III (weighted at 28.75%) 0 0
Group III (weighted at 50%) 0 0
Group III (weighted at 57.5%) 0 0
Group III (weighted at 60%) 0 0
Group III (weighted at 75%) 0 0
Group III (weighted at 100%) 0 0
Group III (weighted at 115%) 0 0
Group III (weighted at 120%) 0 0
Group III (weighted at 138%) 0 0
Group III (weighted at 150%) 0 0
Group III (weighted at 172.5%) 0 0
Group IV (weighted at 0%) 0 0
Group IV (weighted at 20%) 0 0
Group V (weighted at 10%) 0 0
Group V (weighted at 20%) 0 0
Group V (weighted at 50%) 0 0
Group V (weighted at 115%) 0 0
Group V (weighted at 150%) 0 0
Group VI (weighted at 20%) 0 0
Group VI (weighted at 50%) 0 0
Group VI (weighted at 75%) 0 0
Group VI (weighted at 100%) 68,687 5,495
Group VI (weighted at 120%) 0 0
Group VI (weighted at 150%) 57 5
Group VI (weighted at 172.5%) 0 0
Group VII-A (weighted at 10%) 0 0
Group VII-A (weighted at 11.5%) 0 0
Group VII-A (weighted at 20%) 0 0
Group VII-A (weighted at 23%) 0 0
Group VII-A (weighted at 50%) 0 0
Group VII-A (weighted at 57.5%) 0 0
Group VII-A (weighted at 100%) 847 68
Group VII-A (weighted at 115%) 0 0
Group VII-A (weighted at 120%) 0 0
Group VII-A (weighted at 138%) 0 0
Group VII-A (weighted at 150%) 35 3
Group VII-A (weighted at 172.5%) 0 0
Group VII-B (weighted at 0%) 0 0
Group VII-B (weighted at 20%) 0 0
Group VII-B (weighted at 23%) 0 0
Group VII-B weighted at 50%) 0 0
Group VII-B weighted at 57.5%) 0 0
Group VII-B (weighted at 100%) 0 0
Group VII-B (weighted at 115%) 0 0
Group VII-B (weighted at 120%) 0 0
Group VII-B (weighted at 138%) 0 0
Group VII-B (weighted at 150%) 0 0
Group VII-B (weighted at 172.5%) 0 0
Group VIII (weighted at 115%) 1,078 86
Group VIII (weighted at 150%) 0 0
Group IX (weighted at 100%) 0 0
Group IX (weighted at 115%) 0 0
Group IX (weighted at 150%) 0 0
Group X (weighted at 1250%) 0 0
Other Assets (weighted at 0%) 0 0
Other Assets (weighted at 100%) 1,893 151
Credit Valuation Adjustment on Derivative Operations 0 0
Re-securitization with Risk Degree 1 (weighted at 20%) 0 0
Re-securitization with Risk Degree 2 (weighted at 50%) 0 0
Re-securitization with Risk Degree 3 (weighted at 100%) 0 0
Re-securitization with Risk Degree 4 (weighted at 350%) 0 0
Re-securitization with Risk Degree 4, o 5 or Not qualified (weighted at 1250%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 40%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 100%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 225%) 0 0
ReRe-securitization with Risk Degree 1 (weighted at 650%) 0 0
ReRe-securitization with Risk Degree 4, 5 or Not qualified (weighted at 1250%) 0 0
Table III.2
Assets weighted subject to credit risk by risk group
(Million Pesos)
Method Risk weighted Assets Capital Requirement
STANDARD ALTERNATIVE METHOD 4,015 321
Average of annual
positive net income of
the last 36 months
16,887
Average of requirement by market and credit risk of the last 36
months
Table III.3
Operational Risk weighted Assets
(Million Pesos)
Reference Characteristic Options
1 Issuer Banco Santander (Mexico), S. A.
2 ISIN, CUSIP or Bloomberg Identifier MX00BS030007
3 Legal frame Securities Market Law
Regulation treatment
4 Level of capital with transitory N.A
5 Level of capital without transitory Fundamental Capital
6 Instrument level Credit Institution without consolidating
7 Instrument type Series B Shares
8 Amount acknowledge of regulatory capital $50,000.00
9 Instrument's par value $1.00
9A Instrument's currency Mexican Pesos
10 Accounting qualification Capital
11 Date of issuance N.A
12 Instrument´s term Perpetual
13 Date of expiration Without expiration
14 Early payment clause No
15 First date of early payment N.A
15A Regulatory or fiscal events No
15B Liquidation price of the early payment clause N.A
16 Subsequent early payment dates N.A
Yields / Dividends
17 Type of yield/dividend Variable
18 Interest rate/dividend Variable
19 Cancellation of dividends clause No
20 Payment discretion Mandatory
21 Interest increase clause No
22 Yields/Dividends Not Accruable
23 Convertibility of the instrument N.A
24 Convertibility conditions N.A
25 Degree of convertibility N.A
26 Conversion rate N.A
27 Instrument convertibility rate N.A
28 Type of convertibility financial instrument N.A
29 Instrument issuer N.A
30 Write-down clause No
31 Conditions for write-down N.A
32 Degree of write-down N.A
33 Temporality of write-down N.A
34 Mechanism for temporary write down N.A
35 Subordination position in the event of liquidation Creditors in general
36 Breach characteristics No
37 Description of breach characteristics N.A
Table IV.1
Main characteristics of titles that are part of the Net Capital
Reference Characteristic Options
1 Issuer Banco Santander (Mexico), S. A.
2 ISIN, CUSIP or Bloomberg Identifier MX00BS030007
3 Legal frame Securities Market Law
Regulation treatment
4 Level of capital with transitory N.A
5 Level of capital without transitory Fundamental Capital
6 Instrument level Credit Institution without consolidating
7 Instrument type Series F Shares
8 Amount acknowledge of regulatory capital $11,022,951,821.00
9 Instrument's par value $1.00
9A Instrument's currency Mexican Pesos
10 Accounting qualification Capital
11 Date of issuance N.A
12 Instrument´s term Perpetual
13 Date of expiration Without expiration
14 Early payment clause No
15 First date of early payment N.A
15A Regulatory or fiscal events No
15B Liquidation price of the early payment clause N.A
16 Subsequent early payment dates N.A
Yields / Dividends
17 Type of yield/dividend Variable
18 Interest rate/dividend Variable
19 Cancellation of dividends clause No
20 Payment discretion Mandatory
21 Interest increase clause No
22 Yields/Dividends Not Accruable
23 Convertibility of the instrument N.A
24 Convertibility conditions N.A
25 Degree of convertibility N.A
26 Conversion rate N.A
27 Instrument convertibility rate N.A
28 Type of convertibility financial instrument N.A
29 Instrument issuer N.A
30 Write-down clause No
31 Conditions for write-down N.A
32 Degree of write-down N.A
33 Temporality of write-down N.A
34 Mechanism for temporary write down N.A
35 Subordination position in the event of liquidation Creditors in general
36 Breach characteristics No
37 Description of breach characteristics N.A
Table IV.1.2
Main characteristics of titles that are part of the Net Capital
Santander Inclusión Financiera S.A. de C.V. SOFOM, E.R.
