Quarterly Report • May 17, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
Summary 3 Financial highlights 4 Overview of results and balance sheet 5 Analysis of the quarter 6 Risk statement, economic views and guidance 8 Annex 9 Consolidated financial statements Consolidated income statement 11 Consolidated statement of comprehensive income 13 Consolidated balance sheet 14 Consolidated statement of changes in equity 15 Consolidated cash flow statement 17 Notes on statement of compliance and changes in accounting policies 17 Transition disclosures IFRS 9 35 Notes on segment reporting 38 Other notes 39 Additional information Credit risk 50
Solvency 56 Income statement, volumes and ratios per business unit 59 Details of ratios and terms 67
'I, Rik Scheerlinck, Chief Financial Officer of the KBC Group, certify on behalf of the Executive Committee of KBC Group NV that, to the best of my knowledge, the abbreviated financial statements included in the quarterly report are based on the relevant accounting standards and fairly present in all material respects the financial condition and results of KBC Group NV including its consolidated subsidiaries, and that the quarterly report provides a fair view of the main events, the main transactions with related parties in the period under review and their impact on the abbreviated financial statements, and an overview of the main risks and uncertainties for the remainder of the current year.'
The expectations, forecasts and statements regarding future developments that are contained in this report are, of course, based on assumptions and are contingent on a number of factors that will come into play in the future. Consequently, the actual situation may turn out to be (substantially) different.
This report contains information that is subject to transparency regulations for listed companies. Date of release: 17 May 2018
Check this document's authenticity at www.kbc.com/en/authenticity .
Report for 1Q2018
| KBC Group - overview (consolidated, IFRS) | 1Q2018 (IFRS 9) |
4Q2017 (IAS 39) |
1Q2017 (IAS 39) |
|---|---|---|---|
| Net result (in millions of EUR) | 556 | 399 | 630 |
| Basic earnings per share (in EUR) | 1.30 | 0.92 | 1.47 |
| Breakdown of the net result by business unit (in millions of EUR) | |||
| Belgium | 243 | 336 | 301 |
| Czech Republic | 171 | 167 | 181 |
| International Markets | 137 | 74 | 114 |
| Group Centre | 5 | -179 | 33 |
| Parent shareholders' equity per share (in EUR, end of period) | 40.9 | 41.6 | 39.4 |
We recorded a net profit of 556 million euros in the first quarter of 2018. A very good result indeed, despite the fact that we booked the bulk of the bank taxes for the full year in the first quarter (371 million euros in 1Q2018). Driven by the commercial performance of our core activities, our total income was up quarter-on-quarter, while costs – excluding bank taxes – were down on the seasonally high last quarter of the year. Both our life and non-life businesses grew significantly year-on-year. Finally, we were able to release some loan loss provisions once again, due mainly to our Irish mortgage book.
In the quarter under review, we completed the acquisition of the remaining 40% stake in the life insurance joint venture between our subsidiary UBB and MetLife in Bulgaria. This reaffirms our position as a strong, local market player that is able to offer a full range of bank-insurance products to our Bulgarian clients in an omni-channel environment. It will undoubtedly help in making UBB and DZI a genuine reference bank-insurance group in Bulgaria, which will ultimately benefit its clients, employees and all other stakeholders.
With the aim of further improving client experience, we have continued developing innovative client-centric solutions that make our clients' lives easier. To name just one example, we were the first bank in Belgium to add multi-banking possibilities to our KBC Mobile app following the opportunities created by PSD2. A few weeks after their introduction, we are delighted to say that we received an enthusiastic response from our clients.
We also strive to make a positive contribution to society through our financing activities. For example, it is our ambition to increase our renewable energy portfolio to over 50% of our total energy sector portfolio by 2030 (currently this stands at 41%). Moreover, at the beginning of this year, we decided to update various KBC sustainability policies, which will be implemented in June. Finally, as part of our new KBC credit energy policy, we announced that we would exit the coal sector and reduce the current exposure to coal-based electricity production to zero by 2023 at the latest.
Last but not least, the European economic environment has remained attractive, with solid growth and low inflation. However, now that sentiment indicators have fallen from their recent highs, the period of accelerating growth has probably come to an end. The risk of further economic de-globalisation, with escalating trade conflicts and geopolitical tensions are the main factors that could impede European economic growth. We are convinced, however, that we have a more than solid starting position in that economic arena, thanks to the sustained efforts we have made in recent years to put the client at the centre of everything we do, coupled with our excellent solvency and liquidity position.
In closing, I'd like to take this opportunity again to thank all the stakeholders who have put their trust in us and assure them that we will do everything possible to move even closer to achieving our ultimate goal of being the reference bank-insurer in all our core markets.
Johan Thijs Chief Executive Officer
Important. We have started applying IFRS 9 as of this quarter. In simplified terms, this means that the classification of financial assets and liabilities, as well as the impairment methodology, have changed significantly. As a result, some of the profit and loss and balance sheet figures are not fully comparable to the 2017 reference figures (which are still based on IAS 39, as KBC is making use of transition relief for comparative data). In order to enhance transparency, we have also, in line with IFRS 9, moved interest accruals for FX derivatives in the banking book from 'fair value income' to 'net interest income'. We also shifted network income (income received from margins earned on FX transactions carried out by the network for our clients) from 'trading and fair value income' to 'net fee and commission'. A short overview is provided in the annex, and a more comprehensive overview is given in Note 1.1 of the consolidated financial statements and in the company presentation (available at www.kbc.com). Furthermore, related to IFRS 9, we changed the definition of our loan portfolio from outstanding to gross carrying amount (i.e. incl. reserved and accrued interests) and slightly amended the scope. In order to enhance comparability, we have added certain comparisons with pro forma (recalculated) figures for 2017 (unaudited) in the analysis below. When this is done, it is indicated by the words 'on a comparable basis'.
Our strategy rests on four principles:
| Consolidated income statement, IFRS KBC Group (in millions of EUR) |
1Q2018 (IFRS 9) |
4Q2017 (IAS 39) |
3Q2017 (IAS 39) |
2Q2017 (IAS 39) |
1Q2017 (IAS 39) |
|---|---|---|---|---|---|
| Net interest income | 1 125 | 1 029 | 1 039 | 1 028 | 1 025 |
| Non-life insurance (before reinsurance) | 162 | 152 | 188 | 179 | 187 |
| Earned premiums | 378 | 384 | 378 | 369 | 360 |
| Technical charges | -216 | -232 | -190 | -190 | -173 |
| Life insurance (before reinsurance) Earned premiums |
-7 336 |
-3 410 |
-3 282 |
-24 267 |
-28 312 |
| Technical charges | -343 | -414 | -284 | -291 | -341 |
| Ceded reinsurance result | -9 | -10 | 16 | -10 | -4 |
| Dividend income | 21 | 8 | 11 | 30 | 15 |
| Net result from financial instruments at fair value through P&L1 | 96 | 235 | 182 | 249 | 191 |
| Net realised result from available-for-sale assets | - | 51 | 51 | 52 | 45 |
| Net realised result from debt instruments at fair value through other comprehensive income |
1 | - | - | - | - |
| Net fee and commission income | 450 | 430 | 408 | 430 | 439 |
| Other net income | 71 | -14 | 4 | 47 | 77 |
| Total income | 1 912 | 1 878 | 1 896 | 1 980 | 1 946 |
| Operating expenses | -1 291 | -1 021 | -914 | -910 | -1 229 |
| Impairment | 56 | -2 | -31 | 71 | -8 |
| Of which: on loans and receivables | - | 30 | -15 | 78 | -6 |
| Of which: on financial assets at amortised cost | 63 | - | - | - | - |
| Share in results of associated companies and joint ventures | 6 | -5 | 8 | 3 | 5 |
| Result before tax | 683 | 850 | 959 | 1 144 | 715 |
| Income tax expense | -127 | -451 | -268 | -288 | -85 |
| Result after tax | 556 | 398 | 691 | 855 | 630 |
| attributable to minority interests | 0 | 0 | 0 | 0 | 0 |
| attributable to equity holders of the parent | 556 | 399 | 691 | 855 | 630 |
| Basic earnings per share (EUR) | 1.30 | 0.92 | 1.62 | ||
| Diluted earnings per share (EUR) | 1.30 | 0.92 | 1.62 | 2.01 2.01 |
1.47 1.47 |
| Key consolidated balance sheet figures | 31-03-2018 | 31-12-2017 | 30-09-2017 | 30-06-2017 | 31-03-2017 |
| KBC Group (in millions of EUR) | (IFRS 9) | (IAS 39) | (IAS 39) | (IAS 39) | (IAS 39) |
| Total assets | 304 022 | 292 342 | 296 885 | 296 479 | 287 293 |
| Loans and advances to customers, excluding reverse repos | 142 512 | 140 999 | 139 538 | 138 522 | 134 047 |
| Securities (equity and debt instruments) | 66 050 | 67 743 | 69 273 | 70 898 | 72 329 |
| Deposits from customers and debt certificates, excluding repos | 188 034 | 193 708 | 188 962 | 188 708 | 181 107 |
| Technical provisions, before reinsurance | 18 754 | 18 641 | 18 696 | 18 905 | 19 234 |
| Liabilities under investment contracts, insurance | 13 338 | 13 552 | 13 294 | 13 339 | 13 128 |
| Parent shareholders' equity | 17 119 | 17 403 | 17 003 | 16 665 | 16 506 |
| Selected ratios KBC group (consolidated) |
1Q2018 | FY2017 | |||
| Return on equity | 14% | 17% | |||
| Cost/income ratio, banking (when excluding certain non-operating items and evenly spreading the banking tax) |
70% (55%) |
54% (55%) |
|||
| Combined ratio, non-life insurance | 90% | 88% | |||
| Common equity ratio Basel III Danish Compromise (fully loaded) | 15.9% | 16.3% | |||
| Common equity ratio FICOD (fully loaded) | 14.9% | 15.1% | |||
| Leverage ratio Basel III (fully loaded) | 5.7% | 6.1% | |||
| Credit cost ratio2 | -0.15% | -0.06% | |||
| Impaired loans ratio | 5.9% | 6.0% | |||
| for loans more than 90 days overdue | 3.5% | 3.4% | |||
| Net stable funding ratio (NSFR) | 137% | 134% | |||
| Liquidity coverage ratio (LCR) | 139% | 139% |
2 A negative figure indicates a net impairment release (with a positive impact on the results).
We provide a full overview of our IFRS consolidated income statement and balance sheet in the 'Consolidated financial statements' section of the quarterly report. Condensed statements of comprehensive income, changes in shareholders' equity, as well as several notes to the accounts, are also available in the same section. As regards the (changes in) definition of ratios, see 'Details of ratios and terms' in the quarterly report.
Total income Total income was slightly up on the figure for the previous quarter. On a comparable basis, improved technical insurance income, net other income and dividend income more than offset the decrease in trading and fair value income and the slight decline in net 1 912 million euros interest income and net fee and commission income.
Net interest income amounted to 1 125 million euros in the quarter under review. On a comparable basis, it remained virtually unchanged (-1%) quarter-on-quarter and was up 4% year-on-year. In general, the pressure on commercial loan margins in most core countries, the negative effect of the low reinvestment yield, the lower number of days in the first quarter and a lower netted positive impact of ALM forex swaps (quarter-on-quarter) were offset by loan volume growth, lower funding costs thanks in part to the contingent capital note (CoCo) being called in January, higher repo rates in the Czech Republic, exchange rate movements (CZK) and the consolidation of UBB/Interlease (year-on-year). As already mentioned, interest income continued to be supported by loan volume growth: the total volume of customer lending rose by 1% quarter-on-quarter and by 5% year-on-year, with increases in all business units for the year-on-year figures. Customer deposits including debt certificates fell by 3% quarter-onquarter, but increased by 3% year-on-year. Excluding debt certificates (down due to lower certificates of deposits, repayment of the CoCo, etc.), deposits increased by 2% quarter-on-quarter and by 7% year-on-year, with increases in all business units. The net interest margin came to 2.01% for the quarter under review, up 4 and 8 basis points respectively on the previous and yearearlier quarter's figure, on a comparable basis.
Technical income from our insurance activities (earned premiums less technical charges, plus the ceded reinsurance result) stood at 146 million euros in the quarter under review. Non-life insurance activities contributed 153 million euros to technical insurance income, 7% more than in the previous quarter but 16% less year-on-year. While the quarter-on-quarter increase was accounted for mainly by a 7% decrease in technical charges (the negative impact of the January storms in Belgium was more than offset by a drop in other claims), the year-on-year decrease was caused by a combination of a lower ceded reinsurance result and higher technical charges (+25% owing to the January storms, among other things), which outweighed the 5% increase in earned premiums. Consequently, the combined ratio for the first quarter of 2018 came to 90%, compared to 88% for full year 2017 (which had benefited from some reserve releases).
Technical insurance income from our life insurance activities stood at -7 million euros, compared to -4 million euros in the previous quarter and -28 million in the year-earlier quarter. Sales of life insurance products (498 million euros) were 15% lower than in the seasonally strong previous quarter (decline in both guaranteed interest and unit-linked products), but were up 5% on the yearearlier quarter (with stronger sales of both guaranteed interest and unit-linked products). Overall, the share of guaranteed interest products in total life insurance sales stood at 56% in the first quarter of 2018, with unit-linked products accounting for the remaining 44%.
At 450 million euros, net fee and commission income remained robust. On a comparable basis, there was only a minor decrease of 1% on the previous quarter's level, caused mainly by slightly lower management fees related to our asset management activities (due, inter alia, to a decrease in AUM, see below) and lower payment, securities and credit-related fees, offset to a certain extent by the lower level of commissions paid on insurance sales and higher asset management-related entry fees. Year-on-year, net fee and commission income fell 3% on a comparable basis (lower asset management entry fees and a decline in securities and credit-related fees, partly offset by the inclusion of UBB/Interlease and higher payment-related fees). At the end of March 2018, our total assets under management stood at 213 billion euros, more or less stable year-on-year and down 1.5% quarter-on-quarter due to the negative price performance.
All other remaining income items amounted to an aggregate 189 million euros, compared to 118 million euros in the previous quarter and 236 million euros in the year-earlier quarter (on a comparable basis). The figure for the first quarter of 2018 included 21 million euros in dividend income and 1 million euros net realised result from debt instruments at fair value. It also included 71 million euros in other net income, 85 million euros more than in the previous quarter, which had been impacted by the booking of an additional provision of 61.5 million related to the industry wide review of tracker rate mortgages originated in Ireland before 2009. Other net income in the first quarter of 2018 moreover benefited from positive one-offs related to the settlement of an old legal file and the sale of a building. The other remaining income items also included a 96-million-euro net result from financial instruments at fair value (trading and fair value income). On a comparable basis, this was 19% lower than the previous quarter and 26% lower than a year earlier, due in both cases to lower dealing room results and the aggregate negative impact of various (market, credit and funding) value adjustments.
| Operating expenses | Expenses were distorted by the traditional upfront booking of the bulk of bank taxes for the full year. Excluding bank taxes, expenses were down 6% on the seasonally high level |
|---|---|
| 1 291 million euros |
of the previous quarter |
Operating expenses in the first quarter of 2018 stood at 1 291 million euros. The quarter-on-quarter comparison is distorted by the traditional upfront recognition in the first quarter of most of the banking taxes for the full year (371 million euros in the first quarter of 2018, 41 million euros in the fourth quarter of 2017, 361 million euros in the first quarter of 2017). Excluding bank taxes, costs fell 6% quarter-on-quarter – despite a negative one-off item of 12 million euros in the quarter under review – as the previous quarter had included the traditional seasonal uptick in expenses, specifically in marketing expenses (year-end campaigns) and in professional fees. Costs excluding bank taxes went up 6% year-on-year, largely due to the inclusion of UBB/Interlease, with the rest of the increase being accounted for by inter alia higher ICT costs, slightly higher staff expenses (mainly in the Czech Republic and Ireland), higher depreciation expenses, exchange rate movements (CZK) and a negative one-off item.
As a result, the cost/income ratio of our banking activities stood at 70% in the quarter under review. When the bank taxes are spread evenly throughout the year and certain non-operational items are excluded, the cost/income ratio came to 55%, fully in line with the figure recorded for full year 2017.
| Loan loss impairments 63 million euros net release |
Another net release of loan loss impairments, thanks primarily to Ireland. Very favourable credit cost ratio of -0.15%. |
|---|---|
In the first quarter of 2018, we recorded a 63-million-euro net release of loan loss impairments. This compares with a net release of 30 million euros in the previous quarter and a net addition of 6 million euros in the first quarter of 2017. The net release of loan loss impairments in the quarter under review was mainly attributable to a 43-million-euro release in Ireland, which came about mainly because of the increase in house prices, and – to a lesser extent – improved portfolio performance. Moreover, in all other core countries, there was either a small loan loss impairment release (Bulgaria, Hungary, Slovakia, Group Centre) or a generally very low level of loan loss impairment charges (Belgium, Czech Republic). Consequently, the credit cost ratio for the entire group amounted to a very favourable -0.15% for the quarter under review (a negative figure indicates a net release and, hence, has a positive impact on the results), compared to -0.06% in full year 2017.
The impaired loans ratio improved further. At the end of March 2018, some 5.9% of our loan book was classified as impaired, compared with 6.0% at year-end 2017. Some 3.5% of the loan book concerned impaired credits that are more than 90 days past due.
Income taxes Income taxes were down as the previous quarter was adversely impacted by the upfront effect of the new corporate tax system in Belgium. 127 million euros
Income taxes amounted to 127 million euros, compared to 451 million euros in the fourth quarter of 2017 and 85 million euros in the first quarter of 2017. The significant quarter-on-quarter drop was caused primarily by the fact that the fourth quarter of 2017 had been impacted by the upfront booking of -211 million euros related to the reform of the Belgian corporation tax system as of 2018 (which impacted the existing amount of deferred tax assets, among other things). The year-on-year increase was partly related to the fact that the first quarter of 2017 had benefited from a one-off, 66-million-euro deferred tax asset related to the liquidation of a group company.
| Net result | Belgium | Czech Republic | International Markets | Group Centre |
|---|---|---|---|---|
| by business unit | 243 million euros | 171 million euros | 137 million euros | 5 million euros |
Belgium: at first sight, the net result was down 28% quarter-on-quarter, but this was distorted by the upfront booking in the first quarter of 2018 of most of the bank tax for the full year and the upfront effect of the change in the corporate tax system in the last quarter of 2017. Excluding both items, the net result was up 3% quarter-on-quarter, and included (on a comparable basis) lower net interest income, virtually unchanged net fee and commission income, higher technical insurance income (despite the impact of the January storms), lower trading and fair value income, higher dividend income and higher net other income (thanks to a oneoff item related to the settlement of an old legal file). Costs – excluding bank taxes – fell (partly a seasonal effect) and the loan loss impairment charges remained at a very low level.
Czech Republic: the net result was up 2% on its level for the previous quarter. Excluding bank taxes, the net result was up by as much as 16%, thanks mainly, on a comparable basis, to higher net interest income, lower but still good trading and fair value income and increased net fee and commission income. Loan loss impairments remained extremely low and costs – excluding bank taxes – fell (partly a seasonal effect).
International Markets: the 137-million-euro net result breaks down as follows: 23 million euros for Slovakia, 34 million euros for Hungary, 21 million euros for Bulgaria and 57 million euros for Ireland. For the business unit as a whole, the net result went up 85% quarter-on-quarter. This improvement relates primarily to Ireland, where the previous quarter's result had been negatively impacted by additional provisioning of 61.5 million euros for an industry wide review of tracker rate mortgages originated before 2009. As was the case in the previous quarter, the result for Ireland also continued to benefit from significant loan loss impairment releases (43 million euros, compared to 52 million euros in the previous quarter).
Group Centre: the net result was up 184 million euros on the level recorded in the previous quarter, which had been negatively impacted by the upfront effect of the reform of the corporate tax system in Belgium. Moreover, the quarter under review included, on a comparable basis, lower total income, a decrease in expenses and a net release of loan loss impairments (17 million euros, compared to a net addition of 4 million euros in the previous quarter).
| Belgium | Czech Republic | International Markets | |||||
|---|---|---|---|---|---|---|---|
| Selected ratios by business unit | 1Q2018 | FY2017 | 1Q2018 | FY2017 | 1Q2018 | FY2017 | |
| Cost/income ratio, banking excluding certain non-operating items and spreading the bank tax evenly throughout the year |
56% | 53% | 42% | 43% | 64% | 72% | |
| Combined ratio, non-life insurance | 93% | 86% | 93% | 97% | 86% | 93% | |
| Credit cost ratio1 | 0.05% | 0.09% | 0.01% | 0.02% | -0.86% | -0.74% | |
| Impaired loans ratio2 | 2.6% | 2.8% | 2.4% | 2.4% | 20.4% | 19.7% |
1 A negative figure indicates a net impairment release (with a positive impact on the results). See 'Details of ratios and terms' in the quarterly report.
2 Since 2018 based on a slightly changed definition of the loan portfolio. See 'Credit risk' in the quarterly report.
A full results table is provided in the 'Additional information' section of the quarterly report. A short analysis of the results per business unit is provided in the analyst presentation (available at www.kbc.com).
| Equity, solvency, | Total | Common equity | Liquidity coverage | Net stable funding |
|---|---|---|---|---|
| equity | ratio (fuly loaded) | ratio | ratio | |
| liquidity | 18.5 billion euros | 15.9% | 139% | 137% |
At the end of March 2018, total equity stood at 18.5 billion euros (17.1 billion euros in parent shareholders' equity and 1.4 billion euros in additional tier-1 instruments), up 0.5 billion euros on its level at the beginning of the year on a like-for-like basis (i.e. after adjustment for the impact of the first-time application of IFRS 9, which led to a drop of 0.7 billion euros). The 'like-for-like' increase of 0.5 billion euros during the first quarter of the year resulted from the inclusion of the profit for the first quarter (+0.6 billion euros), changes in the various revaluation reserves (an aggregate -0.1 billion euros) and a number of minor items. We have provided details of the changes in the 'Consolidated financial statements' section of the quarterly report (under 'Consolidated statement of changes in equity').
At 31 March 2018, our fully loaded common equity ratio (Basel III, under the Danish compromise) stood at a strong 15.9%, compared to 16.3% three months earlier. The difference is almost entirely accounted for by the effects of the first-time application of IFRS 9 (-41 basis points). Our leverage ratio (Basel III, fully loaded) came to 5.7%. The solvency ratio for KBC Insurance under the Solvency II framework was a sound 218% at 31 March 2018. Our liquidity position remained excellent too, as reflected in an LCR ratio of 139% and an NSFR ratio of 137% at the end of March 2018.
Risk statement: as we are mainly active in banking, insurance and asset management, we are exposed to a number of typical risks for these financial sectors such as – but not limited to – credit default risk, counterparty credit risk, concentration risk, movements in interest rates, currency risk, market risk, liquidity and funding risk, insurance underwriting risk, changes in regulations, operational risk, customer litigation, competition from other and new players, as well as the economy in general. Although we closely monitor and manage each of these risks within a strict risk framework containing governance and limits, they may all have a negative impact on asset values or could generate additional charges beyond anticipated levels.
At present, a number of items are considered to constitute the main challenges for the financial sector in general and, as a consequence, are also relevant to us. Regulatory uncertainty remains a dominant theme for the sector (even though the 'Basel IV' agreement in December has brought some clarification as regards future capital requirements), as does enhanced consumer protection. Another ongoing challenge remains the low interest rate environment, combined with the increased risk of asset bubbles. The financial sector also faces the potential systemic consequences of political and financial developments like Brexit or protectionist measures in the US, which will have an impact on the European economy. Technology used in the financial industry is an additional challenge for the business model of traditional financial institutions. Finally, cyber risk has become one of the main threats during the past few years, not just for the financial sector, but for the economy as a whole.
We provide risk management data in our annual reports, quarterly reports and dedicated risk reports, all of which are available at www.kbc.com.
Our view on interest rates and foreign exchange rates: we expect the ECB to continue its QE programme until at least September 2018, after which the programme may be gradually phased out ('tapering'). We forecast the ECB to wait until 2019 to raise its policy rate. In the meantime, we expect the Fed to carry out two more rate hikes in 2018 (i.e. three for the whole year), each time by 25 basis points. Consequently, we believe that the US dollar will appreciate against the euro in the short term, as it will benefit from short-term interest rate support. From mid-2018 on, however, the euro will start appreciating again. Given the low inflation environment and still highly accommodating monetary policy of the ECB, German long-term bond yields are expected to rise only modestly in the period ahead. Unlike the dovish stance of the ECB, the Czech National Bank has already begun to tighten its
monetary policy and is expected to continue doing so in 2018 given the Czech growth and inflation environment. We forecast one more rate hike for this year in the Czech Republic, which will bring the repo rate to 1% by the end of 2018. As a result, we expect the Czech koruna to appreciate moderately to 25 CZK per EUR by the end of 2018.
