KLP GroupQ2 2021
Report for the second quarter of 2021
Strong customer result in the second quarter and for the first half of 2021
- The value-adjusted return was 2.9 per cent in the second quarter and 4.4 per cent after the first half of 2021, while the book return was 1.1 per cent in the quarter and 2.6 per cent after the first half.
- The results for the first half of the year are characterised by a solid contribution from the company’s equity investments.
- Good profit contribution from the subsidiaries.
KLP – a customer-owned group
The KLP Group is made up of the following companies: Kommunal Landspensjonskasse (KLP) and its subsidiaries KLP Banken, KLP Skadeforsikring, KLP Kapitalforvaltning, KLP Forsikringsservice and KLP Eiendom.
At the end of the second quarter of 2021, the Group had total assets of NOK 870.5 billion, an increase of NOK 57 billion in the quarter.
The Group’s total comprehensive income was NOK 994 (113) million after the second quarter.
Kommunal Landspensjonskasse
Pension schemes within the public sector are offered and administered by the Group’s parent company, Kommunal Landspensjonskasse. Out of KLP’s total assets of NOK 692.9 billion, NOK 633.6 billion is linked to insurance obligations within public-sector occupational pensions.
Results for the second quarter of 2021
Returns result
KLP achieved an investment result – the return in excess of that guaranteed by the company to its customers – totalling NOK 7.2 (3.4) billion during the first half of the year. The value-adjusted return on the common portfolio was 2.9 per cent in the second quarter and 4.4 per cent for the year to date, while the book return was 1.1 per cent in the second quarter and 2.6 per cent in the year to date.
Risk result
The risk events in the stock are within expectations throughout the year and will vary from quarter to quarter. Net income was NOK 102 million in the second quarter and NOK 293 million for the year to date.
Administration result
The Company’s administration result shows a surplus of NOK 61 (64) million so far this year, of which NOK 20 million fell in the second quarter. Insurance-related operating costs came to NOK 625 (601) million so far this year.
Total profit/loss
Total profit/loss to the Company stands at NOK 984 (112) million for the year to date. The customer result is NOK 7.2 (3.5) billion so far this year.
NOK millions | Customers | Company | Total |
---|---|---|---|
Returns result | 7 094 | 138 | 7 232 |
Risk result | 147 | 147 | 293 |
Interest guarantee premium | 124 | 124 | |
Administration result | 61 | 61 | |
Other income from technical accounts | 6 | 6 | |
Net income from investments in the corporate portfolio and other income/expenses in non-technical accounts | 488 | 488 | |
Tax | -115 | -115 | |
Other profit/loss elements | 135 | 135 | |
Profit after Q2 2021 | 7 240 | 984 | 8 224 |
Profit after Q2 2020 | 3 458 | 112 | 3 571 |
Financial strength and capital-related matters
KLP’s total assets increased by NOK 42.2 billion in the second quarter and amount to NOK 692.9 billion. The premium reserve increased by NOK 25.0 billion to NOK 477.7 billion in the same period.
The securities adjustment fund increased by NOK 11.1 billion in the quarter, to NOK 67.7 billion after the second quarter.
Without applying transitional rules, the Company’s solvency capital requirement (SCR) is 282 per cent. Taking account of the transitional arrangement for technical provisions, capital adequacy was 332 per cent. KLP’s target is capital adequacy of at least 150 per cent without applying transitional rules. Capital adequacy is well over this target and reflects the Company’s good financial strength.
Key figures
Per cent | At 30.06.2021 | At 30.06.2020 |
---|---|---|
Book return | 2,6 | 1,9 |
Value-adjusted return | 4,4 | -0,5 |
Value-adjusted incl. added value in hold-to-maturity bonds and lending | 3,7 | 1 |
The returns figures apply to the common portfolio | ||
Capital adequacy, Solvency II | 282 | 252 |
Capital adequacy, Solvency II, with transitional measures | 332 | 333 |
Premium income
Premium income excluding premium reserves received on transfers in amounts to NOK 33.6 (14.3) billion at the end of the second quarter.