Complementary information for the Second Quarter of 2019, in compliance with the obligation of disclosure of capital Annex 1-O
(Only available in Spanish)
Referencia Capital Descripción Monto
Capital Común de Nivel 1 (CET 1):Instrumentos y Reservas
1 Acciones ordinarias que califican para capital común de nivel 1 más su prima correspondiente 470
2 Resultados de ejercicios anteriores (115)
3 Otros elementos de la utilidad integral (y otras reservas) (93)
4
Capital sujeto a eliminación gradual del capital común de nivel 1
(solo aplicable para compañías que no estén vinculadas a acciones)
5 Acciones ordinarias emitidas por subsidiarias en tenencia de terceros (monto permitido en el capital común de nivel 1)
6 Capital común de nivel 1 antes de ajustes regulatorios 262
Capital común de nivel 1: ajustes regulatorios
7 Ajustes por valuación prudencial
8
Crédito mercantil
(neto de sus correspondientes impuestos a la utilidad diferidos a cargo) 0
9
Otros intangibles diferentes a los derechos por servicios hipotecarios (neto de sus correspondientes impuestos a la
utilidad diferidos a cargo) 0
10
(conservador)
Impuestos a la utilidad diferidos a favor que dependen de ganancias futuras excluyendo aquellos que se derivan de
diferencias temporales (netos de impuestos a la utilidad diferidos a cargo) 0
11 Resultado por valuación de instrumentos de cobertura de flujos de efectivo 0
12 Reservas pendientes de constituir 0
13 Beneficios sobre el remanente en operaciones de bursatilización 0
14
Pérdidas y ganancias ocasionadas por cambios en la calificación crediticia propia sobre los pasivos valuados a valor
razonable
15 Plan de pensiones por beneficios definidos 0
16
(conservador) Inversiones en acciones propias 0
17
(conservador) Inversiones recíprocas en el capital ordinario 0
18
(conservador)
Inversiones en el capital de bancos, instituciones financieras y aseguradoras fuera del alcance de la consolidación
regulatoria, netas de las posiciones cortas elegibles, donde la Institución no posea más del 10% del capital social emitido
(monto que excede el umbral del 10%) 0
19
(conservador)
Inversiones significativas en acciones ordinarias de bancos, instituciones financieras y aseguradoras fuera del alcance de
la consolidación regulatoria, netas de las posiciones cortas elegibles, donde la Institución posea más del 10% del capital
social emitido (monto que excede el umbral del 10%) 0
20
(conservador) Derechos por servicios hipotecarios (monto que excede el umbral del 10%) 0
21
Impuestos a la utilidad diferidos a favor provenientes de diferencias temporales (monto que excede el umbral del 10%,
neto de impuestos diferidos a cargo)
22 Monto que excede el umbral del 15%
23
del cual: Inversiones significativas donde la institución posee mas del 10% en acciones comunes de instituciones
financieras
24 del cual: Derechos por servicios hipotecarios
25 del cual: Impuestos a la utilidad diferidos a favor derivados de diferencias temporales
26 Ajustes regulatorios nacionales 0
A del cual: Otros elementos de la utilidad integral (y otras reservas) 0
B del cual: Inversiones en deuda subordinada 0
C
del cual: Utilidad o incremento el valor de los activos por adquisición de posiciones de bursatilizaciones (Instituciones
Originadoras) 0
D del cual: Inversiones en organismos multilaterales 0
E del cual: Inversiones en empresas relacionadas 0
F del cual: Inversiones en capital de riesgo 0
G del cual: Inversiones en fondos de inversión 0
H del cual: Financiamiento para la adquisición de acciones propias 0
I del cual: Operaciones que contravengan las disposiciones 0
J del cual: Cargos diferidos y pagos anticipados 0
K del cual: Posiciones en Esquemas de Primeras Pérdidas 0
L del cual: Participación de los Trabajadores en las Utilidades Diferidas 0
M del cual: Personas Relacionadas Relevantes 0
N del cual: Plan de pensiones por beneficios definidos 0
O Se Deroga 0
P del cual: Inversiones en camaras de compensación 0
27
Ajustes regulatorios que se aplican al capital común de nivel 1 debido a la insuficiencia de capital adicional de nivel 1 y al
capital de nivel 2 para cubrir deducciones 0
28 Ajustes regulatorios totales al capital común de nivel 1 0
29 Capital común de nivel 1 (CET1) 262
Capital adicional de nivel 1: instrumentos
30 Instrumentos emitidos directamente que califican como capital adicional de nivel 1, más su prima 0
31 de los cuales: Clasificados como capital bajo los criterios contables aplicables 0
32 de los cuales: Clasifcados como pasivo bajo los criterios contables aplicables
33 Instrumentos de capital emitidos directamente sujetos a eliminación gradual del capital adicional de nivel 1 0
34
Instrumentos emitidos de capital adicional de nivel 1 e instrumentos de capital común de nivel 1 que no se incluyen en el
renglón 5 que fueron emitidos por subsidiarias en tenencia de terceros
(monto permitido en el nivel adicional 1) 0
35 del cual: Instrumentos emitidos por subsidiarias sujetos a eliminación gradual
36 Capital adicional de nivel 1 antes de ajustes regulatorios 0
Capital adicional de nivel 1: ajustes regulatorios
37
(conservador) Inversiones en instrumentos propios de capital adicional de nivel 1
(Cifras en millones de Pesos)
Tabla I.1
Formato de revelación de la integración de capital sin considerar transitoriedad en la aplicación de los ajustes regulatorios
Referencia Capital Descripción Monto
(Cifras en millones de Pesos)
Tabla I.1
Formato de revelación de la integración de capital sin considerar transitoriedad en la aplicación de los ajustes regulatorios
38
(conservador) Inversiones en acciones recíprocas en instrumentos de capital adicional de nivel 1
39
(conservador)
Inversiones en el capital de bancos, instituciones financieras y aseguradoras fuera del alcance de la consolidación
regulatoria, netas de las posiciones cortas elegibles, donde la Institución no posea más del 10% del capital social emitido
(monto que excede el umbral del 10%)
40
(conservador)
Inversiones significativas en el capital de bancos, instituciones financieras y aseguradoras fuera del alcance de
consolidación regulatoria, netas de las posiciones cortas elegibles, donde la Institución posea más del 10% del capital
social emitido
41 Ajustes regulatorios nacionales 0
42
Ajustes regulatorios aplicados al capital adicional de nivel 1 debido a la insuficiencia del capital de nivel 2 para cubrir
deducciones
43 Ajustes regulatorios totales al capital adicional de nivel 1 0
44 Capital adicional de nivel 1 (AT1) 0
45 Capital de nivel 1 (T1 = CET1 + AT1) 262
Capital de nivel 2: instrumentos y reservas
46 Instrumentos emitidos directamente que califican como capital de nivel 2, más su prima 0
47 Instrumentos de capital emitidos directamente sujetos a eliminación gradual del capital de nivel 2 0
48
Instrumentos de capital de nivel 2 e instrumentos de capital común de nivel 1 y capital adicional de nivel 1 que no se
hayan incluido en los renglones 5 o 34, los cuales hayan sido emitidos por subsidiarias en tenencia de terceros (monto
permitido en el capital complementario de nivel 2) 0
49 de los cuales: Instrumentos emitidos por subsidiarias sujetos a eliminación gradual 0
50 Reservas 0
51 Capital de nivel 2 antes de ajustes regulatorios 0
Capital de nivel 2: ajustes regulatorios
52
(conservador) Inversiones en instrumentos propios de capital de nivel 2
53
(conservador) Inversiones recíprocas en instrumentos de capital de nivel 2
54
(conservador)
Inversiones en el capital de bancos, instituciones financieras y aseguradoras fuera del alcance de la consolidación
regulatoria, netas de las posiciones cortas elegibles, donde la Institución no posea más del 10% del capital social emitido
(monto que excede el umbral del 10%)
55