Our view on economic growth: the European economic environment remains attractive, with solid growth and low inflation. The positive labour developments and domestic demand continue to be growth drivers. But now that sentiment indicators have fallen from their recent highs, the period of accelerating growth has probably come to an end. The risk of further economic deglobalisation, with escalating trade conflicts and geopolitical tensions could create additional uncertainty and hence further affect economic sentiment and growth.
| Guidance for the |
• Solid returns for all business units |
|---|---|
| remainder of 2018 | • For Ireland, our guidance for loan impairments for full year 2018 is for a net release of 100 to 150 million euros. |
| • For Belgium, we expect a recurring positive impact on results from the reform of the Belgian income tax system. The negative upfront effect in the last quarter of 2017 should be fully recuperated in roughly three years' time. |
| Pro forma recalculation of reference figures for the main income lines, KBC Group (in millions of EUR, unaudited figures) |
1Q2018 | 4Q2017 | 3Q2017 | 2Q2017 | 1Q2017 |
|---|---|---|---|---|---|
| Net interest income | 1 125 | 1 029 | 1 039 | 1 028 | 1 025 |
| + interest accrual FX derivatives | +108 | +75 | +66 | +56 | |
| = pro forma reference figure (used in our results analysis) | =1 137 | =1 114 | =1 094 | =1 081 | |
| Net result from financial instruments at fair value through P&L (FIFV) | 96 | 235 | 182 | 249 | 191 |
| - interest accrual FX derivatives | -108 | -75 | -66 | -56 | |
| - network income | -26 | -25 | -24 | -24 | |
| + result on equity instruments ('overlay approach') | +17 | +12 | +21 | +19 | |
| = pro forma reference figure (used in our results analysis) | =118 | =94 | =180 | =130 | |
| Net fee and commission income | 450 | 430 | 408 | 430 | 439 |
| + network income | +26 | +25 | +24 | +24 | |
| = pro forma reference figure (used in our results analysis) | =456 | =433 | =454 | =463 |
Interest accrual on FX derivatives: moved from FIFV to 'net interest income' (in line with the transition to IFRS 9).
Network income (income received from margins earned on FX transactions carried out by the network for clients): moved from FIFV to 'net fee and commission income'.
Result on equity instruments: in line with the IFRS 9 'overlay approach', realised gains and losses and impairment on what used to be available-for-sale shares in the insurance portfolio have been moved from 'net result from available-for-sales assets' and 'impairment on available-for-sale assets' to FIFV. Please note that, under IFRS 9, realised and unrealised gains/losses on what used to be available-for-sale shares in the banking portfolio are recorded in other comprehensive income (i.e. eliminated from the net result).
Section reviewed by the Auditor
AC: amortised cost AFS: Available For Sale (IAS 39) ALM: Asset Liability Management ECL: Expected Credit Loss FA: Financial Assets FTA: First Time Application/Adoption FV: Fair Value FVA: Funding Value Adjustment FVI: Fair Value through Profit or Loss – overlay FVO: Fair Value Option, Designated at initial recognition at fair value through profit or loss FVOCI: Fair Value through Other Comprehensive Income FVPL: Fair Value through Profit or Loss GCA: Gross Carrying Amount HFT: Held For Trading HTM: Held To Maturity (IAS 39) MFVPL: Mandatorily at Fair Value through Profit or Loss OCI: Other Comprehensive Income POCI: Purchased or Originated Credit Impaired Assets SPPI: Solely payments of principal and interest SRB: Single Resolution Board R/E: Retained Earnings
| IFRS 9 IAS 39 IAS 39 (in millions of EUR) e Note Net interest income 3.1 1 125 1 029 1 025 Interest income 3.1 1 682 1 590 1 576 Interest expense 3.1 - 557 - 561 - 551 Non-life insurance before reinsurance 3.7 162 152 187 Earned premiums Non-life 3.7 378 384 360 Technical charges Non-life 3.7 - 216 - 232 - 173 Life insurance before reinsurance 3.7 - 7 - 3 - 28 Earned premiums Life 3.7 336 410 312 Technical charges Life 3.7 - 343 - 414 - 341 Ceded reinsurance result 3.7 - 9 - 10 - 4 Dividend income 3.2 21 8 15 Net result from financial instruments at fair value through profit or loss 3.3 96 235 191 Of which Result on equity instruments (overlay) 19 - - Net realised result from available-for-sale assets - 51 45 Net realised result from debt instruments at fair value through other comprehensive income 1 - - Net fee and commission income 3.5 450 430 439 Fee and commission income 3.5 648 641 620 Fee and commission expense 3.5 - 197 - 210 - 181 |
|---|
| Net other income 3.6 71 - 14 77 |
| TOTAL INCOME 1 912 1 878 1 946 |
| Operating expenses 3.8 - 1 291 - 1 021 - 1 229 |
| Staff expenses 3.8 - 583 - 584 - 565 |
| General administrative expenses 3.8 - 640 - 368 - 601 |
| Depreciation and amortisation of fixed assets 3.8 - 68 - 70 - 63 |
| Impairment 3.10 56 - 2 - 8 |
| on loans and receivables 3.10 - 30 - 6 |
| on financial assets at amortised cost 3.10 63 - - |
| on available-for-sale assets 3.10 - - 3 - 1 |
| on financial assets at fair value through other comprehensive income 3.10 0 - - |
| on goodwill 3.10 0 0 0 |
| on other 3.10 - 6 - 29 0 |
| Share in results of associated companies and joint ventures 3.11 6 - 5 5 |
| RESULT BEFORE TAX 683 850 715 |
| Income tax expense - 127 - 451 - 85 |
| RESULT AFTER TAX 556 398 630 |
| Attributable to minority interest 0 0 0 |
| Attributable to equity holders of the parent 556 399 630 |
| Earnings per share (in EUR) |
| Basic 3.13 1,30 0,92 1,47 |
| Diluted 3.13 1,30 0,92 1,47 |
As of 2018, the financial information is prepared in accordance with IFRS 9.
For more information see 'Statement of compliance and (changes in) accounting policies' (note 1.1) further in this report, including transition disclosures. KBC has opted to use transition relief for disclosing comparative information.
The equity instruments of the insurance companies within the Group are designated under the overlay approach. These equity instruments, mainly classified as AFS under IAS 39, would have been measured at fair value through P&L under IFRS 9. The overlay approach reclassifies from the income statement to OCI the extra volatility related to the adoption of IFRS 9 as long as IFRS 17 is not in place, until 1st January 2021.
The extra volatility due to IFRS 9, and reclassified out of the net result from financial instruments at fair value through profit or loss to the revaluation reserves of equity instruments (overlay approach) refers to the unrealised fair value fluctuations amounting to -88 million euros. It can be summarized as the difference between
For more information see note 'Summary of significant accounting policies' (note 1.2) further in this report.
| 1Q 2018 | 4Q 2017 | 1Q 2017 | |
|---|---|---|---|
| (in millions of EUR) | IFRS 9 | IAS 39 | IAS 39 |
| RESULT AFTER TAX | 556 | 398 | 630 |
| attributable to minority interest | 0 | 0 | 0 |
| attributable to equity holders of the parent | 556 | 399 | 630 |
| Other comprehensive income - to be recycled to P&L | - 75 | - 23 | - 106 |
| Net change in revaluation reserve (AFS assets) - Equity | - | - 12 | 37 |
| Net change in revaluation reserve (AFS assets) - Bonds | - | 153 | - 214 |
| Net change in revaluation reserve (FVOCI debt instruments) | - 33 | - | - |
| Net change in revaluation reserve (AFS assets) - Other | - | 0 | 0 |
| Net change in revaluation reserve (FVPL equity instruments - overlay approach) | - 88 | - | - |
| Net change in hedging reserve (cash flow hedge) | 48 | - 174 | 79 |
| Net change in translation differences | 0 | 11 | - 2 |
| Hedge of net investments in foreign operations | - 1 | 0 | 0 |
| Net change related to associated companies & joint ventures | 0 | 1 | - 7 |
| Other movements | - 1 | - 1 | 0 |
| Other comprehensive income - not to be recycled to P&L | 0 | 22 | 38 |
| Net change in revaluation reserve (FVOCI equity instruments) | 3 | - | - |
| Net change in defined benefit plans | - 3 | 23 | 41 |
| Net change on own credit risk - liabilities designated at FVPL | 0 | - 1 | - 2 |
| Net change related to associated companies & joint ventures | 0 | 0 | 0 |
| TOTAL COMPREHENSIVE INCOME | 482 | 398 | 562 |
| attributable to minority interest | 0 | 0 | 0 |
| attributable to equity holders of the parent | 482 | 398 | 562 |
As of 2018, the financial information is prepared in accordance with IFRS 9. For more information see 'Statement of compliance and (changes in) accounting policies' (note 1.1) further in this report, including transition disclosures. KBC has opted to use transition relief for disclosing comparative information.
The largest movements in other comprehensive income (1Q 2018 vs. 1Q 2017):
| ASSETS (in millions of EUR) Note IFRS 9 IAS 39 IFRS9 Cash, cash balances at central banks and other demand deposits from credit institutions - 32 642 29 727 4.0 Financial assets 262 748 254 753 253 817 4.0 Held for trading - 7 431 - 4.0 14 484 Designated at fair value through profit or loss - - 4.0 Available for sale - 34 156 - 4.0 Loans and receivables - 167 458 - 4.0 Held to maturity - 30 979 - 4.0 Amortised cost 220 190 - 210 865 4.0 Fair value through other comprehensive income 18 713 - 19 516 4.0 Fair value through profit or loss 23 629 - 23 191 4.0 of which held for trading 7 869 - 7 148 4.0 Hedging derivatives 217 245 245 5.6 Reinsurers' share in technical provisions 141 131 Fair value adjustments of hedged items in portfolio hedge of interest rate risk 150 - 78 - 5.2 Tax assets 1 722 1 625 5.2 Current tax assets 88 82 5.2 Deferred tax assets 1 634 1 543 Non-current assets held for sale and assets associated with disposal groups 46 - 13 21 5.2 Investments in associated companies and joint ventures 227 240 Property, equipment and investment property 3 245 3 207 5.5 Goodwill and other intangible assets 1 219 1 205 5.1 Other assets 1 915 1 512 TOTAL ASSETS 304 022 292 342 LIABILITIES AND EQUITY (in millions of EUR) Note 31-03-2018 31-12-2017 1-1-2018 4.0 Financial liabilities 262 515 251 260 251 260 4.0 Amortised cost 240 280 227 944 4.0 Fair value through profit or loss 21 007 22 032 4.0 of which held for trading 6 236 6 998 4.0 Hedging derivatives 1 228 1 284 5.6 Technical provisions, before reinsurance 18 754 18 641 Fair value adjustments of hedged items in portfolio hedge of interest rate risk - 130 - 86 Tax liabilities 5.2 522 582 5.3 Current tax liabilities 195 148 5.4 Deferred tax liabilies 327 434 Liabilities associated with disposal groups 46 46 0 0 5.7 Provisions for risks and charges 348 399 5.8 Other liabilities 3 233 2 743 TOTAL LIABILITIES 285 503 273 540 5.10 Total equity 18 519 18 803 5.10 Parent shareholders' equity 17 119 17 403 16 658 5.10 Additional Tier-1 instruments included in equity 1 400 1 400 Minority interests - 0 0 TOTAL LIABILITIES AND EQUITY 304 022 292 342 |
31-03-2018 | 31-12-2017 | 1-1-2018 | |
|---|---|---|---|---|
As of 2018, the financial information is prepared in accordance with IFRS 9. For more information see 'Statement of compliance and (changes in) accounting policies' (note 1.1) further in this report, including transition disclosures. KBC has opted to use transition relief for disclosing comparative information, but for transparency reasons the opening balance sheet positions for the mostly impacted balance sheet lines is provided (for more details see transition disclosures further in this report).
| Additional Tier-1 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 31-03-2018 | Issued and | Total | instruments | ||||||
| paid up share | Share | Treasury | Retained | revaluation | Parent share | included in | Minority | ||
| In millions of EUR | capital | premium | shares | earnings | reserves | holders' equity | equity | interests | Total equity |
| IFRS 9 | |||||||||
| Balance at the end of the period (31-12-2017) | 1 456 | 5 467 | - 5 | 10 101 | 383 | 17 403 | 1 400 | 0 | 18 803 |
| Impact transition to IFRS 9 | 0 | 0 | 0 | - 247 | - 499 | - 746 | 0 | 0 | - 746 |
| Balance at the beginning of the period (01-01-2018) after impact IFRS 9 | 1 456 | 5 467 | - 5 | 9 854 | - 116 | 16 658 | 1 400 | 0 | 18 057 |
| Net result for the period | 0 | 0 | 0 | 556 | 0 | 556 | 0 | 0 | 556 |
| Other comprehensive income for the period | 0 | 0 | 0 | - 1 | - 74 | - 74 | 0 | 0 | - 74 |
| Total comprehensive income for the period | 0 | 0 | 0 | 555 | - 74 | 482 | 0 | 0 | 482 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Coupon additional Tier-1 instruments | 0 | 0 | 0 | - 14 | 0 | - 14 | 0 | 0 | - 14 |
| Incorporation impact realisations in retained earnings | 0 | 0 | 0 | - 7 | 0 | - 7 | 0 | 0 | - 7 |
| Purchases/sales of treasury shares | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 |
| Change in minorities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total change | 0 | 0 | 1 | 535 | - 74 | 462 | 0 | 0 | 462 |
| Balance at the end of the period | 1 456 | 5 467 | - 4 | 10 389 | - 189 | 17 119 | 1 400 | 0 | 18 519 |
| of which relating to equity method | 27 | 27 | 27 | ||||||
| Revaluation | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| reserve | ||||||||||
| Revaluation | FVPL equity | Revaluation | Hedging | Hedge of net | ||||||
| Revaluation | reserve | instruments - | reserve | reserve | investments | Remeasurement of | Own credit | Total | ||
| reserve | FVOCI debt | overlay | FVOCI equity | (cashflow | Translation | in foreign | defined benefit | risk | revaluation | |
| In millions of EUR | (AFS assets) | instruments | approach | instruments | hedges) | differences | operations | obligations | (through OCI) | reserves |
| IFRS 9 | ||||||||||
| Balance at the end of the period (31-12-2017) | 1 751 | 0 | 0 | 0 | - 1 339 | - 11 | 45 | - 52 | - 10 | 383 |
| Impact transition to IFRS 9 | - 1 751 | 837 | 387 | 29 | 0 | 0 | 0 | - 499 | ||
| Balance at the beginning of the period (01-01-2018) after impact IFRS 9 | 0 | 837 | 387 | 29 | - 1 339 | - 11 | 45 | - 52 | - 10 | - 116 |
| Net result for the period | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other comprehensive income for the period | 0 | - 34 | - 88 | 3 | 48 | 0 | - 1 | - 3 | 0 | - 74 |
| Total comprehensive income for the period | 0 | - 34 | - 88 | 3 | 48 | 0 | - 1 | - 3 | 0 | - 74 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Coupon additional Tier-1 instruments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Incorporation impact realisations in retained earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases/sales of treasury shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in minorities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total change | 0 | - 34 | - 88 | 3 | 48 | 0 | - 1 | - 3 | 0 | - 74 |
| Balance at the end of the period | 0 | 803 | 300 | 32 | - 1 291 | - 11 | 44 | - 55 | - 10 | - 189 |
| of which relating to equity method | 0 | 9 | 0 | 1 | 0 | 16 | 0 | 0 | 0 | 27 |
KBC Group I Quarterly report 1Q2018 I p. 15
| Own | Additional | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issued | Revaluation | Hedging | Remeasurement | credit | Parent | Tier-1 | ||||||||
| and paid | reserve | reserve | of defined | risk | Total | share | instruments | |||||||
| 31-03-2017 | up share | Share | Treasury | Retained | (AFS | (cashflow | Translation | benefit | (through | revaluation | holders' | included in | Minority | Total |
| 31-03-2017 | capital | premium | shares | earnings | assets) | hedges) | differences | obligations | OCI) | reserves | equity | equity | interests | equity |
| IAS 39 | ||||||||||||||
| Balance at the beginning of the period (01-01-2017) | 1 455 | 5 453 | 0 | 8 751 | 1 756 | - 1 347 | 31 | - 138 | - 4 | 298 | 15 957 | 1 400 | 0 | 17 357 |
| Net result for the period | 0 | 0 | 0 | 630 | 0 | 0 | 0 | 0 | 0 | 0 | 630 | 0 | 0 | 630 |
| Other comprehensive income for the period | 0 | 0 | 0 | 0 | - 184 | 79 | - 2 | 41 | - 2 | - 68 | - 68 | 0 | 0 | - 68 |
| Total comprehensive income | 0 | 0 | 0 | 630 | - 184 | 79 | - 2 | 41 | - 2 | - 68 | 562 | 0 | 0 | 562 |
| Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Coupon additional Tier-1 instruments | 0 | 0 | 0 | - 13 | 0 | 0 | 0 | 0 | 0 | 0 | - 13 | 0 | 0 | - 13 |
| Capital increase | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in minorities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total change | 0 | 0 | 0 | 617 | - 184 | 79 | - 2 | 41 | - 2 | - 68 | 549 | 0 | 0 | 549 |
| Balance at the end of the period | 1 455 | 5 453 | 0 | 9 368 | 1 572 | - 1 268 | 29 | - 97 | - 7 | 230 | 16 506 | 1 400 | 0 | 17 906 |
| of which revaluation reserve for shares of which revaluation reserve for bonds |
527 1 045 |
|||||||||||||
| of which relating to equity method | 19 | 0 | 7 | 0 | 25 | 25 | 25 |
As of 2018, the financial information is prepared in accordance with IFRS 9. For more information see 'Statement of compliance and (changes in) accounting policies' (note 1.1) further in this report, including transition disclosures. KBC has opted to use transition relief for disclosing comparative information.
Dividend over 2017: in line with our dividend policy, KBC paid an interim dividend of 1 euro per share (418 million euros in total), as an advance payment on the total dividend (deducted from retained earnings in 2017). Furthermore, for 2017 the board of directors has additionally proposed to the general meeting of shareholders, which was approved on 3 May 2018, a closing dividend of 2 euro per share (a total of 837 million euros will be deducted from retained earnings in 2Q 2018; see also note Post balance sheet events). Also a buy-back of 2.7 million shares (roughly 0.2bn EUR) was proposed to the Annual Meeting which was approved on 3 May 2018 (i.e. a pay-out ratio of 59% including the total dividend, AT1 coupon and share buy-back).
| 1Q 2018 | 1Q 2017 | |
|---|---|---|
| IFRS9 | IAS39 | |
| Cash and cash equivalents at the beginning of the period | 40 413 | 26 747 |
| Net cash from (used in) operating activities | 11 341 | 9 163 |
| Net cash from (used in) investing activities | 942 | 533 |
| Net cash from (used in) financing activities | - 148 | 80 |
| Effects of exchange rate changes on opening cash and cash equivalents | 78 | 1 |
| Cash and cash equivalents at the end of the period | 52 627 | 36 524 |
As of 2018, the financial information is prepared in accordance with IFRS 9. For more information see 'Statement of compliance and (changes in) accounting policies' (note 1.1) further in this report, including transition disclosures. KBC has opted to use transition relief for disclosing comparative information.
The net cash flow from financing activities in 1Q 2018 includes the call by KBC Bank of the 1-billion-US-dollar contingent capital note (CoCo) that had been issued in January 2013, but this was largely offset by the issuance of covered bonds 750 million euros.
The condensed interim financial statements of the KBC Group for the first quarter ended 31 March 2018 have been prepared in accordance with IAS 34, 'Interim financial reporting'. The condensed interim financial statements should be read in conjunction with the annual financial statements for the year ended 31 December 2017, which have been prepared in accordance with the International Financial Reporting Standards as adopted for use in the European Union ('endorsed IFRS').
The following IFRS standards became effective on 1 January 2018 and have been applied in this report:
Different macroeconomic factors are taken into consideration and KBC applies three scenarios to evaluate a range of possible outcomes.
The following other change in presentation and accounting policies is applied in 2018:
o A change in presentation was made with regard to 'Network income' which is shifted from 'Net result from financial instruments at fair value through profit or loss' to 'Net fee and commission income'. 'Network income' is income received from margins earned on FX transactions (related to payments, credits, deposits, investments) and performed by the network (branches, online) for clients. The new presentation better reflects the business reality it concerns income received from margins earned on FX transactions carried out by the network for clients. The financial statements have not been restated retroactively according to IAS 8, as the total impact on them is considered to be non-material (a one-off impact of 25 million euros in 1Q 2018, before tax).
The following IFRS standards were issued but not yet effective in 2018. KBC will apply these standards when they become mandatory.
The significant accounting policies were adjusted to take into account IFRS 9 and were re-designed.
The general accounting principles of KBC Group (hereunder referred as "KBC") are based on the International Financial Reporting Standards (IFRS), as adopted by the European Union and IFRS Framework. The financial statements of KBC are prepared based on the going concern assumption.
KBC presents each material class of similar items separately, presents separately any dissimilar items unless they are immaterial and offsets only in cases when it is specifically required or permitted by the relevant IFRS.
KBC applies all the requirements of IFRS 9 as from 1 January 2018, except for the hedge accounting transactions which continued to be accounted for in accordance with IAS 39.
• Recognition
Financial assets and liabilities are recognised in the balance sheet when KBC becomes a party to the contractual provisions of the instruments. Regular-way purchases or sales of financial assets are recognised using settlement date accounting.
All financial assets are measured initially at fair value plus transaction costs that are directly attributable to its acquisition; with the exception of financial assets measured at fair value through profit or loss.
• Derecognition and Modification
KBC derecognises a financial asset when the contractual cash flows from the asset expire or KBC transfers its rights to receive contractual cash flows on the financial asset in a transaction in which substantially all the risks and rewards of ownership are transferred.
When during the term of a financial asset there is a change in the terms and conditions, then KBC assesses whether the new terms are substantially different to the original terms indicating that the rights to the cash flows of the initial instruments have expired. In case the conclusion is that the terms are substantially different then the transaction is accounted for as financial asset derecognition, which requires derecognising the existing financial asset and recognising a new financial asset based on the revised terms. Conversely, when KBC assesses that the terms are not substantially different than the transaction is accounted for as financial asset modification.
On initial recognition of a financial asset, KBC first assesses the contractual terms of the instrument in order to classify it as an equity or debt instrument. An equity instrument is defined as any contract that evidences a residual interest in another entity's net assets. In order to satisfy this condition, KBC reviews whether the instrument includes no contractual obligation for the issuer to deliver cash or exchange financial assets or financial liabilities with another entity under conditions that are potentially unfavourable to the issuer.
Any instruments which do not meet the criteria of equity instruments are classified as debt instruments by KBC.
When KBC concludes that the financial asset is a debt instrument then on initial recognition, it can be categorised in one of the following categories:
Debt instruments have to be classified in the FVPL category when (i) they are not held in business model whose objective is to hold assets to collect contractual cash flows or within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets or alternatively (ii) they are held in such business model but the contractual terms of the instrument give rise on specified dates to cash flows that are not solely payments of principal and interest on the principal amount outstanding.
Further, KBC may in some cases, on initial recognition, irrevocably designate a financial asset that otherwise meets the requirements to be measured at AC or at FVOCI as at fair value (FVO) if doing so eliminates or significantly reduces an accounting mismatch that would otherwise arise.
A debt instrument is measured at FVOCI only if it meets both of the following conditions and is not designated as at FVO:
A debt instrument is measured at AC only if it meets both of the following conditions and is not designated as at FVO:
A debt instrument is categorised as FVI when it is held in respect of a business activity that is connected to contracts in scope of IFRS 4 and if it is measured at fair value through profit or loss applying IFRS 9 but would not have been measured at fair value through profit or loss in its entirety in accordance with IAS 39 and for which KBC elected using the overlay approach. Regarding the application of the overlay approach more information is provided in section "Overlay approach".
The business model assessment is relevant for debt instruments to assess whether they are allowed to be measured at AC and FVOCI. In performing the assessment, KBC reviews the objective of a business model in which an asset is held at a portfolio level because this best reflects the way the business is managed and information is provided to management. The information considered includes:
Financial assets that are held for trading or whose performance is evaluated on a fair value basis are measured at FVPL because they are neither held to collect contractual cash flows nor held both to collect contractual cash flows and to sell financial assets.
• Assessment whether contractual cash flows are solely payments of principal and interest (SPPI)
For the purposes of this assessment, 'principal' is defined as the fair value of the financial asset on initial recognition. 'Interest' is defined as consideration for the time value of money and for the credit risk associated with the principal amount outstanding during a particular period of time and for other basic lending risks and costs (e.g. liquidity risk and administrative costs), as well as profit margin.
In assessing whether the contractual cash flows are solely payments of principal and interest, KBC considers the contractual terms of the instrument. This includes assessing whether the financial asset contains a contractual term that could change the timing or amount of contractual cash flows such that it would not meet this condition. In making the assessment, KBC considers:
Financial assets are not reclassified subsequent to their initial recognition, except in the period after KBC changes its business model for managing financial assets which could occur when KBC begins or ceases to perform an activity that is significant to its operations (e.g.: when KBC acquires, disposes of, or terminates a business line). The reclassification takes place from the start of the first reporting period following the change.
Financial equity instruments are categorised in one of the following categories:
KBC can designate equity instruments of the insurance activity in the FVI category, until the effective date of IFRS 17, 1 January 2021 . The equity investments that KBC insurance activity classifies as FVI shall meet both of the following criteria:
Regarding the application of the overlay approach more information is provided in section "Overlay approach" In the banking activity the rebuttable presumption is that all equity instruments is included in the FVOCI category when the investments is neither held for trading nor a contingent consideration in a business combination to which IFRS 3 applies. The election to include equity instruments in the FVOCI category is irrevocable on initial recognition and can be done on an investment-by-investment basis which is interpreted by KBC as share-by-share basis. Equity categorised in the FVOCI category is subsequently measured at fair value with all changes recognised in other comprehensive income and without any recycling into the income statement even when the investments is disposed. The only exception applies to the dividend income which are recognised in the income statement under the line item "Dividend Income".
