Form 6-K/A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K/A

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of September 2014

Commission File Number 001-33098

Mizuho Financial Group, Inc.

(Translation of registrant’s name into English)

5-5, Otemachi 1-chome

Chiyoda-ku, Tokyo 100-8176

Japan

(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  x    Form 40-F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ¨

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  ¨    No  x

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):82-                    .

 

 

 


Information furnished on this form

EXHIBIT

 

Exhibit

Number

 

Description

1.   Corrections to “Status of Capital Adequacy” furnished on Form 6-K on July 30, 2013, January 30, 2014 and July 30, 2014

Note

Mizuho Financial Group, Inc. (the “Company”) furnished Reports of Foreign Private Issuer on Form 6-K with the Securities and Exchange Commission regarding its Status of Capital Adequacy on July 30, 2013, January 30, 2014 and July 30,2014. The Company is furnishing this Form 6-K/A to make corrections on certain figures as shown in Exhibit 1 to this report.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date:   September 18, 2014
Mizuho Financial Group, Inc.
By:  

/s/ Junichi Shinbo

Name:   Junichi Shinbo
Title:   Managing Executive Officer / Group CFO


Exhibit 1

Corrections to “Status of Capital Adequacy” furnished on Form 6-K on July 30, 2013

Capital adequacy ratio highlights

Page 2    n Capital adequacy ratio highlights

Mizuho Financial Group (Consolidated)

 

     <Before  Correction>
(Billions of yen)
    <After Correction>
(Billions of yen)
 
     As of March 31, 2013
(Basel III)
    As of March 31, 2013
(Basel III)
 

Total capital ratio (International standard)

     14.18 %     14.19 %

Tier 1 capital ratio

     11.02     11.03 % 

Common equity Tier 1 capital ratio

     8.16 %     8.16 %
  

 

 

   

 

 

 

Total capital

     8,344.5       8,344.5  
  

 

 

   

 

 

 

Tier 1 capital

     6,487.4       6,486.0  

Common equity Tier 1 capital

     4,803.8       4,802.4  
  

 

 

   

 

 

 

Risk weighted assets

     58,823.5       58,790.6  
  

 

 

   

 

 

 

Mizuho Corporate Bank (Consolidated)

 

     <Before Correction>
(Billions of yen)
    <After Correction>
(Billions of yen)
 
     As of March 31, 2013
(Basel III)
    As of March 31, 2013
(Basel III)
 

Total capital ratio (International standard)

     13.89 %     13.91 %

Tier 1 capital ratio

     11.03     11.04 % 

Common equity Tier 1 capital ratio

     8.65 %     8.66 %
  

 

 

   

 

 

 

Total capital

     5,130.0       5,130.1  
  

 

 

   

 

 

 

Tier 1 capital

     4,071.3       4,071.3  

Common equity Tier 1 capital

     3,195.0       3,195.0  
  

 

 

   

 

 

 

Risk weighted assets

     36,908.3       36,873.8  
  

 

 

   

 

 

 

 

1


Status of Mizuho Financial Group’s consolidated capital adequacy

n Composition of capital

(2) Composition of capital, etc.

Page 6~9    (A) Composition of capital disclosure

Composition of capital disclosure (International standard)

 

<Before Correction>    (Millions of yen)       
     As of March 31, 2013       
           Amounts
excluded
under
transitional
arrangements
     Basel III template

Common equity Tier 1 capital: instruments and reserves (1)

       

Total of items included in common equity Tier 1 capital: instruments and reserves subject to phase-out arrangements

     69,685        /      

of which: amount allowed in group CET1 capital subject to phase-out arrangements on common share capital issued by subsidiaries and held by third parties

     69,685        /      

Common equity Tier 1 capital: instruments and reserves (A)

     4,803,820        /       6

Common equity Tier 1 capital: regulatory adjustments (2)

       

Shortfall of eligible provisions to expected losses

     —          31,327       12

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above the 10% threshold)

     —          248,376       18

Common equity Tier 1 capital (CET1)

       

Common equity Tier 1 capital (CET1) ((A)-(B)) (C)

     4,803,820        /       29

Additional Tier 1 capital: regulatory adjustments

       

Total of items included in additional Tier 1 capital: regulatory adjustments subject to phase-out arrangements

     112,904        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,428        /      

Additional Tier 1 capital: regulatory adjustments (E)

     112,904        /       43

Additional Tier 1 capital (AT1)

       

Additional Tier 1 capital ((D)-(E)) (F)

     1,683,628        /       44

Tier 1 capital (T1 = CET1 + AT1)

       

Tier 1 capital (T1 = CET1 + AT1) ((C)+(F)) (G)

     6,487,449        /       45

Tier 2 capital: instruments and provisions (4)

       

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     3,902        /       48-49

Total of general allowance for loan losses and eligible provisions included in Tier 2

     5,080        /       50

of which: general allowance for loan losses

     5,080        /       50a

Tier 2 capital: instruments and provisions (H)

     2,030,535        /       51

Tier 2 capital: regulatory adjustments

       

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued common share capital of the entity (amount above the 10% threshold)

     —          224,779       54

Total of items included in Tier 2 capital: regulatory adjustments subject to phase-out arrangements

     173,475        /      

of which: investments in the capital banking, financial and insurance entities

     157,047        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,428        /      

Tier 2 capital: regulatory adjustments (I)

     173,475        /       57

Tier 2 capital (T2)

       

Tier 2 capital (T2) ((H)-(I)) (J)

     1,857,060        /       58

Total capital (TC = T1 + T2)

       

Total capital (TC = T1 + T2) ((G) + (J)) (K)

     8,344,509        /       59

Risk weighted assets (5)

       

Total of items included in risk weighted assets subject to phase-out arrangements

     1,190,628        /      

of which: investments in the capital banking, financial and insurance entities

     663,022        /      

Risk weighted assets (L)

     58,823,585        /       60

Capital ratio (consolidated)

       

Tier 1 capital ratio (consolidated) ((G)/(L))

     11.02     /       62

Total capital ratio (consolidated) ((K)/(L))

     14.18     /       63

Regulatory adjustments (6)

       

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,127        /       72

Provisions included in Tier 2 capital: instruments and provisions (7)

       

Provisions (general allowance for loan losses)