(conservador)
Inversiones significativas en el capital de bancos, instituciones financieras y aseguradoras fuera del alcance de
consolidación regulatoria, netas de posiciones cortas elegibles, donde la Institución posea más del 10% del capital social
emitido
56 Ajustes regulatorios nacionales 0
57 Ajustes regulatorios totales al capital de nivel 2 0
58 Capital de nivel 2 (T2) 0
59 Capital total (TC = T1 + T2) 262
60 Activos ponderados por riesgo totales 324
Razones de capital y suplementos
61
Capital Común de Nivel 1
(como porcentaje de los activos ponderados por riesgo totales) 81%
62
Capital de Nivel 1
(como porcentaje de los activos ponderados por riesgo totales) 81%
63
Capital Total
(como porcentaje de los activos ponderados por riesgo totales) 81%
64
Suplemento específico institucional (al menos deberá constar de: el requerimiento de capital común de nivel 1 más el
colchón de conservación de capital, más el colchón contracíclico, más el colchón D-SIB; expresado como porcentaje de
los activos ponderados por riesgo totales) 83%
65 del cual: Suplemento de conservación de capital 2.5%
66 del cual: Suplemento contracíclico bancario específico
67 del cual: Suplemento de bancos globales sistémicamente importantes (D-SIB)
68
Capital Común de Nivel 1 disponible para cubrir los suplementos (como porcentaje de los activos ponderados por riesgo
totales) 74%
Mínimos nacionales (en caso de ser diferentes a los de Basilea 3)
69
Razón mínima nacional de CET1
(si difiere del mínimo establecido por Basilea 3)
70
Razón mínima nacional de T1
(si difiere del mínimo establecido por Basilea 3)
71
Razón mínima nacional de TC
(si difiere del mínimo establecido por Basilea 3)
Cantidades por debajo de los umbrales para deducción (antes de la ponderación por riesgo)
72 Inversiones no significativas en el capital de otras instituciones financieras
73 Inversiones significativas en acciones comunes de instituciones financieras
74 Derechos por servicios hipotecarios (netos de impuestos a la utilidad diferidos a cargo)
75
Impuestos a la utilidad diferidos a favor derivados de diferencias temporales (netos de impuestos a la utilidad diferidos a
cargo)
Límites aplicables a la inclusión de reservas en el capital de nivel 2
76
(conservador)
Reservas elegibles para su inclusión en el capital de nivel 2 con respecto a las exposiciones sujetas a la metodología
estandarizada (previo a la aplicación del límite)
77
(conservador) Límite en la inclusión de provisiones en el capital de nivel 2 bajo la metodología estandarizada
78
Reservas elegibles para su inclusión en el capital de nivel 2 con respecto a las exposiciones sujetas a riesgos de crédito
(previo a la aplicación del límite)
79 Límite en la inclusión de reservas en el capital de nivel 2 bajo la metodología de calificaciones internas
Instrumentos de capital sujetos a eliminación gradual (aplicable únicamente entre el 1 de enero de 2018 y el 1 de
enero de 2022)
80 Límite actual de los instrumentos de CET1 sujetos a eliminación gradual
Referencia Capital Descripción Monto
(Cifras en millones de Pesos)
Tabla I.1
Formato de revelación de la integración de capital sin considerar transitoriedad en la aplicación de los ajustes regulatorios
81 Monto excluído del CET1 debido al límite (exceso sobre el límite después de amortizaciones y vencimientos)
82 Límite actual de los instrumentos AT1 sujetos a eliminación gradual
83 Monto excluído del AT1 debido al límite (exceso sobre el límite después de amortizaciones y vencimientos)
84 Límite actual de los instrumentos T2 sujetos a eliminación gradual
85 Monto excluído del T2 debido al límite (exceso sobre el límite después de amortizaciones y vencimientos)
Referencia Descripción
1 Elementos del capital contribuido conforme a la fracción I inciso a) numerales 1) y 2) del Artículo 2 Bis 6 de las presentes disposiciones.
2 Resultados de ejercicios anteriores y sus correspondientes actualizaciones.
3
Reservas de capital, resultado neto, resultado por valuación de títulos disponibles para la venta, efecto acumulado por conversión, resultado
por valuación de instrumentos de cobertura de flujos de efectivo, resultado por tenencia de activos no monetarios, y el saldo de remediciones
por beneficios definidos a los empleados considerando en cada concepto sus actualizaciones.
4No aplica. El capital social de las instituciones de crédito en México está representado por títulos representativos o acciones. Este concepto
solo aplica para entidades donde dicho capital no esté representado por títulos representativos o acciones.
5No aplica para el ámbito de capitalización en México que es sobre una base no consolidada. Este concepto solo aplicaría para entidades
donde el ámbito de aplicación es consolidado.
6 Suma de los conceptos 1 a 5.
7 No aplica. En México no se permite el uso de modelos internos para el cálculo del requerimiento de capital por riesgo de mercado.
8Crédito mercantil, neto de sus impuestos a la utilidad diferidos a cargo conforme a lo establecido en la fracción I inciso n) del Artículo 2 Bis 6
de las presentes disposiciones.
9Intangibles, diferentes al crédito mercantil, y en su caso a los derechos por servicios hipotecario, netos de sus impuestos a la utilidad diferidos
a cargo, conforme a lo establecido en la fracción I inciso n) del Artículo 2 Bis 6 de las presentes disposiciones.
Impuestos a la utilidad diferidos a favor provenientes de pérdidas y créditos fiscales conforme a lo establecido en la fracción I inciso p) del
Artículo 2 Bis 6 de las presentes disposiciones.
Este tratamiento es más conservador que lo establecido por el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011, ya que no permite compensar con los
impuestos a la utilida
11Resultado por valuación de instrumentos de cobertura de flujos de efectivo que corresponden a partidas cubiertas que no están valuadas a
valor razonable.
Reservas pendientes de constituir conforme a lo establecido en la fracción I inciso k) del Artículo 2 Bis 6 de las presentes disposiciones.
Este tratamiento es más conservador que lo establecido por el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011, ya que deduce del capital común de nivel 1
las reservas preventivas pendientes de constituirse, de acuerdo con lo dispuesto en el Capítulo V del Título Segundo de las presentes
disposiciones, así como aquéllas constituidas con cargo a cuentas contables que no formen parte de las partidas de resultados o del capital
contable y no sólo la diferencia positiva entre las Pérdidas Esperadas Totales menos las Reservas Admisibles Totales, en el caso de que las
Instituciones utilicen métodos basados en calificaciones internas en la determinación de sus requerimientos de capital.
13Beneficios sobre el remanente en operaciones de bursatilización conforme a lo establecido en la fracción I inciso c) del Artículo 2 Bis 6 de las
presentes disposiciones.
14 No aplica.
15
Inversiones realizadas por el fondo de pensiones de beneficios definidos que corresponden a los recursos a los que la Institución no tiene
acceso irrestricto e ilimitado. Estas inversiones se considerarán netas de los pasivos del plan y de los impuestos a la utilidad diferidos a cargo
que correspondan que no hayan sido aplicados en algún otro ajuste regulatorio.
El monto de la inversión en cualquier acción propia que la Institución adquiera: de conformidad con lo previsto en la Ley de acuerdo con lo
establecido en la fracción I inciso d) del Artículo 2 Bis 6 de las presentes disposiciones; a través de los índices de valores previstos por la
fracción I inciso e) del Artículo 2 Bis 6 de las presentes disposiciones, y a través de los fondos de inversión considerados en la fracción I inciso
i) del Artículo 2 Bis 6.
