Impact of IFRS

Foto gebouw

2

Disclaimer

By its nature, the information in this presentation involves numerous assumptions, uncertainties and opportunities, both general and specific. We caution readers of this presentation not to place undue reliance on this information as a number of factors could cause future Group results to differ materially.

All data in this document are unaudited and are meant as indications necessary to illustrate the changes introduced by IFRS which will affect future reportings.

KBC undertakes no obligation to revise or update any information to reflect changes in policy, events, expectations or otherwise.

3

Content

1. Disclosure headlines

2. Impact on financial statements 2004

3. Impact on financial statements 2005

4

Headlines

22

33Corrections due to the first time application of IFRS valuation rules in opening B/S on 1-Jan-04 (exception: first time application of IAS 32/39 and IFRS 4 in opening B/S on 1-Jan-05)

Comparative figures of 2004 available (excluding impact of IAS 32/39 on financial instruments and IFRS 4 on insurance contracts)

First IFRS reporting 1Q 200511

Headlines – Impact 2004 – Impact 2005

5

Disclosure schedule, 2005

• New IFRS templates

• FY04 IFRS income statement and B/S (excl. impact IAS 32/39 and IFRS 4)

• Impact of IAS 32/39 on shareholders equity in opening B/S of 1-Jan-05Apr 28, 2005Apr 28, 2005

• 1Q05 earnings (full set of IFRS interim financial statements and notes)

• 1Q04, 2Q04, 3Q04 and 4Q04 earnings (IFRS reference P/L and B/S, incl. segments, excl. impact of IAS 32/39 and IFRS 4)

Jun 9, 2005Jun 9, 2005

Mar 23, 2005Mar 23, 2005

Headlines – Impact 2004 – Impact 2005

6Headlines – Impact 2004 – Impact 2005

Segment information, 2005

Financial statements

6 business segments

1) Banking2) Insurance 3) Asset Management 4) European private banking* 5) Specialized investment activities*6) Holding Co

P/L and B/S

3 geographical segments

1) Belgium2) CEE3) Rest of world

Key income figures

Management reporting

6 customer segments

1) Retail 2) CEE3) European private banking* 4) SME/corporate5) Capital Markets6) Specialized investment activities* + Group Item (= non-allocated activities)

P/L

* Temporarly solution for 2005: KBL and Gevaert as non-integrated divisions

7

Main changes in valuation rules, 2004

Impact on earnings

Impact on book value

Impact start

Presentation of own equity before profit appropriation (instead of after profit appropriation)

X 2004

Stricter criteria for recognition of provisions (IAS 37) X X 2004

Recognition of deficit/excess of defined benefit pension plans (DBP) (IAS 19)

X X 2004

Broader criteria for recognition of deferred taxes (IAS12) X X 2004

Reclassification from operating to finance lease (IAS 17) X X 2004

Correction of depreciation of tangible assets and capitalisation of internal software (IAS 16/38)

X X 2004

Impairment testing of goodwill and no further depreciation (IAS 36 and IFRS 3)

X X 2004

Misceleneous other changes with limited impact, such as inclusion of SPV’s in scope of consolidation, etc.

X X 2004

Headlines – Impact 2004 – Impact 2005

8

IFRS Income statement FY 2004*

m euros KBC (Old)

KBC Group (Mergco)

Net interest incomeGross earned premium, insuranceDividend incomeNet gains from financial instruments at fair valueNet realised gains from available for sale assetsNet fee and commission incomeOther income

3 687 5 158

214 647513

1 029308

3 833 5 158

231725503

1 404479

Gross income 11 555 12 333

Operating ExpensesImpairments - o/w on loans and receivables - o/w on AFS assetsGross technical charges, insuranceCeded reinsurance resultShare in results, associated companies

-4 200-379-201-165

-4 633-6855

-4 944-365-198-150

-4 633-6822

Profit before taxes 2 329 2 345

Income tax expense

Minority interests

-498-172

-537-193

Net profit 1 659 1 615

* Non-audited figures (excl. impact of IFRS 4 and IAS 32/39) Headlines – Impact 2004 – Impact 2005

9

-34

-7 +0.4

+5

+38 -10

Net profit2004

BEL GAAP

Net profit2004 IFRS

Impact on profit 2004* - KBC Old

* Non-audited figures (excl. impact of IFRS 4 and IAS 32/39)

-92

1659

1758

Provisions

DBP

Tax Lease

Fixedassets

Goodwill Other

Headlines – Impact 2004 – Impact 2005

10

-35

+2 +0.4

+3

+89

-29

Net profit2004

BEL GAAP

Net profit2004 IFRS

Impact on profit 2004 - KBC Mergco

Non-audited figures excl. impact of IFRS 4 and IAS 32/39

-97

1615

1682 Provisions*

DBP

Tax LeaseFixedassets

Goodwill Other

* Mainly related to reversal of the use of the provision for financial risks in the insurance business

Headlines – Impact 2004 – Impact 2005

11

Impact on EPS 2004 *

EurosKBC (Old)

KBC Group(Mergco)

Basic EPS, Belgian GAAP 5.66 4.59

IFRS adjustments: - reversal of provisions - underfunding of DBP - adjustments of deferred taxes - reclassidication of lease - adjustments on fixed assets - adjustment of goodwill - other - change in definition of no of shares

