Presentation is loading. Please wait.

Presentation is loading. Please wait.

KBC Group New segment reporting, pro forma figures 2005.

Similar presentations


Presentation on theme: "KBC Group New segment reporting, pro forma figures 2005."— Presentation transcript:

1 KBC Group New segment reporting, pro forma figures 2005

2 2 Changes in reporting: background information KBC has restated its 2005 quarterly figures to comply with: The retro-active application of ‘portfolio hedge accounting’ (carve-out’) in Q4 2005 1 Its new segment reporting approach The retro-active application of the principles of ‘portfolio hedging’ includes that: the financial impact of it (previously booked as a lump-sum amount in Q4 2005) is allocated to the relevant 2005 quarters (this has a negative impact of 40 m on the Q2 results, fully offset by the positive impact on the Q3 results (7 m) and the Q4 results (33 m) The segment reporting changes are explained on the following slide 1 Restatement of the P&L lines ‘Net gains from financial instruments at fair value’ and ‘taxes’ REMINDER

3 3 1 An exception has to be made for KBC Bank NV and KBC Insurance NV Belgium’s activities Changes in segment reporting: background information New business unit structure as major segment reporting criterion (i.e. Retail Belgium, CEE, European private banking, Merchant Banking, Group Centre) Disclosure of area of activity results in a full P&L format (which was not the case before) Full allocation of results of each subsidiary to a single segment 1 No further imputation of impact of capital ‘normalisation’ adjustments on segment bottom-line. In return, funding costs of goodwill related to equity participations will be allocated to the relevant segments Further restatements of historical time series Limitation of number of ‘Group Center’ items to: results of holding company non-allocated expenses of other entities that can be deemed holding-company overheads (e.g., strategic consultancy fees, BoD expenses, ‘group-level’ operating provisions, etc.) results of co-sourcing vehicles (such as e.g. Fin-Force - as a rule, expenditure is covered by service users, so, barring timing differences, impact on bottom line tends to be immaterial results of equity holdings within investment portfolio of banking business REMINDER

4 4 New organisational structure Europ. Private Banking Belgium Retail & Private Banc- assurance Merchant Banking CEE Slovenia Banc- assurance No majority control Czech Rep. Banc- assurance Slovakia Banc- assurance Poland Banc- assurance Hungary Banc- assurance KBC Group REMINDER 1 2 3 Group Centre functions & Shared Services 4 5 The new business unit structure will be used as major segment reporting criterion

5 5 FY05 earnings, Group total Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at Fair Value Net realized gains from AFS Net fee and commission income Other income 1 019 729 34 163 168 429 215 1 043 978 135 63 97 410 118 2 062 1 707 169 225 265 839 333 1 096 810 25 166 49 452 112 3 158 2 516 194 392 314 1 290 444 1 061 1 034 41 251 144 528 130 4 219 3 550 235 642 458 1 819 574 Gross income2 7572 8435 6002 7098 3093 18911 498 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -1 104 -15 -612 -17 21 -257 -1 209 -42 -852 -17 13 -192 -2 313 -57 -1 464 -33 33 448 -1 177 -3 -696 -10 19 -211 -3 490 -54 -2 161 -44 14 -660 -1 424 -49 -899 -26 2 -266 - 4 914 -103 -3 059 -69 16 -925 Profit after tax7745441 3185981 9165282 443 Minority interests-57-48-104-48-153-41-194 Net profit – share Group7174961 2135501 7634862 249 Risk-weighted assets, banking Total equity Return on equity Cost/income, banking Combined ratio, non-life insurance 107 608 13 316 24% 51% 92% 111 693 14 383 20% 57% 94% 113 990 15 262 19% 58% 95% 117 730 15 751 18% 60% 96%