     5,080        /       76

Cap for inclusion of provisions in Tier 2 under internal ratings-based approach

     277,776        /       79

 

2


<After Correction>    (Millions of yen)       
     As of March 31, 2013       
           Amounts
excluded
under
transitional
arrangements
     Basel III template

Common equity Tier 1 capital: instruments and reserves (1)

       

Total of items included in common equity Tier 1 capital: instruments and reserves subject to phase-out arrangements

     68,282        /      

of which: amount allowed in group CET1 capital subject to phase-out arrangements on common share capital issued by subsidiaries and held by third parties

     68,282        /      

Common equity Tier 1 capital: instruments and reserves (A)

     4,802,418        /       6

Common equity Tier 1 capital: regulatory adjustments (2)

       

Shortfall of eligible provisions to expected losses

     —          31,284       12

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above the 10% threshold)

     —          248,374       18

Common equity Tier 1 capital (CET1)

       

Common equity Tier 1 capital (CET1) ((A)-(B)) (C)

     4,802,418        /       29

Additional Tier 1 capital: regulatory adjustments

       

Total of items included in additional Tier 1 capital: regulatory adjustments subject to phase-out arrangements

     112,883        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,406        /      

Additional Tier 1 capital: regulatory adjustments (E)

     112,883        /       43

Additional Tier 1 capital (AT1)

       

Additional Tier 1 capital ((D)-(E)) (F)

     1,683,650        /       44

Tier 1 capital (T1 = CET1 + AT1)

       

Tier 1 capital (T1 = CET1 + AT1) ((C)+(F)) (G)

     6,486,068        /       45

Tier 2 capital: instruments and provisions (4)

       

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     5,305        /       48-49

Total of general allowance for loan losses and eligible provisions included in Tier 2

     5,081        /       50

of which: general allowance for loan losses

     5,081        /       50a

Tier 2 capital: instruments and provisions (H)

     2,031,939        /       51

Tier 2 capital: regulatory adjustments

       

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued common share capital of the entity (amount above the 10% threshold)

     —          224,777       54

Total of items included in Tier 2 capital: regulatory adjustments subject to phase-out arrangements

     173,453        /      

of which: investments in the capital banking, financial and insurance entities

     157,046        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,406        /      

Tier 2 capital: regulatory adjustments (I)

     173,453        /       57

Tier 2 capital (T2)

       

Tier 2 capital (T2) ((H)-(I)) (J)

     1,858,485        /       58

Total capital (TC = T1 + T2)

       

Total capital (TC = T1 + T2) ((G) + (J)) (K)

     8,344,554        /       59

Risk weighted assets (5)

       

Total of items included in risk weighted assets subject to phase-out arrangements

     1,190,622        /      

of which: investments in the capital banking, financial and insurance entities

     663,016        /      

Risk weighted assets (L)

     58,790,617        /       60

Capital ratio (consolidated)

       

Tier 1 capital ratio (consolidated) ((G)/(L))

     11.03 %      /       62

Total capital ratio (consolidated) ((K)/(L))

     14.19 %      /       63

Regulatory adjustments (6)

       

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,131        /       72

Provisions included in Tier 2 capital: instruments and provisions (7)

       

Provisions (general allowance for loan losses)

     5,081        /       76

Cap for inclusion of provisions in Tier 2 under internal ratings-based approach

     277,636        /       79

 

3


(B) Explanation of (A) Composition of capital disclosure (As of March 31, 2013)

Appended template

Page 13    6. Items associated with investments in the capital of financial institutions

(2) Composition of capital

 

<Before Correction>    (Millions of yen)  

Composition of capital disclosure

   Amount      Basel III
template
 

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above 10% threshold)

     943,637     

Common equity Tier 1 capital

     248,376        18   

Tier 2 capital

     224,779         54   

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,127        72   
<After Correction>    (Millions of yen)  

Composition of capital disclosure

   Amount      Basel III
template
 

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above 10% threshold)

     943,637     

Common equity Tier 1 capital

     248,374        18   

Tier 2 capital

     224,777         54   

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,131        72   

Page 13    7. Minority interests

(2) Composition of capital

 

<Before Correction>    (Millions of yen)  

Composition of capital disclosure

   Amount      Basel III
template
 

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     3,902        48-49   
<After Correction>    (Millions of yen)  

Composition of capital disclosure

   Amount      Basel III
template
 

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     5,305        48-49   

 

4


n Risk-based capital

Page 15    (4) Required capital by portfolio classification

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2013  
     EAD      Required
capital
     EAD      Required
capital
 

Credit risk

     178,644.9         5,296.4        178,556.2         5,293.6  

Internal ratings-based approach

     169,424.6         4,712.8         169,335.8         4,710.9   

Bank

     6,658.8         159.3         6,570.0         157.4   

CVA risk

     n.a.         256.3         n.a.        255.4  

Market risk

     n.a.         190.3         n.a.        190.5  

Standardized approach

     n.a.         74.0         n.a.        74.1  

Commodities risk

     n.a.         2.5         n.a.        2.6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total required capital (consolidated)

     n.a.         4,705.8         n.a.        4,703.2  
  

 

 

    

 

 

    

 

 

    

 

 

 

n Credit risk

Page 17~19    (6) Credit risk exposure, etc.

Status of credit risk exposure

(A) Breakdown by geographical area

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2013  
     Derivatives      Total      Derivatives      Total  

Overseas

     2,279.1        39,624.9         2,190.4        39,536.2  

Asia

     235.2         8,527.6         203.4         8,495.9  

North America

     638.3        18,561.7         581.3        18,504.7  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,897.5        164,704.0         3,808.7        164,615.3  
  

 

 

    

 

 

    

 

 

    

 

 

 

(B) Breakdown by industry

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2013  
     Derivatives      Total      Derivatives      Total  

Finance and insurance

     2,371.6         16,987.1        2,282.9         16,898.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,897.5         164,704.0         3,808.7         164,615.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

(C) Breakdown by residual contractual maturity

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2013  
     Derivatives      Total      Derivatives      Total  

Less than one year

     813.1         47,812.3        724.4         47,723.6   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,897.5         164,704.0         3,808.7         164,615.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

5


Status of exposure to which the internal ratings-based approach is applied

Page 26    (M) Portfolio by asset class and ratings segment (Corporate, etc.)