-0.30-0.11-0.02+0.00+0.02+0.12-0.03+0.06

-0.27-0.10+0.01+0.00+0.01+0.24+0.04+0.08

Total IFRS adjustments -0.26 -0.10

Basis EPS, IFRS 5.40 4.49

* Non-audited figures (excl. impact of IFRS 4 and IAS 32/39) Headlines – Impact 2004 – Impact 2005

12

IFRS Balance sheet, 31-Dec-04 *

m euros KBC(Old)

KBC(Mergco)

Loans and advances to customersSecuritiesLoans and advances to banksDerivative financial instrumentsProperty and equipment (excl invest. property) Goodwill and other intangible fixed assetsInvestments in associated companiesOther assets

106 79890 88727 06515 376

1 782650615

9 160

111 17798 86238 46315 376

2 3001 0861 228

16 671

Deposits from customers and debt securitiesDeposits from banksDerivative financial instrumentsGross technical provisions, insuranceLiabilities under investment contracts, insuranceOther liabilities

141 95542 46017 72813 259

3 93120 847

157 71255 08317 72813 259

3 93123 351

Total equity- Parent company equity- Minorities

12 15410 641

1 513

14 09912 328

1 771

Balance sheet total 252 334 285 163

* non-audited figures (indicative only), excl. impact of IFRS 4 and IAS 32/39 Headlines – Impact 2004 – Impact 2005

13

Headlines – Impact 2004 – Impact 2005

Impact on BPS, 31-Dec-04 *

EurosKBC (Old)

KBC Group

(Mergco)

Book value per share, Belgian GAAP 33.84 32.50

IFRS adjustments: - profit appropriation - reversal of provisions - underfunding of DBP - adjustments of deferred taxes - reclassidication of lease - adjustments on fixed assets - adjustment of goodwill - other - change in definition of no of shares

+1.19+0.05-1.31+0.03+0.03+0.28+0.12+0.00+0.35

+1.84+0.00-1.23+0.03+0.02+0.22+0.22+0.02+0.63

Total IFRS adjustments +0.74 1.80

Book value per share, IFRS 34.58 34.30

* non-audited figures excl. impact of IFRS 4 and IAS 32/39, based on 307.7m shares for ‘KBC old’ and on 359.5 m shares for ‘KBC Mergco’

14

Headlines – Impact 2004 – Impact 2005

Main changes in valuation rules, 2005

Impact on earnings

Impact on book value

Impact start

Deposit accounting for unit-linked life products (IFRS 4) 2005

Derecognition of catastrophe / equalisation provision (4) X X 2005

Insurance liability adequacy test (IFRS 4) X X 2005

Adjustment of loan losses (NPV-approach and recognition of portfolio-based provisions) (IAS 32/39)

X X 2005

Recognition impairments on equity investments (32/39) X X 2005

Deduction of treasury shares from own equity (32/39) X X 2005

Convertible bonds to be considered as own equity (32/39) X X 2005

Marking to market,‘bonds available for sale’ (IAS 32/39) X 2005

Marking to market, ‘bonds at fair value’ (IAS 32/39) X X 2005

Marking to market, ‘shares available for sale’ (IAS 32/39) X 2005

Marking to market, ‘shares at fair value’ (IAS 32/39) X X 2005

Marking to market, derivatives not held for trading (32/39) X X 2005

15

Disclosure schedule 2005 - reminder

• Impact of IAS 32/39 on shareholders equity in opening B/S of 1-Jan-05Apr 28, 2005Apr 28, 2005

• 1Q05 earnings (full set of interim IFRS financial statements and notes, incl. impact of IAS 32/39 and IFRS 4)

Jun 9, 2005Jun 9, 2005

Headlines – Impact 2004 – Impact 2005

16

Indicative composition of portfolios*

Assets as of2005

Value at 31-12-04 *

Valuation (volatility impact)

Loans and receivables

Mortgages/consumer creditCorporate loans

28.3 bn78.2 bn

Amortized cost (no impact from volatility in valuation)

HTMinstruments

Bonds, banking bookBonds, insurance book

5.9 bn2.5 bn

Amortized cost (no impact from volatility in valuation)

AFS instruments

Bonds, banking bookBonds, insurance bookShares, banking bookShares, insurance bookUnit-linked investments

16.5 bn7.3 bn1.0 bn2.9 bn3.9 bn

Fair Value (adjustments recognized in shareholders’ equity)

Financial instruments at Fair Value

Bonds, banking bookBonds, insurance bookTrading portfoliosDerivatives, banking bookDerivatives, insurance book

18.5 bn0.6 bn

31.5 bnp.m.p.m.

Fair Value (adjustments in P&L)

* Figures for KBC pre-merger, book value according to B-GAAP Headlines – Impact 2004 – Impact 2005

17

Annex

Disclosure on IFRS available in the annual report at www.kbc.com:

Description of major differences between IFRS and B-GAAP

Full P/L and B/S 2004 IFRS with reconciliation to B-GAAP, for both ‘KBC’ (old) and ‘KBC Group’ (Mergco)