6 6 FY05 earnings, by segment In millions of EUR Retail, Belgium CEE Merchant banking European Private Banking Group Center Total Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income 2 082 2 358 102 -320 256 830 164 926 870 3 263 33 276 219 1 008 293 95 667 89 231 103 258 63 13 8 35 450 57 -57 -33 21 24 45 33 32 4 219 3 550 235 642 458 1 819 574 Gross income5 4722 5902 4858856611 498 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -1 834 2 -2 210 -13 3 -415 -1 318 -88 -594 -42 22 -69 -1 076 22 -181 -30 1 -340 -568 23 -90 0 3 -55 -119 -62 15 16 -13 -46 - 4 914 -103 -3 059 -69 16 -925 Profit after tax1 005501882199-1432 443 Minority interests-2-92 -70-194 Net profit – share Group1 003409789192-1442 249 Share in group results Return on allocated capital Return on equity 45% 28% 18% 31% 35% 24% 9% 28% -6% - 100% 18%

7 7 Retail and Private bancassurance, Belgium Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at Fair Value Net realized gains from AFS Net fee and commission income Other income 501 446 11 -82 110 196 38 511 667 72 -193 37 184 48 1 012 1 114 83 -275 147 380 86 538 522 2 -32 27 201 40 1 550 1 635 85 -307 173 582 127 532 722 17 -14 83 248 37 2 082 2 358 102 -320 256 830 164 Gross income1 2201 3272 5471 2983 8451 6275 472 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -411 1 -407 -9 1 -112 -448 -6 -636 1 2 -65 -859 -5 -1 043 -8 2 -177 -422 7 -495 -2 2 -115 -1 282 3 -1 538 -10 4 -292 -552 -1 -672 -2 -1 -123 -1 834 2 -2 210 -13 3 -415 Profit after tax2831744572737292761 005 Minority interests -20 Net profit – share Group2821734552727272761 003 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income, banking Combined ratio, non-life insurance 34 153 3 439 33% 55% 89% 34 839 3 531 19% 77% 98% 34 839 3 531 26% 65% 93% 35 807 3 618 30% 55% 95% 35 807 3 618 27% 61% 94% 36 123 3 681 30% 63% 98% 36 123 3 681 28% 61% 95%

8 8 Central & Eastern Europe Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at Fair Value Net realized gains from AFS Net fee and commission income Other income 220 196 4 83 20 66 117 233 231 2 79 2 62 22 452 427 6 162 22 128 140 232 207 -3 52 10 72 48 684 634 3 214 32 200 187 242 236 1 49 0 76 31 926 870 3 263 33 276 219 Gross income7056321 3376181 9556352 590 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -295 4 -133 -9 9 -59 -316 -12 -149 -18 3 -5 -611 -8 -282 -27 13 -64 -333 -34 -141 -6 7 -10 -945 -42 -423 -34 20 -75 -373 -45 -172 -8 2 5 -1 318 -88 -594 -42 22 -69 Profit after tax22113535710045644501 Minority interests-30-22-53-23-76-15-92 Net profit – share Group1911133047638029409 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income ratio, banking Combined ratio, non-life insurance 16 456 1 365 62% 50% 98% 1 6 453 1 379 36% 69% 93% 16 453 1 379 49% 59% 96% 17 547 1 455 23% 69% 104% 17 547 1 455 40% 62% 98% 18 199 1 508 8% 76% 100% 18 199 1 508 31% 65% 99%

9 9 CEE – Czech & Slovak Republics Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income 130 57 4 46 4 53 111 134 60 2 11 2 52 13 264 116 6 57 6 104 124 135 62 -4 24 7 55 25 399 178 2 81 13 160 149 144 64 1 20 6 55 38 544 243 3 101 19 215 187 Gross income4042746783059823281 310 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -133 8 -55 -2 0 -53 -154 -2 -81 -3 0 -8 -287 6 -136 -5 0 -62 -131 -23 -34 -4 0 -27 -418 -17 -170 -9 0 -89 -194 -27 -31 -2 0 -7 -612 -44 -201 -11 0 -96 Profit after tax169251948528066345 Minority interests, local0 -2-4-6 Net profit, local168251938527862340 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income, banking Combined ratio, non-life insurance 8 485 670 97% 36% 98% 8 621 683 8% 69% 99% 8 621 683 52% 48% 98% 9 552 749 39% 49% 98% 9 552 749 47% 49% 98% 10 139 792 27% 67% 117% 10 139 792 41% 53% 103%