Este tratamiento es más conservador que el establecido por el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011 debido a que la deducción por este
concepto se realiza del capital común de nivel 1, sin importar el nivel de capital en el que se haya invertido.
Inversiones, en capital de sociedades, distintas a las entidades financieras a que se refiere el inciso f) del Artículo 2 Bis 6 de las presentes
disposiciones, que sean a su vez, directa o indirectamente accionistas de la propia Institución, de la sociedad controladora del grupo
financiero, de las demás entidades financieras integrantes del grupo al que pertenezca la Institución o de las filiales financieras de éstas de
conformidad con lo establecido en la fracción I inciso j) del Artículo 2 Bis 6 de las presentes disposiciones, incluyendo aquellas inversiones
correspondientes a fondos de inversión considerados en la fracción I inciso i) del Artículo 2 Bis 6.
Este tratamiento es más conservador que el establecido por el Comité de Supervisión Bancaria de Basilea en su documento "Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios" publicado en junio de 2011 debido a que la deducción por este
concepto se realiza del capital común de nivel 1, sin importar el nivel de capital en el que se haya invertido, y adicionalmente porque se
considera a cualquier tipo de entidad, no solo entidades financieras.
Inversiones en acciones, donde la Institución posea hasta el 10% del capital social de entidades financieras a que se refieren los Artículos 89
de la Ley y 31 de la Ley para Regular las Agrupaciones Financieras conforme a lo establecido a la fracción I inciso f) del Artículo 2 Bis 6 de las
presentes disposiciones, incluyendo aquellas inversiones realizadas a través de los fondos de inversión a los que se refiere la fracción I inciso
i) del Artículo 2 Bis 6. Las inversiones anteriores excluyen aquellas que se realicen en el capital de organismos multilaterales de desarrollo o
de fomento de carácter internacional que cuenten con Calificación crediticia asignada por alguna de las Instituciones Calificadoras al emisor,
igual o mejor al Grado de Riesgo 2 a largo plazo.
Este tratamiento es más conservador que el establecido por el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011 debido a que la deducción por este
concepto se realiza del capital común de nivel 1, sin importar el nivel de capital en el que se haya invertido, y adicionalmente porque se deduce
el monto total registrado de las inversiones.
Inversiones en acciones, donde la Institución posea más del 10% del capital social de las entidades financieras a que se refieren los Artículos
89 de la Ley y 31 de la Ley para Regular las Agrupaciones Financieras conforme a lo establecido a la fracción I inciso f) del Artículo 2 Bis 6 de
las presentes disposiciones, incluyendo aquellas inversiones realizadas a través de los fondos de inversión a los que se refiere la fracción I
inciso i) del Artículo 2 Bis 6. Las inversiones anteriores excluyen aquellas que se realicen en el capital de organismos multilaterales de
desarrollo o de fomento de carácter internacional que cuenten con Calificación crediticia asignada por alguna de las Instituciones Calificadoras
al emisor, igual o mejor al Grado de Riesgo 2 a largo plazo.
Este tratamiento es más conservador que el establecido por el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011 debido a que la deducción por este
concepto se realiza del capital común de nivel 1, sin importar el nivel de capital en el que se haya invertido, y adicionalmente porque se deduce
el monto total registrado de las inversiones.
Los derechos por servicios hipotecarios se deducirán por el monto total registrado en caso de existir estos derechos.
Notas al formato de revelación de la integración de capital sin considerar transitoriedad en la aplicación de los ajustes regulatorios
Tabla I.2
10*
12*
17*
16*
18*
19*
20*
Referencia Descripción
1 Elementos del capital contribuido conforme a la fracción I inciso a) numerales 1) y 2) del Artículo 2 Bis 6 de las presentes disposiciones.
Notas al formato de revelación de la integración de capital sin considerar transitoriedad en la aplicación de los ajustes regulatorios
Tabla I.2
Este tratamiento es más conservador que el establecido por el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III:
Marco regulador global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011 debido a que se deduce el monto total
registrado de los derechos.
21
El monto de impuestos a la utilidad diferidos a favor provenientes de diferencias temporales menos los correspondientes impuestos a la
utilidad diferidos a cargo no considerados para compensar otros ajustes, que exceda el 10% de la diferencia entre la referencia 6 y la suma de
las referencias 7 a 20.
22 No aplica. Los conceptos fueron deducidos del capital en su totalidad. Ver las notas de las referencias 19, 20 y 21.
23 No aplica. El concepto fue deducido del capital en su totalidad. Ver la nota de la referencia 19.
24 No aplica. El concepto fue deducido del capital en su totalidad. Ver la nota de la referencia 20.
25 No aplica. El concepto fue deducido del capital en su totalidad. Ver la nota de la referencia 21.
Ajustes nacionales considerados como la suma de los siguientes conceptos.
A. La suma del efecto acumulado por conversión y el resultado por tenencia de activos no monetarios considerando el monto de cada uno de
estos conceptos con signo contrario al que se consideró para incluirlos en la referencia 3, es decir si son positivos en este concepto entrarán
como negativos y viceversa.
B. Inversiones en instrumentos de deuda subordinada, conforme a lo establecido en la fracción I inciso b) del Artículo 2 Bis 6 de las presentes
disposiciones.
C. El monto que resulte si con motivo de la adquisición de posiciones de bursatilización, las Instituciones originadoras registran una utilidad o
un incremento en el valor de sus activos respecto de los activos anteriormente registrados en su balance, conforme a lo establecido en la
fracción I inciso c) del Artículo 2 Bis 6 de las presentes disposiciones.
D. Inversiones en el capital de organismos multilaterales de desarrollo o de fomento de carácter internacional conforme a lo establecido en la
fracción I inciso f) del Artículo 2 Bis 6 de las presentes disposiciones que cuenten con Calificación crediticia asignada por alguna de las
Instituciones Calificadoras al emisor, igual o mejor al Grado de Riesgo 2 a largo plazo.
E. Inversiones en acciones de empresas relacionadas con la Institución en los términos de los Artículos 73, 73 Bis y 73 Bis 1 de la Ley,
incluyendo el monto correspondiente de las inversiones en fondos de inversión y las inversiones en índices conforme a lo establecido en la
fracción I inciso g) del Artículo 2 Bis 6 de las presentes disposiciones.
F. Inversiones que realicen las instituciones de banca de desarrollo en capital de riesgo, conforme a lo establecido en la fracción I inciso h) del
Artículo 2 Bis 6 de las presentes disposiciones.
G. Las inversiones en acciones, distintas del capital fijo, de fondos de inversión cotizadas en las que la Institución mantenga más del 15 por
ciento del capital contable del citado fondo de inversión, conforme a la fracción I inciso i) del Artículo 2 Bis 6, que no hayan sido consideradas
en las referencias anteriores.
H. Cualquier tipo de aportación cuyos recursos se destinen a la adquisición de acciones de la sociedad controladora del grupo financiero, de
las demás entidades financieras integrantes del grupo al que pertenezca la Institución o de las filiales financieras de éstas conforme a lo
establecido en la fracción I inciso l) del Artículo 2 Bis 6 de las presentes disposiciones.
I. Operaciones que contravengan las disposiciones, conforme a lo establecido en la fracción I inciso m) del Artículo 2 Bis 6 de las presentes
disposiciones.
J. Cargos diferidos y pagos anticipados, netos de sus impuestos a la utilidad diferidos a cargo, conforme a lo establecido en la fracción I inciso
n) del Artículo 2 Bis 6 de las presentes disposiciones.