KBC can recognise derivative instruments either for trading purpose or as hedging derivatives. Derivatives can have asset or liability positions depending on their actual market value.
Derivative instruments are always measured at fair value and KBC makes a distinction as follows:
Hedging derivatives are derivatives which are specifically designated in a hedge relationship. The accounting process of the such derivatives are detailed in the section "Hedge Accounting – Hedging Instrument".
KBC uses the definition for defaulted financial assets which is used for internal risk management purposes and it is in line with guidance and standards of the financial industry regulators. A financial asset is considered as defaulted if one or more of the following conditions are fulfilled:
KBC applies a backstop for facilities that have at least 90 days past due status. In this context a backstop is used as a final control to ensure that all the assets that should have been designated as defaulted, are properly identified.
The model for impairment of financial assets is called the Expected Credit Loss model (ECL), except for debt and equity instruments connected to the insurance activity for which KBC elected to apply the overlay approach. The impairment policy on these instruments are covered in the section "Overlay approach".
The scope of the ECL model is based on the classification of financial assets. The ECL model is applicable to the following financial assets:
Financial assets that are in scope for the ECL carry an amount of impairments equal to the life-time ECL if the credit risk has increased significantly since initial recognition. If the credit risk has not increased significantly since initial recognition, the loss allowance equals to an amount of 12 month ECL (see below for the references to the significant increase in credit risk). To distinguish between the different stages with regards the amount of ECL, KBC uses the internationally accepted terminology for stage 1, stage 2 and stage 3 financial assets.
All financial assets at initial recognition, unless they are already credit impaired, are classified at stage 1 and carry 12 month ECL. Once a significant increase in credit risk since initial recognition occurs, the asset migrates to stage 2 and carries lifetime ECL. Once an asset meets the definition of default it migrates to stage 3.
IFRS 9 allows for a practical expedient for trade receivables. The ECL for trade receivable can be measured to an amount equal to the life-time ECL. KBC applies this practical expedient for trade and other receivables.
Impairment gains and losses on financial assets are recognised under the heading "Impairments" in the income statement. Financial assets that are measured at amortised cost are presented on the balance sheet at their carrying amount being the gross carrying amount minus loss allowances. Debt instruments measured at fair value through other comprehensive income are presented on the balance sheet at their carrying amount being the fair value at the reporting date. The adjustment for the ECL is recognised as a reclassification adjustment between the income statement and the other comprehensive income.
In accordance to the ECL model, a financial assets attracts life-time ECL once the credit risk has increased significantly since initial recognition; therefore the assessment of the significant increase in credit risk defines the staging of financial assets. The assessment of a significant increase in credit risk is a relative assessment based on the credit risk that was assigned at initial recognition. This is a multi-factor assessment, and, thus KBC has developed a multi-tier approach (MTA).
For the bond portfolio the MTA consists of three tiers:
If none of these triggers results in a migration to stage 2, then the bond remains in stage 1.
A financial asset is considered impaired (i.e. stage 3) as soon as it meets the definition of default.
The MTA is symmetrical, i.e. a credit that has migrated to stage 2 or 3 can return to stage 2 or 1 if the Tier that triggered the migration is not present in a subsequent reporting date.
For the loan portfolio KBC uses a five-tier approach. This MTA is a waterfall approach, i.e. if after assessing the first Tier, doesn't result in migrating to stage 2, then the second Tier is assessed and so on. At the end, if all Tiers are being assessed without triggering a migrations to stage 2, then the financial asset remains in stage 1.
Forbearance: Forborne financial assets are always considered as stage 2, unless they are already impaired. In the latter case, they migrate to stage 3.
Days past due: KBC uses the backstop described in the standard. A financial asset that has more than 30 days past due, migrates to stage 2.
A financial asset is considered impaired (i.e. stage 3) as soon as it meets the definition of default. The MTA is symmetrical, i.e. a credit that has migrated to stage 2 or 3 can return to stage 2 or 1 if the Tier that triggered the migration is not met at the reporting date.
The ECL is calculated as the product of the probability of default (PD), the estimated exposure at default (EAD) and the loss given default (LGD).
The ECL are calculated in a way that reflect:
The life-time ECL represents the sum of the ECL over the life time of the financial asset discounted at the original effective interest.
The 12 months ECL represent the portion of the life time ECL that results from a default in 12-month period after the reporting date.
KBC uses specific IFRS 9 models for PD, EAD and LGD to calculate ECL. To the extent possible KBC uses similar modelling techniques that have been developed for prudential purposes (i.e. Basel models) for efficiency purposes. Having said that, KBC ensures that the Basel models are adapted to be in compliance with IFRS 9, for example:
KBC also considers three different forward looking macro-economic scenarios with different weights in the calculation of ECL. The base case macro-economic scenario represents KBC's estimations for the most probable outcome and it also serves as a primary input for other internal and external purposes.
The maximum period for measurement of the ECL is the maximum contractual period (including extensions) with the exception of specific financial assets which include a drawn and an undrawn amount available on demand which is not limited the exposure to the contractual period. Only for such assets a measurement period can extend beyond the contractual period.
KBC defines POCI assets as financial assets in scope of the IFRS 9 impairment which at origination are already defaulted (i.e. meet the definition of default).
POCI assets are recognised initially at an amount net of impairments and are measured at amortised cost using a credit adjusted effective interest rate. In subsequent period any changes to the estimated lifetime ECL are recognised in the income statement. Favourable changes are recognised as an impairment gain even if the lifetime ECL at the reporting date is lower than the estimated lifetime ECL at origination.
Calculating ECL requires significant judgments on different aspects for example, but not limited to, the borrowers' financial position and repayment capabilities, the value and recoverability of collaterals, forward looking and macroeconomic information. KBC applies neutral and free from bias approach when dealing with uncertainties and making decisions based on significant judgments.
In accordance with the amendment to IFRS 4 issued in September 2016, KBC decided to use the overlay approach to overcome the temporary consequences of the different effective dates of IFRS 9 and IFRS 17 (replacing IFRS 4). Accordingly, KBC uses the overlay approach which reclassifies from the income statement to OCI the extra volatility related to the adoption of IFRS 9. The reclassified amounts are recognised in the overlay reserve within equity.
The overlay approach is applied for the financial assets of KBC's insurance activity that are eligible. The eligibility is based on the following criteria:
Financial assets can be designated under the overlay approach until the instrument:
The application of the overlay approach requires retaining certain IAS 39 accounting policies for financial assets which are the following:
Cash comprises cash on hand and demand deposits, e.g. cheques, petty cash and central bank balances as well as other bank balances.
Financial instruments or their component parts are classified as liabilities or as equity in accordance with the substance of the contractual arrangements on initial recognition and the definitions of financial liabilities and equity instruments. A financial instrument is classified as a liability if:
A financial instrument is classified as an equity instrument if both of the conditions are not met and in that case is covered under the section "Equity".
KBC recognises a financial liability when it becomes a party to the contractual provisions of the instrument which is typically the date when the consideration received in the form of cash or other financial asset has been received. At initial recognition the financial liability is recognised at fair value and less transaction costs that are directly attributable to its issuance, except for financial liabilities at fair value through profit or loss.
Financial liabilities are derecognised when they are extinguished, i.e. when the obligation specified in the contract is discharged, cancelled or expires. KBC can also derecognise the financial liability and recognise a new one when there is an exchange between KBC and the lenders of the financial liability with substantially different terms, as well as substantial modifications of the terms of the existing financial liabilities. In assessing whether terms are different, KBC compares the discounted present value of the cash flows under the new terms, including any fees paid net of any fees received and discounted using the original effective interest rate, and the discounted present value of the remaining cash flows of the original financial liability. If the difference is at least 10% or more then KBC derecognises the original financial liabilities and recognises a new one. When the exchange of debt instruments or modification of terms is accounted for as an extinguishment, any costs or fees incurred are recognised as part of the gain or loss on the extinguishment.
KBC classifies the recognised financial liabilities into three different categories as provided by IFRS 9.
Held-for-trading liabilities are those incurred principally for the purpose of generating a profit from short-term fluctuations in price or dealer's margin. A liability also qualifies as a trading liability if it belongs to a portfolio of financial instruments held for trading separately by the trading desk and for which there is a recent pattern of short-term profit-taking.
Trading liabilities can include derivative liabilities, short positions in debt and equity instruments, time deposits and debt certificates. In connection with derivative liabilities KBC makes similarly distinction between trading and hedging derivatives as in case for derivative assets.
Initially, held-for-trading liabilities are measured at fair value. At the end of the reporting date, trading liabilities are measured at fair value. Fair value adjustments are always recorded in the income statement.
IFRS 9 allows measuring a (group of) financial liability(s) on initial recognition at fair value, whereby fair value changes are recognized in profit or loss except for fair value changes related to the changes in own credit risk which are presented separately in OCI. The fair value designation is used by KBC for the following reasons:
KBC classifies most of its financial liabilities under this category, also those used to fund trading activities, when the trading intent is not present in the financial liabilities (e.g.: issued bonds).
These financial liabilities are initially measured at cost, which is the fair value of the consideration received including transaction costs. Subsequently they are measured at amortised cost, which is the amount at which the funding liability was initially recognised minus principal repayments and plus or minus the cumulative amortisation of any difference between that initial amount and the maturity amount. The difference between the amount made available and the nominal value is recorded on an accruals basis as an interest expense. Interest expenses accrued, but not yet paid, are recorded under accruals and deferrals.
For financial liabilities designated at fair value, IFRS 9 requires measuring the financial liability on initial recognition at fair value. Thereafter fair value changes are recognized in the income statement, except for fair value changes related to the changes in own credit risk which are presented separately in OCI.
Accordingly, the fair value movement of the liability is presented in different parts: changes in own credit risk are presented in OCI and all other fair value changes are presented in the income statement under the line item "Net result from financial instruments at fair value through profit or loss". The amounts recognized in OCI relating to the own credit risk are not recycled to the income statement even when the liability is derecognized and the amounts are realized. Although recycling is prohibited, KBC transfers the amounts in OCI to other reserves within equity at derecognition.
The only situation when the presentation of the own credit risk in OCI is not applied when this would create an accounting mismatch in the income statement. Such accounting mismatch could arise if due to a close economic relationship between the financial liability designated at fair value for which the own credit risk recognised in OCI while all fair value changes on the corresponding financial asset is measured and recognised at fair value through profit or loss. This is the case for the unit-linked investment contracts where the fair value change in the liability position is perfectly offset by the asset position.
A financial guarantee contract is a contract that requires KBC to make specified payments to reimburse the holder for a loss it incurs because a specified debtor fails to make payment when due in accordance with the original or modified terms of a debt instrument. Such a contract is initially recognised at fair value and is subsequently measured at the higher of (a) the amount determined in accordance with impairment provisions of IFRS 9 (see section "Financial Assets – Impairment") and (b) the amount initially recognised less, when appropriate, cumulative amortisation recognised in accordance with the revenue recognition principle of IFRS 15.
KBC offsets and presents only a net amount in the balance sheet of a financial asset and financial liability when and only when it:
KBC defines 'fair value' as 'the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date'. Fair value is not the amount that an entity would receive or pay in a forced transaction, involuntary liquidation or distress sale. An imbalance between supply and demand (e.g. fewer buyers than sellers, thereby forcing prices down) is not the same as a forced transaction or distress sale.
Market value adjustments are recognised on all positions that are measured at fair value, with fair value changes being reported in the income statement or in equity. They relate to close-out costs, adjustments for less liquid positions or markets, mark-to-model-related valuation adjustments, counterparty risk (credit value adjustment ) and funding costs:
KBC opts to use the IAS 39 hedge accounting principles (as per the IAS 39 EU carve-out version). KBC designates certain derivatives held for risk management as well as certain non-derivative financial instruments as hedging instruments in qualifying hedging relationships. On initial designation of the hedge, KBC formally documents the relationship between the hedging instrument(s) and hedged item(s), including the risk management objective and strategy in undertaking the hedge, together with the method that will be used to assess the effectiveness of the hedging relationship. KBC makes an assessment, both at inception of the hedge relationship and on an ongoing basis, of whether the hedging instrument(s) is(are) expected to be highly effective in offsetting the changes in the fair value or cash flows of the respective hedged item(s) during the period for which the hedge is designated, and whether the actual results of each hedge are within a range of 80– 125%. KBC makes an assessment for a cash flow hedge of a forecast transaction, of whether the forecast transaction is highly probable to occur and presents an exposure to variations in cash flows that could ultimately affect the income statement.
KBC uses the following hedge accounting techniques: cash flow hedge, micro fair value hedge, fair value hedges for a portfolio of interest rate risk, and hedges of net investments in foreign operations.
Cash flow hedges: When a derivative is designated as the hedging instrument in a hedge of the variability in cash flows attributable to a particular risk associated with a recognised asset, liability or highly probable forecasted transaction that could affect the income statement , the effective portion of changes in the fair value of the derivative is recognised in OCI and presented in the Hedging Reserve (Cash Flow Hedge) within equity. Any ineffective portion of changes in the fair value of the derivative is recognised immediately in the income statement. The amount recognised in OCI is reclassified to the income statement as a reclassification adjustment in the same period as the hedged cash flows affect the income statement, in the line "Net results from financial instruments at fair value through profit or loss". If the hedging derivative expires or is sold, terminated or exercised, or the hedge no longer meets the criteria for cash flow hedge accounting, or the hedge designation is revoked, then hedge accounting is discontinued prospectively. Any cumulative gain or loss existing in equity at that time remains in equity and is recognised when the forecast transaction is ultimately recognised in the income statement. When a forecast transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is transferred immediately to the income statement.
Micro Fair value hedges: When a derivative is designated as the hedging instrument in a hedge of the change in fair value of a (portfolio of) recognised asset or liability or a firm commitment that could affect the income statement, changes in the fair value of the derivative are recognised immediately in the income statement together with changes in the fair value of the hedged item that are attributable to the hedged risk (in the same line item in the income statement as the hedged item). However, accrued interest income from interest rate swaps are recognised in "Net Interest Income". If the hedging derivative expires or is sold, terminated or exercised, or the hedge no longer meets the criteria for fair value hedge accounting, or the hedge designation is revoked, then hedge accounting is discontinued prospectively. Any adjustment, up to the point of discontinuation to a hedged item for which the effective interest method is used is amortised into the income statement as part of the recalculated effective interest rate of the item over its remaining life or recognised directly when the hedged item is derecognised.
Fair value hedges for a portfolio of interest rate risk (macro hedging): The EU carve-out macro hedging enables a group of derivatives (or proportions) to be viewed in combination and jointly designated as the hedging instrument and removes some of the limitations in fair value hedge accounting relating to hedging core deposits and under-hedging strategies. Under the EU carve-out, hedge accounting may be applied to core deposits and ineffectiveness only arises when the revised estimate of the amount of cash flows in scheduled time buckets falls below the designated amount of that bucket. KBC hedges the interest rate risk for a portfolio of loans with interest rate swaps and for a portfolio of retail deposits. The interest rate swaps are measured at fair value with fair value changes reported in the income statement. Accrued interest income from interest rate swaps are recognised in "Net Interest Income". The hedged amount of loans is measured at fair value as well with fair value changes reported in the income statement. The fair value of the hedged amount is presented as a separate line item of the assets or liabilities on the balance sheet. In case of hedge ineffectiveness, the cumulative fair value change of the hedged amount will be amortised to the income statement over the remaining lifetime of the hedged assets or immediately removed from the balance sheet if the ineffectiveness is due to the fact that the corresponding loans have been derecognised.
Hedge of net investments in foreign operations: When a derivative instrument or a non-derivative financial instrument is designated as the hedging instrument in a hedge of a net investment in a foreign operation having a different functional currency than the direct holding company of the foreign operation, the effective portion of changes in the fair value of the hedging instrument is recognised in Hedging Reserve (investment in foreign operation) in OCI within equity. Any ineffective portion of the changes in the fair value of the derivative is recognised immediately in the income statement. The amount recognised in OCI is reclassified to the income statement as a reclassification adjustment on disposal of the foreign operation which includes amongst others, dividend distribution, capital decrease.
The IFRS 4 'insurance contracts' valuation rules apply to insurance contracts (including reinsurance contracts) that KBC issues and reinsurance contracts that KBC holds. It also applies to financial instruments with a discretionary participation feature held by KBC.
A reinsurance contract is a type of insurance contract, as all reinsurance contracts which transfer insurance risk are insurance contracts.
Some contracts that are booked under local GAAP as insurance contracts will no longer be considered insurance contracts under IFRS. The contracts that do not expose KBC to any insurance risk (e.g.: pure investment without additionally (insurance) benefits/coverage) are treated as financial instruments. These financial instruments can exist with a discretionary participation feature or without a discretionary participation feature.
The financial instruments without a discretionary participation feature will be recognized using the deposit accounting.
Deposit accounting applies to the deposit component of unit-linked insurance contracts and the insurance component is treated as an insurance contract according to IFRS 4.
KBC unbundles the components if both of the following conditions are met:
Unbundling is prohibited if the deposit component cannot be separately measured. At KBC, insurance contracts other than unit-linked insurance contracts are not unbundled into a deposit component and an insurance component. The insurance component of unit-linked contracts, whether insurance contracts or investment contracts, is treated as an insurance contract. Unit-linked financial instruments without death benefits and participation feature are classified as "financial liabilities at fair value through profit or loss" in accordance with IFRS 9 and are consequently measured at fair value. Changes in fair value (assets and liabilities), including any component that relates to changes in foreign exchange rates, are recognized in the income statement as "Net result from financial instrument at fair value through profit and loss". The unit value is considered to be the fair value.
Financial instruments with a discretionary participation feature and the insurance component of unit-linked contracts are treated as insurance contracts under IFRS 4. On the balance sheet date, the liabilities resulting from these financial instruments or insurance contracts are tested to see if they are adequate, according to the liability adequacy test. If the carrying amount of these liabilities is lower than their estimated future discounted cash flows, the deficiency will be recognised in the income statement against an increase in the liability.
A reinsurance asset is impaired if, and only if:
At the adoption of IFRS 4, KBC decided to follow its then existing local GAAP practices and did not introduce any of the following:
KBC believes that it applies sufficient prudence in the measurement of its insurance contracts
KBC does not recognise any provisions for possible future claims as a liability if those claims arise under insurance contracts that are not in existence at the reporting date, such as catastrophe provisions and equalization provisions.
KBC removes an insurance liability (or a part of an insurance liability) from the balance sheet when, and only when, it is extinguished - i.e. when the obligation specified in the contract is discharged or cancelled or expires.
Reinsurance assets are not offset against the related insurance liabilities, nor will income or expense from reinsurance contracts be offset against expense or income from the related insurance contracts.
The technical provisions comprise the estimates at balance sheet date of the liabilities of the company regarding the insured persons, the beneficiaries and the policyholders, including the translation differences on the technical provisions denominated in foreign currency.
For primary business, the provision for unearned premiums is in principle calculated on a daily basis for each contract separately based on the gross premiums.
For reinsurance business received, the provision for unearned premiums is calculated for each contract separately. It is based on the information communicated by the ceding undertaking, supplemented by the company's own past experience regarding the evolution of risks over time.
• Provision for unexpired risks (non-life)
This item is an additional provision to supplement the provision for unearned premiums. It is set aside if the estimated total amount of claims and administrative costs relating to current contracts is expected to be higher in the following period than the total unearned premiums and premiums receivable.
For reinsurance business received, the contractual stipulations are observed and where appropriate the figures of the ceding undertaking adopted.
This provision relates exclusively to life insurance activities, with the exception of unit-linked life business. It comprises the actuarially estimated value of the KBC's liabilities and the profit sharing already assigned, less the actuarially estimated value of the liabilities of the policyholders. The acquisition costs are not deducted from the provision.
This item also includes the provision for unearned premiums and unexpired risks, the ageing reserves, the provisions for annuities payable but not yet due (including the internal claims settlement costs) with regard to the supplementary life insurance as well as the provisions for retirement and survivorship annuities.
Valuation according to the prospective method is applied for the provision of conventional non-unit-linked life insurance, modern non-unit-linked universal life insurance policies offering a guaranteed rate of interest on future premium payments, and for the provision concerning extra-legal benefits for employees in respect of current annuities.
Valuation according to the retrospective method is applied for the provisions of modern non-unit-linked universal life insurance and for the provision concerning extra-legal benefits for employees in respect of new supplementary premium payments.
The provision is calculated for each insurance contract separately.
In Belgium a supplementary life insurance provision has been created, the so called flashing light reserve. This reserve has the aim to cover the low interest rate risk. As from 1.1.2009 no further additions are done.
For claims reported, the provision is measured separately in each case, taking into account the known facts in the claims file, on the basis of the amounts still due to the injured parties or beneficiaries, plus external costs of settling claims. Where benefits have to be paid in the form of an annuity, the amounts to be set aside for that purpose are calculated using recognised actuarial methods.
For 'claims incurred but not reported' at balance sheet date, an IBNR (Incurred But Not Reported) provision is set aside. In the primary business, this IBNR provision is based on a lump sum per class of insurance depending upon past experience and the trend in the insured portfolio. For extraordinary events, additional amounts are added to the IBNR provision.
For 'claims incurred but not enough reserved' at balance sheet date, an IBNER (Incurred But Not Enough Reserved) provision is set aside if the adequacy procedures demonstrate that the other claims provisions are insufficient to meet future liabilities. This provision contains amounts for claims which have already been reported but which, for technical reasons, could not yet be recorded in the claims file.
A provision for the internal cost of settling claims is calculated at a percentage that is based on past experience.
Additional provisions are also constituted as required by national law, such as supplementary workmen's compensation provisions in Belgium.
All leases need to be classified as either finance lease or operating lease. The classification under IAS 17 is based on the extent to which risk and rewards incidental to ownership of leased assets lie with the lessor or the lessee. A finance lease transfers substantially all the risks and rewards incidental to ownership of an asset.
Equity represents the residual interest in KBC's total assets after deducting all of its liabilities (together net asset) and encompasses all equity instruments issued by KBC, reserves attributable to the holders of the equity instruments and minority interest.
KBC classifies all issued financial instruments as equity or financial liability based on the substance of the contractual arrangements. The critical feature that distinguishes a financial liability from an equity instrument is whether KBC has an unconditional right to avoid delivering cash or another financial asset to settle a contractual obligation.
Minority interest represents the equity in a subsidiary that is not attributable to the holders of KBC equity instruments. When the proportion of the equity held by minority interests changes, KBC adjusts the carrying amount of the controlling and minority interests to reflect changes in their relative interests in the consolidated companies. KBC recognises in equity any difference between the amount by which the minority interests are adjusted and the fair value of the consideration paid or received, and allocates it to its controlling stake.
Short‑term employee benefits, such as salaries, paid absences, performance‑based cash awards and social security costs are recognised over the period in which the employees provide the related services. The relating expenses are presented under the income statement line item of "Operating Expenses" under the heading "Staff Expenses".
KBC offers pension plans to its employees and these are provided either through defined contribution or defined benefit plans. Under defined contribution plans KBC's legal or constructive obligation is limited to the amount that it agrees to contribute to the fund. The amount of the post-employment benefit to be received by the employee is determined by the amount of contribution paid by KBC and the employee him or herself to the post-employment benefit plan together with the investment returns arising from those contributions. The actuarial risk is born by the employee.
Conversely, under defined benefit plans KBC's obligation is to provide the agreed benefits to current and former employees and the actuarial risk and investment risk fall, in substance, on KBC. This means that in case the actuarial or investment experience are worse than expected then KBC's obligation may be increased.
In Belgium, the defined contribution plans contain a legally guaranteed minimum return and the actual return can be lower than the legally required return, these plans have defined benefit plan features and KBC accounts them as defined benefit plans.
Liabilities in connection with the defined benefit plans and the Belgian defined contribution plan (or pension liabilities) are included under the "Other liabilities" item and relate to obligations for retirement and survivor's pensions, early retirement benefits and similar pensions or annuities.
The pension obligations for employees on defined benefit plans are calculated using the projected-unit-credit method, with each period of service granting additional entitlement to pension benefits.
Actuarial valuations are performed every reporting period. The defined benefit liabilities are discounted using rates equivalent to high-quality corporate bonds that are denominated in the currency that the benefits will be paid and have a maturity similar to the related pension liabilities.
Changes in the net defined benefit liability/asset apart from cash movements are grouped in three main categories and are accounted for in operating expenses (service costs), interest expenses (net interest costs) and Other Comprehensive Income (remeasurements).
Most of the net fee and commission income falls under the scope of IFRS 15 Revenue from Contracts with Customers as they cover services provided by KBC to its customers and are out of scope of other IFRS standards. For the recognition of revenue KBC identifies the contract and defines what are the promises (performance obligations) in the transaction. Revenue is recognised only when KBC has satisfied the performance obligation.
The revenue presented as Securities and Asset Management falls under the scope of IFRS 15 and entails in principal that KBC holds assets in a trust for the beneficiary ("fund") and is responsible to invest the amounts received from the customer for the benefit of the customer. These transactions are straightforward because KBC provides a series of distinct services which is consumed by the customer simultaneously when the benefits are provided. KBC is remunerated through the monthly or quarterly management fee which is calculated as a fixed percentage of the net asset value or by a subscription fee retained from the beneficiary. The fees do not include any variable compensation.
Revenue reported as Margin on life insurance investment contracts without DPF represents the realised amount on the investment contracts without DPF ("discretionary participation feature"), that is a fixed percentage or fixed amount withheld from the clients' payments, enabling the insurance company to cover its expenses.