10 10 CEE – Poland Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income 52 119 0 16 16 -5 2 69 142 0 12 1 -2 6 121 261 0 28 16 -7 8 44 124 1 11 4 -14 6 166 385 1 38 20 -21 14 60 147 0 11 -5 -3 -3 226 532 1 49 15 -24 11 Gross income200228428174602206809 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -83 -2 -76 -6 1 -4 -99 9 -82 -15 -1 -2 -181 8 -158 -21 0 -6 -66 0 -78 -3 0 17 -248 8 -237 -23 0 12 -96 2 -86 -6 0 4 -344 9 -323 -29 0 15 Profit after tax3040704511524138 Minority interests, local0000000 Net profit, local3040704511524138 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income ratio, banking Combined ratio, non-life insurance 3 763 383 25% 72% 101% 3 407 368 35% 82% 93% 3 407 368 31% 77% 97% 3 354 363 40% 72% 104% 3 354 363 34% 76% 99% 3 257 361 18% 83% 95% 3 257 361 30% 78% 98%

11 11 CEE – Hungary Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income 56 19 0 25 0 23 2 56 22 0 25 0 17 4 112 42 0 50 0 40 6 64 21 0 23 0 21 3 176 62 0 73 0 60 9 60 19 0 24 0 27 5 236 81 0 97 1 87 14 Gross income125 250130380135515 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -72 -10 -12 -1 1 -8 -78 -16 -15 -1 1 -4 -149 -25 -27 -1 1 -12 -88 -5 -17 0 1 -5 -238 -30 -44 -2 3 -17 -78 -7 -14 -1 0 -8 -316 -37 -58 -2 2 -26 Profit after tax24123616522779 Minority interests, local0000000 Net profit, local24123616522779 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income ratio, banking Combined ratio, non-life insurance 4 207 311 21% 65% 83% 4 425 328 7% 73% 88% 4 425 328 14% 69% 86% 4 641 343 12% 77% 113% 4 641 343 13% 71% 95% 4 803 354 24% 64% 102% 4 803 354 16% 69% 97%

12 12 CEE – Other 1 Bank & Insurance, in millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income -18 0 0 -3 0 -4 2 -28 7 0 31 -1 -4 0 -46 7 0 28 -1 -9 2 -11 1 -1 -6 0 10 14 -56 8 -1 22 -1 1 16 -23 5 0 -6 0 -2 -9 -79 13 -1 17 -2 -1 7 (1) (2) (3) (3) (3) (3) (3) Gross income-245-198-10-35-45 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -8 7 9 0 8 6 14 -4 30 0 3 9 6 4 39 0 11 15 -48 -6 -11 0 5 4 -41 -2 28 0 17 20 -4 -13 -40 0 3 17 -46 -15 -12 0 19 37 (4) (5) (2) (6) Profit after tax5857-4710-72-62 Minority interests-30-21-51-23-74-11-86(7) Net profit-31365-70-64-83-148 Mainly: (1) The funding costs of the goodwill of the equity participations in CEE (2) NLB Vita, Slovenia (proportional consolidation) (3) Consolidation adjustments (4) Allocated group operating expenses (5) Impairments on goodwill of the equity participations in CEE (6) Contribution from NLB Bank, Slovenia (associated company) (7) Minorities on KBC level