K. Posiciones relacionadas con el Esquema de Primeras Pérdidas en los que se conserva el riesgo o se proporciona protección crediticia
hasta cierto límite de una posición conforme a la fracción I inciso o) del Artículo 2 Bis 6.
L. La participación de los trabajadores en las utilidades diferidas a favor conforme a la fracción I inciso p) del Artículo 2 Bis 6 de las presentes
disposiciones.
M. El monto agregado de las Operaciones Sujetas a Riesgo de Crédito a cargo de Personas Relacionadas Relevantes conforme a la fracción
I inciso r) del Artículo 2 Bis 6 de las presentes disposiciones.
N. La diferencia entre las inversiones realizadas por el fondo de pensiones de beneficios definidos conforme al Artículo 2 Bis 8 menos la
referencia 15.
O. Ajuste por reconocimiento del Capital Neto. El monto que se muestra corresponde al importe registrado en la celda C1 del formato incluido
en el apartado II de este anexo.
P. Las inversiones o aportaciones, directa o indirectamente, en el capital de empresas o en el patrimonio de fideicomisos u otro tipo de figuras
similares que tengan por finalidad compensar y liquidar Operaciones celebradas en bolsa, salvo la participación de dichas empresas o
fideicomisos en esta última de conformidad con el inciso f) fracción I del Artículo 2 Bis 6.
27No aplica. No existen ajustes regulatorios para el capital adicional de nivel 1 ni para el capital complementario. Todos los ajustes regulatorios
se realizan del capital común de nivel 1.
28 Suma de los renglones 7 a 22, más los renglones 26 y 27.
29 Renglón 6 menos el renglón 28.
30
El monto correspondiente de los títulos representativos del capital social (incluyendo su prima en venta de acciones) que no hayan sido
considerados en el Capital Fundamental y los Instrumentos de Capital, que satisfacen las condiciones establecidas en el Anexo 1-R de las
presentes disposiciones conforme a lo establecido en la fracción II del Artículo 2 Bis 6 de estas disposiciones.
31 Monto del renglón 30 clasificado como capital bajo los estándares contables aplicables.
32No aplica. Los instrumentos emitidos directamente que califican como capital adicional de nivel 1, más su prima se registran contablemente
como capital.
33Obligaciones subordinadas computables como Capital Básico No Fundamental, de conformidad con lo dispuesto en el Artículo Tercero
Transitorio de la Resolución 50a que modifica las disposiciones de carácter general aplicables a las instituciones de crédito, (Resolución 50a).
34 No aplica. Ver la nota de la referencia 5.
35 No aplica. Ver la nota de la referencia 5.
36 Suma de los renglones 30, 33 y 34.
37* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
38* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
39* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
40* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
Ajustes nacionales considerados:
Ajuste por reconocimiento del Capital Neto. El monto que se muestra corresponde al importe registrado en la celda C2 del formato incluido en
el apartado II de este anexo.
42No aplica. No existen ajustes regulatorios para el capital complementario. Todos los ajustes regulatorios se realizan del capital común de nivel
1.
43 Suma de los renglones 37 a 42.
44 Renglón 36, menos el renglón 43.
45 Renglón 29, más el renglón 44.
26
41
20*
Referencia Descripción
1 Elementos del capital contribuido conforme a la fracción I inciso a) numerales 1) y 2) del Artículo 2 Bis 6 de las presentes disposiciones.
Notas al formato de revelación de la integración de capital sin considerar transitoriedad en la aplicación de los ajustes regulatorios
Tabla I.2
46
El monto correspondiente de los títulos representativos del capital social (incluyendo su prima en venta de acciones) que no hayan sido
considerados en el Capital Fundamental ni en el Capital Básico No Fundamental y los Instrumentos de Capital, que satisfacen el Anexo 1-S de
las presentes disposiciones conforme a lo establecido en el Artículo 2 Bis 7 de las presentes disposiciones.
47Obligaciones subordinadas computables como capital complementario, de conformidad con lo dispuesto en el Artículo Tercero Transitorio, de
la Resolución 50a.
48 No aplica. Ver la nota de la referencia 5.
49 No aplica. Ver la nota de la referencia 5.
50
Estimaciones preventivas para riesgo de crédito hasta por la suma del 1.25% de los activos ponderados por riesgo de crédito,
correspondientes a las Operaciones en las que se utilice el Método Estándar para calcular el requerimiento de capital por riesgo de crédito; y
la diferencia positiva de las Reservas Admisibles Totales menos las Pérdidas Esperadas Totales, hasta por un monto que no exceda del 0.6
por ciento de los activos ponderados por riesgo de crédito, correspondientes a las Operaciones en las que se utilice el método basado en
calificaciones internas para calcular el requerimiento de capital por riesgo de crédito, conforme a la fracción III del Artículo 2 Bis 7.
51 Suma de los renglones 46 a 48, más el renglón 50.
52* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
53* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
54* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
55* No aplica. La deducción se realiza en su totalidad del capital común de nivel 1.
Ajustes nacionales considerados:
Ajuste por reconocimiento del Capital Neto. El monto que se muestra corresponde al importe registrado en la celda C4 del formato incluido en
el apartado II de este anexo.
57 Suma de los renglones 52 a 56.
58 Renglón 51, menos renglón 57.
59 Renglón 45, más renglón 58.
60 Activos Ponderados Sujetos a Riesgo Totales.
61 Renglón 29 dividido por el renglón 60 (expresado como porcentaje).
62 Renglón 45 dividido por el renglón 60 (expresado como porcentaje).
63 Renglón 59 dividido por el renglón 60 (expresado como porcentaje).
64 Reportar la suma de los porcentajes expresados en los renglones 61, 65, 66 y 67.
65 Reportar 2.5%
66
Porcentaje correspondiente al Suplemento de Capital Contracíclico al que se refiere el inciso c), fracción
III, del Artículo 2 Bis 5.
67La cantidad SCCS de la fila 64 (expresado como un porcentaje de los activos ponderados por riesgo) que se relaciona con el suplemento de
capital por carácter sistémico de la institución de banca múltiple, en los términos del inciso b), fracción III, del Artículo 2 Bis 5.
68 Renglón 61 menos 7%.
69No aplica. El mínimo es el mismo que establece el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III: Marco regulador
global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011.
70No aplica. El mínimo es el mismo que establece el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III: Marco regulador
global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011.
71No aplica. El mínimo es el mismo que establece el Comité de Supervisión Bancaria de Basilea en su documento “Basilea III: Marco regulador
global para reforzar los bancos y sistemas bancarios” publicado en junio de 2011.
72 No aplica. El concepto fue deducido del capital en su totalidad. Ver la nota de la referencia 18.
73 No aplica. El concepto fue deducido del capital en su totalidad. Ver la nota de la referencia 19.
74 No aplica. El concepto fue deducido del capital en su totalidad. Ver la nota de la referencia 20.
75
El monto, que no exceda el 10% de la diferencia entre la referencia 6 y suma de las referencias 7 a 20, de impuestos a la utilidad diferidos a
favor provenientes de diferencias temporales menos los correspondientes impuestos a la utilidad diferidos a cargo no considerados para
compensar otros ajustes.
76Estimaciones preventivas para riesgo de crédito correspondientes a las Operaciones en las que se utilice el Método Estándar para calcular el
requerimiento de capital por riesgo de crédito.
771.25% de los activos ponderados por riesgo de crédito, correspondientes a las Operaciones en las que se utilice el Método Estándar para
calcular el requerimiento de capital por riesgo de crédito.
78Diferencia positiva de las Reservas Admisibles Totales menos las Pérdidas Esperadas Totales correspondientes a las Operaciones en las que
se utilice el método basado en calificaciones internas para calcular el requerimiento de capital por riesgo de crédito.