Payment services whereby KBC charges the customer for different transactions linked with its current accounts, domestic or foreign payments, payment services through ATM, etc. are mainly completed when the actual transaction is executed therefore the relating consideration can be recognised directly at that point in time.
Government grants are recognised when there is a reasonable assurance that the grant will be received and the conditions attached to it will be met. The grants are recognised in the income statement in a systematic basis to match the way that KBC recognises the expenses for which the grants are intended to compensate.
Public authorities could impose different levies on KBC. The amount of the levies can be dependent on the amount of revenue (mainly interest) generated by KBC, on the amount of deposits accepted from customers, on the total balance sheet volume with corrections based on some specific ratio's. Levies are recognised, in accordance with IFRIC 21, when the obligating event that gives rise to the recognition of the liability, as stated in the relevant legislation, has occurred. Depending on the obligating event, levies can be recognised at one point or over time. The majority of the levies imposed on KBC have to be recognised at one point, which occurs mainly at the beginning of the financial year. KBC recognises the levies as part of "Operating Expenses".
Income tax consists of three elements: current year's taxes paid/payable, previous years' under/over provision and changes in deferred tax assets/liabilities.
Income tax is accounted for either in the income statement or in the Other Comprehensive Income depending on where the items that triggered the tax are accounted for. Income taxes that are initially accounted for in the Other Comprehensive Income and that relate to gains/losses that are subsequently recognised in the income statement, are recycled in the income statement in the same period that the item is account for in the income statement.
Deferred and current tax assets and liabilities are offset when there is both a legal right of offset and the intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Current tax for the period is measured at the amount expected to be paid to/recover from the tax authorities, using the rates of tax in effect during the reporting period.
Deferred tax liabilities are recognised for all taxable temporary differences between the carrying amount of an asset or liability and its tax base. They are measured using the tax rates that are substantially enacted at the reporting date and expected to be in effect on realisation of the assets or settlement of the liabilities to which they relate and which reflects the tax consequences that would follow from the manner in which the entity expects to recover or settle the carrying amount of the underlying asset or liability at the balance sheet date.
Deferred tax assets are recognised for all deductible temporary differences between the carrying value of assets and liabilities and their tax base, and for carry forward of unused tax losses and for carry forward unused tax credits, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences can be utilised. KBC calculates deferred tax assets for carry forward unused tax losses. When estimating the period over which tax losses can be used against future taxable profits, KBC uses projections for a period between eight to ten years.
Deferred tax assets/liabilities that relate to business combinations are accounted for directly in Goodwill.
Deferred tax assets/liabilities are not discounted.
Property, plant and equipment is recognised initially at cost (including directly allocable acquisition costs). KBC subsequently measures property, plant and equipment at the initial cost less accumulated depreciation and impairment. The rates of depreciation are determined on the basis of the estimated useful life of the assets and are applied according to the straight-line method from the moment the assets are available for use.
Property, plant and equipment are derecognised upon disposal or when the asset is permanently withdrawn from use and no future economic benefits are expected from its disposal. Gains or losses upon derecognition are recognised in the income statement in the period that the derecognition occurs.
Property and equipment are subject to impairment when there is an indication that asset might have been impaired.
Depreciation charges, impairment losses and gains/loss on disposal are recognised in the line item "Operating Expenses" in the income statement with the exception of assets that are leased under operating leases (KBC as a lessor) for which the costs are recognised in the line "Net Other Income". Where a disposal falls within the definition of a discontinued operation, the net results are reported in a single line in the income statement (see section on discontinued operations).
Investment property is defined as a real estate property either built, purchased or acquired under a finance lease by KBC, which is held to earn rentals or capital appreciations rather than used by KBC for the supply of services or for administrative purposes. Investment property is initially recognised at cost (including directly attributable costs). KBC subsequently measures investment property at initial cost minus accumulated depreciation and impairment losses.
The depreciation charge is recorded within the line item of "Net Other Income" of the income statement
Intangible assets include Goodwill, Software Developed In-House, Software developed externally and other intangible assets. Intangible assets can be (i) acquired part of business combination transaction (see further "Business Combinations and Goodwill) , (ii) separately acquired or (iii) developed internally.
Separately acquired intangible assets (mainly software developed externally) are initially recognised at cost. Internally developed intangible assets (mainly software developed-in-house) are recognised only it arises from development and KBC can demonstrate the:
Internally generated intangible assets are initially measured at the development costs that are directly attributable to the design and testing of the unique software controlled by KBC. Directly attributable costs capitalised as part of the Software Developed In-House include software development employee costs and directly attributable overhead costs.
Research expenses, other development expenditures, costs associated with maintaining software and investment projects (largescale projects introducing or replacing an important business objective or model) which do not meet the recognition criteria are recognized as an expense when incurred.
Intangible assets are subsequently carried at cost less accumulated amortisation and accumulated impairment losses. Amortisation begins when the asset is available for use as intended by management. The amortisation of the software is as follow:
When KBC prepares financial statements it ensures that the carrying amount of the non-financial asset does not exceed the amount what could be obtained from either using or selling it ("recoverable amount"). Property, plant and equipment, investment property and software are subject to the impairment review only when an objective evidence of impairment indicator exists. Goodwill and Intangible assets with an indefinite useful life are subject to impairment reviews at least annually and in addition, these assets are also reviewed for impairment indicators at every quarter.
Indications for impairments can be either from internal source (e.g. the condition of an asset) or external source (e.g.: new technology or significant decline of the asset's market value).
When an impairment indicator is present, KBC reviews the asset's recoverable amount and the asset is impaired if its recoverable amount is lower than its carrying amount at the reporting date. The recoverable account is defined as the higher of the value in use and the fair value less cost to sell. Value is use is defined as the discounted future cash flows expected to be delivered from an asset or a cash generating unit.
The impairment is carried on individual asset level but when the individual asset does not generate cash inflows that are largely independent of those from other assets or group of assets then the recoverable amount is determined for the so-called "cash generating unit" (CGU) to which the asset or group of assets belong(s). In forming the CGUs, KBC applies its own judgement to define the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. This process mainly applies to goodwill which has been recognised in connection with acquisitions.
Impairment losses are recognised in the income statement the period that they occur. An impairment loss can be reversed if the condition that triggered the impairment loss is not present any more, except for goodwill which can never be reversed. Impairment gains are recognised in the income statement in the period that they occur.
Provisions are recognised at the reporting date if and only if the following criteria are met:
The amount recognised as a provision is the best estimate of the expenditure required to settle the obligation at balance sheet date. When the timing effect is material, the amount recognised as a provision is the net present value of the best estimate.
Due to its inherent nature, a provision requires management judgment regarding the amount and timing of probable future economic outflows.
All material entities (including structured entities) over which KBC exercises, directly or indirectly, control, as defined in IFRS 10, are consolidated according to the method of full consolidation.
Subsidiaries that are not included in the consolidated financial statements because of immateriality are classified as equity instruments at fair value through other comprehensive income with all fair value changes being reported in other comprehensive income except for any dividend income which is recognised in the income statement.
Material companies over which joint control is exercised, directly or indirectly and material investments in associates (companies over which KBC has significant influence), are all accounted for using the equity method.
Subsidiaries are effectively included in the consolidated financial statements using the full consolidation method if at least two of the following materiality criteria are exceeded:
In order to avoid that too many entities are excluded, KBC monitors that the combined balance-sheet total of the entities excluded from consolidation shall not amount to more than 1% of the consolidated balance-sheet total.
Business combinations are accounted for using the acquisition method. Under this method, the cost of an acquisition is measured as the aggregate of the consideration transferred (measured at acquisition date fair value) and the amount of any minority interest in the acquiree. For the measurement of the minority interests, KBC can decide for each business combination separately whether to measure the minority interest at fair value or as their proportionate share of the acquiree's net identifiable assets. The way how minority interest is measured at acquisition date will have an impact on the purchase accounting through the determination of goodwill.
Goodwill is the excess of the cost of the acquisition over the acquirer's interest in the fair value of the identifiable assets acquired and liabilities and contingent liabilities assumed at the date of acquisition. In order to complete the acquisition accounting and determine goodwill KBC applies a measurement period of twelve months. The assessment of the financial assets acquired and financial liabilities assumed in the business combination the classification and designation is based on the facts and circumstances existing at the acquisition date (except for lease and insurance agreements, which are classified on the basis of the contractual terms and other factors at the inception of the respective contract).
Goodwill is presented on the line item "Goodwill and other intangible assets" and is carried at cost less impairment losses. Goodwill is not amortised, but is tested for impairment at least once a year or when there is an objective evidence (external or internal) that goodwill can be impaired. In case the acquisition accounting is not completed because the twelve months of measurement period has not lapsed then the goodwill is not considered as final and it is only tested in case there is an objective evidence that the provisional goodwill is impaired.
For the purpose of testing goodwill for impairment, goodwill is allocated to each of KBC's cash generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the acquiree are assigned to those units. An impairment loss is recognised if the carrying amount of the cash-generating unit to which the goodwill belongs exceeds its recoverable amount. Impairment losses on goodwill cannot be reversed.
Monetary assets and liabilities denominated in foreign currency are translated into the functional currency at the spot rate at balance sheet date.
Negative and positive valuation differences, except for those relating to the funding of shares and investments of consolidated companies in foreign currency, are recognised in the income statement.
Non-monetary items measured at historical cost are translated into the functional currency at the historical exchange rate that existed on the transaction date. Non-monetary items carried at fair value are translated at the spot rate of the date the fair value was determined.
Translation differences are reported together with changes in fair value. Income and expense items in foreign currency are taken to the income statement at the exchange rate prevailing when they were recognised.
Valuation differences are accounted for either in the income statement or in the Other Comprehensive Income. Valuation differences that are initially accounted for in the Other Comprehensive Income and that relate to gains/losses that are subsequently recognised in the income statement, are recycled in the income statement in the same period that the item is recycled to the income statement.
The balance sheets of foreign subsidiaries are translated into the presentation currency at the spot rate at the reporting date (with the exception of the capital and reserves, which are translated at the historical rate). The income statement is translated at the average rate for the financial year as best estimate of the exchange rate at transaction date.
A related party to KBC is either a party over which KBC has control or significant influence or a party that has control or significant influence over KBC.
KBC defines its related parties as:
KBC associates and joint ventures
KBC Key management personnel (being its Board of Directors and the Executive Committee of KBC Group NV)
Transactions with related parties occur at an arm's-length basis.
• Non-current assets held-for-sale and disposal groups, liabilities associated with disposal groups
Non-current assets or group of assets and liabilities held for sale are those for which KBC will recover the carrying amount from a sale transaction that is expected to qualify as a sale within a year, instead of through continuing use.
Non-current assets held for sale and liabilities held for sale are reported separately from the other assets and liabilities in the balance sheet at the end of the reporting date.
• Discontinued operations
A discontinued operation refers to a part of the KBC that has been disposed of or is classified as held for sale and:
represents a separate major line of business or geographical area of operations: or
a part of a single co-ordinated plan to dispose of a separate major line of business or geographical area of operations or
is a subsidiary acquired exclusively with a view to resale.
Results from discontinued operations are recognised separately in the income statement and in the Other Comprehensive Income and contain:
The post-tax profit or loss of discontinued operations and
The post-tax gain or loss recognised on the measurement to fair value les costs to sell or on the disposal of the assets or disposal group.
Events after the reporting date are defined as favourable or unfavourable events that occur between the reporting date and the date that the financial statements are authorised for issue. There are two types of events after the reporting period:
those which provide evidence of conditions that existed at the reporting date (adjusting events)
those that are indicative of conditions that arose after the reporting date (non-adjusting events).
The impact of adjusting events has already been reflected in the financial position and performance of the current year. The impact and consequences of the non-adjusting events are disclosed in the notes of the financial statements.
As from the 1st of January 2018, the consolidated financial statements are prepared in accordance with IFRS 9. KBC has opted to make use of transition relief for disclosing comparative information.
Below tables reflect on the impact on equity because of this IFRS 9 implementation. Additional transition disclosures that result out of specific shifts are not reported. These will be included in the annual report.
Total FTA (first time application) impact of the transition from IAS 39 to IFRS 9 as per 1st January 2018, including both the impact on the financial assets and provisions, is a decrease in equity amounting to -949 million euros before tax (-746 million euros after tax), split between:
The impact of the implementation of IFRS 9 can be summarized as follows:
The implementation of the ECL model resulted in an increase in the impairment on debt instruments at AC and FVOCI by 282 million euros before tax as per 1st January 2018, decreasing retained earnings by the same amount. As impairments on FVOCI debt instruments shall not reduce the instruments' carrying amount, 8 million euros is shifted to OCI reserves. The increase in impairments is mainly caused by the stage 2, lifetime expected credit loss and mainly situated in the loans and advances (261 million euros) (mortgage loans, term loans and current accounts).
| Before IFRS 9 application | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| KBC Group consolidated | IMPACT IFRS 9, 1-1-2018 | ||||||||||||
| Debt Instruments (3) | Equity Instruments | ||||||||||||
| FINANCIAL ASSETS, 201712 | Receivables Loans & |
Held to maturity |
Available for Sale |
Designated at Fair Value |
Held for Trading |
Available for Sale |
Designated at Fair Value |
Held for Trading |
Total | Retained Earnings |
OCI Reserve | ||
| in Millions and in EUR | BEFORE TAX | AFTER TAX BEFORE TAX AFTER TAX | |||||||||||
| (total carrying amount before IFRS 9 application) FINANCIAL ASSETS, 31-12-2017 |
167 458 | 30 979 | 32 498 | 63 | 1 159 | 1 658 | 0 | 508 | 234 322 | -288 | -235 | -644 | -496 |
| Amount classified before IFRS 9 application Amortised cost |
167 289 | 29 560 | 15 060 | 0 | 0 | - | - | - | 210 865 211 910 |
-266 | -222 | -774 | -594 |
| Remeasurement | -237 23 |
-190 -187 |
-617 -610 |
0 | 0 | - | - | - | -1 045 | -594 | |||
| due to reclassification: portfolio FV hedge (shifts to non-financial assets) due to reclassification: reversal revaluation reserve (IAS39) |
- | - | -4 | - - |
- - |
- - |
- - |
- - |
-774 -4 |
- - |
- - |
-774 - |
- |
| Reserved interests impact impairments |
-261 688 |
-3 0 |
-2 0 |
0 0 |
0 0 |
- - |
- - |
- - |
-266 688 |
-266 | -222 | - | - |
| Reversal specific impairments | 3 840 | 4 | 8 | - | - | - | - | - | 3 853 | ||||
| Transfer to lifetime ECL - stage 3 Reversal IBNR provision |
215 -4 549 |
1 -4 |
0 -8 |
- 0 |
- 0 |
- - |
- - |
- - |
216 -4 561 |
||||
| Transfer to lifetime ECL - stage 2 | -357 | -1 | 0 | 0 | 0 | - | - | - | -358 | ||||
| Transfer to 12-month ECL - stage 1 IFRS 9 measurement on 1 January 2018 |
167 052 -98 |
29 370 -4 |
14 443 -2 |
0 0 |
0 0 |
- - |
- - |
- - |
210 865 -104 |
||||
| Fair value through other comprehensive income | 19 516 | 14 | 17 | 125 | 91 | ||||||||
| Amount classified before IFRS 9 application | 0 | 1 410 | 17 407 | 0 | 284 | 277 | 0 | 0 | 19 378 | ||||
| due to reclassification: reversal revaluation reserve (IAS39) ment Remeasure |
0 0 |
138 -5 |
0 -908 |
0 - |
0 - |
-69 0 |
- - |
- - |
138 -982 |
- | - | -982 | -763 |
| due to reclassification: impact revaluation reserve (IAS39) on OCI-reserve (IFRS9) | - | - | 908 | - | - | 69 | - | - | 977 | - | - | 977 | 760 |
| due to reclassification: other than reversal revaluation reserve impact impairments |
0 0 |
143 0 |
8 -8 |
0 0 |
0 0 |
-39 39 |
- - |
- - |
32 111 |
-18 32 |
-16 33 |
129 - |
95 - |
| Reversal specific impairments | 0 | 0 | 0 | - | - | 39 | - | - | 39 | ||||
| Reversal IBNR provision | 0 | 0 | 0 | - | - | - | - | - | 0 | ||||
| Transfer to lifetime ECL - stage 3 Transfer to lifetime ECL - stage 2 |
0 0 |
0 0 |
0 -4 |
0 0 |
0 0 |
- - |
- - |
- - |
0 -4 |
||||
| Transfer to 12-month ECL - stage 1 | 0 | 0 | -4 | 0 | 0 | - | - | - | -4 | ||||
| IFRS 9 measurement on 1 January 2018 | 0 | 1 548 | 17 407 | 0 | 284 | 277 | 0 | 0 | 19 516 | ||||
| Amount classified before IFRS 9 application Fair value through P&L - HFT |
0 | 0 | 0 | 0 | 875 | 0 | 0 | 508 | 1 383 1 383 |
0 | 0 | 0 | 0 |
| ment Remeasure |
0 | 0 | 0 | - | - | 0 | - | - | 0 | ||||
| Fair value through P&L - Fair value option (FVO) IFRS 9 measurement on 1 January 2018 |
0 | 0 | 0 | 0 | 875 | 0 | 0 | 508 | 1 383 39 |
0 | 0 | 0 | 0 |
| Amount classified before IFRS 9 application | 0 | 0 | 0 | 39 | 0 | - | - | - | 39 | ||||
| ment Remeasure |
0 | 0 | 0 | - | - | - | - | - | 0 | ||||
| IFRS 9 measurement on 1 January 2018 | 0 | 0 | 0 | 39 | 0 | - | - | - | 39 | ||||
| Fair value through P&L - overlay approach (1) Amount classified before IFRS 9 application |
0 | 0 | 0 | 1 371 | 1 371 1 371 |
0 | 0 | 0 | 0 | ||||
| Remeasurement | 0 | 0 | 0 | - - |
- - |
0 | - - |
- - |
0 | ||||
| due to reclassification: reversal revaluation reserve (IAS39) | 0 | 0 | 0 | - | - | -390 | - | - | -390 | - | - | -390 | -387 |
| due to reclassification: impact revaluation reserve (IAS39) on OCI (IFRS9) due to reclassification: other than reversal revaluation reserve |
0 0 |
0 0 |
0 0 |
- - |
- - |
-78 390 |
- - |
- - |
390 -78 |
- -78 |
-78 - |
390 0 |
387 0 |
| impact impairments | 0 | 0 | 0 | - | - | 78 | - | - | 78 | 78 | 78 | - | - |
| IFRS 9 measurement on 1 January 2018 | 0 | 0 | 0 | - | - | 1 371 | - | - | 1 371 | ||||
| Fair value through P&L - Mandatorily at fair value through profit and loss other than Held for trading and excluding overlay approach (2) Amount classified before IFRS 9 application |
169 | 9 | 31 | 24 | 0 | 10 | 0 | 0 | 213 242 |
-35 | -29 | 6 | 7 |
| Remeasurement | -28 | -2 | 0 | - | - | 0 | 0 | - | -30 | ||||
| due to reclassification: reversal revaluation reserve (IAS39) | 12 | 0 | 1 | - | - | -6 | - | - | 6 | - | - | 6 | 7 |
| due to reclassification: impact revaluation reserve (IAS39) on retained earnings (IFRS9) due to reclassification: other than reversal revaluation reserve |
-12 -31 |
0 -2 |
0 -1 |
- - |
- - |
6 0 |
- - |
- - |
-6 -33 |
-6 -33 |
-7 -25 |
- - |
- - |
| impact impairments | 3 | 0 | 0 | - | - | 0 | - | - | 3 | 3 | 3 | ||
| IFRS 9 measurement on 1 January 2018 | 141 | 7 | 31 | 24 | 0 | 10 | 0 | 0 | 213 245 |
||||
| Amount classified before IFRS 9 application Hedging |
- | - | - | - | - | - | - | - | 245 | - | - | - | - |
| IFRS 9 measurement on 1 January 2018 | - | - | - | - | - | - | - | - | 245 | ||||
| IMPACT RETAINED EARNINGS EXCLUDING EQUITY METHOD, 1-1-2018 (IFRS 9) (total IFRS 9 carrying amount) FINANCIAL ASSETS, 1-1-2018 |
167 193 | 30 926 | 31 881 | 63 | 1 159 | 1 658 | 0 | 508 | 233 386 -235 |
-288 | -235 | ||
| IMPACT OCI RESERVE EXCLUDING EQUITY METHOD, 1-1-2018 (IFRS 9) | -496 | -644 | -496 | ||||||||||
| IMPACT RETAINED EARNINGS - EQUITY METHOD, 1-1-2018 (IFRS 9) | -4 | -5 | -4 | ||||||||||
| IMPACT OCI RESERVE - EQUITY METHOD, 1-1-2018 (IFRS 9) IMPACT RETAINED EARNINGS - OTHER, 1-1-2018 (IFRS 9) |
-3 -3 |
-3 | -3 | -3 | -3 | ||||||||
| TOTAL IMPACT RETAINED EARNINGS AND OCI RESERVE, 1-1-2018 (IFRS 9) | -740 | -296 | -241 | - -647 |
- -499 |
||||||||
| of which phase 1 impact | -14 | -7 | -647 | -499 | |||||||||
| (1) Insurance entities can elect to label financial instruments FVPL and still have their impact in FVOCI till IFRS 17 comes into force of which phase 2 impact |
-282 | -235 | - | - | |||||||||
| (2) Financial assets previously classified as L&R, HTM or AFS which are reclassified as FVPL, have a business model other than hold to collect (and sell) contractual cash flows or do not pass the SPPI test. | |||||||||||||
| (3) Debt instruments include loans and advances (including finance leases that are not in scope of IAS 39/IFRS 9), debt securities and other financial assets |
The implementation of IFRS 9 did not result in any reclassifications for the financial liabilities. Note 4.1 remains unchanged.