<Before Correction>

 

    (Billions of yen, except percentages)  
    As of March 31, 2013  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)
    Risk weight
(EAD weighted
average)
(%)
    EAD
(Billions of
yen)
                Amount of
undrawn
commitments
    Weighted
average
of credit
conversion
factor
(%)
 
                           
              On-balance
sheet
    Off-balance
sheet
     

Bank

    0.38        36.44        n.a.       27.57        6,691.4        3,557.2       3,134.1        330.8        75.00   

Investment grade zone

    0.09        36.34        n.a.        23.99        6,083.0        3,265.6        2,817.3        248.7        75.00   

Non-investment grade zone

    0.93        36.86        n.a.        63.90        594.1        280.7        313.4        82.1        75.00   

Default

    100.00        64.05        60.97        40.81        14.2        10.8       3.3        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.39        37.53        n.a.       20.62        145,425.6        111,164.7       34,260.9        13,513.2        75.13   

Investment grade zone

    0.04        38.31        n.a.        10.51        122,061.1        90,937.9        31,123.2        11,486.7        75.10   

Non-investment grade zone

    2.66        32.78        n.a.        76.04        21,977.9        18,925.0        3,052.9        2,016.7        75.31   

Default

    100.00        44.14        41.71        32.86        1,386.5        1,301.7       84.7        9.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

<After Correction>

 

    (Billions of yen, except percentages)  
    As of March 31, 2013  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)
(%)
    Risk weight
(EAD weighted
average)
(%)
    EAD
(Billions of
yen)
                Amount of
undrawn
commitments
    Weighted
average
of credit
conversion
factor
(%)
 
                           
              On-balance
sheet
    Off-balance
sheet
     

Bank

    0.38       36.42       n.a.        27.58        6,602.6        3,557.2        3,045.4        330.8        75.00   

Investment grade zone

    0.09        36.31        n.a.        23.95        5,994.2        3,265.6        2,728.6        248.7        75.00   

Non-investment grade zone

    0.93        36.86        n.a.        63.90        594.1        280.7        313.4        82.1        75.00   

Default

    100.00       64.05       60.97        40.81        14.2        10.8        3.3        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.39       37.53       n.a.        20.62        145,336.9        111,164.7        34,172.2        13,513.2        75.13   

Investment grade zone

    0.04        38.31        n.a.        10.49        121,972.4        90,937.9        31,034.4        11,486.7        75.10   

Non-investment grade zone

    2.66        32.78        n.a.        76.04        21,977.9        18,925.0        3,052.9        2,016.7        75.31   

Default

    100.00       44.14       41.71        32.86        1,386.5        1,301.7        84.7        9.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

6


n Counterparty risk in derivatives transactions and long-settlement transactions

(10) Status of counterparty risk in derivatives transactions and long-settlement transactions

Page 31    (A) Status of derivatives transactions and long-settlement transactions

Derivative transactions

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2013  
Standardized method    Credit equivalent amount      Credit equivalent amount  

Total

     284.3         195.6   

Market and liquidity risk management

Page 68    Market Risk Equivalent

 

     <Before Correction>      <After Correction>  
     As of March 31,      As of March 31,  
     2012      2013      Change      2012      2013      Change  
     (in billions of yen)      (in billions of yen)  

Calculated using standardized measurement method

   ¥ 68.4      ¥ 74.0      ¥ 5.5       ¥ 68.4         ¥    74.1         ¥    5.6   

Calculated using internal models

   ¥ 98.2      ¥ 116.3      ¥ 18.1       ¥ 98.2         ¥  116.3         ¥  18.1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total market risk equivalent

   ¥ 166.6      ¥ 190.3      ¥ 23.7       ¥ 166.6         ¥  190.5         ¥  23.8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


Exhibit 1

Corrections to “Status of Capital Adequacy” furnished on Form 6-K on January 30, 2014

Capital adequacy ratio highlights

Page 2    n Capital adequacy ratio highlights

Mizuho Financial Group (Consolidated)

 

     <Before Correction>     <After Correction>  
     (Billions of yen)     (Billions of yen)  
     As of September 30, 2013
(Basel III)
    As of September 30, 2013
(Basel III)
 

Risk weighted assets

     58,792.8        58,790.1   
  

 

 

   

 

 

 
Mizuho Bank (Consolidated)     
     <Before Correction>     <After Correction>  
     (Billions of yen)     (Billions of yen)  
     As of September 30, 2013
(Basel III)
    As of September 30, 2013
(Basel III)
 

Total capital ratio (International standard)

     16.34     16.48 % 

Tier 1 capital ratio

     12.91     13.02 % 

Common equity Tier 1 capital ratio

     10.45     10.55 % 
  

 

 

   

 

 

 

Total capital

     8,514.7        8,515.0   
  

 

 

   

 

 

 

Tier 1 capital

     6,726.9        6,726.9   

Common equity Tier 1 capital

     5,448.7        5,448.7   
  

 

 

   

 

 

 

Risk weighted assets

     52,097.7        51,643.2   
  

 

 

   

 

 

 

 

8


Status of Mizuho Financial Group’s consolidated capital adequacy

n Composition of capital

(2) Composition of capital, etc.

Page6~9    (A) Composition of capital disclosure

Composition of capital disclosure (International standard)

 

<Before Correction>    (Millions of yen)         
      As of September 30, 2013         
             Amounts
excluded under
transitional
arrangements
     Basel III
template
 

Common equity Tier 1 capital: regulatory adjustments (2)

        

Shortfall of eligible provisions to expected losses

     —           1,420         12   

Additional Tier 1 capital: regulatory adjustments

        

Total of items included in additional Tier 1 capital: regulatory adjustments subject to phase-out arrangements

     101,186         /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     873         /      

Additional Tier 1 capital: regulatory adjustments (E)

     101,186         /         43   

Additional Tier 1 capital (AT1)

        

Additional Tier 1 capital ((D)-(E)) (F)

     1,714,529         /         44   

Tier 1 capital (T1 = CET1 + AT1)

        

Tier 1 capital (T1 = CET1 + AT1) ((C)+(F)) (G)

     6,881,225         /         45   

Tier 2 capital: regulatory adjustments

        