790.6 por ciento de los activos ponderados por riesgo de crédito, correspondientes a las Operaciones en las que se utilice el método basado en
calificaciones internas para calcular el requerimiento de capital por riesgo de crédito.
80 No aplica. No existen instrumentos sujetos a transitoriedad que computen en el capital común de nivel 1.
81 No aplica. No existen instrumentos sujetos a transitoriedad que computen en el capital común de nivel 1.
82Saldo de los instrumentos que computaban como capital en la parte básica al 31 de diciembre de 2012 por el correspondiente límite del saldo
de dichos instrumentos.
83 Saldo de los instrumentos que computaban como capital en la parte básica al 31 de diciembre de 2012 menos el renglón 33.
84Saldo de los instrumentos que computaban como capital en la parte complementaria al 31 de diciembre de 2012 por el correspondiente límite
del saldo de dichos instrumentos.
85 Saldo de los instrumentos que computaban como capital en la parte complementaria al 31 de diciembre de 2012 menos el renglón 47.
56
Referencia de los
rubros del
balance general
Rubros del balance Monto presentado en
balance general
Activo 347
BG1 Disponibles 62
BG2 Cuentas de margen 0
BG3 Inversiones en valores 0
BG4 Deudodres por reporto 0
BG5 Préstamo de valores 0
BG6 Derivados 0
BG7 Ajustes de valuación por cobertura de activos financieros 0
BG8 Total de cartera de crédito (neto) 128
BG9 Beneficios por recibir en operaciones de bursatilización 0
BG10 Otras cuentas por cobrar (neto) 57
BG11 Bienes adjudicados (neto) 0
BG12 Inmuebles, mobiliario y equipo (neto) 99
BG13 Inversiones permanentes 0
BG14 Activos de larga duración disponibles para la venta 0
BG15 Impuestos y PTU diferidos (neto) 0
BG16 Otros activos 1
Pasivo 85
BG17 Captación tradicional 0
BG18 Préstamos interbancarios y de otros organismos 0
BG19 Acreedores por reporto 0
BG20 Préstamo de valores 0
BG21 Colaterales vendidos o dados en garantía 0
BG22 Derivados 0
BG23 Ajustes de valuación por cobertura de pasivos financieros 0
BG24 Obligaciones en operaciones de bursatilización 0
BG25 Otras cuentas por pagar 85
BG26 Obligaciones subordinadas en circulación 0
BG27 Impuestos y PTU diferidos (neto) 0
BG28 Créditos diferidos y cobros anticipados 0
Capital Contable 262
BG29 Capital contribuido 470
BG30 Capital ganado (208)
Cuentas de orden 0
BG31 Avales otorgados 0
BG32 Activos y pasivos contingentes 0
BG33 Compromisos crediticios 0
BG34 Bienes en fideicomiso o mandato 0
BG35 Agente financiero del gobierno federal 0
BG36 Bienes en custodia o en administración 0
BG37 Colaterales recibidos por la entidad 0
BG38 Colaterales recibidos y vendidos o entregados en garantía por la entidad 0
BG39 Operaciones de banca de inversión por cuenta de terceros (neto) 0
BG40 Intereses devengados no cobrados derivados de cartera de crédito vencida 0
BG41 Otras cuentas de registro 0
Cifras del balance general
(Cifras en millones de Pesos)
Tabla II.1
IdentificadorConceptos regulatorios considerados para el cálculo de los componentes del Capital
Neto
Referencia del formato
de revelación de la
integración de capital
del apartado I del
presente anexo
Monto de conformidad con
las notas a la tabla
Conceptos regulatorios
considerados para el
cálculo de los
componentes del Capital
Neto
Referencia(s) del rubro del
balance general y monto
relacionado con el concepto
regulatorio considerado para
el cálculo del Capital Neto
proveniente de la referencia
mencionada.
Activo
1 Crédito mercantil 8
2 Otros Intangibles 9
3 Impuesto a la utilidad diferida (a favor) proveniente de pérdidas y créditos fiscales 10
4 Beneficios sobre el remanente en operaciones de burzatilización 13
5 Inversiones del plan de pensiones por beneficios definidos sin acceso irrestricto e ilimitado 15
6 Inversiones en acciones de la propia institución 16
7 Inversiones recíprocas en el capital ordinario 17
8
Inversiones directas en el capital de entidades financieras donde la Institución no posea más
del 10% del capital social emitido 18
9
Inversiones indirectas en el capital de entidades financieras donde la Institución no posea más
del 10% del capital social emitido 18
10
Inversiones directas en el capital de entidades financieras donde la Institución posea más del
10% del capital social emitido 19
11
Inversiones indirectas en el capital de entidades financieras donde la Institución posea más
del 10% del capital social emitido 19
12 Impuesto a la utilidad diferida (a favor) proveniente de diferencias temporales 21
13 Reservas reconocidas como capital complementario 50
14 Inversiones en deuda subordinada 26 - B
15 Inversiones en organismos multilaterales 26 - D
16 Inversiones en empresas relacionadas 26 - E
17 Inversiones en capital de riesgo 26 - F
18 Inversiones en fondos de inversión 26 - G
19 Financiamiento para la adquisición de acciones propias 26 - H
20 Cargos diferidos y pagos anticipados 26 - J 0
21 Participación de los trabajadores en las utilidades diferida (neta) 26 - L
22 Inversiones del plan de pensiones por beneficios definidos 26 - N
23 Inversiones en cámaras de compensación 26 - P
Pasivo
24 Impuestos a la utilidad diferida (a cargo) asociados al crédito mercantil 8
25 Impuestos a la utilidad diferida (a cargo) asociados a otros intangibles 9
26 Pasivos del plan de pensiones por beneficios definidos sin acceso irrestricto e ilimitado 15
27
Impuestos a la utilidad diferida (a cargo) asociados al plan de pensiones por beneficios
definidos 15
28 Impuestos a la utilidad diferida (a cargo) asociados a otros distintos a los anteriores 21
29 Obligaciones subordinadas monto que cumple con el Anexo 1-R 31
30
Obligaciones subordinadas sujetas a transitoriedad que computan como Capital No
Fundamental 33
31 Obligaciones subordinadas monto que cumple con el Anexo 1-S 46
32
Obligaciones subordinadas sujetas a transitoriedad que computan como capital
complementario 47
33 Impuestos a la utilidad diferida (a cargo) asociados a cargos diferidos y pagos anticipados 26 - J
Capital contable
34 Capital contribuido que cumple con el Anexo 1-Q 1 470 BG29
35 Resultado de ejercicios anteriores 2 (114.94)
BG30= -92.663 Menos: otros
elementos del capital ganado -
207.61
36 Resultado por valuación de instrumentos para cobertura de flujo de efectivo 3
37 Otros elementos del capital ganado distintos a los anteriores 3 (207.61)
BG30= -92.663 Menos: otros
elementos del capital ganado
114.945
38 Capital contribuido que cumple con el Anexo 1-R 31
39 Capital contribuido que cumple con el Anexo 1-S 46
40
Resultado por valuación de instrumentos para cobertura de flujo de efectivo de partidas no
registradas a valor razonable 03, 11
41 Efecto acumulado por conversión 3, 26 - A
42 Resultado por tenencia de activos no monetarios 3, 26 - A
Cuentas de orden
43 Posiciones en Esquemas de Primeras Pérdidas 26 - K
Conceptos regulatorios no considerados en el balance general
44 Reservas pedientes de constituir 12
45
Utilidad o incremento al valor de los activos por adquisición de posiciones de bursatilizaciones
(Instituciones Originadoras) 26 - C
46 Operaciones que contravengan las disposiciones 26 - I
47 Operaciones con Personas Relacionadas Relevantes 26 - M
48 Derogado
(Cifras en millones de Pesos)
Tabla II.2
Conceptos regulatorios considerados para el cálculo de los componentes del Capital Neto