Claims/benefits
Pensions paid and other claims, excluding ceded premium reserves, amounted to NOK 10.8 (10.2) billion for the year to date.
Management of the common portfolio
The assets in the common portfolio totalled NOK 626.3 (574.9) billion and were invested as shown below:
Assets | At 30.06.2021 | At 30.06.2020 | ||
---|---|---|---|---|
All figures in per cent | Proportion | Return | Proportion | Return |
Equities | 28,1 % | 12,8 % | 21,4 % | -7,0 % |
Short-term bonds | 16,5 % | -1,0 % | 16,5 % | 4,0 % |
Long-term/HTM bonds | 28,3 % | 1,8 % | 30,6 % | 1,8 % |
Lending | 12,3 % | 0,8 % | 14,2 % | 1,1 % |
Property | 13,3 % | 4,2 % | 13,0 % | 1,5 % |
Other financial assets | 2,4 % | 0,5 % | 4,3 % | 0,9 % |
Equities
Total exposure in shares and alternative investments, including equity derivatives, was 28.1 per cent at the end of the second quarter. The total return on shares and alternative investments was 5.8 per cent in the quarter. The return on KLP’s global equities was 6.8 per cent, while KLP’s Norwegian equity portfolio returned 5.6 per cent in the quarter.
Short-term bonds and the money market
Short-term bonds accounted for 16.5 per cent and money-market instruments 2.4 per cent of the assets in the common portfolio at the end of the second quarter. Both Norwegian and US interest rates fell during the quarter, while European rates were more or less unchanged. KLP’s global government bond index achieved a currency-hedged return of 0.5 per cent in the quarter, while the return on the Norwegian government bond index was 0.4 per cent. Global credit margins were approximately 9 basis points lower at 30 June compared to the previous quarter. The quarterly return for KLP’s global credit bond index was 2.5 per cent. In total, short-term bonds achieved returns of 1.5 per cent in the second quarter. The money market return was 0.2 per cent for the quarter.
Long-term bonds
Investment in long-term bonds and bonds held to maturity made up 28.3 per cent of the common portfolio at 30.06. Unrecognised added values in the common portfolio amounted to NOK 10.3 billion at 30.06. The portfolio is well diversified and consists of securities issued by creditworthy borrowers. The return measured at amortised cost in the second quarter was 0.9 per cent.
Property
Property investments, including Norwegian and international real estate funds, made up 13.3 per cent of the common portfolio. Property values in the common portfolio were adjusted upwards by NOK 1.9 billion in the quarter. Property investments in the common portfolio achieved a return of 4.2 per cent in the first half-year.
Lending
Lending in the common portfolio totals NOK 75.8 billion. This is split between NOK 63.3 billion in loans to the public sector, NOK 2.2 billion in loans with government guarantees and NOK 3.1 billion in secured mortgage loans, with the remaining NOK 7.2 billion used for other purposes. The lending portfolio is of high quality, with no losses on municipal loans and very modest provisions for losses on mortgage loans. Unrecognised added values in the lending portfolio (fixed-interest loans) totalled NOK 777 million at 30.06.2021. Returns were 0.8 per cent so far this year.
Returns on the corporate portfolio
The corporate portfolio covers the placement of owners’ equity and subordinated loans/hybrid Tier 1 and Tier 2 securities.
The corporate portfolio is managed with a moderate-risk long-term investment horizon, with the object of stable returns. Investments in the corporate portfolio achieved a return of 1.7 per cent in the year to date.
Other matters
Since 13 March 2020, employees of KLP and its subsidiaries have been working partly from home. Operationally, this has worked well and no particular issues affecting normal operations have been reported.
It is too early to say how Covid-19 and the pandemic situation will affect the drawing of disability pensions in KLP’s membership base over time. Historical figures up to 2019 indicate that we have margins built into the calculation basis for disability. Because of the uncertainty surrounding disability going forward, most of these margins will be retained until further notice.