Total of items included in Tier 2 capital: regulatory adjustments subject to phase-out arrangements

     169,765         /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     873         /      

Tier 2 capital: regulatory adjustments (I)

     169,765         /         57   

Tier 2 capital (T2)

        

Tier 2 capital (T2) ((H)-(I)) (J)

     1,925,420         /         58   

Total capital (TC = T1 + T2)

        

Total capital (TC = T1 + T2) ((G) + (J)) (K)

     8,806,646         /         59   

Risk weighted assets (5)

        

Total of items included in risk weighted assets subject to phase-out arrangements

     1,082,719         /      

Risk weighted assets (L)

     58,792,895         /         60   

Provisions included in Tier 2 capital: instruments and provisions (7)

        

Cap for inclusion of provisions in Tier 2 under internal ratings-based approach

     274,952         /         79   

 

<After Correction>    (Millions of yen)         
      As of September 30, 2013         
             Amounts
excluded under
transitional
arrangements
     Basel III
template
 

Common equity Tier 1 capital: regulatory adjustments (2)

        

Shortfall of eligible provisions to expected losses

     —           1,418         12   

Additional Tier 1 capital: regulatory adjustments

        

Total of items included in additional Tier 1 capital: regulatory adjustments subject to phase-out arrangements

     101,185         /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     872         /      

Additional Tier 1 capital: regulatory adjustments (E)

     101,185         /         43   

Additional Tier 1 capital (AT1)

        

Additional Tier 1 capital ((D)-(E)) (F)

     1,714,530         /         44   

Tier 1 capital (T1 = CET1 + AT1)

        

Tier 1 capital (T1 = CET1 + AT1) ((C)+(F)) (G)

     6,881,226         /         45   

Tier 2 capital: regulatory adjustments

        

Total of items included in Tier 2 capital: regulatory adjustments subject to phase-out arrangements

     169,764         /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     872         /      

Tier 2 capital: regulatory adjustments (I)

     169,764         /         57   

Tier 2 capital (T2)

        

Tier 2 capital (T2) ((H)-(I)) (J)

     1,925,421         /         58   

Total capital (TC = T1 + T2)

        

Total capital (TC = T1 + T2) ((G) + (J)) (K)

     8,806,648         /         59   

Risk weighted assets (5)

        

Total of items included in risk weighted assets subject to phase-out arrangements

     1,082,718         /      

Risk weighted assets (L)

     58,790,165         /         60   

Provisions included in Tier 2 capital: instruments and provisions (7)

        

Cap for inclusion of provisions in Tier 2 under internal ratings-based approach

     274,943         /         79   

 

9


n Risk-based capital

Page 15    (3) Required capital by portfolio classification

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of September 30, 2013      As of September 30, 2013  
     EAD      Required
capital
     EAD      Required
capital
 

Credit risk

     177,690.7         5,101.8         177,678.9         5,101.5   

Internal ratings-based approach

     170,214.0         4,534.3         170,202.1         4,534.1   

Bank

     6,114.9         151.9         6,103.1         151.8   

CVA risk

     n.a.         210.6         n.a.         210.5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total required capital (consolidated)

     n.a.         4,703.4         n.a.         4,703.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

n Credit risk

Page 17~19    (4) Credit risk exposure, etc.

Status of credit risk exposure

(A) Breakdown by geographical area

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of September 30, 2013      As of September 30, 2013  
     Derivatives      Total      Derivatives      Total  

Overseas

     2,114.2         38,388.0         2,102.3         38,376.1   

Asia

     224.6         9,507.9         212.7         9,496.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,350.7         165,858.3         3,338.8         165,846.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

(B) Breakdown by industry

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of September 30, 2013      As of September 30, 2013  
     Derivatives      Total      Derivatives      Total  

Finance and insurance

     2,033.1         17,042.2         2,021.3         17,030.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,350.7         165,858.3         3,338.8         165,846.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

(C) Breakdown by residual contractual maturity

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of September 30, 2013      As of September 30, 2013  
     Derivatives      Total      Derivatives      Total  

Less than one year

     496.4         43,464.0         484.5         43,452.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,350.7         165,858.3         3,338.8         165,846.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

10


Status of exposure to which the internal ratings-based approach is applied

Page 26     (M) Portfolio by asset class and ratings segment (Corporate, etc.)

<Before Correction>

 

    (Billions of yen, except percentages)  
    As of September 30, 2013  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)

(%)
    EL default
(EAD weighted
average)

(%)
    Risk weight
(EAD weighted
average)

(%)
    EAD
(Billions of
yen)
                      Weighted
average
of credit
conversion

factor
(%)
 
                               
              On-balance
sheet
    Off-balance
sheet
    Amount of
undrawn
commitments
   

Bank

    0.42        36.00        n.a.        28.28        6,145.5        3,263.4        2,882.1        362.9        75.00   

Investment grade zone

    0.09        35.92        n.a.        24.89        5,606.7        2,965.5        2,641.1        272.4        75.00   

Non-investment grade zone

    0.94        35.91        n.a.        64.23        523.0        287.5        235.4        90.4        75.00   

Default

    100.00        67.23        64.22        39.88        15.7        10.2        5.4        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.14        37.54        n.a.        19.96        146,474.8        112,367.8        34,106.9        14,007.9        75.12   

Investment grade zone

    0.04        38.36        n.a.        11.16        124,643.3        93,332.2        31,311.1        12,064.7        75.12   

Non-investment grade zone

    2.59        32.13        n.a.        72.06        20,747.2        18,007.6        2,739.6        1,938.5        75.14   

Default

    100.00        46.04        43.48        34.77        1,084.1        1,027.9        56.2        4.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

<After Correction>

 

    (Billions of yen, except percentages)  
    As of September 30, 2013  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)

(%)
    Risk weight
(EAD weighted
average)

(%)
    EAD
(Billions of
yen)
                Amount of
undrawn
commitments
    Weighted
average
of credit
conversion

factor
(%)
 
                           
              On-balance
sheet
    Off-balance
sheet
     

Bank

    0.42        36.00        n.a.        28.31        6,133.6        3,263.4        2,870.2        362.9        75.00   

Investment grade zone

    0.09        35.92        n.a.        24.92        5,594.8        2,965.5        2,629.3        272.4        75.00   