13 13 Merchant Banking In millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income 266 78 16 99 33 58 20 264 66 39 147 2 55 23 531 145 55 246 35 113 43 264 76 23 157 3 56 24 794 220 77 403 39 169 67 213 73 18 263 50 62 36 1 008 293 95 667 89 231 103 Gross income5705971 1676021 7707162 485 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -231 -19 -48 -6 0 -66 -252 -22 -42 -3 0 -83 -483 -41 -90 -9 0 -149 -258 27 -48 -3 0 -81 -741 -14 -138 -12 0 -230 -335 36 -43 -18 1 -110 -1 076 22 -181 -30 1 -340 Profit after tax201194395240635246882 Minority interests-22-23-45-24-69-24-92 Net profit – share Group179171350216566223789 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income ratio, banking Combined ratio, non-life insurance 47 248 3 298 23% 46% 90% 50 277 3 503 22% 47% 92% 50 277 3 503 22% 46% 90% 51 015 3 548 26% 48% 88% 51 015 3 548 24% 47% 90% 54 347 3 775 26% 55% 100% 54 347 3 775 24% 49% 92%

14 14 European Private Banking In millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income 46 18 2 45 2 100 24 49 19 6 38 19 107 9 95 37 9 82 22 207 33 73 15 3 -25 9 114 7 168 52 11 57 30 322 40 91 11 2 -49 5 129 16 258 63 13 8 35 450 57 Gross income238247485196681204885 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -135 -1 -24 0 1 -22 -155 -4 -26 0 1 -19 -289 -5 -50 0 2 -41 -147 12 -22 0 1 4 -437 6 -72 0 3 -37 -131 16 -18 0 1 -18 -568 23 -90 0 3 -55 Profit after tax57441014414554199 Minority interests-3-2-5-6-2-7 Net profit – share Group5442964314052192 Risk-weighted assets, banking Allocated capital Return on allocated capital Cost/income ratio 9 749 720 31% 63% 10 122 745 22% 71% 10 122 745 27% 67% 9 618 711 22% 86% 9 618 711 26% 72% 8 772 653 29% 71% 8 772 653 28% 72%

15 15 Group Center 1 In millions of EUR 1Q052Q056M053Q059M054Q0512M05 Net interest income Gross earned premium Dividend income Net gains from FI at FV Net realized gains from AFS Net fee and commission income Other income -15 -9 1 18 4 10 16 -15 -6 16 -9 36 3 15 -30 -15 17 9 39 12 31 -11 -11 1 14 0 8 -7 -41 -25 18 23 39 20 23 -17 8 3 1 6 13 9 -57 -33 21 24 45 33 32 Gross income244064-559766 Operating expenses Impairments Gross technical charges Ceded reinsurance result Share in result associated companies Taxes -32 0 0 7 10 2 -38 2 1 4 7 -19 -70 1 1 11 17 -17 -17 -8 8 2 -29 -9 -87 -7 10 13 -12 -26 -32 -55 5 3 -1 -20 -119 -62 15 16 -13 -46 Profit after tax11-38-58-50-93-143 Minority interests001000 Net profit – share Group11-38-58-50-93-144 1 including intrasegment eliminations Includes: Results of Holding company (-109 m for FY05) and Gevaert (-32m) Non-allocated operating expenses of KBC Bank and KBC Insurance that can be deemed holding company overheads (-26 m) Results of co-sourcing vehicles (-1 m) Results of equity holdings within the investment portfolio of banking business (+25m)

16 16 Return on allocated capital per segment - methodology ROAC = Net adjusted profit / average allocated capital Example: CEE, FY 2005 Net profit, group share409 m + minority interests+92 m = Net profit after tax501 m - Yield on excess capital (after tax)- 61 m = Net adjusted profit440 m (1) Allocated capital = 8% Tier 1 x RWA, banking+ 200% x capital required, insurance Allocated capital, 31-12-2004 1 299 m Allocated capital, 31-12-2005 1 508 m Average capital, 2005 1 403 m (2) ROAC = (1) / (2) = 31%

17 17 Contact information Investor Relations Office Luc Cool, Head of IR Luc Albrecht, Financial Communications Officer Tamara Bollaerts, IR Coordinator Christel Decorte, IR Assistant Marina Kanamori, CSR Communications Officer Nele Kindt, IR Analyst E-mail: investor.relations@kbc.com Surf to www.kbc.com for the latest update


Download ppt "KBC Group New segment reporting, pro forma figures 2005."

Similar presentations


Ads by Google