Business areas of the subsidiaries
Non-life insurance
The first half of 2021 produced a pre-tax operating profit of NOK 225.9 (18.2) million. After a good first quarter, net income improved further and the result for the second quarter was NOK 154.3 (144.3) million. The change is mainly due to an improved insurance result and a satisfactory financial return throughout the period. Operating expenses were lower than expected and the Company has continued to reverse previous years’ reserves.
Premium volume stood at NOK 1,957 million at the end of the second quarter, an increase of NOK 155 million from the position at 31.12.2020. Although the general premium level is still rising, the company sees a need for further increases in some areas. Premiums due have increased by 12.7 per cent, or NOK 161 million, compared with the same time in 2020. Growth is high both in the public-sector and corporate markets and in the retail market.
The insurance result was NOK 289 (190) million. One major claim was reported during the second quarter. NOK 140 million has been set aside for this so far, with NOK 98 million covered by reinsurance. Reversal of previous years’ claims is still positive, and this year NOK 78 million has so far been taken to income, equivalent to 3.5 per cent of the reserves at the beginning of the year.
Key figures for the Company
At 30.06 2021 | At 30.06 2020 | Whole of 2020 | |
---|---|---|---|
Claims ratio | 74,5 | 83,3 | 83,1 |
Cost ratio | 15,8 | 18,6 | 17,6 |
Total cost ratio | 90,3 | 101,9 | 100,7 |
In this year’s survey by the Norwegian Insurance Brokers’ Association, KLP Skadeforsikring’s web portal was judged to do the best job of addressing customers’ needs. Customer satisfaction surveys collected by KLP in the second quarter also show high and improved satisfaction in all customer segments.
Net financial income in the first half-year was NOK 128.7 (31.9) million, representing a return of 2.6 (0.8) per cent. Returns for the second quarter in isolation were NOK 99.2 (136.1) million, or 1.9 (3.0) per cent . So far this year, the equity portfolio has returned 13.8 percent. As of the first half-year, the Company’s investments in interest-bearing funds had a return of -0.1 per cent, while fixed income bonds returned 1.6 per cent in the period. The return on real estate investments was 3.9 per cent, after a write-up of NOK 12 million. The second quarter in isolation saw a return of 7.3 per cent on equities, 1.1 per cent on interest-bearing investments, and a 0.9 per cent on long-term bonds.
The Company’s financial position is good with a solvency capital requirement (SCR) of 252 per cent at the end of the second quarter of 2021, compared to 237 per cent at the end of 2020 and 238 per cent after the first quarter of 2021.
Asset and fund management
KLP Kapitalforvaltning provides securities management in the KLP Group. It had a total of NOK 628 billion under management at the end of the first half-year, of which NOK 121 billion came from external customers. The majority of the assets are managed on behalf of KLP and its subsidiaries.
Net new subscriptions to the KLP funds were NOK 12.6 billion in the first half. Of this, external customers had net new subscriptions of NOK 6.6 billion.
The Company achieved a result before tax of NOK 24.6 million in the first half-year.
Bank
The KLP Banken Group finances mortgages and other credit to individual customers (retail market) as well as loans to municipalities, county municipalities and companies that provide public services (public-sector market). The lending business is financed by way of deposits from private customers and companies, loans from the securities market and owners’ equity. The Bank also manages lending financed through pension assets held by KLP.
As of 30 June 2021, the KLP Banken Group had loans to customers totalling NOK 38.2 (37.5) billion. The split between the retail market and the public sector was NOK 21.4 (20.1) billion and 16.8 (17.4) billion respectively.
KLP Banken manages NOK 3.1 (3.3) billion in mortgage loans and NOK 72.4 (76.8) billion in loans to public-sector borrowers and other businesses.