Non-investment grade zone

    0.94        35.91        n.a.        64.23        523.0        287.5        235.4        90.4        75.00   

Default

    100.00        67.23        64.22        39.88        15.7        10.2        5.4        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.14        37.54        n.a.        19.96        146,462.9        112,367.8        34,095.1        14,007.9        75.12   

Investment grade zone

    0.04        38.36        n.a.        11.16        124,631.4        93,332.2        31,299.2        12,064.7        75.12   

Non-investment grade zone

    2.59        32.13        n.a.        72.06        20,747.2        18,007.6        2,739.6        1,938.5        75.14   

Default

    100.00        46.04        43.48        34.77        1,084.1        1,027.9        56.2        4.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

n Counterparty risk in derivatives transactions and long-settlement transactions

(6) Status of counterparty risk in derivatives transactions and long-settlement transactions

Page 32 (A) Status of derivatives transactions and long-settlement transactions

–Derivative transactions–

 

     <Before Correction>      <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of September 30, 2013      As of September 30, 2013  
Standardized method    Credit equivalent amount      Credit equivalent amount  

Total

     203.7         191.8   

 

11


Exhibit 1

Corrections to “Status of Capital Adequacy” furnished on Form 6-K on July 30, 2014

Capital adequacy ratio highlights

Page 2    n Capital adequacy ratio highlights

Mizuho Financial Group (Consolidated)

 

     <Before Correction>     <After Correction>  
     (Billions of yen)     (Billions of yen)  
     As of March 31, 2013
(Basel III)
    As of March 31, 2014
(Basel III)
    As of March 31, 2013
(Basel III)
    As of March 31, 2014
(Basel III)
 

Total capital ratio (International standard)

     14.18     14.35     14.19 %      14.36 % 

Tier 1 capital ratio

     11.02     11.35     11.03 %      11.35

Common equity Tier 1 capital ratio

     8.16     8.79     8.16     8.80 % 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total capital

     8,344.5        8,655.9        8,344.5        8,655.9   
  

 

 

   

 

 

   

 

 

   

 

 

 

Tier 1 capital

     6,487.4        6,844.7        6,486.0        6,844.7   

Common equity Tier 1 capital

     4,803.8        5,304.4        4,802.4        5,304.4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Risk weighted assets

     58,823.5        60,287.4        58,790.6        60,274.0   
  

 

 

   

 

 

   

 

 

   

 

 

 

The former Mizuho Corporate Bank (Consolidated)

 

     <Before Correction>     <After Correction>  
     (Billions of yen)     (Billions of yen)  
     As of March 31, 2013
(Basel III)
    As of March 31, 2013
(Basel III)
 

Total capital ratio (International standard)

     13.89     13.91 % 

Tier 1 capital ratio

     11.03     11.04 % 

Common equity Tier 1 capital ratio

     8.65     8.66 % 
  

 

 

   

 

 

 

Total capital

     5,130.0        5,130.1   
  

 

 

   

 

 

 

Tier 1 capital

     4,071.3        4,071.3   

Common equity Tier 1 capital

     3,195.0        3,195.0   
  

 

 

   

 

 

 

Risk weighted assets

     36,908.3        36,873.8   
  

 

 

   

 

 

 

Mizuho Bank (Consolidated)

 

     <Before Correction>     <After Correction>  
     (Billions of yen)     (Billions of yen)  
     As of March 31, 2014
(Basel III)
    As of March 31, 2014
(Basel III)
 

Total capital ratio (International standard)

     15.36     15.48 % 

Tier 1 capital ratio

     12.25     12.35 % 

Common equity Tier 1 capital ratio

     10.11     10.19 % 
  

 

 

   

 

 

 

Total capital

     8,180.3        8,180.6   
  

 

 

   

 

 

 

Tier 1 capital

     6,525.3        6,525.3   

Common equity Tier 1 capital

     5,386.5        5,386.5   
  

 

 

   

 

 

 

Risk weighted assets

     53,242.6        52,823.7   
  

 

 

   

 

 

 

 

12


Status of Mizuho Financial Group’s consolidated capital adequacy

n Composition of capital

(2) Composition of capital, etc.

Page 6~9    (A) Composition of capital disclosure

Composition of capital disclosure (International standard)

 

<Before Correction>    (Millions of yen)         
     As of March 31, 2013      As of March 31, 2014         
           Amounts
excluded
under
transitional
arrangements
           Amounts
excluded
under
transitional
arrangements
     Basel III Template  

Common equity Tier 1 capital: instruments and reserves (1)

            

Total of items included in common equity Tier 1 capital: instruments and reserves subject to phase-out arrangements

     69,685        /         61,593        /      

of which: amount allowed in group CET1 capital subject to phase-out arrangements on common share capital issued by subsidiaries and held by third parties

     69,685        /         61,593        /      

Common equity Tier 1 capital: instruments and reserves (A)

     4,803,820        /         5,506,594        /         6   

Common equity Tier 1 capital: regulatory adjustments (2)

            

Shortfall of eligible provisions to expected losses

     —          31,327         838        3,080         12   

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above the 10% threshold)

     —          248,376         57,027        228,111         18   

Common equity Tier 1 capital: regulatory adjustments (B)

     —          /         202,186        /         28   

Common equity Tier 1 capital (CET1)

            

Common equity Tier 1 capital (CET1) ((A)-(B)) (C)

     4,803,820        /         5,304,408        /         29   

Additional Tier 1 capital: regulatory adjustments

            

Total of items included in additional Tier 1 capital: regulatory adjustments subject to phase-out arrangements

     112,904        /         79,372        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,428        /         1,676        /      

Additional Tier 1 capital: regulatory adjustments (E)

     112,904        /         100,750        /         43   

Additional Tier 1 capital (AT1)

            

Additional Tier 1 capital ((D)-(E)) (F)

     1,683,628        /         1,540,326        /         44   

Tier 1 capital (T1 = CET1 + AT1)

            

Tier 1 capital (T1 = CET1 + AT1) ((C)+(F)) (G)

     6,487,449        /         6,844,734        /         45   

Tier 2 capital: instruments and provisions (4)

            

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     3,902        /         8,161        /         48-49   

Total of general allowance for loan losses and eligible provisions included in Tier 2