IFRS 9 requires the provisions for off balance sheet commitments to reflect the expected credit loss (ECL). As a result, the provisions on commitments and financial guarantees increase by approximately 4% resulting in a decrease of retained earnings of -6 million euros before tax (-5 million euros after tax).
| KBC Group consolidated | Before IFRS 9 application | IMPACT IFRS 9, 1-1-2018 | ||||
|---|---|---|---|---|---|---|
| PROVISIONS, 201712 | Provisions | Total | Retained Earnings | |||
| in Millions and in EUR | Loan Commitments Financial Guarantees Other Commitments | BEFORE TAX | AFTER TAX | |||
| PROVISIONS, 31-12-2017 (total carrying amount before IFRS 9 application) - IFRS 7,42I(a) |
113 | 19 | 1 | 133 | ||
| Remeasurement | 6 | -1 | 0 | 6 | -6 | -5 |
| Reversal specific impairments | -93 | -18 | 0 | -111 | ||
| Reversal IBNR provision | -20 | -2 | 0 | -22 | ||
| Transfer to lifetime ECL | 107 | 17 | 0 | 124 | ||
| Transfer to 12-month ECL | 12 | 2 | 0 | 14 | ||
| IFRS 9 measurement on 1 January 2018 | 119 | 18 | 1 | |||
| PROVISIONS 1-1-2018 (total IFRS 9 carrying amount) | - | - | - | 138 | ||
| NET IMPACT RETAINED EARNINGS, 1-1-2018 (IFRS 9) | -6 |
Segment reporting according to the management structure of the group (note 2.2 in the annual accounts 2017)
For a description on the management structure and linked reporting presentation, reference is made to note 2.1 in the annual accounts 2017.
| Business | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| unit | |||||||||
| Business | Business | Interna | |||||||
| unit | unit Czech | tional | of which: | of which: | of which: | of which: | Group | KBC | |
| In millions of EUR | Belgium | Republic | Markets | Hungary | Slovakia | Bulgaria | Ireland | Centre | Group |
| 1Q 2018 IFRS 9 | |||||||||
| Net interest income | 649 | 248 | 226 | 2 | 1 125 | ||||
| 61 | 52 | 39 | 75 | ||||||
| Non-life insurance before reinsurance | 103 | 27 | 26 | 11 | 6 | 10 | 0 | 5 | 162 |
| Earned premiums Non-life | 259 | 57 | 58 | 26 | 10 | 23 | 0 | 3 | 378 |
| Technical charges Non-life | - 156 | - 30 | - 32 | - 15 | - 4 | - 13 | 0 | 2 | - 216 |
| Life insurance before reinsurance | - 27 | 15 | 6 | 1 | 3 | 1 | 0 | 0 | - 7 |
| Earned premiums Life | 251 | 60 | 25 | 4 | 14 | 6 | 0 | 0 | 336 |
| Technical charges Life | - 278 | - 46 | - 19 | - 3 | - 11 | - 5 | 0 | 0 | - 343 |
| Ceded reinsurance result | - 4 | - 3 | - 2 | - 1 | - 1 | - 1 | 0 | 0 | - 9 |
| Dividend income | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 21 |
| Net result from financial instruments at fair value through profit or loss | 34 | 40 | 18 | 14 | 3 | 2 | - 1 | 4 | 96 |
| Net realised result from debt instruments at fair value through other comprehensive income | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 |
| Net fee and commission income | 318 | 67 | 68 | 46 | 14 | 9 | 0 | - 2 | 450 |
| Net other income | 59 | 4 | 8 | 7 | 1 | - 1 | 0 | 1 | 71 |
| TOTAL INCOME | 1 153 | 398 | 350 | 139 | 78 | 60 | 74 | 11 | 1 912 |
| Operating expenses | - 822 | - 189 | - 252 | - 103 | - 52 | - 46 | - 51 | - 27 | - 1 291 |
| Impairment | - 13 | - 7 | 61 | 6 | 4 | 9 | 43 | 16 | 56 |
| on financial assets at amortised cost | - 14 | - 1 | 61 | 6 | 4 | 9 | 43 | 17 | 63 |
| on financial assets at fair value through other comprehensive income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - 1 | 0 |
| on goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| on other | 0 | - 6 | 0 | 0 | - 6 | ||||
| Share in results of associated companies and joint ventures | - 1 | 6 | 2 | 0 | 0 | 0 | 0 | 0 | 6 |
| 0 | 0 | 1 | 0 | ||||||
| RESULT BEFORE TAX | 316 | 207 | 160 | 41 | 29 | 23 | 66 | 0 | 683 |
| Income tax expense | - 73 | - 36 | - 24 | - 7 | - 6 | - 2 | - 8 | 6 | - 127 |
| RESULT AFTER TAX | 243 | 171 | 137 | 34 | 23 | 21 | 57 | 5 | 556 |
| Attributable to minority interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| NET RESULT | 243 | 171 | 137 | 34 | 23 | 21 | 57 | 5 | 556 |
| 1Q 2017 IAS 39 | |||||||||
| Net interest income | 625 | 216 | 189 | 58 | 53 | 12 | 66 | - 5 | 1 025 |
| Non-life insurance before reinsurance | 143 | 18 | 25 | 9 | 6 | 10 | 0 | 1 | 187 |
| Earned premiums Non-life | 256 | 49 | 53 | 23 | 8 | 21 | 0 | 2 | 360 |
| Technical charges Non-life | - 113 | - 30 | - 28 | - 14 | - 2 | - 12 | 0 | - 1 | - 173 |
| Life insurance before reinsurance | - 44 | 11 | 6 | 2 | 3 | 1 | 0 | - 1 | - 28 |
| Earned premiums Life | 241 | 48 | 23 | 4 | 13 | 6 | 0 | 0 | 312 |
| Technical charges Life | - 285 | - 38 | - 17 | - 2 | - 9 | - 5 | 0 | - 1 | - 341 |
| Ceded reinsurance result | - 2 | - 1 | - 1 | 0 | 0 | - 1 | 0 | 1 | - 4 |
| Dividend income | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 15 |
| Net result from financial instruments at fair value through profit or loss | 156 | 50 | 28 | 19 | 4 | 1 | 5 | - 44 | 191 |
| Net realised result from available-for-sale assets | 23 | 11 | 2 | 1 | 0 | 1 | 0 | 9 | 45 |
| Net fee and commission income | 346 | 47 | 48 | 37 | 12 | - 1 | 0 | - 3 | 439 |
| Net other income | 46 | 26 | 4 | 1 | 2 | 0 | 0 | 1 | 77 |
| TOTAL INCOME | 1 305 | 378 | 301 | 127 | 81 | 22 | 71 | - 38 | 1 946 |
| Operating expenses | - 822 | - 165 | - 212 | - 101 | - 50 | - 16 | - 44 | - 29 | - 1 229 |
| Impairment | - 60 | 1 | 47 | 4 | - 8 | ||||
| 1 | - 2 | - 1 | 50 | ||||||
| on loans and receivables | - 59 | 1 | 48 | 1 | - 2 | - 1 | 50 | 4 | - 6 |
| on available-for-sale assets | - 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - 1 |
| on goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| on other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share in results of associated companies and joint ventures | 0 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 5 |
| RESULT BEFORE TAX | 423 | 218 | 137 | 26 | 28 | 5 | 76 | - 63 | 715 |
| Income tax expense | - 121 | - 37 | - 22 | - 6 | - 6 | - 1 | - 10 | 96 | - 85 |
| RESULT AFTER TAX | 301 | 181 | 114 | 20 | 22 | 4 | 67 | 33 | 630 |
| Attributable to minority interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| NET RESULT | 301 | 181 | 114 | 20 | 22 | 4 | 67 | 33 | 630 |
| In millions of EUR | 1Q 2018 | 4Q 2017 | 1Q 2017 |
|---|---|---|---|
| IFRS 9 | IAS 39 | IAS 39 | |
| Total | 1 125 | 1 029 | 1 025 |
| Interest income | 1 682 | 1 590 | 1 576 |
| Interest income on financial instruments calculated using effective interest rate | |||
| method | |||
| Loans and receivables | - | 965 | 921 |
| Held-to-maturity investments | - | 207 | 234 |
| Financial assets at amortised cost | 1 282 | - | - |
| Available-for-sale assets | - | 159 | 166 |
| Financial assets at fair value through other comprehensive income | 100 | - | - |
| Derivatives under hedge accounting | 50 | 82 | 68 |
| Other assets not at fair value | 19 | 46 | 33 |
| Interest income on other financial instruments | |||
| Financial assets held for trading | 229 | 130 | 152 |
| of which economic hedge | 223 | 122 | 146 |
| Other financial assets at fair value through profit or loss | 0 | 1 | 2 |
| Interest expense | - 557 | - 561 | - 551 |
| Interest expense on financial instruments calculated using effective interest rate | |||
| method | |||
| Financial liabilities measured at amortised cost | - 255 | - 242 | - 228 |
| Derivatives under hedge accounting | - 103 | - 121 | - 125 |
| Other | - 30 | - 34 | - 18 |
| Interest expense on other financial instruments | |||
| Financial liabilities held for trading | - 161 | - 155 | - 171 |
| of which economic hedge | - 154 | - 148 | - 166 |
| Financial liabilities designated at fair value through profit or loss | - 6 | - 6 | - 8 |
| Net interest expense on defined benefit plans | - 1 | - 2 | - 2 |
The presentation of interest accruals for FX derivatives has changed: for more information see 'Statement of compliance' (note 1.1).
As of 2018, the financial information is prepared in accordance with IFRS 9. Equity instruments of the insurance companies are accounted for using the overlay approach. For more information see note 'Summary of significant accounting policies' (note 1.2), as well as the narrative under the income statement.
The result from financial instruments at fair value through profit or loss in 1Q 2018 is 139 million euros lower compared to 4Q 2017. The quarter-on-quarter decrease is due to:
• Excluding these items, the result from financial instruments at fair value through profit or loss in 1Q 2018 is 22 million euros lower compared to 4Q 2017, mainly explained by lower slightly negative market value adjustments in 1Q 2018 versus positive market value adjustments in 4Q 2017 and a lower dealing room income.
Compared to 1Q 2017, the result from financial instruments at fair value through profit or loss is 95 million euros lower in 1Q 2018, for a large part explained by:
| In millions of EUR | 1Q 2018 | 4Q 2017 | 1Q 2017 |
|---|---|---|---|
| Total | 450 | 430 | 439 |
| Income | 648 | 641 | 620 |
| Expense | - 197 | - 210 | - 181 |
| Breakdown by type | |||
| Asset Management Services | 299 | 301 | 323 |
| Income | 313 | 316 | 333 |
| Expense | - 14 | - 15 | - 10 |
| Banking Services | 215 | 204 | 184 |
| Income | 318 | 309 | 268 |
| Expense | - 102 | - 106 | - 84 |
| Distribution | - 64 | - 75 | - 68 |
| Income | 17 | 15 | 19 |
| Expense | - 81 | - 89 | - 87 |
A change in presentation was made with regard to 'Network income' which is shifted from 'Net result from financial instruments at fair value through profit or loss' to 'Net fee and commission income'. 'Network income' is income received from margins earned on FX transactions (related to payments, credits, deposits, investments) and performed by the network (branches, online) for clients. The new presentation better reflects the business reality, it concerns income received from margins earned on FX transactions carried out by the network for clients. The financial statements have not been restated retroactively according to IAS 8, as the total impact on them is considered to be non-material (a one-off impact of 25 million euros in 1Q 2018, before tax).
As of 2018, the financial information is prepared in accordance with IFRS 9. However, net fee and commission income is not impacted. The impact of the implementation of IFRS 15 (revenue recognition) is negligible.
| 1Q 2018 | 4Q 2017 | 1Q 2017 | |
|---|---|---|---|
| In millions of EUR | IFRS 9 | IAS 39 | IAS 39 |
| Total | 71 | - 14 | 77 |
| Of which net realised result following | |||
| The sale of loans and receivables | - | 1 | 2 |
| The sale of held-to-maturity investments | - | 0 | 6 |
| The sale of financial assets at amortised cost | 1 | - | - |
| Other: of which: | 70 | - 15 | 69 |
| Income concerning leasing at the KBC Lease-group | 15 | 14 | 20 |
| Income from Group VAB | 17 | 15 | 18 |
| Tracker mortgage review provision | 0 | - 62 | 0 |
| Settlement of an old legal file | 18 | 0 | 14 |
| Non-technical | ||||
|---|---|---|---|---|
| In millions of EUR | Life | Non-life | account | TOTAL |
| 1Q 2018 IFRS 9 | ||||
| Earned premiums, insurance (before reinsurance) | 336 | 384 | 720 | |
| Technical charges, insurance (before reinsurance) | - 343 | - 216 | - 559 | |
| Net fee and commission income | - 2 | - 75 | - 77 | |
| Ceded reinsurance result | 0 | - 9 | - 9 | |
| Operating expenses | - 48 | - 61 | - 1 | - 109 |
| Internal costs claim paid | - 2 | - 14 | - 16 | |
| Administration costs related to acquisitions | - 8 | - 18 | - 26 | |
| Administration costs | - 38 | - 29 | - 67 | |
| Management costs investments | 0 | 0 | - 1 | - 1 |
| Technical result | - 56 | 23 | - 1 | - 34 |
| Net interest income | 129 | 129 | ||
| Dividend income | 11 | 11 | ||
| Net result from financial instruments at fair value | 24 | 24 | ||
| Net realised result from FVOCI assets | 1 | 1 | ||
| Net other income | - 2 | - 2 | ||
| Impairments | 1 | 1 | ||
| Allocation to the technical accounts | 131 | 20 | - 151 | 0 |
| Technical-financial result | 75 | 42 | 12 | 130 |
| Share in results of associated companies and joint ventures | 1 | 1 | ||
| RESULT BEFORE TAX | 75 | 42 | 12 | 131 |
| Income tax expense | - 28 | |||
| RESULT AFTER TAX | 102 | |||
| attributable to minority interest | 0 | |||
| attributable to equity holders of the parent | 102 | |||
| 1Q 2017 IAS 39 | ||||
| Earned premiums, insurance (before reinsurance) | 313 | 365 | 678 | |
| Technical charges, insurance (before reinsurance) | - 341 | - 173 | - 514 | |
| Net fee and commission income | 0 | - 72 | - 72 | |
| Ceded reinsurance result | 0 | - 4 | - 4 | |
| Operating expenses | - 47 | - 60 | - 1 | - 107 |
| Internal costs claim paid | - 2 | - 14 | - 16 | |
| Administration costs related to acquisitions | - 8 | - 19 | - 27 | |
| Administration costs | - 37 | - 27 | - 64 | |
| Management costs investments | 0 | 0 | - 1 | - 1 |
| Management costs investments | 0 | 0 | - 1 | - 1 |
|---|---|---|---|---|
| Technical result | - 74 | 56 | - 1 | - 19 |
| Net interest income | 143 | 143 | ||
| Dividend income | 7 | 7 | ||
| Net result from financial instruments at fair value | 2 | 2 | ||
| Net realised result from AFS assets | 22 | 22 | ||
| Net other income | 0 | 0 | ||
| Impairments | - 1 | - 1 | ||
| Allocation to the technical accounts | 136 | 22 | - 158 | 0 |
| Technical-financial result | 61 | 78 | 14 | 154 |
| Share in results of associated companies and joint ventures | 0 | 0 | ||
| RESULT BEFORE TAX | 61 | 78 | 14 | 154 |
| Income tax expense | - 44 | |||
| RESULT AFTER TAX | 110 | |||
| attributable to minority interest | 0 | |||
| attributable to equity holders of the parent | 111 |
Note: Figures for premiums exclude the investment contracts without DPF, which roughly coincide with the unit-linked products. Figures are before elimination of transactions between the bank and insurance entities of the group (more information in the 2017 annual accounts).
As of 2018, the financial information is prepared in accordance with IFRS 9. Equity instruments of the insurance companies are accounted for using the overlay approach. For more information see note 'Summary of significant accounting policies' (note 1.2), as well as the narrative under the income statement.
Because of the overlay approach, the bottom line P&L impact of equity instruments will not be different under IAS 39 or IFRS 9. However, under IAS 39 the proceeds of sales were presented in 'Net realised result from available-for-sale assets', and the impairment losses on these equity instruments were included in 'Impairment'. Under IFRS 9 with the overlay approach, these impacts are presented in 'Net result from financial instruments at fair value through profit or loss'.
The technical result non-life was negatively impacted by storms in Belgium in January 2018 for an amount of about -35 million euros (pre-tax; no impact of reinsurance).
As of 2018, the financial information is prepared in accordance with IFRS 9. However, operating expenses are not impacted.
The operating expenses for 1Q 2018 include 371 million euros related to bank (and insurance) levies (41 million euros in 4Q 2017; 361 million euros in 1Q 2017). Application of IFRIC 21 (Levies) has as a consequence that certain levies are taken upfront in expense of the first quarter of the year.
| IFRS 9 IAS 39 IAS 39 In millions of EUR Total 56 - 2 - 8 Impairment on financial assets at amortised cost (IAS 39: loans and receivables) 63 30 - 6 Breakdown by product - Loans and advances 47 31 26 - Debt securities 0 - - - Provision for off-balance sheet commitments 15 - 1 - 32 Breakdown by type - Loss allowance measured as 12 month ECL - stage 1 - 3 - - - Loss allowance measured as lifetime ECL - stage 2 34 - - - Loss allowance measured as lifetime ECL - stage 3 34 - - - Purchased or originated credit-impaired (including off-balance-sheet credit commitments) - 2 - - Specific impairments for on-balance-sheet lending - - 2 20 Provisions for off-balance-sheet credit commitments () - - 1 - 32 Portfolio-based impairments - 33 6 Impairment on financial assets at fair value through OCI (IAS 39: available-for-sale assets) 0 - 3 - 1 Breakdown by type Equity instruments (2017: Shares)* - - 3 - 1 Debt securities (2017: Other) 0 0 0 Impairment on goodwill 0 0 0 |
|---|
| Impairment on other - 6 - 29 0 |
| Intangible assets, other than goodwill 0 - 12 0 |
| Property and equipment and investment property - 6 - 16 0 |
| Held-to-maturity assets (IAS 39) - 0 0 |
| Modification gains/losses 0 - - |
| Associated companies and joint ventures 0 0 0 |
| Other 0 0 0 |
* As from current year, the provisions for off-balance-sheet credit commitments are included in the lines Loss allowance per stage above.
** Under IFRS 9, equity instruments at FVOCI are not subject to impairment calculation
In Belgium, the tax rate has decreased from 33,99% in 2017 to 29,58% in 2018 applying to the Belgian group companies, while a 100% exemption for dividends received has been introduced (instead of 95%), partly offset by the negative impact of some offsetting measures. The result of 1Q 2018 has been positively impacted by these changes by approximately +25 million euros.
| Fair value through other comprehen |
Mandatorily at fair value through profit and loss other |
Designated at fair value through |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amortised | sive | than Held for | Held for | Available | Loans and | Held to | profit and | Hedging | ||
| In millions of EUR | cost | income | trading | trading | for sale | receivables | maturity | loss | derivatives | Total |
| FINANCIAL ASSETS, 31-03-2018 | ||||||||||
| Loans and advances to credit institutions and investment firms | ||||||||||
| excluding reverse repos | 5 045 | 0 | 0 | 1 | - | - | - | - | 0 | 5 046 |
| Loans and advances to customers b | 142 410 | 0 | 89 | 0 | - | - | - | 14 | 0 | 142 512 |
| Trade receivables | 3 800 | 0 | 0 | 0 | - | - | - | 0 | 0 | 3 800 |
| Consumer credit | 3 896 | 0 | 0 | 0 | - | - | - | 0 | 0 | 3 896 |
| Mortgage loans | 60 874 | 0 | 70 | 0 | - | - | - | 0 | 0 | 60 944 |
| Term loans | 62 290 | 0 | 19 | 0 | - | - | - | 14 | 0 | 62 323 |
| Finance leasing | 5 302 | 0 | 0 | 0 | - | - | - | 0 | 0 | 5 302 |
| Current account advances | 5 309 | 0 | 0 | 0 | - | - | - | 0 | 0 | 5 309 |
| Other | 939 | 0 | 0 | 0 | - | - | - | 0 | 0 | 939 |
| Reverse repos | 27 988 | 0 | 0 | 536 | - | - | - | 0 | 0 | 28 524 |
| Reverse repos to credit institutions and investment firms | 27 155 | 0 | 0 | 536 | - | - | - | 0 | 0 | 27 691 |
| Reverse repos to customers | 833 | 0 | 0 | 0 | - | - | - | 0 | 0 | 833 |
| Equity instruments | 0 | 301 | 1 332 | 512 | - | - | - | - | - | 2 145 |
| Investment contracts (insurance) | - | - | 14 204 | - | - | - | - | - | - | 14 204 |
| Debt securities issued by | 43 722 | 18 411 | 120 | 1 651 | - | - | - | 0 | 0 | 63 904 |
| Public bodies | 37 200 | 12 136 | 0 | 1 435 | - | - | - | 0 | 0 | 50 770 |
| Credit institutions and investment firms | 3 248 | 2 453 | 15 | 124 | - | - | - | 0 | 0 | 5 839 |
| Corporates | 3 274 | 3 823 | 106 | 93 | - | - | - | 0 | 0 | 7 295 |
| Derivatives | - | - | - | 5 168 | - | - | - | - | 217 | 5 385 |
| Other | 1 025 | 0 | 0 | 1 | - | - | - | 0 | 0 | 1 027 |
| Total carrying value | 220 190 | 18 713 | 15 746 | 7 869 | - | - | - | 14 | 217 | 262 748 |
| FINANCIAL ASSETS, 31-12-2017 |
| Loans and advances to credit institutions and investment firms | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| excluding reverse repos | - | - | - | 1 | 0 | 4 877 | - | 0 | 0 | 4 878 |
| Loans and advances to customers excluding reverse repos | - | - | - | 0 | 0 | 140 960 | - | 38 | 0 | 140 999 |
| Trade receivables | - | - | - | 0 | 0 | 3 986 | - | 0 | 0 | 3 986 |
| Consumer credit | - | - | - | 0 | 0 | 3 857 | - | 0 | 0 | 3 857 |
| Mortgage loans | - | - | - | 0 | 0 | 60 601 | - | 23 | 0 | 60 625 |
| Term loans | - | - | - | 0 | 0 | 61 824 | - | 15 | 0 | 61 839 |
| Finance leasing | - | - | - | 0 | 0 | 5 308 | - | 0 | 0 | 5 308 |
| Current account advances | - | - | - | 0 | 0 | 4 728 | - | 0 | 0 | 4 728 |
| Other | - | - | - | 0 | 0 | 656 | - | 0 | 0 | 656 |
| Reverse repos | - | - | - | 2 | 0 | 20 074 | - | 0 | 0 | 20 076 |
| Reverse repos to credit institutions and investment firms | - | - | - | 2 | 0 | 19 570 | - | 0 | 0 | 19 572 |
| Reverse repos to customers | - | - | - | 0 | 0 | 504 | - | 0 | 0 | 504 |
| Equity instruments | - | - | - | 508 | 1 658 | - | - | - | - | 2 165 |
| Investment contracts (insurance) | - | - | - | - | - | - | - | 14 421 | - | 14 421 |
| Debt securities issued by | - | - | - | 1 156 | 32 498 | 921 | 30 979 | 24 | 0 | 65 578 |
| Public bodies | - | - | - | 955 | 22 307 | 52 | 29 096 | 0 | 0 | 52 410 |
| Credit institutions and investment firms | - | - | - | 121 | 4 468 | 125 | 1 177 | 0 | 0 | 5 891 |
| Corporates | - | - | - | 80 | 5 723 | 744 | 706 | 24 | 0 | 7 277 |
| Derivatives | - | - | - | 5 765 | - | - | - | - | 245 | 6 010 |
| Other | - | - | - | 0 | 0 | 626 - | 0 | 0 | 626 | |
| Total carrying value | - | - | - | 7 431 | 34 156 | 167 458 | 30 979 | 14 484 | 245 | 254 753 |
| Designated at fair value through profit |
Hedging | ||||
|---|---|---|---|---|---|
| In millions of EUR | Amortised cost | Held for trading | and loss | derivatives | Total |
| FINANCIAL LIABILITIES, 31-03-2018 | |||||
| Deposits from credit institutions and investment firms excluding repos | 31 968 | 0 | 0 | 0 | 31 969 |
| Deposits from customers and debt certificates excluding repos | 186 382 | 220 | 1 432 | 0 | 188 034 |
| Demand deposits | 75 888 | 0 | 0 | 0 | 75 888 |
| Time deposits | 18 873 | 33 | 378 | 0 | 19 285 |
| Saving accounts | 57 828 | 0 | 0 | 0 | 57 828 |
| Special deposits | 2 408 | 0 | 0 | 0 | 2 408 |
| Other deposits | 345 | 0 | 0 | 0 | 345 |
| Certificates of deposit | 13 787 | 0 | 8 | 0 | 13 794 |
| Customer savings certificates | 1 708 | 0 | 0 | 0 | 1 708 |
| Non-convertible bonds | 13 113 | 187 | 869 | 0 | 14 169 |
| Non-convertible subordinated liabilities | 2 433 | 0 | 178 | 0 | 2 610 |
| Repos | 18 394 | 244 | 0 | 0 | 18 638 |
| Repos from credit institutions | 14 830 | 242 | 0 | 0 | 15 072 |
| Repos from customers | 3 564 | 3 | 0 | 0 | 3 566 |
| Liabilities under investment contracts | 0 | 0 | 13 338 | 0 | 13 338 |
| Derivatives | 0 | 5 018 | 0 | 1 228 | 6 246 |
| Short positions | 0 | 751 | 0 | 0 | 751 |
| in equity instruments | 0 | 16 | 0 | 0 | 16 |
| in debt instruments | 0 | 735 | 0 | 0 | 735 |
| Other | 3 535 | 3 | 0 | 0 | 3 538 |
| Total carrying value | 240 280 | 6 236 | 14 770 | 1 228 | 262 515 |
| Deposits from credit institutions and investment firms excluding repos | 27 746 | 3 | 12 | 0 | 27 761 |
|---|---|---|---|---|---|
| Deposits from customers and debt certificates excluding repos | 192 019 | 219 | 1 470 | 0 | 193 708 |
| Demand deposits | 73 606 | 0 | 0 | 0 | 73 606 |
| Time deposits | 18 983 | 11 | 403 | 0 | 19 397 |
| Saving accounts | 56 692 | 0 | 0 | 0 | 56 692 |
| Special deposits | 2 235 | 0 | 0 | 0 | 2 235 |
| Other deposits | 549 | 0 | 0 | 0 | 549 |
| Certificates of deposit | 22 579 | 0 | 14 | 0 | 22 593 |
| Customer savings certificates | 1 721 | 0 | 0 | 0 | 1 721 |
| Non-convertible bonds | 12 323 | 208 | 866 | 0 | 13 397 |
| Non-convertible subordinated liabilities | 3 330 | 0 | 186 | 0 | 3 516 |
| Repos | 5 835 | 0 | 0 | 0 | 5 836 |
| Repos from credit institutions | 5 575 | 0 | 0 | 0 | 5 575 |
| Repos from customers | 260 | 0 | 0 | 0 | 260 |
| Liabilities under investment contracts | 0 | 0 | 13 552 | 0 | 13 552 |
| Derivatives | 0 | 5 868 | 0 | 1 284 | 7 152 |
| Short positions | 0 | 905 | 0 | 0 | 905 |
| in equity instruments | 0 | 13 | 0 | 0 | 13 |
| in debt instruments | 0 | 892 | 0 | 0 | 892 |
| Other | 2 344 | 3 | 0 | 0 | 2 347 |
| Total carrying value | 227 944 | 6 998 | 15 034 | 1 284 | 251 260 |
The equity instruments for which the overlay approach is applied represent all equity instruments reported as 'Mandatorily at FVPL other than Held for trading'.
In order to provide a more transparent view on the different products, the presentation of note 4.1 has been slightly changed: (reverse) repos are as of 2018 excluded from loans and advances to credit institutions and customers (deposits from credit institutions and customers), while (reverse) repos are now presented separately. The reference figures have been restated accordingly.
For more details on how KBC defines and determines (i) fair value and the fair value hierarchy and (ii) level 3 valuations reference is made to notes 4.4 up to and including 4.7 of the annual accounts 2017.
| Fair value hierarchy | 31-03-2018 | 31-12-2017 | ||||||
|---|---|---|---|---|---|---|---|---|
| In millions of EUR | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
| Financial assets measured at fair value | ||||||||
| Mandatorily at fair value other than held for trading | 15 039 | 525 | 182 | 15 746 | - | - | - | - |
| Held for trading | 1 585 | 4 715 | 1 569 | 7 869 | 1 122 | 4 402 | 1 907 | 7 431 |
| Designated at fair value | 0 | 14 | 0 | 14 | 13 949 | 525 | 10 | 14 484 |
| Fair value through other comprehensive income | 13 659 | 4 511 | 543 | 18 713 | - | - | - | - |
| Available for sale | - | - | - | - | 26 374 | 6 812 | 970 | 34 156 |
| Hedging derivatives | 0 | 217 | 0 | 217 | 0 | 245 | 0 | 245 |
| Total | 30 282 | 9 982 | 2 294 | 42 558 | 41 445 | 11 984 | 2 887 | 56 316 |
| Financial liabilities measured at fair value | ||||||||
| Held for trading | 733 | 3 642 | 1 862 | 6 236 | 909 | 3 872 | 2 218 | 6 998 |
| Designated at fair value | 13 330 | 818 | 623 | 14 770 | 13 544 | 904 | 585 | 15 034 |
| Hedging derivatives | 0 | 1 228 | 0 | 1 228 | 0 | 1 284 | 0 | 1 284 |
| Total | 14 063 | 5 687 | 2 485 | 22 235 | 14 453 | 6 060 | 2 803 | 23 316 |
In the first 3 months of 2018, a total amount of 313 million euros in financial instruments at fair value was transferred from level 1 to level 2. KBC also transferred 807 million euros in financial instruments from level 2 to level 1. The majority of the transfers is due to changed liquidity of mainly corporate bonds.