So far in 2021, the retail market in KLP Banken has seen weaker growth in mortgages than last year, increasing by NOK 0.7 (1.7) billion. Total new payments are at the same level as last year, so redemptions have increased. The Bank’s mortgage products are aimed at the target group of members of the KLP pension schemes.
Lending volume to the public-sector market on KLP Banken’s balance sheet fell in the first half by NOK 0.9 (0.7) billion. Loans to public-sector borrowers managed on behalf of KLP increased by NOK 1.1 (0.7) billion in the same period. Managed loans to foreign debtors in other currencies decreased by NOK 2.5 billion so far this year to NOK 7.4 billion.
The Bank’s lending margins were relatively stable through the first half despite low interest rates and increasing competition in both lending areas. The Bank’s operating income, in the form of net interest income, was NOK 152.8 (136.0) million at the end of the first half-year.
KLP Banken’s liquidity is invested in other banks and in interest-bearing securities. The portfolio of interest-bearing securities amounts to NOK 5.1 (4.4) billion.
The Bank’s net gain/loss on financial instruments mainly includes the effects of changes in the value of its securities holdings and loan buybacks. In all, financial instruments produced total expenses of NOK -18.6 (-16.1) million in the first half.
In 2020, KLP Banken AS used an extended right to take out F-loans with Norges Bank. The scheme will be discontinued in 2021. Outstanding F-loans at the end of the second quarter were reduced to NOK 0.7 billion. The borrowing is secured by deposits of securities for a corresponding amount.
The KLP Banken Group’s external financing consists mainly of deposits and bonds. Deposit growth in the first half-year was NOK 0.9 (0.5) billion. On the reporting date, deposits from individuals and companies amounted to NOK 12.6 (12.2) billion and debt from securities issues came to NOK 29.2 (26.0) billion. The securities debt is mainly covered bonds issued by KLP Kommunekreditt AS and KLP Boligkreditt AS.
For the first half of the year, losses and loss provisions in the retail market amounted to NOK -1.2 (-2.9) million. This is mainly a loss on credit cards. The pandemic has so far resulted in lower loan losses than feared. In the credit card business, outstanding volume has also declined. Nor have we experienced any losses related to public-sector lending in 2021.
The KLP Banken Group had a pre-tax operating profit of NOK 54.3 (39.8) million at the end of the second quarter. Broken down by area, profits were NOK 46.3 (30.0) million in the retail market and NOK 8.0 (9.8) million in the public-sector market.
Corporate social responsibility
KLP aims to contribute to the best possible development of local communities and the future of Norwegian business. As part of this effort, the accelerator concept “KLP Trykktanken – Marine raw material in Tromsø” was launched in April. The seafood industry is growing, and it is also providing larger volumes of raw material residues from the industry, which can be turned into medicines, dietary supplements, cosmetics or animal feed, for example. The aim of KLP Trykktanken (the “KLP Pressure Tank”) is to find and further develop northern Norwegian business opportunities within marine raw materials, and to accelerate and direct business ideas from entrepreneurs, industry and research and development in the region.
KLP has entered into two new investment partnerships. One is to invest NOK 2 billion in Macquarie funds to significantly increase our investments in green infrastructure, in the form of long-term debt. KLP has teamed up with Macquarie Asset Management to create a platform for investments in green infrastructure. The result is an investment strategy tailored to our green requirements.
KLP has also joined another investment partnership, Infrastructure Alliance Europe, which includes AP4 (the Fourth Swedish National Pension Fund), to invest in low-risk infrastructure in Europe. This is part of achieving the goal of investing in long-term infrastructure with a strong sustainability profile.
KLP Skadeforsikring has been working on a pre-project to map and arrive at a structured approach to climate risk and how it will affect the insurance business going forward. The pre-project also addresses issues related to how the company should respond to new requirements that are in the pipeline, what position KLP Skadeforsikring should take vis-à-vis the municipalities, as well as clarifying how this work should be organised in the future. The pre-project has been ongoing since May, and the results will be presented to the board of the non-life company in early September.