     5,080        /         7,051        /         50   

of which: general allowance for loan losses

     5,080        /         7,051        /         50a   

Tier 2 capital: instruments and provisions (H)

     2,030,535        /         1,993,284        /         51   

Tier 2 capital: regulatory adjustments

            

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued common share capital of the entity (amount above the 10% threshold)

     —          224,779         41,748        166,994         54   

Total of items included in Tier 2 capital: regulatory adjustments subject to phase-out arrangements

     173,475        /         140,295        /      

of which: investments in the capital banking, financial and insurance entities

     157,047        /         138,618        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,428        /         1,676        /      

Tier 2 capital: regulatory adjustments (I)

     173,475        /         182,047        /         57   

Tier 2 capital (T2)

            

Tier 2 capital (T2) ((H)-(I)) (J)

     1,857,060        /         1,811,236        /         58   

Total capital (TC = T1 + T2)

            

Total capital (TC = T1 + T2) ((G) + (J)) (K)

     8,344,509        /         8,655,971        /         59   

Risk weighted assets (5)

            

Total of items included in risk weighted assets subject to phase-out arrangements

     1,190,628        /         979,441        /      

of which: investments in the capital banking, financial and insurance entities

     663,022        /         526,534        /      

Risk weighted assets (L)

     58,823,585        /         60,287,460        /         60   

Capital ratio (consolidated)

            

Common equity Tier 1 capital ratio (consolidated) ((C)/(L))

     8.16     /         8.79     /         61   

Tier 1 capital ratio (consolidated) ((G)/(L))

     11.02     /         11.35     /         62   

Total capital ratio (consolidated) ((K)/(L))

     14.18     /         14.35     /         63   

Regulatory adjustments (6)

            

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,127        /         534,398        /         72   

Provisions included in Tier 2 capital: instruments and provisions (7)

            

Provisions (general allowance for loan losses)

     5,080        /         7,051        /         76   

Cap for inclusion of provisions in Tier 2 under internal ratings-based approach

     277,776        /         280,617        /         79   

 

13


<After Correction>

 

      (Millions of yen)         
     As of March 31, 2013      As of March 31, 2014         
           Amounts
excluded
under
transitional
arrangements
           Amounts
excluded
under
transitional
arrangements
     Basel III Template  

Common equity Tier 1 capital: instruments and reserves (1)

            

Total of items included in common equity Tier 1 capital: instruments and reserves subject to phase-out arrangements

     68,282        /         61,593        /      

of which: amount allowed in group CET1 capital subject to phase-out arrangements on common share capital issued by subsidiaries and held by third parties

     68,282        /         61,593        /      

Common equity Tier 1 capital: instruments and reserves (A)

     4,802,418        /         5,506,594        /         6   

Common equity Tier 1 capital: regulatory adjustments (2)

            

Shortfall of eligible provisions to expected losses

     —          31,284         834        3,065         12   

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above the 10% threshold)

     —          248,374         57,027        228,110         18   

Common equity Tier 1 capital: regulatory adjustments (B)

     —          /         202,182        /         28   

Common equity Tier 1 capital (CET1)

            

Common equity Tier 1 capital (CET1) ((A)-(B)) (C)

     4,802,418        /         5,304,412        /         29   

Additional Tier 1 capital: regulatory adjustments

            

Total of items included in additional Tier 1 capital: regulatory adjustments subject to phase-out arrangements

     112,883        /         79,365        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,406        /         1,668        /      

Additional Tier 1 capital: regulatory adjustments (E)

     112,883        /         100,742        /         43   

Additional Tier 1 capital (AT1)

            

Additional Tier 1 capital ((D)-(E)) (F)

     1,683,650        /         1,540,334        /         44   

Tier 1 capital (T1 = CET1 + AT1)

            

Tier 1 capital (T1 = CET1 + AT1) ((C)+(F)) (G)

     6,486,068        /         6,844,746        /         45   

Tier 2 capital: instruments and provisions (4)

            

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     5,305        /         8,161        /         48-49   

Total of general allowance for loan losses and eligible provisions included in Tier 2

     5,081        /         7,051        /         50   

of which: general allowance for loan losses

     5,081        /         7,051        /         50a   

Tier 2 capital: instruments and provisions (H)

     2,031,939        /         1,993,284        /         51   

Tier 2 capital: regulatory adjustments

            

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued common share capital of the entity (amount above the 10% threshold)

     —          224,777         41,748        166,993         54   

Total of items included in Tier 2 capital: regulatory adjustments subject to phase-out arrangements

     173,453        /         140,287        /      

of which: investments in the capital banking, financial and insurance entities

     157,046        /         138,618        /      

of which: 50% of excess of expected losses relative to eligible reserves by banks adopting internal ratings-based approach

     16,406        /         1,668        /      

Tier 2 capital: regulatory adjustments (I)

     173,453        /         182,040        /         57   

Tier 2 capital (T2)

            

Tier 2 capital (T2) ((H)-(I)) (J)

     1,858,485        /         1,811,244        /         58   

Total capital (TC = T1 + T2)

            

Total capital (TC = T1 + T2) ((G) + (J)) (K)

     8,344,554        /         8,655,990        /         59   

Risk weighted assets (5)

            

Total of items included in risk weighted assets subject to phase-out arrangements

     1,190,622        /         979,439        /      

of which: investments in the capital banking, financial and insurance entities

     663,016        /         526,532        /      

Risk weighted assets (L)

     58,790,617        /         60,274,087        /         60   

Capital ratio (consolidated)

            

Common equity Tier 1 capital ratio (consolidated) ((C)/(L))

     8.16     /         8.80 %      /         61   

Tier 1 capital ratio (consolidated) ((G)/(L))

     11.03 %      /         11.35     /         62   

Total capital ratio (consolidated) ((K)/(L))

     14.19 %      /         14.36 %      /         63   

Regulatory adjustments (6)

            

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,131        /         534,399        /         72   

Provisions included in Tier 2 capital: instruments and provisions (7)

            

Provisions (general allowance for loan losses)

     5,081        /         7,051        /         76   

Cap for inclusion of provisions in Tier 2 under internal ratings-based approach

     277,636        /         280,561        /         79   

 