The first time application impact of the implementation of IFRS 9 resulted in an increase of 46 million euros of financial assets and liabilities measured at fair value in level 3: the largest changes are:
In the first 3 months of 2018 the following material movements are observed with respect to instruments classified in level 3 of the fair value level hierarchy:
o The fair value of unquoted equity instruments in FVOCI increased by 36 million euro, mainly due to a change in consolidation scope.
In the liabilities held for trading category, the fair value of derivatives decreased by 359 million euros, which is mainly due to maturing deals and fair value movements, slightly compensated by new positions.
| 31-03-2018 | 31-12-2017 | |
|---|---|---|
| in number of shares | IFRS 9 | IAS 39 |
| Ordinary shares | 418 597 567 | 418 597 567 |
| of which ordinary shares that entitle the holder to a dividend payment | 418 597 567 | 418 597 567 |
| of which treasury shares | 57 473 | 64 847 |
| Other information | ||
| Par value per ordinary share (in EUR) | 3,48 | 3,48 |
| Number of shares issued but not fully paid up | 0 | 0 |
The ordinary shares of KBC Group NV have no nominal value and are quoted on NYSE Euronext (Brussels). The treasury shares almost fully relate to positions in shares of KBC Group to hedge outstanding equity derivatives.
• The acquisition of 99,91% of the shares of the United Bulgarian Bank AD and 100% of Interlease EAD in Bulgaria (balance sheet consolidated at 30 June 2017; income statement consolidated as of 1 July 2017).
Significant non-adjusting events between the balance sheet date (31 March 2018) and the publication of this report (17 May 2018):
For 2017 the board of directors has proposed to the general meeting of shareholders, which was approved on 3 May 2018, that a closing dividend of 2 euros is paid out per share entitled to dividend (837 million euros in total). This closing dividend will be deducted from retained earnings in 2Q 2018. At that time this will also negatively impact the net cash (flow) from financing activities.
On 17 April 2018, KBC Group NV placed 1 billion euros in non-dilutive, Additional Tier-1 (AT1) securities. This AT1 instrument will be 7.5-year non-call perpetual with a temporary write-down at 5.125% CET1 and an initial coupon of 4.25% per annum, payable semi-annual. Since they are classified as shares under IAS 32 (because interest payments are discretionary and the securities are perpetual), the annualised coupon of 4.25% – which is paid semi-annually – is treated as a dividend. This transaction had no impact on the number of ordinary shares.
The new AT1 Securities have been issued in view of any potential future call of the existing 1.4 billion euros AT1 Securities issued in 2014, which KBC has the right to redeem in accordance with their terms in March 2019. The issue of the Securities enables KBC to maintain an optimal capital structure and continue to support our already excellent solvency ratios. Any decision to call the existing AT1 Securities will be taken in the context of KBC's financial position and other factors at the relevant time and will be subject to any required regulatory and other approvals and pre-conditions being satisfied.
Section not reviewed by the Auditor
The main source of credit risk is the loan portfolio of the bank. A snapshot of the banking portfolio is shown in the table below. It includes all payment credit, guarantee credit, standby credit and credit derivatives, granted by KBC to private persons, companies, governments and banks. Bonds held in the investment portfolio are included if they are corporate- or bank-issued, hence government bonds and trading book exposure are not included. Further on in this chapter, extensive information is provided on the credit portfolio of each business unit. Information specifically on sovereign bonds can be found under 'note 6.7 (in the annual accounts 2017)'.
| Credit risk: loan portfolio overview | ||
|---|---|---|
| Total loan portfolio (in billions of EUR) | 31-03-2018 | 31-12-2017 |
| Portfolio outstanding + undrawn 1 | 203 | 191 |
| Portfolio outstanding 1 | 163 | 154 |
| Total loan portfolio, by business unit (as a % of the portfolio of credit outstanding) | ||
| Belgium | 64% | 63% |
| Czech Republic | 16% | 16% |
| International Markets | 17% | 18% |
| Group Centre | 3% | 3% |
| Total | 100% | 100% |
| Total outstanding loan portfolio sector breakdown | ||
| Private persons | 40.4% | 42.1% |
| Finance and insurance | 7.8% | 5.2% |
| Authorities | 3.1% | 2.8% |
| Corporates services |
48.7% | 49.8% |
| distribution | 11.1% | 11.6% |
| real estate | 7.3% | 7.6% |
| building & construction | 6.9% | 7.0% |
| agriculture, farming, fishing | 4.0% | 4.2% |
| automotive | 2.7% | 2.8% |
| electricity | 2.2% | 2.3% |
| food producers | 1.6% | 1.7% |
| metals | 1.5% 1.4% |
1.5% 1.4% |
| chemicals | 1.2% | 1.2% |
| shipping | 1.1% | 1.2% |
| machinery & heavy equipment | 1.1% | 1.1% |
| traders | 1.0% | 1.0% |
| hotels, bars & restaurants | 0.7% | 0.8% |
| oil, gas & other fuels | 0.7% | 0.7% |
| electrotechnics | 0.6% | 0.6% |
| textile & apparel other 2 |
0.5% | 0.5% |
| 3.1% | 2.6% | |
| Total outstanding loan portfolio geographical breakdown | ||
| Home countries | 86.4% | 88.5% |
| Belgium | 54.2% | 56.5% |
| Czech Republic | 14.5% | 14.8% |
| Ireland | 7.7% | 7.8% |
| Slovakia | 4.8% | 4.9% |
| Hungary | 3.2% | 3.3% |
| Bulgaria | 2.1% | 2.1% |
| Rest of Western Europe | 8.1% | 7.4% |
| France | 1.9% | 1.9% |
| Netherlands | 1.9% | 1.6% |
| Great Britain | 1.2% | 1.1% |
| Spain | 0.5% | 0.5% |
| Luxemburg | 0.7% | 0.6% |
| Germany | 0.6% 1.3% |
0.6% 1.1% |
| other Rest of Central Europe |
0.6% | 0.4% |
| Russia | 0.2% | 0.1% |
| other | 0.4% | 0.4% |
| North America | 1.5% | 1.4% |
| USA | 1.2% | 1.1% |
| Canada | 0.3% | 0.3% |
| Asia | 1.6% | 0.8% |
| China | 1.0% | 0.3% |
| Hong Kong | 0.2% | 0.2% |
| Singapore | 0.2% | 0.2% |
| other | 0.3% | 0.1% |
| Rest of the world | 1.8% | 1.4% |
| Loan portfolio by IFRS-9 ECL 3 stage (part of portfolio, as % of the portfolio of credit outstanding) | ||
|---|---|---|
| Stage 1 (credit risk has not increased significantly since initial recognition) | 83% | |
| of which: PD 1 - 4 | 63% | |
| of which: PD 5 - 9 including unrated | 20% | |
| Stage 2 (credit risk has increased significantly since initial recognition – not credit impaired) incl. POCI 4 | 11% | |
| of which: PD 1 - 4 | 3% | |
| of which: PD 5 - 9 including unrated | 8% | |
| Stage 3 (credit risk has increased significantly since initial recognition – credit impaired) incl. POCI 4 | 6% | |
| of which: PD 10 – 12 (impaired loans) | 6% | |
| Impaired loans (in millions of EUR or %) | ||
| Amount outstanding | 9 583 | 9 186 |
| of which: more than 90 days past due | 5 638 | 5 242 |
| Ratio of impaired loans, per business unit | ||
| Belgium | 2.6% | 2.8% |
| Czech Republic | 2.4% | 2.4% |
| International Markets | 20.4% | 19.7% |
| Group Centre | 10.7% | 9.8% |
| Total | 5.9% | 6.0% |
| of which: more than 90 days past due | 3.5% | 3.4% |
| Stage 3 loan loss impairments (in millions of EUR) and Cover ratio (%) | ||
| Stage 3 loan loss impairments | 4 584 | 4 039 |
| of which: more than 90 days past due | 3 842 | 3 361 |
| Cover ratio of impaired loans | ||
| Stage 3 loan loss impairments / impaired loans | 48% | 44% |
| of which: more than 90 days past due | 68% | 64% |
| Cover ratio of impaired loans, mortgage loans excluded | ||
| Stage 3 loan loss impairments / impaired loans, mortgage loans excluded | 56% | 54% |
| of which: more than 90 days past due | 75% | 73% |
| Credit cost, by business unit (%) | ||
| Belgium | 0.05% | 0.09% |
| Czech Republic | 0.01% | 0.02% |
| International Markets | -0.86% | -0.74% |
| Slovakia | -0.20% | 0.16% |
| Hungary | -0.44% | -0.22% |
| Bulgaria | -1.09% | 0.83% |
| Ireland | -1.36% | -1.70% |
| Group Centre | -1.43% | 0.40% |
| Total | -0.15% | -0.06% |
1 Outstanding portfolio includes all on-balance sheet commitments and off-balance sheet guarantees but excludes off-balance sheet undrawn commitments; 31-03-2018 amounts are measured in Gross Carrying Amounts; 31-12-2017 amounts are measured in the old definition of drawn principal (i.e. excluding reserved and accrued interests) 2 Other includes corporate sectors not exceeding 0.5% concentration and unidentified sectors
3 Under IFRS 9 financial instruments that are subject to impairment are classified into three stages, namely Stage 1: Performing; Stage 2: Underperforming (where lifetime expected credit losses are required to be measured); and Stage 3: Non-performing or impaired; More information on these IFRS 9 stages can be found under Notes on statement of compliance and changes in accounting policies
4 Purchased or originated credit impaired assets
Impaired loans are loans for which full (re)payment of the contractual cash flows is deemed unlikely. This coincides with KBC's Probability-of-Default-classes 10, 11 and 12 (see annual accounts FY 2017 - section on credit risk for more information on PD classification). These impaired loans are equal to 'non-performing loans' under the (new) definition used by EBA. As of 1Q18 a switch has been made in the risk reporting figures from outstanding to (the new IFRS 9 definition of) gross carrying amount (GCA), i.e. including reserved and accrued interests. In addition, the transaction scope of the loan portfolio was extended and now additionally includes the following 4 elements: (1) bank exposure (money market placements, documentary credit, accounts), (2) debtor risk KBC Commercial Finance, (3) unauthorized overdrafts, and (4) reverse repo (excl. central bank exposure).
In the table below the 31-12-2017 credit portfolio is restated to the extended scope:
| Credit risk: loan portfolio overview | ||
|---|---|---|
| Total loan portfolio (in billions of EUR) | 31/12/2017 restated |
31/12/2017 |
| Total loan portfolio, by business unit | 162 | 154 |
| Belgium | 104 | 98 |
| Czech Republic | 25 | 24 |
| International Markets | 28 | 28 |
| Group Centre | 4 | 4 |
(*) restated ratios available in the section 'Details of ratios and terms on KBC Group level
| Loan portfolio Business Unit Belgium | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 31-03-2018, in millions of EUR | Belgium 1 | Foreign branches | Total Business Unit Belgium | ||||||
| Total portfolio outstanding | 97 677 | 6 973 | 104 650 | ||||||
| Counterparty break down | % outst. | % outst. | % outst. | ||||||
| SME / corporate | 32 756 | 33,5% | 6 973 | 100,0% | 39 729 | 38,0% | |||
| retail | 64 921 | 66,5% | 0 | 0,0% | 64 921 | 62,0% | |||
| o/w private | 35 265 | 36,1% | 0 | 0,0% | 35 265 | 33,7% | |||
| o/w companies | 29 655 | 30,4% | 0 | 0,0% | 29 655 | 28,3% | |||
| Mortgage loans 2 | % outst. | ind. LTV | % outst. | ind. LTV | % outst. | ||||
| total | 33 661 | 34,5% | 60% | 0 | 0,0% | - | 33 661 | 32,2% | |
| o/w FX mortgages | 0 | 0,0% | - | 0 | 0,0% | - | 0 | 0,0% | |
| o/w ind. LTV > 100% | 1 218 | 1,2% | - | 0 | 0,0% | - | 1 218 | 1,2% | |
| Probability of default (PD) | % outst. | % outst. | % outst. | ||||||
| low risk (PD 1-4; 0.00%-0.80%) | 74 199 | 76,0% | 4 677 | 67,1% | 78 876 | 75,4% | |||
| medium risk (PD 5-7; 0.80%-6.40%) | 18 204 | 18,6% | 1 878 | 26,9% | 20 082 | 19,2% | |||
| high risk (PD 8-9; 6.40%-100.00%) | 2 601 | 2,7% | 103 | 1,5% | 2 704 | 2,6% | |||
| impaired loans (PD 10 - 12) | 2 450 | 2,5% | 308 | 4,4% | 2 758 | 2,6% | |||
| unrated | 224 | 0,2% | 7 | 0,1% | 230 | 0,2% | |||
| Overall risk indicators | spec. imp. | % cover | spec. imp. | % cover | spec. imp. | % cover | |||
| outstanding impaired loans | 2 450 | 1 066 | 43,5% | 308 | 154 | 50,0% | 2 758 | 1 220 | 44,2% |
| o/w PD 10 impaired loans | 1 097 | 160 | 14,6% | 215 | 83 | 38,4% | 1 312 | 243 | 18,5% |
| o/w more than 90 days past due (PD 11+12) | 1 352 | 905 | 66,9% | 93 | 71 | 76,7% | 1 446 | 977 | 67,6% |
| all impairments (stage 1+2+3) | n.a. | n.a. | 1 396 | ||||||
| o/w stage 1+2 impairments (incl. POCI) | n.a. | n.a. | 177 | ||||||
| o/w stage 3 impairments (incl. POCI) | 1 066 | 154 | 1 220 | ||||||
| 2017 Credit cost ratio (CCR) | 0,08% | 0,19% | 0,09% | ||||||
| YTD 2018 CCR | n/a | n/a | 0,05% | ||||||
1 Belgium = KBC Bank (all retail and corporate credit lending activities except for the foreign branches), CBC, KBC Lease, KBC Commercial Finance, KBC Credit Investments (part of non-legacy portfolio assigned to BU Belgium)
2 Mortgage loans: only to private persons (as opposed to the accounting figures)
| 31-03-2018, in millions of EUR | For information: ČMSS 3 | |||||
|---|---|---|---|---|---|---|
| Total portfolio outstanding | 25 407 | 2 467 | (consolidated via equity-method) | |||
| Counterparty break down | % outst. | % outst. | ||||
| SME / corporate | 8 221 | 32,4% | 0 | 0,0% | ||
| retail | 17 186 | 67,6% | 2 467 | 100,0% | ||
| o/w private | 12 304 | 48,4% | 2 455 | 99,5% | ||
| o/w companies | 4 882 | 19,2% | 12 | 0,5% | ||
| Mortgage loans 1 | % outst. | ind. LTV | % outst. | ind. LTV | ||
| total | 11 110 | 43,7% | 64% | 1 904 | 77,2% | 62% |
| o/w FX mortgages | 0 | 0,0% | - | 0 | 0,0% | - |
| o/w ind. LTV > 100% | 256 | 1,0% | - | 72 | 2,9% | - |
| Probability of default (PD) | % outst. | % outst. | ||||
| low risk (PD 1-4; 0.00%-0.80%) | 16 691 | 65,7% | 1 622 | 65,8% | ||
| medium risk (PD 5-7; 0.80%-6.40%) | 6 696 | 26,4% | 602 | 24,4% | ||
| high risk (PD 8-9; 6.40%-100.00%) | 1 006 | 4,0% | 123 | 5,0% | ||
| impaired loans (PD 10 - 12) | 605 | 2,4% | 121 | 4,9% | ||
| unrated | 409 | 1,6% | 0 | 0,0% | ||
| Overall risk indicators 2 | spec. imp. | % cover | spec. imp. | % cover | ||
| outstanding impaired loans | 605 | 318 | 52,5% | 121 | 44 | 36,3% |
| o/w PD 10 impaired loans | 195 | 44 | 22,6% | 20 | 3 | 15,1% |
| o/w more than 90 days past due (PD 11+12) | 410 | 274 | 66,8% | 101 | 41 | 40,5% |
| all impairments (stage 1+2+3) | 404 | 51 | ||||
| o/w stage 1+2 impairments (incl. POCI) | 87 | 7 | ||||
| o/w stage 3 impairments (incl. POCI) | 318 | 44 | ||||
| 2017 Credit cost ratio (CCR) | 0,02% | 0,16% | ||||
| YTD 2018 CCR | 0,01% | -0,12% |
1 Mortgage loans: only to private persons (as opposed to the accounting figures)
2 CCR at country level in local currency
3 ČMSS: pro-rata figures, corresponding with KBC's 55%-participation in ČMSS
| Loan portfolio Business Unit International Markets | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31-03-2018, in millions of EUR | Ireland | Slovakia | Hungary | Bulgaria | Total Int Markets | ||||||||||
| Total portfolio outstanding | 12 474 | 7 405 | 5 038 | 3 383 | 28 301 | ||||||||||
| Counterparty break down | % outst. | % outst. | % outst. | % outst. | % outst. | ||||||||||
| SME / corporate | 1 215 | 9,7% | 2 843 | 38,4% | 2 969 | 58,9% | 1 029 | 30,4% | 8 057 | 28,5% | |||||
| retail | 11 259 | 90,3% | 4 562 | 61,6% | 2 070 | 41,1% | 2 354 | 69,6% | 20 244 | 71,5% | |||||
| o/w private | 11 247 | 90,2% | 3 690 | 49,8% | 1 903 | 37,8% | 1 280 | 37,8% | 18 120 | 64,0% | |||||
| o/w companies | 11 | 0,1% | 872 | 11,8% | 167 | 3,3% | 1 073 | 31,7% | 2 124 | 7,5% | |||||
| Mortgage loans 1 | % outst. | ind. LTV | % outst. | ind. LTV | % outst. | ind. LTV | % outst. | ind. LTV | % outst. | ||||||
| total | 11 203 | 89,8% | 75% | 3 201 | 43,2% | 65% | 1 733 | 34,4% | 66% | 675 | 19,9% | 73% | 16 811 | 59,4% | |
| o/w FX mortgages | 0 | 0,0% | - | 0 | 0,0% | - | 12 | 0,2% | 128% | 118 | 3,5% | 64% | 129 | 0,5% | |
| o/w ind. LTV > 100% | 1 828 | 14,7% | - | 18 | 0,2% | - | 262 | 5,2% | - | #DIV/0! | #DIV/0! | - | #DIV/0! | #DIV/0! | |
| Probability of default (PD) | % outst. | % outst. | % outst. | % outst. | % outst. | ||||||||||
| low risk (PD 1-4; 0.00%-0.80%) | 849 | 6,8% | 4 812 | 65,0% | 2 615 | 51,9% | 932 | 27,6% | 9 208 | 32,5% | |||||
| medium risk (PD 5-7; 0.80%-6.40%) | 6 003 | 48,1% | 1 779 | 24,0% | 1 851 | 36,7% | 1 449 | 42,8% | 11 082 | 39,2% | |||||
| high risk (PD 8-9; 6.40%-100.00%) | 1 063 | 8,5% | 542 | 7,3% | 230 | 4,6% | 311 | 9,2% | 2 147 | 7,6% | |||||
| impaired loans (PD 10 - 12) | 4 558 | 36,5% | 199 | 2,7% | 342 | 6,8% | 673 | 19,9% | 5 771 | 20,4% | |||||
| unrated | 0 | 0,0% | 74 | 1,0% | 1 | 0,0% | 17 | 0,5% | 93 | 0,3% | |||||
| Overall risk indicators 2 | spec. imp. | % cover | spec. imp. | % cover | spec. imp. | % cover | spec. imp. | % cover | spec. imp. | % cover | |||||
| outstanding impaired loans | 4 558 | 1 927 | 42,3% | 199 | 145 | 73,0% | 342 | 223 | 65,3% | 673 | 409 | 60,7% | 5 771 | 2 704 | 46,9% |
| o/w PD 10 impaired loans | 2 175 | 388 | 17,8% | 32 | 17 | 53,7% | 48 | 18 | 38,1% | 80 | 11 | 13,7% | 2 335 | 434 | 18,6% |
| o/w more than 90 days past due (PD 11+12) | 2 383 | 1 539 | 64,6% | 167 | 128 | 76,6% | 294 | 205 | 69,8% | 593 | 398 | 67,1% | 3 436 | 2 270 | 66,0% |
| all impairments (stage 1+2+3) | 1 978 | 189 | 250 | 438 | 2 855 | ||||||||||
| o/w stage 1+2 impairments (incl. POCI) | 50 | 44 | 26 | 30 | 151 | ||||||||||
| o/w stage 3 impairments (incl. POCI) | 1 927 | 145 | 223 | 409 | 2 704 | ||||||||||
| 2017 Credit cost ratio (CCR) | -1,70% | 0,16% | -0,22% | 0,83% | -0,74% | ||||||||||
| YTD 2018 CCR | -1,36% | -0,20% | -0,44% | -1,09% | -0,86% | ||||||||||
Total Int Markets: total outstanding amount includes a small amount of KBC internal risk sharings which were eliminated at country level
1 Mortgage loans: only to private persons (as opposed to the accounting figures)
2 CCR at country level in local currency
| Total portfolio outstanding | 4 188 | ||
|---|---|---|---|
| Counterparty break down | % outst. | ||
| SME / corporate | 4 188 | 100,0% | |
| retail | 0 | 0,0% | |
| o/w private | 0 | 0,0% | |
| o/w companies | 0 | 0,0% | |
| Mortgage loans 2 | % outst. | ind. LTV | |
| total | 0 | 0,0% | - |
| o/w FX mortgages | 0 | 0,0% | - |
| o/w ind. LTV > 100% | 0 | 0,0% | - |
| Probability of default (PD) | % outst. | ||
| low risk (PD 1-4; 0.00%-0.80%) | 3 186 | 76,1% | |
| medium risk (PD 5-7; 0.80%-6.40%) | 467 | 11,1% | |
| high risk (PD 8-9; 6.40%-100.00%) | 86 | 2,0% | |
| impaired loans (PD 10 - 12) | 450 | 10,7% | |
| unrated | 0 | 0,0% | |
| Overall risk indicators | spec. Imp. | % cover | |
| outstanding impaired loans | 450 | 343 | 76,1% |
| o/w PD 10 impaired loans | 104 | 20 | 19,3% |
| o/w more than 90 days past due (PD 11+12) | 346 | 323 | 93,1% |
| all impairments (stage 1+2+3) | 391 | ||
| o/w stage 1+2 impairments (incl. POCI) | 49 | ||
| o/w stage 3 impairments (incl. POCI) | 343 | ||
| 2017 Credit cost ratio (CCR) | 0,40% | ||
| YTD 2018 CCR | -1,43% |
1 Total Group Centre = KBC Credit Investments (part of non-legacy portfolio assigned to BU Group), ex-Atomium assets, KBC Bank part Group (a.o. activities in wind-down: e.g. ex-Antwerp Diamond Bank) 2 Mortgage loans: only to private persons (as opposed to the accounting figures)
KBC reports its solvency at group, banking and insurance level, calculating it on the basis of IFRS figures and the relevant guidelines issued by the competent regulator.
We report the solvency of the group, the bank and the insurance company based on IFRS data and according to the rules imposed by the regulator. For the KBC group, this implies that we calculate our solvency ratios based on CRR/CRD IV. This regulation entered gradually into force on 1 January 2014. The general rule under CRR/CRD IV for insurance participations is that an insurance participation is deducted from common equity at group level, unless the competent authority grants permission to apply a risk weighting instead (Danish compromise). KBC received such permission from the supervisory authority and hence reports its solvency on the basis of a 370% risk weighting being applied to the holdings of own fund instruments of the insurance company, after having deconsolidated KBC Insurance from the group figures.
In addition to the solvency ratios under CRD IV/CRR, KBC is considered a financial conglomerate since it covers both significant banking and insurance activities. Therefore KBC also has to disclose its solvency position as calculated in accordance with the Financial Conglomerate Directive (FICOD; 2002/87/EC. This implies that available capital is calculated on the basis of the consolidated position of the group and the eligible items recognised as such under the prevailing sectorial rules, which are CRR/CRD IV for the banking business and Solvency II for the insurance business. The capital requirement for the insurance business based on Solvency II is multiplied by 12.5 to obtain a risk weighted asset equivalent.
The Internal Rating Based (IRB) approach is since its implementation in 2008 the primary approach to calculate KBC's risk weighted assets. This is, based on a full application of all the CRD IV/CRR rules, used for approximately 92% of the weighted credit risks, of which approx. 86% according to Advanced and approx. 6% according to Foundation approach. The remaining weighted credit risks (ca. 8%) are calculated according to the Standardised approach.