The first two out of a total of eight municipal conference broadcasts this year have gone out. The subject of the first was “What kind of regional policy should we have in Norway? Managed decline or development? Should we accept that some areas will be depopulated, or is Covid-19 a turning point which will enable a satisfying life and career in the country?”. Professor Victor Norman and Senterpari leader Trygve slagsvold Vedum partisipated in the debate.
The subject of broadcast number two was “Can local authorities take care of our natural assets?” including the difficult choices the municipalities face. Should they take care of their natural assets, when the choice is between more jobs, increased tourism or essential infrastructure on the one hand, and nature on the other? Espen Barth Eide (Ap) was among the guests on this broadcast.
Future prospects and events after the end of the quarter
As more and more people are vaccinated, society is moving towards a gradual opening-up after a long period marked by strict infection control measures in connection with Covid-19. Although things are starting to return to normal, working from home will also be part of KLP’s operations going forward. The company is aware of how this may effect the working environment in KLP.
The global economy is also affected by the pandemic and is expected to produce good growth as more and more people are vaccinated. The financial markets have largely priced this into their expectations, so they could quickly react negatively to bad news related to the pandemic. KLP has high a high level of preparedness and good financial strength to enable it to handle such fluctuations.
Oslo, 23. August 2021The Board of Directors of Kommunal Landspensjonskasse gjensidig forsikringsselskap
Income statement KLP Group
NOTE | NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|---|
3 | Premium income for own account | 27 051 | 8 187 | 34 520 | 18 483 | 39 049 |
Current return on financial assets | 3 957 | 3 893 | 7 586 | 7 999 | 14 793 | |
Net interest income banking | 77 | 61 | 153 | 137 | 318 | |
Net value changes on financial instruments | 17 985 | 25 914 | 27 602 | -14 836 | 15 331 | |
8 | Net income from investment properties | 2 667 | 175 | 3 503 | 903 | 5 080 |
4 | Other income | 360 | 210 | 763 | 664 | 1 136 |
Total net income | 52 098 | 38 440 | 74 127 | 13 350 | 75 707 | |
Claims for own account | -5 677 | -6 706 | -19 754 | -18 575 | -29 780 | |
Change in technical provisions | -24 962 | -5 353 | -20 226 | -5 252 | -19 000 | |
5 | Net costs subordinated loan and hybrid Tier 1 securities | -113 | 920 | 117 | -742 | -478 |
6 | Operating expenses | -552 | -526 | -1 064 | -1 039 | -1 971 |
Sale of business | 0 | -152 | 0 | -152 | -183 | |
7 | Other expenses | -325 | -321 | -628 | -621 | -1 258 |
Unit holder's value change in consolidated securites funds | -7 193 | -9 809 | -11 320 | 2 187 | -11 074 | |
Total expenses | -38 823 | -21 946 | -52 876 | -24 194 | -63 744 | |
Operating profit/loss | 13 274 | 16 494 | 21 251 | -10 844 | 11 963 | |
To/from securities adjustment fund – life insurance | -11 194 | -12 215 | -12 401 | 12 355 | 245 | |
To supplementary reserves – life insurance | 611 | 490 | 611 | 490 | -7 749 | |
Assets allocated to insurance customers - life insurance | -2 059 | -4 207 | -8 136 | -1 287 | -2 803 | |
Pre-tax income | 632 | 562 | 1 325 | 713 | 1 657 | |
Cost of taxes 1 | -254 | -228 | -500 | -401 | -860 | |
Income | 378 | 334 | 825 | 312 | 797 | |
19 | Actuarial loss and profit on post employment benefit obligations | 0 | -57 | 185 | -404 | -88 |