14


(B) Explanation of (A) Composition of capital disclosure

Appended template

Page 13    6. Items associated with investments in the capital of financial institutions

(2) Composition of capital

 

<Before Correction>    (Millions of yen)  

Composition of capital disclosure

   As of March 31,
2013
     As of March 31,
2014
     Basel III
Template
 

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above 10% threshold)

     943,637         1,029,919      

Common equity Tier 1 capital

     248,376         285,139         18   

Tier 2 capital

     224,779         208,743         54   

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,127         534,398         72   
<After Correction>    (Millions of yen)  

Composition of capital disclosure

   As of March 31,
2013
     As of March 31,
2014
     Basel III
Template
 

Investments in the capital of banking, financial and insurance entities that are outside the scope of regulatory consolidation, net of eligible short positions, where the bank does not own more than 10% of the issued share capital (amount above 10% threshold)

     943,637         1,029,919      

Common equity Tier 1 capital

     248,374         285,138         18   

Tier 2 capital

     224,777         208,742         54   

Non-significant investments in the capital of other financials that are below the thresholds for deduction (before risk weighting)

     467,131         534,399         72   

Page 14    7. Minority interests

(2) Composition of capital

 

<Before Correction>    (Millions of yen)  

Composition of capital disclosure

   As of March 31,
2013
     As of March 31,
2014
     Basel III
Template
 

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     3,902         8,161         48-49   
<After Correction>    (Millions of yen)  

Composition of capital disclosure

   As of March 31,
2013
     As of March 31,
2014
     Basel III
Template
 

Tier 2 instruments issued by subsidiaries and held by third parties (amount allowed in group Tier 2)

     5,305         8,161         48-49   

 

15


n Risk-based capital

Page 15    (4) Required capital by portfolio classification

 

     <Before Correction>  
     (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     EAD      Required capital      EAD      Required capital  

Credit risk

     178,644.9         5,296.4         180,890.4         5,115.7   

Internal ratings-based approach

     169,424.6         4,712.8         173,746.9         4,530.8   

Bank

     6,658.8         159.3         6,541.3         149.3   

CVA risk

     n.a.         256.3         n.a.         196.1   

Market risk

     n.a.         190.3         n.a.         233.5   

Standardized approach

     n.a.         74.0         n.a.         62.8   

Commodities risk

     n.a.         2.5         n.a.         0.9   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total required capital (consolidated)

     n.a.         4,705.8         n.a.         4,822.9   
  

 

 

    

 

 

    

 

 

    

 

 

 
     <After Correction>  
     (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     EAD      Required capital      EAD      Required capital  

Credit risk

     178,556.2         5,293.6         180,860.3         5,114.7   

Internal ratings-based approach

     169,335.8         4,710.9         173,716.9         4,530.0   

Bank

     6,570.0         157.4         6,511.3         148.5   

CVA risk

     n.a.         255.4         n.a.         195.8   

Market risk

     n.a.         190.5         n.a.         233.5   

Standardized approach

     n.a.         74.1         n.a.         62.8   

Commodities risk

     n.a.         2.6         n.a.         0.9   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total required capital (consolidated)

     n.a.         4,703.2         n.a.         4,821.9   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

16


n Credit risk

Page 17~19    (6) Credit risk exposure, etc.

Status of credit risk exposure

(A) Breakdown by geographical area

 

     <Before Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     Derivatives      Total      Derivatives      Total  

Overseas

     2,279.1         39,624.9         2,026.3         41,746.0   

Asia

     235.2         8,527.6         217.4         10,685.3   

North America

     638.3         18,561.7         528.0         17,137.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,897.5         164,704.0         3,088.7         168,947.1   
  

 

 

    

 

 

    

 

 

    

 

 

 
     <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     Derivatives      Total      Derivatives      Total  

Overseas

     2,190.4         39,536.2         1,996.2         41,716.0   

Asia

     203.4         8,495.9         211.9         10,679.8   

North America

     581.3         18,504.7         503.5         17,112.5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,808.7         164,615.3         3,058.7         168,917.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

(B) Breakdown by industry

 

     <Before Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     Derivatives      Total      Derivatives      Total  

Finance and insurance

     2,371.6         16,987.1         1,889.8         17,608.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,897.5         164,704.0         3,088.7         168,947.1   
  

 

 

    

 

 

    

 

 

    

 

 

 
     <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     Derivatives      Total      Derivatives      Total  

Finance and insurance

     2,282.9         16,898.4         1,859.8         17,578.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,808.7         164,615.3         3,058.7         168,917.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

(C) Breakdown by residual contractual maturity

 

     <Before Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     Derivatives      Total      Derivatives      Total  

Less than one year

     813.1         47,812.3         485.8         42,834.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,897.5         164,704.0         3,088.7         168,947.1   
  

 

 

    

 

 

    

 

 

    

 

 

 
     <After Correction>  
     (Billions of yen)      (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
     Derivatives      Total      Derivatives      Total  

Less than one year

     724.4         47,723.6         455.7         42,804.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,808.7         164,615.3         3,058.7         168,917.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

17


Status of exposure to which the internal ratings-based approach is applied

Page25~26    (M) Portfolio by asset class and ratings segment (Corporate, etc.)

<Before Correction>

 

    (Billions of yen, except percentages)  
    As of March 31, 2013  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)

(%)
    Risk weight
(EAD weighted
average)

(%)
    EAD
(Billions of
yen)
                      Weighted
average
of credit
conversion
factor

(%)
 
                             
            On-balance
sheet
    Off-balance
sheet
    Amount of
undrawn
commitments
   

Bank

    0.38        36.44        n.a.        27.57        6,691.4        3,557.2        3,134.1        330.8        75.00   

Investment grade zone

    0.09        36.34        n.a.        23.99        6,083.0        3,265.6        2,817.3        248.7        75.00   

Non-investment grade zone

    0.93        36.86        n.a.        63.90        594.1        280.7        313.4        82.1        75.00   

Default

    100.00        64.05        60.97        40.81        14.2        10.8        3.3        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.39        37.53        n.a.        20.62        145,425.6        111,164.7        34,260.9        13,513.2        75.13   

Investment grade zone

    0.04        38.31        n.a.        10.51        122,061.1        90,937.9        31,123.2        11,486.7        75.10   