The 2018 minimum CET1 requirement that KBC is to uphold is set at 10.6% (fully loaded, Danish Compromise) which includes the CRR/CRD IV minimum requirement (4.5%), the Pillar 2 Requirement (1.75%) and the buffers set by national competent authorities (2.50% Capital Conservation Buffer, 1.50% Systemic Buffer and 0.35% Countercycle Buffer). Furthermore ECB has set a Pillar 2 Guidance of 1.00%. For further information see press release of 22 February 2018 on www.kbc.com.
Note that as from 01/01/2018 onwards, there is no difference anymore between fully loaded and phased-in.
Following table groups the solvency on the level of KBC Group according to different methodologies and calculation methods, including the deduction method.
| numerator (common equity) |
denominator (total weighted risk volume) |
ratio (%) | ||
|---|---|---|---|---|
| CRDIV, Common Equity ratio | ||||
| Danish Compromise | Fully loaded | 14 793 | 93 173 | 15,88% |
| Deduction Method | Fully loaded | 13 806 | 87 743 | 15,73% |
| Financial Conglomerates Directive | Fully loaded | 15 803 | 106 327 | 14,86% |
| Danish Compromise | (**) Pro forma |
|||||
|---|---|---|---|---|---|---|
| 31-03-2018 | 01-01-2018 31-12-2017 |
31-12-2017 | ||||
| In millions of EUR | Fully loaded | Fully loaded | Fully loaded | |||
| Total regulatory capital (after profit appropriation) | 18 332 | 18 348 | 18 706 | |||
| Tier-1 capital | 16 193 | 16 099 | 16 504 | |||
| Common equity | 14 793 | 14 699 | 15 104 | |||
| Parent shareholders' equity (after deconsolidating KBC Insurance) | 16 707 | 16 244 | 16 841 | |||
| Intangible fixed assets (incl deferred tax impact) (-) | - 492 | - 475 | - 475 | |||
| Goodwill on consolidation (incl deferred tax impact) (-) | - 604 | - 604 | - 604 | |||
| Minority interests | 0 | 0 | 0 | |||
| Hedging reserve (cash flow hedges) (-) | 1 291 | 1 339 | 1 339 | |||
| Valuation diff. in fin. liabilities at fair value - own credit risk (-) | - 5 | - 1 | - 1 | |||
| Value adjustment due to the requirements for prudent valuation (-) | - 76 | - 77 | - 124 | |||
| Dividend payout (-) | - 1 108 | - 837 | - 837 | |||
| Renumeration of AT1 instruments (-) | - 2 | - 2 | - 2 | |||
| Deduction re. financing provided to shareholders (-) | - 91 | - 91 | - 91 | |||
| Deduction re. Irrevocable payment commitments (-) | - 20 | |||||
| IRB provision shortfall (-) | - 88 | - 84 | - 268 | |||
| Deferred tax assets on losses carried forward (-) | - 719 | - 712 | - 672 | |||
| Limit on deferred tax assets from timing differences relying on future profitability and significant | ||||||
| participations in financial sector entities (-) | 0 | 0 | 0 | |||
| Additional going concern capital | 1 400 | 1 400 | 1 400 | |||
| Grandfathered innovative hybrid tier-1 instruments | 0 | 0 | 0 | |||
| CRR compliant AT1 instruments | 1 400 | 1 400 | 1 400 | |||
| Minority interests to be included in additional going concern capital | 0 | 0 | 0 | |||
| Tier 2 capital | 2 138 | 2 249 | 2 202 | |||
| IRB provision excess (+) | 257 | 363 | 316 | |||
| Subordinated liabilities | 1 881 | 1 886 | 1 886 | |||
| Total weighted risk volume | 93 173 | 92 276 | 92 410 | |||
| Banking | 83 873 | 83 117 | ||||
| Insurance | 9 133 | 9 133 | ||||
| Holding activities | 213 | 202 | ||||
| Elimination of intercompany transactions | - 47 | - 43 | ||||
| Solvency ratios | ||||||
| Common equity ratio | 15,88% | 15,93% | 16,34% | |||
| Tier-1 ratio | 17,38% | 17,45% | 17,86% | |||
| (*) Total capital ratio |
19,68% | 19,88% | 20,24% |
(*) We have called the USD contingent convertible note (CoCo) the 25th of January 2018. The capital value of the CoCo has already been excluded from Tier-2 at year-end 2017. The impact of the CoCo call is largely offset by the successful issuance of a Tier 2 benchmark issuance in September 2017. (**) Including first time application of IFRS 9
| In millions of EUR | 31-03-2018 31-12-2017 | |
|---|---|---|
| Tier-1 capital (Danish compromise) | 16 193 | 16 504 |
| Total exposures | 285 110 | 272 373 |
| Total Assets | 304 022 | 292 342 |
| Deconsolidation KBC Insurance | -32 044 | -32 802 |
| Adjustment for derivatives | -3 059 | -3 908 |
| Adjustment for regulatory corrections in determining Basel III Tier-1 capital | -2 070 | -2 235 |
| Adjustment for securities financing transaction exposures | 749 | 816 |
| Off-balance sheet exposures | 17 511 | 18 160 |
| Leverage ratio | 5,68% | 6,06% |
The leverage ratio declined compared to the end of 2017 due to higher total exposures (mainly caused by an increase in reverse repos and cash balances with central banks) and a lower Tier-1 capital (impact IFRS 9).
As is the case for the KBC group, the solvency of KBC Bank is calculated based on CRR/CRD IV. The solvency of KBC Insurance is calculated on the basis of Solvency II rules as they became effective on 1 January 2016.
The tables below show the tier-1 and CAD ratios calculated under Basel III (CRD IV/CRR) for KBC Bank, as well as the solvency ratio of KBC Insurance under Solvency II.
| KBC Bank consolidated - CRDIV/CRR | 31-03-2018 | 31-12-2017 |
|---|---|---|
| In millions of EUR | Fully loaded | Fully loaded |
| Total regulatory capital, after profit appropriation | 15 391 | 15 756 |
| Tier-1 capital | 13 192 | 13 484 |
| Of which common equity | 11 786 | 12 077 |
| Tier-2 capital | 2 199 | 2 273 |
| Total weighted risks | 83 873 | 83 117 |
| Credit risk | 69 677 | 68 842 |
| Market risk | 3 283 | 3 361 |
| Operational risk | 10 913 | 10 913 |
| Solvency ratios | ||
| Common equity ratio | 14,1% | 14,5% |
| Tier-1 ratio | 15,7% | 16,2% |
| CAD ratio | 18,4% | 19,0% |
(*) We have called the USD contingent convertible note (CoCo) the 25th of January 2018. The capital value of the coco has been excluded from Tier-2 at yearend 2017.
| In millions of EUR | 31-03-2018 | 31-12-2017 |
|---|---|---|
| Own Funds | 3 894 | 3 865 |
| Tier 1 | 3 394 | 3 365 |
| IFRS Parent shareholders equity | 2 892 | 3 051 |
| Dividend payout | - 96 | - 8 |
| Deduction intangible assets and goodwill (after tax) | - 128 | - 128 |
| Valuation differences (after tax) | 689 | 403 |
| Volatility adjustment | 42 | 43 |
| Other | - 5 | 3 |
| Tier 2 | 500 | 500 |
| Subordinated liabilities | 500 | 500 |
| Solvency Capital Requirement (SCR) | 1 783 | 1 823 |
| Market risk | 1 542 | 1 602 |
| Non-life | 536 | 535 |
| Life | 652 | 630 |
| Health | 169 | 178 |
| Counterparty | 126 | 107 |
| Diversification | - 915 | - 905 |
| Other | - 327 | - 324 |
| Solvency II ratio | 218% | 212% |
| Solvency surplus vs 100% | 2 111 | 2 042 |
Besides the ECB and NBB, which supervise KBC on a going concern basis, KBC is also subject to requirements set by the Single Resolution Board (SRB). The SRB is developing resolution plans for the major banks in the euro area. The resolution plan for KBC is based on a Single Point of Entry (SPE) approach at the level of KBC Group with 'bail-in' as the primary resolution tool.
MREL measures the amount of own funds and eligible liabilities that can be credibly and feasibly bailed-in. At 31-03-2018, the MREL ratio based on instruments issued by KBC Group NV ('HoldCo MREL') stood at 23.5% of risk weighted assets. Based on the broader SRB definition including also eligible OpCo instruments, the MREL ratio amounts to 24.8%. SRB requires KBC to achieve 25.9% by 01-05-2019 using both HoldCo and eligible OpCo instruments.
Details on our segments or business units are available in the company presentation
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 649 | 569 | 589 | 611 | 625 |
| Non-life insurance before reinsurance | 103 | 100 | 153 | 131 | 143 |
| Earned premiums Non-life | 259 | 265 | 263 | 258 | 256 |
| Technical charges Non-life | -156 | -165 | -111 | -127 | -113 |
| Life insurance before reinsurance | -27 | -24 | -21 | -43 | -44 |
| Earned premiums Life | 251 | 292 | 195 | 199 | 241 |
| Technical charges Life | -278 | -316 | -216 | -242 | -285 |
| Ceded reinsurance result | -4 | -9 | 4 | -7 | -2 |
| Dividend income | 21 | 7 | 9 | 24 | 12 |
| Net result from financial instruments at fair value through profit or loss | 34 | 150 | 106 | 127 | 156 |
| Net realised result from available-for-sale assets | 34 | 34 | 32 | 23 | |
| Net realised result from debt instr FV through OCI | 0 | ||||
| Net fee and commission income | 318 | 313 | 301 | 331 | 346 |
| Net other income | 59 | 38 | 51 | 40 | 46 |
| TOTAL INCOME | 1 153 | 1 178 | 1 225 | 1 245 | 1 305 |
| Operating expenses | -822 | -566 | -520 | -544 | -822 |
| Impairment | -13 | -24 | -34 | 2 | -60 |
| on loans and receivable | -12 | -21 | 4 | -59 | |
| on impairment on FA at AC | -14 | ||||
| on available-for-sale | -3 | -5 | -2 | -1 | |
| on impairment on FA at FV though OCI | 1 | ||||
| on other | 0 | -9 | -8 | -1 | 0 |
| Share in results of associated companies and joint ventures | -1 | -9 | 0 | -4 | 0 |
| RESULT BEFORE TAX | 316 | 579 | 672 | 698 | 423 |
| Income tax expense | -73 | -243 | -217 | -215 | -121 |
| RESULT AFTER TAX | 243 | 335 | 455 | 484 | 301 |
| Attributable to minority interest | 0 | 0 | 0 | 0 | 0 |
| Attributable to equity holders of the parent | 243 | 336 | 455 | 483 | 301 |
| Banking | 165 | 271 | 336 | 385 | 208 |
| Insurance | 78 | 65 | 119 | 98 | 93 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 95 710 | 94 495 | 93 512 | 93 494 | 92 307 |
| Mortgage loans (end of period) | 34 548 | 34 468 | 34 222 | 34 079 | 34 085 |
| Customer deposits and debt certificates excl. repos (end of period) | 126 694 | 132 881 | 128 895 | 129 825 | 127 005 |
| Technial provisions plus unit-linked, life insurance | |||||
| Interest Guaranteed | 13 496 | 13 649 | 13 775 | 13 940 | 14 235 |
| Unit-Linked | 13 160 | 13 370 | 13 115 | 13 161 | 12 952 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 46 553 | 44 611 | 43 988 | 43 329 | 42 797 |
| Required capital, insurance (end of period) | 1 570 | 1 627 | 1 503 | 1 444 | 1 494 |
| Allocated capital (end of period) | 6 505 | 6 267 | 6 078 | 5 950 | 5 945 |
| Return on allocated capital (ROAC) | 15% | 22% | 30% | 32% | 20% |
| Cost/income ratio, banking | 76% | 49% | 46% | 45% | 67% |
| Combined ratio, non-life insurance | 93% | 104% | 78% | 86% | 77% |
| Net interest margin, banking | 1,73% | 1,48% | 1,51% | 1,61% | 1,67% |
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 248 | 234 | 218 | 220 | 216 |
| Non-life insurance before reinsurance | 27 | 21 | 25 | 22 | 18 |
| Earned premiums Non-life | 57 | 59 | 56 | 53 | 49 |
| Technical charges Non-life | -30 | -38 | -31 | -31 | -30 |
| Life insurance before reinsurance | 15 | 14 | 12 | 12 | 11 |
| Earned premiums Life | 60 | 96 | 68 | 47 | 48 |
| Technical charges Life | -46 | -83 | -56 | -35 | -38 |
| Ceded reinsurance result | -3 | 2 | -2 | -2 | -1 |
| Dividend income | 0 | 0 | 0 | 0 | 0 |
| Net result from financial instruments at fair value through profit or loss | 40 | 54 | 53 | 65 | 50 |
| Net realised result from available-for-sale assets | 0 | -1 | 6 | 11 | |
| Net realised result from debt instr FV through OCI | 0 | ||||
| Net fee and commission income | 67 | 53 | 43 | 47 | 47 |
| Net other income | 4 | 4 | 5 | 5 | 26 |
| TOTAL INCOME | 398 | 383 | 354 | 375 | 378 |
| Operating expenses | -189 | -177 | -153 | -151 | -165 |
| Impairment | -7 | -11 | -3 | -11 | 1 |
| on loans and receivable | 2 | -1 | -7 | 1 | |
| on impairment on FA at AC | -1 | ||||
| on available-for-sale | -1 | 0 | 0 | 0 | |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | -6 | -12 | -2 | -3 | 0 |
| Share in results of associated companies and joint ventures | 6 | 5 | 6 | 6 | 4 |
| RESULT BEFORE TAX | 207 | 200 | 205 | 219 | 218 |
| Income tax expense | -36 | -33 | -34 | -37 | -37 |
| RESULT AFTER TAX | 171 | 167 | 170 | 183 | 181 |
| Attributable to minority interest | 0 | 0 | 0 | 0 | 0 |
| Attributable to equity holders of the parent | 171 | 167 | 170 | 183 | 181 |
| Banking | 160 | 157 | 162 | 176 | 174 |
| Insurance | 12 | 10 | 9 | 7 | 7 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 22 656 | 22 303 | 22 155 | 21 520 | 20 253 |
| Mortgage loans (end of period) | 10 837 | 10 653 | 10 245 | 9 867 | 9 273 |
| Customer deposits and debt certificates excl. repos (end of period) | 30 552 | 30 246 | 29 529 | 28 925 | 27 770 |
| Technial provisions plus unit-linked, life insurance | |||||
| Interest Guaranteed | 617 | 613 | 601 | 594 | 576 |
| Unit-Linked | 623 | 622 | 556 | 549 | 525 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 14 683 | 15 397 | 14 855 | 15 039 | 14 386 |
| Required capital, insurance (end of period) | 127 | 114 | 118 | 116 | 110 |
| Allocated capital (end of period) | 1 683 | 1 716 | 1 662 | 1 680 | 1 606 |
| Return on allocated capital (ROAC) | 40% | 40% | 42% | 47% | 48% |
| Cost/income ratio, banking | 48% | 45% | 42% | 39% | 43% |
| Combined ratio, non-life insurance | 93% | 96% | 95% | 97% | 100% |
| Net interest margin, banking | 3,02% | 3,06% | 2,85% | 3,01% | 3,06% |
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 226 | 228 | 226 | 194 | 189 |
| Non-life insurance before reinsurance | 26 | 27 | 8 | 23 | 25 |
| Earned premiums Non-life | 58 | 57 | 56 | 57 | 53 |
| Technical charges Non-life | -32 | -31 | -48 | -34 | -28 |
| Life insurance before reinsurance | 6 | 7 | 6 | 6 | 6 |
| Earned premiums Life | 25 | 23 | 18 | 21 | 23 |
| Technical charges Life | -19 | -16 | -12 | -15 | -17 |
| Ceded reinsurance result | -2 | -2 | 13 | 0 | -1 |
| Dividend income | 0 | 0 | 0 | 0 | 0 |
| Net result from financial instruments at fair value through profit or loss | 18 | 23 | 25 | 19 | 28 |
| Net realised result from available-for-sale assets | 0 | 1 | 0 | 2 | |
| Net realised result from debt instr FV through OCI | 1 | ||||
| Net fee and commission income | 68 | 65 | 65 | 54 | 48 |
| Net other income | 8 | -60 | -57 | 1 | 4 |
| TOTAL INCOME | 350 | 288 | 287 | 297 | 301 |
| Operating expenses | -252 | -236 | -206 | -183 | -212 |
| Impairment | 61 | 39 | 11 | 92 | 47 |
| on loans and receivable | 45 | 12 | 92 | 48 | |
| on impairment on FA at AC | 61 | ||||
| on available-for-sale | 0 | -1 | 0 | 0 | |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | 0 | -5 | -1 | -1 | 0 |
| Share in results of associated companies and joint ventures | 2 | 0 | 2 | 1 | 1 |
| RESULT BEFORE TAX | 160 | 91 | 94 | 207 | 137 |
| Income tax expense | -24 | -17 | -15 | -30 | -22 |
| RESULT AFTER TAX | 137 | 74 | 78 | 177 | 114 |
| Attributable to minority interest | 0 | 0 | 0 | 0 | 0 |
| Attributable to equity holders of the parent | 137 | 74 | 78 | 177 | 114 |
| Banking | 128 | 68 | 71 | 171 | 106 |
| Insurance | 9 | 6 | 7 | 6 | 9 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 24 146 | 24 201 | 23 871 | 23 508 | 21 487 |
| Mortgage loans (end of period) | 15 559 | 15 503 | 14 850 | 14 661 | 14 058 |
| Customer deposits and debt certificates excl. repos (end of period) | 22 957 | 22 663 | 22 056 | 21 714 | 18 539 |
| Technial provisions plus unit-linked, life insurance | |||||
| Interest Guaranteed | 248 | 212 | 212 | 215 | 220 |
| Unit-Linked | 423 | 429 | 422 | 419 | 411 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 19 506 | 19 790 | 19 923 | 19 991 | 17 667 |
| Required capital, insurance (end of period) | 100 | 104 | 97 | 94 | 93 |
| Allocated capital (end of period) | 2 167 | 2 162 | 2 169 | 2 173 | 1 931 |
| Return on allocated capital (ROAC) | 25% | 14% | 16% | 36% | 23% |
| Cost/income ratio, banking | 73% | 83% | 72% | 61% | 72% |
| Combined ratio, non-life insurance | 86% | 94% | 98% | 93% | 85% |
| Net interest margin, banking | 2,88% | 2,84% | 2,83% | 2,72% | 2,67% |
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 61 | 63 | 63 | 60 | 58 |
| Non-life insurance before reinsurance | 11 | 8 | 9 | 9 | 9 |
| Earned premiums Non-life | 26 | 26 | 26 | 25 | 23 |
| Technical charges Non-life | -15 | -17 | -17 | -15 | -14 |
| Life insurance before reinsurance | 1 | 2 | 2 | 2 | 2 |
| Earned premiums Life | 4 | 4 | 4 | 4 | 4 |
| Technical charges Life | -3 | -2 | -2 | -2 | -2 |
| Ceded reinsurance result | -1 | 0 | 0 | -1 | 0 |
| Dividend income | 0 | 0 | 0 | 0 | 0 |
| Net result from financial instruments at fair value through profit or loss | 14 | 15 | 14 | 14 | 19 |
| Net realised result from available-for-sale assets | 0 | 0 | 0 | 1 | |
| Net realised result from debt instr FV through OCI | 0 | ||||
| Net fee and commission income | 46 | 43 | 41 | 41 | 37 |
| Net other income | 7 | 3 | 1 | -1 | 1 |
| TOTAL INCOME | 139 | 134 | 129 | 124 | 127 |
| Operating expenses | -103 | -86 | -81 | -77 | -101 |
| Impairment | 6 | -1 | -1 | 8 | 1 |
| on loans and receivable | 1 | 0 | 9 | 1 | |
| on impairment on FA at AC | 6 | ||||
| on available-for-sale | 0 | 0 | 0 | 0 | |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | 0 | -2 | 0 | 0 | 0 |
| Share in results of associated companies and joint ventures | 0 | 0 | 0 | 0 | 0 |
| RESULT BEFORE TAX | 41 | 47 | 47 | 55 | 26 |
| Income tax expense | -7 | -7 | -8 | -8 | -6 |
| RESULT AFTER TAX Attributable to minority interest |
34 0 |
39 0 |
40 0 |
47 0 |
20 0 |
| Attributable to equity holders of the parent | 34 | 39 | 40 | 47 | 20 |
| Banking | 31 | 37 | 37 | 46 | 17 |
| Insurance | 3 | 3 | 2 | 2 | 3 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 4 173 | 4 217 | 4 073 | 3 893 | 3 825 |
| Mortgage loans (end of period) | 1 543 | 1 556 | 1 532 | 1 494 | 1 469 |
| Customer deposits and debt certificates excl. repos (end of period) | 7 053 | 7 302 | 6 980 | 6 663 | 6 756 |
| Technial provisions plus unit-linked, life insurance | |||||
| Interest Guaranteed | 56 | 55 | 55 | 55 | 55 |
| Unit-Linked | 289 | 298 | 291 | 290 | 285 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 6 103 | 5 799 | 5 671 | 5 379 | 5 551 |
| Required capital, insurance (end of period) | 36 | 37 | 36 | 34 | 34 |
| Allocated capital (end of period) | 683 | 640 | 626 | 593 | 611 |
| Return on allocated capital (ROAC) | 21% | 26% | 25% | 30% | 12% |
| Cost/income ratio, banking | 76% | 64% | 63% | 62% | 81% |
| Combined ratio, non-life insurance | 84% | 101% | 99% | 92% | 84% |
| Slovakia | |||||
|---|---|---|---|---|---|
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 52 | 53 | 52 | 53 | 53 |
| Non-life insurance before reinsurance | 6 | 7 | 6 | 6 | 6 |
| Earned premiums Non-life | 10 | 10 | 9 | 9 | 8 |
| Technical charges Non-life | -4 | -3 | -3 | -3 | -2 |
| Life insurance before reinsurance | 3 | 3 | 3 | 3 | 3 |
| Earned premiums Life | 14 | 13 | 10 | 13 | 13 |
| Technical charges Life | -11 | -10 | -7 | -10 | -9 |
| Ceded reinsurance result | -1 | -1 | 0 | 0 | 0 |
| Dividend income | 0 | 0 | 0 | 0 | 0 |
| Net result from financial instruments at fair value through profit or loss | 3 | 3 | 3 | 5 | 4 |
| Net realised result from available-for-sale assets | 0 | 0 | 0 | 0 | |
| Net realised result from debt instr FV through OCI | 0 | ||||
| Net fee and commission income | 14 | 13 | 12 | 13 | 12 |
| Net other income | 1 | 2 | 2 | 2 | 2 |
| TOTAL INCOME | 78 | 80 | 77 | 82 | 81 |
| Operating expenses | -52 | -56 | -48 | -49 | -50 |
| Impairment | 4 | -3 | -7 | -1 | -2 |
| on loans and receivable | -2 | -7 | -1 | -2 | |
| on impairment on FA at AC | 4 | ||||
| on available-for-sale | 0 | 0 | 0 | 0 | 0 |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | 0 | -1 | 0 | 0 | 0 |
| Share in results of associated companies and joint ventures RESULT BEFORE TAX |
0 29 |
0 21 |
0 22 |
0 32 |
0 28 |
| Income tax expense | -6 | -5 | -5 | -7 | -6 |
| RESULT AFTER TAX | 23 | 16 | 16 | 25 | 22 |
| Attributable to minority interest | 0 | 0 | 0 | 0 | 0 |
| Attributable to equity holders of the parent | 23 | 16 | 16 | 25 | 22 |
| Banking | 21 | 14 | 14 | 22 | 19 |
| Insurance | 2 | 2 | 3 | 3 | 3 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 6 640 | 6 574 | 6 434 | 6 284 | 6 217 |
| Mortgage loans (end of period) | 3 021 | 2 943 | 2 861 | 2 770 | 2 695 |
| Customer deposits and debt certificates excl. repos (end of period) | 6 259 | 6 066 | 5 714 | 5 820 | 5 745 |
| Technial provisions plus unit-linked, life insurance | |||||
| Interest Guaranteed | 114 | 114 | 113 | 113 | 113 |
| Unit-Linked | 121 | 124 | 126 | 125 | 123 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 4 911 | 4 908 | 4 826 | 4 910 | 4 716 |
| Required capital, insurance (end of period) | 27 | 26 | 23 | 23 | 23 |
| Allocated capital (end of period) | 548 | 537 | 525 | 534 | 513 |
| Return on allocated capital (ROAC) | 17% | 12% | 13% | 19% | 17% |
| Cost/income ratio, banking | 68% | 70% | 64% | 60% | 64% |
| Combined ratio, non-life insurance | 87% | 88% | 85% | 82% | 73% |
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 39 | 39 | 40 | 12 | 12 |
| Non-life insurance before reinsurance | 10 | 12 | -7 | 8 | 10 |
| Earned premiums Non-life | 23 | 22 | 21 | 24 | 21 |
| Technical charges Non-life | -13 | -10 | -28 | -16 | -12 |
| Life insurance before reinsurance | 1 | 2 | 1 | 1 | 1 |
| Earned premiums Life | 6 | 6 | 4 | 4 | 6 |
| Technical charges Life | -5 | -4 | -2 | -3 | -5 |
| Ceded reinsurance result | -1 | -1 | 14 | 0 | -1 |
| Dividend income | 0 | 0 | 0 | 0 | 0 |
| Net result from financial instruments at fair value through profit or loss | 2 | 5 | 7 | 1 | 1 |
| Net realised result from available-for-sale assets | 0 | 1 | 0 | 1 | |
| Net realised result from debt instr FV through OCI | 1 | ||||
| Net fee and commission income | 9 | 10 | 11 | -1 | -1 |
| Net other income | -1 | 0 | -4 | 1 | 0 |
| TOTAL INCOME | 60 | 65 | 64 | 22 | 22 |
| Operating expenses | -46 | -35 | -33 | -13 | -16 |
| Impairment | 9 | -9 | -7 | -3 | -1 |
| on loans and receivable | -7 | -7 | -3 | -1 | |
| on impairment on FA at AC | 9 | ||||
| on available-for-sale | 0 | -1 | 0 | 0 | |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | 0 | -2 | 0 | 0 | 0 |
| Share in results of associated companies and joint ventures | 1 | -1 | 1 | 0 | 0 |
| RESULT BEFORE TAX | 23 | 21 | 25 | 6 | 5 |
| Income tax expense | -2 | -2 | -3 | 0 | -1 |
| RESULT AFTER TAX | 21 | 19 | 22 | 5 | 4 |
| Attributable to minority interest Attributable to equity holders of the parent |
0 21 |
0 18 |
0 22 |
0 5 |
0 4 |
| Banking | 18 | 17 | 21 | 4 | 3 |
| Insurance | 3 | 2 | 1 | 1 | 1 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 2 739 | 2 716 | 2 695 | 2 684 | 826 |
| Mortgage loans (end of period) | 1 113 | 1 100 | 660 | 657 | 236 |
| Customer deposits and debt certificates excl. repos (end of period) | 4 009 | 3 903 | 3 998 | 3 846 | 808 |
| Technial provisions plus unit-linked, life insurance | |||||
| Interest Guaranteed | 78 | 43 | 44 | 47 | 52 |
| Unit-Linked | 13 | 7 | 5 | 4 | 3 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 2 990 | 2 933 | 2 886 | 3 037 | 842 |
| Required capital, insurance (end of period) | 37 | 41 | 38 | 37 | 37 |
| Allocated capital (end of period) | 354 | 347 | 338 | 353 | 125 |