Adjustments of the insurance obligations | 0 | 44 | -21 | 44 | 12 | |
Tax on items that will not be reclassified to profit or loss | 0 | -23 | -30 | 64 | 19 | |
Items that will not be reclassified to profit or loss | 0 | -35 | 135 | -296 | -57 | |
Revaluation real property for use in own operation | 21 | 112 | 47 | 129 | 392 | |
8 | Currency translation foreign subsidiaries | 587 | -795 | -689 | 2 236 | 1 778 |
Adjustments of the insurance obligations | -587 | 795 | 689 | -2 236 | -1 778 | |
Tax on items that will be reclassified to profit or loss | -5 | -28 | -12 | -32 | -98 | |
Items that will be reclassified to income particular specific conditions are met | 15 | 84 | 35 | 97 | 294 | |
Total other comprehensive income | 15 | 49 | 170 | -199 | 238 | |
Total comprehensive income | 394 | 383 | 994 | 113 | 1 034 | |
1 Unit holders share of taxes in consolidated securities fund | -95 | -57 | -149 | -133 | -255 |
Financial position statement KLP Group
NOTE | NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|---|
Deferred tax assets | 45 | 66 | 61 | |
Other intangible assets | 781 | 576 | 684 | |
Tangible fixed assets | 2 595 | 2 177 | 2 557 | |
Investments in associated companies and joint venture | 4 933 | 4 245 | 4 240 | |
8,11 | Investment property | 83 969 | 77 392 | 81 485 |
9,14 | Debt instruments held to maturity | 27 862 | 31 299 | 28 986 |
9,14 | Debt instruments classified as loans and receivables | 156 974 | 155 714 | 154 180 |
9,11,14 | Lending local government, enterprises & retail customers at fair value through profit / loss | 515 | 677 | 589 |
9,14 | Lending local government, enterprises and retail customers | 114 360 | 117 845 | 115 071 |
9,11,14 | Debt instruments at fair value through profit or loss | 185 353 | 180 365 | 193 814 |
9,11 | Equity capital instruments at fair value through profit/loss | 255 593 | 182 223 | 204 982 |
9,11,14 | Financial derivatives | 1 390 | 7 186 | 11 561 |
9 | Receivables | 32 557 | 17 405 | 6 179 |
9 | Assets in defined contribution-based life insurance | 0 | 5 168 | 0 |
14 | Cash and bank deposits | 3 622 | 3 261 | 2 772 |
TOTAL ASSETS | 870 548 | 785 598 | 807 161 | |
Owners’ equity contributed | 17 937 | 16 333 | 18 194 | |
Retained earnings | 22 217 | 20 912 | 21 222 | |
TOTAL OWNERS’ EQUITY | 40 154 | 37 245 | 39 416 | |
9,10 | Hybrid Tier 1 securities | 1 635 | 2 020 | 1 764 |
9,10 | Subordinated loan capital | 2 989 | 3 174 | 3 135 |
19 | Pension obligations | 794 | 1 226 | 934 |
15 | Technical provisions - life insurance | 633 773 | 564 010 | 595 068 |
9,15 | Provisions in life insurance with investment option | 0 | 5 168 | 0 |
Premiums, claims and contingency fund provisions - non-life insurance | 3 371 | 3 009 | 2 729 | |
9,10 | Covered bonds issued | 28 315 | 25 020 | 24 997 |
9,10 | Debt to credit institutions | 5 427 | 12 192 | 14 216 |
9,10 | Liabilities to and deposits from customers | 12 643 | 12 245 | 11 781 |
9,11 | Financial derivatives | 5 412 | 2 315 | 789 |
Deferred tax | 1 612 | 1 374 | 1 425 | |
16 | Other current liabilities | 12 495 | 22 692 | 6 859 |
Unit holders`s interest in consolidated securites funds | 121 931 | 93 910 | 104 050 | |
TOTAL LIABILITIES | 830 394 | 748 354 | 767 745 | |
TOTAL EQUITY AND LIABILITIES | 870 548 | 785 598 | 807 161 | |
Contingent liabilities | 28 984 | 27 500 | 27 659 |
Changes in Owners’ equityKLP Group
2021 NOK MILLIONS | Owners' equity contributed | Retained earnings | Total equity contributed |
---|---|---|---|
Owners’ equity 1 January 2021 | 18 194 | 21 222 | 39 416 |
Income | 825 | 825 | |