Identificador Descripción
1 Crédito mercantil.
2 Intangibles, sin incluir al crédito mercantil.
3 Impuestos a la utilidad diferidos a favor provenientes de pérdidas y créditos fiscales.
4 Beneficios sobre el remanente en operaciones de bursatilización.
5 Inversiones del plan de pensiones por beneficios definidos sin acceso irrestricto e ilimitado.
6
Cualquier acción propia que la Institución adquiera de conformidad con lo previsto en la Ley, que no hayan sido restadas;
considerando aquellos montos adquiridos a través de las inversiones en índices de valores y el monto correspondiente a las
inversiones en fondos de inversión distintas a las previstas por la referencia 18
7
Inversiones en acciones de sociedades distintas a las entidades financieras a que se refiere el inciso f) de la fracción I del
Artículo 2 Bis 6 de las presentes disposiciones, que sean a su vez, directa o indirectamente accionistas de la propia
Institución, de la sociedad controladora del grupo financiero, de las demás entidades financieras integrantes del grupo al que
pertenezca la Institución o de las filiales financieras de éstas, considerando aquellas inversiones correspondientes a fondos
de inversión distintas a las previstas por la referencia 18.
8
Inversiones directas en el capital de las entidades financieras a que se refieren los Artículos 89 de la Ley y 12 y 81 de la Ley
para Regular las Agrupaciones Financieras, donde la Institución posea hasta el 10% del capital de dichas entidades.
9
Inversiones directas en el capital de las entidades financieras a que se refieren los Artículos 89 de la Ley y 12 y 81 de la Ley
para Regular las Agrupaciones Financieras, donde la Institución posea más del 10% del capital de dichas entidades.
10
Inversiones indirectas en el capital de las entidades financieras a que se refieren los Artículos 89 de la Ley y 12 y 81 de la Ley
para Regular las Agrupaciones Financieras, donde la Institución posea hasta el 10% del capital de dichas entidades.
11
Inversiones indirectas en el capital de las entidades financieras a que se refieren los Artículos 89 de la Ley y 12 y 81 de la Ley
para Regular las Agrupaciones Financieras, donde la Institución posea más del 10% del capital de dichas entidades.
12 Impuestos a la utilidad diferidos a favor provenientes de diferencias temporales.
13
Estimaciones preventivas para riesgo de crédito hasta por la suma del 1.25% de los activos ponderados por riesgo de crédito,
correspondientes a las Operaciones en las que se utilice el Método Estándar para calcular el requerimiento de capital por
riesgo de crédito; y la diferencia positiva de las Reservas Admisibles Totales menos las Pérdidas Esperadas Totales, hasta
por un monto que no exceda del 0.6 por ciento de los activos ponderados por riesgo de crédito, correspondientes a las
Operaciones en las que se utilice el método basado en calificaciones internas para calcular el requerimiento de capital por
riesgo de crédito.
14
Inversiones en instrumentos de deuda subordinada, conforme a lo establecido en la fracción I inciso b) del Artículo 2 Bis 6 de
las presentes disposiciones.
15
Inversiones en el capital de organismos multilaterales de desarrollo o de fomento de carácter internacional conforme a lo
establecido en la fracción I inciso f) del Artículo 2 Bis 6 de las presentes disposiciones que cuenten con Calificación crediticia
asignada por alguna de las Instituciones Calificadoras al emisor, igual o mejor al Grado de Riesgo 2 a largo plazo.
16
Inversiones en acciones de empresas relacionadas con la Institución en los términos de los Artículos 73, 73 Bis y 73 Bis 1 de
la Ley, incluyendo el monto correspondiente de las inversiones en fondos de inversión y las inversiones en índices conforme a
lo establecido en la fracción I inciso g) del Artículo 2 Bis 6 de las presentes disposiciones.
17
Inversiones que realicen las instituciones de banca de desarrollo en capital de riesgo, conforme a lo establecido en la fracción
I inciso h) del Artículo 2 Bis 6 de las presentes disposiciones.
18
Las inversiones en acciones, distintas del capital fijo, de fondos de inversión cotizadas en las que la Institución mantenga más
del 15 por ciento del capital contable del citado fondo de inversión, conforme a la fracción I inciso i) del Artículo 2 Bis 6, que
no hayan sido consideradas en las referencias anteriores.
19
Cualquier tipo de aportación cuyos recursos se destinen a la adquisición de acciones de la sociedad controladora del grupo
financiero, de las demás entidades financieras integrantes del grupo al que pertenezca la Institución o de las filiales
financieras de estas conforme a lo establecido en la fracción I incisos l) del Artículo 2 Bis 6 de las presentes disposiciones.
20 Cargos diferidos y pagos anticipados.
21
La participación de los trabajadores en las utilidades diferidas a favor conforme a la fracción I inciso p) del Artículo 2 Bis 6 de
las presentes disposiciones.
22
Inversiones del plan de pensiones por beneficios definidos que tengan ser deducidas de acuerdo con el Artículo 2 Bis 8 de las
presentes disposiciones.
23
Las inversiones o aportaciones, directa o indirectamente, en el capital de empresas o en el patrimonio de fideicomisos u otro
tipo de figuras similares que tengan por finalidad compensar y liquidar Operaciones celebradas en bolsa, salvo la
participación de dichas empresas o fideicomisos en esta última de conformidad con el inciso f) fracción I del Artículo 2 Bis 6.
24 Impuestos a la utilidad diferidos a cargo provenientes de diferencias temporales asociados al crédito mercantil.
25
Impuestos a la utilidad diferidos a cargo provenientes de diferencias temporales asociados a otros intangibles (distintos al
crédito mercantil).
26
Pasivos del plan de pensiones por beneficios definidos asociados a inversiones del plan de pensiones por beneficios
definidos.
27
Impuestos a la utilidad diferidos a cargo provenientes de diferencias temporales asociados al plan de pensiones por
beneficios definidos.
28
Impuestos a la utilidad diferidos a cargo provenientes de diferencias temporales distintos los de las referencias 24, 25, 27 y
33.
29 Monto de obligaciones subordinadas que cumplen con el Anexo 1-R de las presentes disposiciones.
30 Monto de obligaciones subordinadas sujetas a transitoriedad que computan como Capital Básico No Fundamental.
31 Monto de obligaciones subordinadas que cumplen con el Anexo 1-S de las presentes disposiciones.
32 Monto de obligaciones subordinadas sujetas a transitoriedad que computan como capital complementario.
33
Impuestos a la utilidad diferidos a cargo provenientes de diferencias temporales asociados a cargos diferidos y pagos
anticipados.
34 Monto del capital contribuido que satisface lo establecido en el Anexo 1-Q de las presentes disposiciones.
35 Resultado de ejercicios anteriores.
36 Resultado por valuación de instrumentos de cobertura de flujo de efectivo de partidas cubiertas valuadas a valor razonable.
37 Resultado neto y resultado por valuación de títulos disponibles para la venta.
38 Monto del capital contribuido que satisface lo establecido en el Anexo 1-R de las presentes disposiciones.
39 Monto del capital contribuido que satisface lo establecido en el Anexo 1-S de las presentes disposiciones.
40
Resultado por valuación de instrumentos para cobertura de flujo de efectivo de partidas cubiertas valuadas a costo
amortizado.