| Return on allocated capital (ROAC) | 24% | 31% | 49% | 16% | 13% |
| Cost/income ratio, banking | 80% | 52% | 49% | 56% | 72% |
| Combined ratio, non-life insurance | 94% | 88% | 102% | 98% | 96% |
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 75 | 73 | 70 | 69 | 66 |
| Non-life insurance before reinsurance | 0 | 0 | 0 | 0 | 0 |
| Earned premiums Non-life | 0 | 0 | 0 | 0 | 0 |
| Technical charges Non-life | 0 | 0 | 0 | 0 | 0 |
| Life insurance before reinsurance | 0 | 0 | 0 | 0 | 0 |
| Earned premiums Life | 0 | 0 | 0 | 0 | 0 |
| Technical charges Life | 0 | 0 | 0 | 0 | 0 |
| Ceded reinsurance result | 0 | 0 | 0 | 0 | 0 |
| Dividend income | 0 | 0 | 0 | 0 | 0 |
| Net result from financial instruments at fair value through profit or loss | -1 | 1 | 0 | 0 | 5 |
| Net realised result from available-for-sale assets | 0 | 0 | 0 | 0 | |
| Net realised result from debt instr FV through OCI | 0 | ||||
| Net fee and commission income | 0 | 0 | 0 | 0 | 0 |
| Net other income | 0 | -61 | -55 | 0 | 0 |
| TOTAL INCOME | 74 | 12 | 16 | 69 | 71 |
| Operating expenses | -51 | -59 | -43 | -42 | -44 |
| Impairment | 43 | 52 | 26 | 87 | 50 |
| on loans and receivable | 52 | 26 | 87 | 50 | |
| on impairment on FA at AC | 43 | ||||
| on available-for-sale | 0 | 0 | 0 | 0 | |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | 0 | 0 | 0 | 0 | 0 |
| Share in results of associated companies and joint ventures | 0 | 0 | 0 | 0 | 0 |
| RESULT BEFORE TAX | 66 | 5 | -1 | 113 | 76 |
| Income tax expense | -8 | -3 | 0 | -14 | -10 |
| RESULT AFTER TAX | 57 | 3 | -1 | 99 | 67 |
| Attributable to minority interest | 0 | 0 | 0 | 0 | 0 |
| Attributable to equity holders of the parent | 57 | 3 | -1 | 99 | 67 |
| Banking | 57 | 3 | -1 | 99 | 67 |
| Insurance | 0 | 0 | 0 | 0 | 0 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 10 595 | 10 694 | 10 669 | 10 648 | 10 618 |
| Mortgage loans (end of period) | 9 883 | 9 905 | 9 797 | 9 740 | 9 657 |
| Customer deposits and debt certificates excl. repos (end of period) | 5 636 | 5 392 | 5 364 | 5 385 | 5 229 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 5 496 | 6 144 | 6 525 | 6 652 | 6 544 |
| Allocated capital (end of period) | 583 | 639 | 679 | 692 | 681 |
| Return on allocated capital (ROAC) | 37% | 2% | -1% | 57% | 38% |
| Cost/income ratio, banking | 69% | 495% | 271% | 62% | 63% |
| Group centre - Breakdown net result | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Operational costs of the Group activities | -17 | -25 | -20 | -14 | -14 |
| Capital and treasury management | -4 | -5 | 5 | 17 | -18 |
| Capital and treasury management APC | 1 | 18 | -13 | -13 | -9 |
| Results companies in rundown | 23 | -22 | 19 | 11 | 83 |
| Other | 4 | -144 | -3 | 10 | -9 |
| Total net result for the Group centre | 5 | -179 | -12 | 12 | 33 |
| Breakdown P&L | IFRS 9 | IAS 39 | IAS 39 | IAS 39 | IAS 39 |
|---|---|---|---|---|---|
| (in millions of EUR) | 1Q 2018 | 4Q 2017 | 3Q 2017 | 2Q 2017 | 1Q 2017 |
| Net interest income | 2 | -2 | 7 | 2 | -5 |
| Non-life insurance before reinsurance | 5 | 4 | 3 | 3 | 1 |
| Earned premiums Non-life | 3 | 2 | 2 | 2 | 2 |
| Technical charges Non-life | 2 | 2 | 0 | 1 | -1 |
| Life insurance before reinsurance | 0 | 0 | 0 | 2 | -2 |
| Earned premiums Life | 0 | 0 | 0 | 0 | 0 |
| Technical charges Life | 0 | 1 | 0 | 1 | -1 |
| Ceded reinsurance result | 0 | -1 | 1 | 0 | 1 |
| Dividend income | 1 | 1 | 1 | 6 | 2 |
| Net result from financial instruments at fair value through profit or loss | 4 | 8 | -2 | 37 | -44 |
| Net realised result from available-for-sale assets | 16 | 16 | 14 | 9 | |
| Net realised result from debt instr FV through OCI | 0 | ||||
| Net fee and commission income | -2 | -1 | -1 | -1 | -3 |
| Net other income | 1 | 3 | 5 | 2 | 1 |
| TOTAL INCOME | 11 | 29 | 30 | 63 | -38 |
| Operating expenses | -27 | -43 | -35 | -33 | -29 |
| Impairment | 16 | -6 | -6 | -11 | 4 |
| on loans and receivable | -4 | -6 | -11 | 4 | |
| on impairment on FA at AC | 17 | ||||
| on available-for-sale | 0 | 0 | 0 | 0 | |
| on impairment on FA at FV though OCI | 0 | ||||
| on other | -2 | -2 | 0 | 0 | 0 |
| Share in results of associated companies and joint ventures | 0 | 0 | 0 | 0 | 0 |
| RESULT BEFORE TAX | 0 | -20 | -11 | 18 | -63 |
| Income tax expense | 6 | -159 | -1 | -7 | 96 |
| RESULT AFTER TAX | 5 | -179 | -12 | 12 | 33 |
| Attributable to minority interest | 0 | 0 | 0 | 0 | 0 |
| Attributable to equity holders of the parent | 5 | -179 | -12 | 12 | 33 |
| Banking | 9 | -166 | 6 | 17 | 38 |
| Insurance | -3 | -3 | 2 | 1 | 2 |
| Breakdown Loans and deposits | |||||
| Total customer loans excluding reverse repo (end of period) | 0 | 0 | 0 | 0 | 0 |
| Mortgage loans (end of period) | 0 | 0 | 0 | 0 | 0 |
| Customer deposits and debt certificates excl. repos (end of period) | 7 832 | 7 918 | 8 481 | 8 244 | 7 793 |
| Performance Indicators | |||||
| Risk-weighted assets, banking (end of period, Basel III fully loaded) | 4 259 | 3 478 | 3 636 | 4 058 | 4 407 |
| Risk-weighted assets, insurance (end of period, Basel III fully loaded) | 9 133 | 9 133 | 9 133 | 9 133 | 9 133 |
| Required capital, insurance (end of period) | -13 | -23 | -9 | 10 | 3 |
| Allocated capital (end of period) | 336 | 339 | 369 | 432 | 461 |
Gives an idea of the amount of profit over a certain period that is attributable to one share (and, where applicable, including dilutive instruments).
| Calculation (in millions of EUR) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Result after tax, attributable to equity holders of the parent (A) | 'Consolidated income statement' | 556 | 2 575 | 630 |
| - | ||||
| Coupon on the additional tier-1 instruments included in equity (B) / |
'Consolidated statement of changes in equity' | - 14 | - 52 | - 13 |
| Average number of ordinary shares less treasury shares (in millions) in Note 5.10 | 418,5 | 418,1 | 418,1 | |
| or | ||||
| Average number of ordinary shares plus dilutive options less treasury | 418,6 | 418,1 | 418,1 | |
| shares in the period (D) | ||||
| Basic = (A-B) / (C) (in EUR) | 1,30 | 6,03 | 1,47 | |
| Diluted = (A-B) / (D) (in EUR) | 1,30 | 6,03 | 1,47 |
Gives an insight into the technical profitability (i.e. after eliminating investment returns, among other items) of the non-life insurance business, more particularly the extent to which insurance premiums adequately cover claim payments and expenses. The combined ratio takes ceded reinsurance into account.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Net technical insurance charges, including the internal cost of settling | Note 3.7.1 | 230 | 813 | 183 |
| / | ||||
| Net earned insurance premiums (B) | Note 3.7.1 | 372 | 1 465 | 355 |
| + | ||||
| Operating expenses (C) | Note 3.7.1 | 133 | 482 | 126 |
| / | ||||
| Net written insurance premiums (D) | Note 3.7.1 | 472 | 1 493 | 452 |
| = (A/B)+(C/D) | 89,9% | 87,8% | 79,4% |
A risk-weighted measure of the group's solvency, based on common equity tier-1 capital.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| 'Detailed calculation 'Danish compromise' table in the 'Solvency KBC | ||||
| Group' section.' | ||||
| Fully loaded | 15,9% | 16,3% | 15,7% |
Gives an impression of the relative cost efficiency (costs relative to income) of the banking activities.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Operating expenses of the banking activities (A) | 'Consolidated income statement': component of 'Operating expenses' |
1 158 | 3 570 | 1 097 |
| / Total income of the banking activities (B) |
'Consolidated income statement': component of 'Total income' |
1 657 | 6 587 | 1 662 |
| =(A) / (B) | 69,9% | 54,2% | 66,0% |
Where relevant, we also estimate exceptional and/or non-operating items when calculating the cost/income ratio. The adjustments include: MTM ALM derivatives (fully excluded), bank taxes (including contributions to European Single Resolution Fund) are included pro rata and hence spread over all quarters of the year instead of being recognised for the most part upfront (as required by IFRIC 21) and one-off items. The Cost/Income ratio adjusted for specific items is 55,1% in 1Q 2018 (versus 55,0% in FY 2017 and 51,6% in 1Q 2017).
Indicates the proportion of impaired loans (see 'Impaired loans ratio' for definition) that are covered by impairment charges. Where appropriate, the numerator and denominator in the formula may be limited to impaired loans that are more than 90 days past due.
| Calculation (in millions of EUR or %) | Reference | (*) 1Q 2018 |
2017 | 1Q 2017 |
|---|---|---|---|---|
| Specific impairment on loans (A) | 'Credit risk: loan portfolio overview' table in the 'Credit risk' section |
4 584 | 4 039 | 4 667 |
| / Outstanding impaired loans (B) |
'Credit risk: loan portfolio overview' table in the 'Credit risk' section |
9 583 | 9 186 | 10 017 |
| = (A) / (B) | 47,8% | 44,0% | 46,6% |
(*) As of 1Q18 a switch has been made in the risk reporting figures from outstanding to the new definition of gross carrying amount, i.e. including reserved and accrued interests and moreover the transaction scope of the loan portfolio has been extended. The cover ratio of FY 2017 taken into account the new definition increased from 44,0% to 48,1%.
Gives an idea of loan impairment charges recognised in the income statement for a specific period (in this case, a year), relative to the total loan portfolio (see 'Loan portfolio' for definition). In the longer term, this ratio can provide an indication of the credit quality of the portfolio.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Net changes in impairment for credit risks (A) | 'Consolidated income statement': component of 'Impairment' | - 62 | - 87 | 6 |
| / | ||||
| Average outstanding loan portfolio (B) | 'Credit risk: loan portfolio overview' table in the 'Credit risk' section |
162 253 | 151 681 | 148 792 |
| = (A) (annualised) / (B) | -0,15% | -0,06% | 0,02% |
Indicates the proportion of impaired loans in the loan portfolio (see 'Loan portfolio' for definition) and, therefore, gives an idea of the creditworthiness of the portfolio. Impaired loans are loans where it is unlikely that the full contractual principal and interest will be repaid/paid. These loans have a KBC default status of PD 10, PD 11 or PD 12 and correspond to the new definition of 'nonperforming' used by the European Banking Authority.
| Calculation (in millions of EUR or %) | Reference | (*) 1Q 2018 |
2017 | 1Q 2017 |
|---|---|---|---|---|
| Amount outstanding of impaired loans (A) | 'Credit risk: loan portfolio overview' table in the 'Credit risk' section |
9 583 | 9 186 | 10 017 |
| / Total outstanding loan portfolio (B) |
'Credit risk: loan portfolio overview in the 'Credit risk' section |
162 546 | 154 160 | 148 387 |
| = (A) / (B) | 5,9% | 6,0% | 6,8% |
(*) As of 1Q18 a switch has been made in the risk reporting figures from outstanding to the new definition of gross carrying amount, i.e. including reserved and accrued interests.
In addition, the transaction scope of the loan portfolio was extended and now additionally includes the following 4 elements: (1) bank exposure (money market placements, documentary credit, accounts), (2) debtor risk KBC Commercial Finance, (3) unauthorized overdrafts, and (4) reverse repo (excl. central bank exposure). The impaired loans ratio of FY 2017 taken into account the new definition increased from 6,0% to 6,1%.
Gives an idea of the group's solvency, based on a simple non-risk-weighted ratio.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Regulatory available tier-1 capital (A) | 'Leverage ratio KBC Group (Basel III fully loaded' table in the 'Leverage KBC Group' section |
16 193 | 16 504 | 15 239 |
| / Total exposure measures (total of non-risk-weighted on and off-balance sheet items, with a number of adjustments) (B) |
Based on the Capital Requirements Regulation (CRR) | 285 110 | 272 373 | 265 597 |
| = (A) / (B) | 5,7% | 6,1% | 5,7% |
Gives an idea of the bank's liquidity position in the short term, more specifically the extent to which the group is able to overcome liquidity difficulties over a one-month period.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Stock of high-quality liquid assets (A) | Based on the European Commission's Delegated Act on LCR |
81 097 | 79 850 | 70 950 |
| Total net cash outflows over the next 30 calendar days (B) | 58 340 | 57 600 | 48 900 | |
| $= (A) / (B)$ | 139% | 139% | 145% | |
| Educational of OOIT books an include accounts |
Liquidity Coverage ratio (LCR) is based on the Delegated Act requirements. From year-end 2017 actuals, KBC discloses 12 months average LCR in accordance to EBA guidelines on LCR disclosure.
Gives an idea of the magnitude of (what are mainly pure, traditional) lending activities.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Loans and advances to customers | Note 4.1, component of 'Loans and advances to customers' | 142 512 | 140 999 | 134 047 |
| + | ||||
| Corporate bonds in investment books (banking) | Note 4.1 component of 'debt securities - corporates' | 2913 | ||
| Reverse repos with customers $\ddot{}$ |
Note 4.1 | |||
| Reverse repos excl Central Banks | Note 4.1, component of 'Reverse repos with credit institutions' |
1 5 2 2 | ||
| ÷ | ||||
| Bank bonds in investment books (banking) | Note 4.1 component of 'debt securities - Credit institutions' | 3 4 1 1 | ||
| ÷ | ||||
| Exposures on Credit institutions | 5 2 6 0 | |||
| $\ddot{}$ | ||||
| Debt instruments issued by corporates and by credit institutions and investment firms (related to the group's banking activities) |
Note 4.1, component of 'Debt instruments issued by corporates and by credit institutions and investment firms' |
6 2 4 3 | 7 2 9 8 | |
| ÷ | ||||
| Loans and advances to credit institutions and investment firms (related to Note 4.1, component of 'Loans and advances to credit the group's banking activities, excluding dealing room activities) |
institutions and investment firms ' | 881 | 990 | |
| Financial guarantees granted to clients | Note 6.1, component of 'Financial guarantees given' | 8 0 4 9 | 8 2 3 5 | 8 3 4 3 |
| ÷ | ||||
| Impairment on loans | Note 4.2, component of 'Impairment' | 4 6 8 5 | 4 0 5 8 | 4838 |
| Insurance companies | Note 4.1, component of 'Loans and advances to customers' | $-2021$ | $-2458$ | $-2039$ |
| ÷ | ||||
| Non-loan related receivables | $-853$ | |||
| ÷ | ||||
| Other (including accrued interest before 2018) | Component of Note 4.1 | $-2932$ | $-3797$ | $-5091$ |
| = Gross carrying amount | 162 546 | 154 160 | 148 387 |
As of 1Q18 a switch has been made in the risk reporting figures from 'outstanding' to the new definition of 'gross carrying amount', i.e. including reserved and accrued interests.
In addition, the transaction scope of the loan portfolio was extended and now additionally includes the following 4 elements: (1) bank exposure (money market placements, documentary credit, accounts), (2) debtor risk KBC Commercial Finance, (3) unauthorized overdrafts, and (4) reverse repo (excl. central bank exposure).
Indicates the extent to which a bank has sufficient own funds and eligible liabilities available for bail-in. MREL and bail-in are based on the idea that shareholders and debt-holders should bear losses first if a bank fails.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 4Q 2017 | 1Q 2017 |
|---|---|---|---|---|
| Own funds* and eligible liabilities (issued from KBC Group NV) | Based on BRRD | 23 134 | 22 207 | 19 670 |
| (A) | ||||
| / | ||||
| Risk weighted assets (consolidated, Danish compromise method) | 'Consolidated balance sheet' | 93 173 | 92 410 | 88 389 |
| (B) | ||||
| = (A) / (B) | 24,8% | 24,0% | 22,3% | |
| * after deconsolidation of KBC Insurance |
SRB's current approach to MREL is defined in the '2017 MREL Policy' published on 20 December 2017, which is based on the current legal framework and hence might be revised in the context of the ongoing legislative process to review BRRD. SRB requires KBC to achieve the MREL target by 1 May 2019, using both HoldCo and eligible OpCo instruments. From 1Q 2018 the actual MREL includes the Opco instruments.
Gives an idea of the net interest income of the banking activities (one of the most important sources of revenue for the group) relative to the average total interest-bearing assets of the banking activities.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 | ||
|---|---|---|---|---|---|---|
| Net interest income of the banking activities (A) (annualised) | 'Consolidated income statement': component of 'Net interest income' |
945 | 3 513 | 871 | ||
| / Average interest-bearing assets of the banking activities (B) |
'Consolidated balance sheet': component of 'Total assets' | 187 603 | 187 216 | 185 294 | ||
| = (A) (annualised x360/number of calendar days) / (B) | 2,01% | 1,85% | 1,88% | |||
From 1Q 2018 the definition of NIM has been updated, it concerns banking group NII excluding dealing room and the net positive impact of ALM FX swaps & repos. Taken into account the updated definition, the pro-forma NIM of 1Q17 is 1,93% and FY 2017 is 1,96%.
Gives an idea of the bank's structural liquidity position in the long term, more specifically the extent to which the group is able to overcome liquidity difficulties over a one-year period.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Available amount of stable funding (A) | Basel III, the net stable funding ratio (Basel Committee on Banking Supervision publication, October 2014) |
160 700 | 157 700 | 148 800 |
| Required amount of stable funding (B) | 117 200 | 117 300 | 114 550 | |
| $= (A) / (B)$ | 137.1% | 134.5% | 129.9% |
Gives the carrying value of a KBC share, i.e. the value in euros represented by each share in the parent shareholders' equity of KBC.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Parent shareholders' equity (A) | 'Consolidated balance sheet' | 17 119 | 17 403 | 16 506 |
| / | ||||
| Number of ordinary shares less treasury shares (at period-end) (B) | Note 5.10 | 419 | 419 | 418 |
| = (A) / (B) (in EUR) | 40,90 | 41,58 | 39,45 |
Gives an idea of the relative profitability of a business unit, more specifically the ratio of the net result to the capital allocated to the business unit.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| BELGIUM BUSINESS UNIT | ||||
| Result after tax (including minority interests) of the business unit (A) | Note 2.1: Segment reporting based on the management structure |
243 | 1575 | 301 |
| T The average amount of capital allocated to the business unit is based on the risk-weighted assets for the banking activities (under Basel III) and risk-weighted asset equivalents for the insurance activities (under Solvency II) (B) |
6 4 3 0 | 6 0 4 0 | 6 1 1 9 | |
| $= (A)$ annualised / (B) | 15.1% | 26.1% | 19.7% | |
| CZECH REPUBLIC BUSINESS UNIT | ||||
| Result after tax (including minority interests) of the business unit (A) | Note 2.1: Seament reporting based on the management structure |
171 | 702 | 181 |
| The average amount of capital allocated to the business unit is based on the risk-weighted assets for the banking activities (under Basel III) and risk-weighted asset equivalents for the insurance activities (under Solvency II) (B) |
1715 | 1620 | 1511 | |
| $=$ (A) annualised / (B) | 39.8% | 43.0% | 47.9% | |
| INTERNATIONAL MARKETS BUSINESS UNIT | ||||
| Result after tax (including minority interests) of the business unit (A) | Note 2.1: Segment reporting based on the management structure |
137 | 444 | 114 |
| The average amount of capital allocated to the business unit is based on the risk-weighted assets for the banking activities (under Basel III) and risk-weighted asset equivalents for the insurance activities (under Solvency II) (B) |
2 185 | 2 0 5 4 | 1992 | |
| $=$ (A) annualised / (B) | 25,0% | 21.6% | 22,9% |
Gives an idea of the relative profitability of the group, more specifically the ratio of the net result to equity.
| Calculation (in millions of EUR or %) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Result after tax, attributable to equity holders of the parent (A) (annualised) |
'Consolidated income statement' | 556 | 2 575 | 630 |
| - | ||||
| Coupon on the additional tier-1 instruments included in equity (B) (annualised) / |
'Consolidated statement of changes in equity' | - 14 | - 52 | - 13 |
| Average parent shareholders' equity, excluding the revaluation reserve for available-for-sale / FV OCI assets / Overlay (C) |
'Consolidated statement of changes in equity' | 15 695 | 14 926 | 14 567 |
| = (A-B) (annualised) / (C) | 13,8% | 16,9% | 16,9% |
Measures the solvency of the insurance business, calculated under Solvency II.
| Calculation | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|
| Detailed calculation under 'Solvency II, KBC Insurance consolidated' table in the Solvency banking and insurance activities | 218% | 212% | 220% |
| separately section |
Total assets under management (AuM) comprise third-party assets and KBC group assets managed by the group's various asset management companies (KBC Asset Management, ČSOB Asset Management, etc.), as well as assets under advisory management at KBC Bank. The assets, therefore, consist mainly of KBC investment funds and unit-linked insurance products, assets under discretionary and advisory management mandates of (mainly retail, private banking and institutional) clients, and certain group assets. The size and development of total AuM are major factors behind net fee and commission income (generating entry and management fees) and hence account for a large part of any change in this income line. In that respect, the AuM of a fund that is not sold directly to clients but is instead invested in by another fund or via a discretionary/advisory management portfolio, are also included in the total AuM figure, in view of the related work and any fee income linked to them.
| Calculation (in billions of EUR or quantity) | Reference | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|---|
| Belgium Business Unit (A) | Company presentation on www.kbc.com | 199,3 | 202,1 | 199,7 |
| + | ||||
| Czech Republic Business Unit (B) | 9,7 | 9,6 | 8,8 | |
| + | ||||
| International Markets Business Unit (C) | 4,5 | 5,0 | 5,7 | |
| A)+(B)+(C) | 213,4 | 216,7 | 214,1 | |
| Note that 2017 AuM figures were reduced due to to a roughly 2 billion euro adjustment in Institutional Mandates. |
.
A risk-weighted measure of the group's solvency, based on total regulatory capital.
| Calculation | 1Q 2018 | 2017 | 1Q 2017 |
|---|---|---|---|
| Detailed calculation in the table 'Danish Compromise' under 'Solvency | |||
| KBC Group' section | |||
| Fully loaded* | 19,7% | 20,2% | 20,0% |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.