Items that will not be reclassified to income | 135 | 135 | |
Items that will be reclassified to income later when particular conditions are met | 35 | 35 | |
Total other comprehensive income | 170 | 170 | |
Total comprehensive income | 994 | 994 | |
Owners' equity contribution received (net) | - 257 | - 257 | |
Total transactions with the owners | - 257 | - 257 | |
Owners’ equity 30 June 2021 | 17 937 | 22 217 | 40 154 |
2020 NOK MILLIONS | Owners' equity contributed | Retained earnings | Total equity contributed |
---|---|---|---|
Owners’ equity 1 January 2020 | 16 540 | 20 799 | 37 339 |
Income | 312 | 312 | |
Items that will not be reclassified to income | - 296 | - 296 | |
Items that will be reclassified to income later when particular conditions are met | 97 | 97 | |
Total other comprehensive income | - 199 | - 199 | |
Total comprehensive income | 113 | 113 | |
Owners' equity contribution received (net) | - 207 | - 207 | |
Total transactions with the owners | - 207 | - 207 | |
Owners’ equity 30 June 2020 | 16 333 | 20 912 | 37 245 |
2020 NOK MILLIONS | Owners' equity contributed | Retained earnings | Total equity contributed |
---|---|---|---|
Owners’ equity 1 January 2020 | 16 540 | 20 799 | 37 339 |
Income | 611 | 186 | 797 |
Items that will not be reclassified to income | - | - 57 | - 57 |
Items that will be reclassified to income later when particular conditions are met | - | 294 | 294 |
Total other comprehensive income | - | 238 | 238 |
Total comprehensive income | 611 | 423 | 1 034 |
Owners' equity contribution received (net) | 1 043 | - | 1 043 |
Total transactions with the owners | 1 043 | 1 043 | |
Owners’ equity 31 December 2020 | 18 194 | 21 222 | 39 416 |
Statement of cash flowsKLP Group
NOK MILLIONS | 01.01.2021 -30.06.2021 | 01.01.2021 -31.03.2021 | 01.01.2020 -31.12.2020 | 01.01.2020 -30.09.2020 | 01.01.2020 -30.06.2020 |
---|---|---|---|---|---|
Net cash flow from operational activities | -21 644 | -13 315 | 13 405 | 2 399 | 8 608 |
Net cash flow from investment activities 1 | -146 | -69 | -331 | -231 | -157 |
Net cash flow from financing activities 2 | 22 640 | 15 833 | -13 495 | -2 658 | -8 384 |
Net changes in cash and bank deposits | 850 | 2 449 | -422 | -490 | 67 |
Holdings of cash and bank deposits at start of period | 2 772 | 2 772 | 3 194 | 3 194 | 3 194 |
Holdings of cash and bank deposits at end of period | 3 622 | 5 221 | 2 772 | 2 703 | 3 261 |
1 Payments on the purchase of tangible fixed assets. | |||||
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt. And also payments from unit holders in consolidated securities funds. |
Notes to the financial statement
Note 1 Accounting principles –and estimates
ACCOUNTING PRINCIPLES
The financial statements in this interim report show the Kommunal Landspensjonskasse (KLP) group financial statements and parent company financial statements for the period 1 January 2021 – 30 June 2021. The accounts have not been audited.
That part of the interim report that relates to the Group financial statements has been prepared in accordance with IAS 34 Interim financial Reporting.
The same accounting principles and calculation methods have been used in the interim financial statements as in the last annual financial statements, unless stated otherwise.
The interim financial statements do not contain all the information required of complete financial statements, and this interim financial report should be read in the context of the annual financial statements for 2020. The annual financial statements are available at KLP’s website klp.no.