41 Efecto acumulado por conversión.
42 Resultado por tenencia de activos no monetarios.
43
Posiciones relacionadas con el Esquema de Primeras Pérdidas en los que se conserva el riesgo o se proporciona protección
crediticia hasta cierto límite de una posición conforme a la fracción I inciso o) del Artículo 2 Bis 6.
44
Reservas pendientes de constituir conforme a lo establecido en la fracción I inciso k) del Artículo 2 Bis 6 de las presentes
disposiciones.
45
El monto que resulte si con motivo de la adquisición de posiciones de bursatilización, las Instituciones originadoras registran
una utilidad o un incremento en el valor de sus activos respecto de los activos anteriormente registrados en su balance,
conforme a lo establecido en la fracción I inciso c) del Artículo 2 Bis 6 de las presentes disposiciones.
46
Operaciones que contravengan las disposiciones, conforme a lo establecido en la fracción I inciso m) del Artículo 2 Bis 6 de
las presentes disposiciones.
47
El monto agregado de las Operaciones Sujetas a Riesgo de Crédito a cargo de Personas Relacionadas Relevantes conforme
a la fracción I incisos) del Artículo 2 Bis 6 de las presentes disposiciones.
Tabla II.3
Notas a la tabla II.2 “Conceptos regulatorios considerados para el cálculo de los componentes del Capital Neto”
ConceptoImporte de posiciones
equivalentes
Requerimiento de
capital
Operaciones en moneda nacional con tasa nominal 4.58 0.37
Operaciones con títulos de deuda en moneda nacional con sobretasa y una tasa revisable
Operaciones en moneda nacional con tasa real o denominados en UDI's
Operaciones en moneda nacional con tasa de rendimiento referida al crecimiento del Salario Mínimo General
Posiciones en UDI's o con rendimiento referido al INPC
Posiciones en moneda nacional con tasa de rendimiento referida al crecimiento del salario mínimo general
Operaciones en moneda extranjera con tasa nominal
Posiciones en divisas o con rendimiento indizado al tipo de cambio
Posiciones en acciones o con rendimiento indizado al precio de una acción o grupo de acciones
Posiciones en Mercancías
Requerimiento de Capital por Impacto de Gamma y Vega
ConceptoActivos ponderados
por riesgo
Requerimiento de
capital
Grupo III (ponderados al 20%) 12 1
Grupo VI (ponderados al 100%) 126 10
Grupo VIII (ponderados al 115%) 2 0
Método empleadoActivos ponderados
por riesgo
Requerimiento de
capital
MÉTODO INDICADOR BÁSICO 75.30 6.02
Promedio del requerimiento por riesgo de mercado y de crédito de los últimos 36 meses
Promedio de los
ingresos netos anuales
positivos de los
últimos 36 meses
40.16
(Cifras en millones de Pesos)
Tabla III.2
Activos ponderados sujetos a riesgo de crédito por grupo de riesgo
(Cifras en millones de Pesos)
Tabla III.3
Activos ponderados sujetos a riesgo de operacional
(Cifras en millones de Pesos)
Tabla III.1
Posiciones expuestas a riesgo de mercado por factor de riesgo
Referencia Característica Opciones
1 Emisor N.A
2 Identificador ISIN, CUSIP o Bloomberg N.A
3 Marco legal Ley de Sociedades Mercantiles
Tratamiento regulatorio
4 Nivel de capital con transitoriedad N.A
5 Nivel de capital sin transitoriedad Fundamental Capital
6 Nivel del instrumento
Sofom, subsidiaria de una Institucion de
Crédito
7 Tipo de instrumento Acciones Serie B
8 Monto reconocido en el capital regulatorio $469,950,000.00
9 Valor nominal del instrumento $1,000.00
9A Moneda del instrumento Pesos Mexicanos
10 Clasificación contable Capital
11 Fecha de emisión N.A
12 Plazo del instrumento Perpetuidad
13 Fecha de vencimiento Sin vencimiento
14 Cláusula de pago anticipado No
15 Primera fecha de pago anticipado N.A
15A Eventos regulatorios o fiscales No
15B Precio de liquidacion de la cláusula de pago anticipado N.A
16 Fechas subsecuentes de pago anticipado N.A
Rendimientos / dividendos
17 Tipo de rendimiento / dividendo Variable
18 Tasa de interés / dividendo Variable
19 Cláusula de cancelación de dividendos No
20 Discrecionalidad en el pago Obligatorio
21 Cláusula de aumento de intereses No
22 Rendimiento / dividendos No Acumulable
23 Convertibilidad del instrumento N.A
24 Condiciones de convertibilidad N.A
25 Grado de convertibilidad N.A
26 Tasa de conversión N.A
27 Tipo de convertibilidad del instrumento N.A
28 Tipo de instrumento financiero de la convertibilidad N.A
29 Emisor del instrumento N.A
30 Cláusula de disminución de valor (Write-Down) No
31 Condiciones para disminucion de valor N.A
32 Grado de baja de valor N.A
33 Temporalidad de la baja de valor N.A
34 Mecanismo de disminución de valor temporal N.A
35 Posición de subordinación en caso de liquidación Acreedores en general
36 Caraterísticas de incumplimiento No
37 Descripción de características de incumplimiento N.A
Principales características de los títulos que forman parte del Capital Neto
Tabla IV.1
Referencia Característica Opciones
1 Emisor N.A
2 Identificador ISIN, CUSIP o Bloomberg N.A
3 Marco legal Ley de Sociedades Mercantiles
Tratamiento regulatorio
4 Nivel de capital con transitoriedad N.A
5 Nivel de capital sin transitoriedad Fundamental Capital
6 Nivel del instrumento Sofom, subsidiaria de una Institucion de Crédito
7 Tipo de instrumento Acciones Serie A
8 Monto reconocido en el capital regulatorio $50,000.00
9 Valor nominal del instrumento $1,000.00
9A Moneda del instrumento Pesos Mexicanos
10 Clasificación contable Capital
11 Fecha de emisión N.A
12 Plazo del instrumento Perpetuidad
13 Fecha de vencimiento Sin vencimiento
14 Cláusula de pago anticipado No
15 Primera fecha de pago anticipado N.A
15A Eventos regularios o fiscales No
15B Precio de liquidacion de la cláusula de pago anticipado N.A
16 Fechas subsecuentes de pago anticipado N.A
Rendimientos / dividendos
17 Tipo de rendimiento / dividendo Variable
18 Tasa de interés / dividendo Variable
19 Cláusula de cancelación de dividendos No
20 Discrecionalidad en el pago Obligatorio
21 Cláusula de aumento de intereses No
22 Rendimiento / dividendos No Acumulable
23 Convertibilidad del instrumento N.A
24 Condiciones de convertibilidad N.A
25 Grado de convertibilidad N.A
26 Tasa de conversión N.A
27 Tipo de convertibilidad del instrumento N.A
28 Tipo de instrumento financiero de la convertibilidad N.A
29 Emisor del instrumento N.A
30 Cláusula de disminución de valor (Write-Down) No
31 Condiciones para disminucion de valor N.A
32 Grado de baja de valor N.A
33 Temporalidad de la baja de valor N.A
34 Mecanismo de disminución de valor temporal N.A
35 Posición de subordinación en caso de liquidación Acreedores en general
36 Caraterísticas de incumplimiento No
37 Descripción de características de incumplimiento N.A
Tabla IV.1.2
Principales características de los títulos que forman parte del Capital Neto