Non-investment grade zone

    2.66        32.78        n.a.        76.04        21,977.9        18,925.0        3,052.9        2,016.7        75.31   

Default

    100.00        44.14        41.71        32.86        1,386.5        1,301.7        84.7        9.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    (Billions of yen, except percentages)  
    As of March 31, 2014  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)

(%)
    Risk weight
(EAD weighted
average)

(%)
    EAD
(Billions of
yen)
                      Weighted
average
of credit
conversion
factor

(%)
 
                               
              On-balance
sheet
    Off-balance
sheet
    Amount of
undrawn
commitments
   

Bank

    0.34        35.95        n.a.        26.55        6,570.8        3,811.0        2,759.8        397.8        75.00   

Investment grade zone

    0.09        35.89        n.a.        23.10        6,011.2        3,485.2        2,526.0        324.4        75.00   

Non-investment grade zone

    0.93        36.11        n.a.        64.10        547.7        317.0        230.7        73.4        75.00   

Default

    100.00        59.57        56.39        42.14        11.8        8.7        3.0        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.06        37.37        n.a.        19.97        149,139.3        114,496.9        34,642.4        14,589.6        75.18   

Investment grade zone

    0.04        38.19        n.a.        11.55        127,162.3        95,387.3        31,775.0        12,479.9        75.14   

Non-investment grade zone

    2.40        32.12        n.a.        70.30        20,947.2        18,123.8        2,823.3        2,104.9        75.39   

Default

    100.00        43.52        40.95        35.23        1,029.8        985.7        44.0        4.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


<After Correction>

 

    (Billions of yen, except percentages)  
    As of March 31, 2013  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)

(%)
    Risk weight
(EAD weighted
average)

(%)
    EAD
(Billions of
yen)
                Amount of
undrawn
commitments
    Weighted
average
of credit
conversion
factor

(%)
 
                           
              On-balance
sheet
    Off-balance
sheet
     

Bank

    0.38        36.42        n.a.        27.58        6,602.6        3,557.2        3,045.4        330.8        75.00   

Investment grade zone

    0.09        36.31        n.a.        23.95        5,994.2        3,265.6        2,728.6        248.7        75.00   

Non-investment grade zone

    0.93        36.86        n.a.        63.90        594.1        280.7        313.4        82.1        75.00   

Default

    100.00        64.05        60.97        40.81        14.2        10.8        3.3        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.39        37.53        n.a.        20.62        145,336.9        111,164.7        34,172.2        13,513.2        75.13   

Investment grade zone

    0.04        38.31        n.a.        10.49        121,972.4        90,937.9        31,034.4        11,486.7        75.10   

Non-investment grade zone

    2.66        32.78        n.a.        76.04        21,977.9        18,925.0        3,052.9        2,016.7        75.31   

Default

    100.00        44.14        41.71        32.86        1,386.5        1,301.7        84.7        9.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    (Billions of yen, except percentages)  
    As of March 31, 2014  
    PD (EAD
weighted
average)
(%)
    LGD (EAD
weighted
average)
(%)
    EL default
(EAD weighted
average)

(%)
    Risk weight
(EAD weighted
average)

(%)
    EAD
(Billions of
yen)
                Amount of
undrawn
commitments
    Weighted
average
of credit
conversion
factor

(%)
 
                           
              On-balance
sheet
    Off-balance
sheet
     

Bank

    0.34        35.94        n.a.        26.53        6,540.7        3,811.0        2,729.7        397.8        75.00   

Investment grade zone

    0.09        35.88        n.a.        23.06        5,981.1        3,485.2        2,495.9        324.4        75.00   

Non-investment grade zone

    0.93        36.11        n.a.        64.10        547.7        317.0        230.7        73.4        75.00   

Default

    100.00        59.57        56.39        42.14        11.8        8.7        3.0        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    1.06        37.37        n.a.        19.97        149,109.3        114,496.9        34,612.3        14,589.6        75.18   

Investment grade zone

    0.04        38.19        n.a.        11.55        127,132.2        95,387.3        31,744.9        12,479.9        75.14   

Non-investment grade zone

    2.40        32.12        n.a.        70.30        20,947.2        18,123.8        2,823.3        2,104.9        75.39   

Default

    100.00        43.52        40.95        35.23        1,029.8        985.7        44.0        4.7        75.00   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

19


Page 29    (P) Comparison of estimated and actual losses by asset class

 

     <Before Correction>     <After Correction>  
     (Billions of yen)     (Billions of yen)  
     For the period from April 1, 2013
through March 31, 2014
    For the period from April 1, 2013
through March 31, 2014
 
     Estimated losses (expected
losses as of March 31, 2013)
           Estimated losses (expected
losses as of March 31, 2013)
        
            After deduction
of reserves
     Actual
losses
           After deduction
of reserves
     Actual
losses
 

Bank

     12.5         6.5         (1.2     12.5         6.4         (1.2
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total

     1,003.6         322.3         (57.4     1,003.5         322.3         (57.4
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

n Counterparty risk in derivatives transactions and long-settlement transactions

(10) Status of counterparty risk in derivatives transactions and long-settlement transactions

Page 31    (A) Status of derivatives transactions and long-settlement transactions

Derivative Transactions

 

     <Before Correction>  
     (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
Standardized method    Credit equivalent amount      Credit equivalent amount  

Total

     284.3         223.1   

 

     <After Correction>  
     (Billions of yen)  
     As of March 31, 2013      As of March 31, 2014  
Standardized method    Credit equivalent amount      Credit equivalent amount  

Total

     195.6         193.0   

Market and liquidity risk management

Page 70 Market Risk Equivalent

 

     <Before Correction>     <After Correction>  
     As of March 31, 2013     As of March 31, 2013  
     2013      2014      Change     2013      2014      Change  
     (in billions of yen)     (in billions of yen)  

Calculated using standardized measurement method

   ¥ 74.0       ¥ 62.8       ¥ (11.1     ¥  74.1         ¥  62.8         ¥ (11.2 ) 

Calculated using internal models

   ¥ 116.3       ¥ 170.6       ¥ 54.2        ¥116.3         ¥170.6         ¥  54.2   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total market risk equivalent

   ¥ 190.3       ¥ 233.5       ¥ 43.1        ¥190.5         ¥233.5         ¥  43.0   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

20