Sums released following longevity adjustments
In a letter dated 22 December 2020, the life insurance business applied for approval from the Financial Supervisory Authority of Norway (FSA) to use sums released as a result of longevity adjustments (changes in ratios and divisors) to strengthen the premium reserve. The sums released totalled NOK 2.9 billion and were redistributed as of 31 December 2020.
In its reply dated 30 June 2021, FSA states that the option of strengthening the premium reserve with sums released as a result of longevity adjustments will not apply. It is not clear from FSA’s reply how the sums released should be allocated. In its reply, FSA also states that a fresh application from the lift insurance business to finance a strengthening of the premium reserve is required, and that this funding will be conditional on the life insurance business contributing equity.
Based on the reply from FSA, the life insurance business will reassess the allocation of the sums released as a result of longevity adjustments, and reconsider how to strengthen the premium reserve and how to finance this.
ACCOUNTING ESTIMATES
In preparing the interim financial statements, management has exercised discretion and used estimates and assumptions that affect the accounting figures. Actual figures may deviate from estimates used.
Note 2 Segment information
PUBLIC SECTOR OCCUPATIONAL PENSION AND GROUP LIFE
Kommunal Landspensjonskasse offers group public sector occupational pensions.
ENTERPRISE (DEFINED BENEFIT) AND DEFINED CONTRIBUTION PENSION
KLP Bedriftspensjon AS offers products to enterprises within both the public and private sectors. The business was sold in 2020.
NON-LIFE INSURANCE
KLP Skadeforsikring AS offers property and personal injury products to employers within the public and private sectors. In addition a broad specter of standard insurance products is offered to the the retail market.
BANKING
KLP’s banking business embraces the companies KLP Banken AS and its wholly-owned subsidiaries: KLP Kommunekreditt AS and KLP Boligkreditt AS. The banking business covers services such as deposits and lending to the retail market, credit cards, as well as lending with public sector guarantee.
ASSET MANAGEMENT
Asset management is offered from the company KLP Kapitalforvaltning AS. The company offer a broad selection of securities mutual funds both to retail customers and to institutional customers. The securities management has a socially responsible profile.
OTHER
Other segments comprises KLP Forsikringsservice AS which offers a broad specter of services to local authority pension funds.
NOK MILLIONS | Group pensions pub. sect. & group life | Group pensions private | Non-life insurance | Banking | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | |
Premium income for own account from external customers 1 | 33 634 | 17 124 | 37 102 | sold | 571 | 313 | 904 | 805 | 1 658 | 0 | 0 | 0 |
Net financial income from investments | 26 397 | -1 941 | 25 351 | sold | -160 | -604 | 128 | 31 | 229 | 135 | 124 | 304 |
Other income | 993 | 706 | 1 429 | sold | 4 | 2 | 1 | 1 | 2 | 38 | 39 | 77 |
Total income | 61 024 | 15 889 | 63 881 | - | 414 | -288 | 1 032 | 837 | 1 889 | 173 | 163 | 381 |
Claims for own account | -19 100 | -17 809 | -28 360 | sold | -94 | -45 | -654 | -672 | -1 375 | 0 | 0 | 0 |
Insurance provisions for own account | -20 222 | -4 944 | -19 329 | sold | -310 | 331 | -4 | 2 | -2 | 0 | 0 | 0 |
Costs borrowing | 117 | -742 | -478 | sold | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating costs excluding depreciation | -554 | -530 | -1 030 | sold | -36 | -19 | -145 | -146 | -287 | -114 | -119 | -233 |
Depreciation | -45 | -36 | -74 | sold | -1 | 0 | -3 | -3 | -5 | -3 | -2 | -4 |
Sale of business | 0 | 0 | 0 | sold | -152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other expenses | -695 | -664 | -1 377 | sold | -9 | 0 | 0 | 0 | 0 | -2 | -4 | -7 |
Return to financial intruments attributable | ||||||||||||
to minority interests | ||||||||||||
Total expenses | -40 498 | -24 724 | -50 649 | - | -603 | 267 | -806 | -818 | -1 668 | -119 | -125 | -244 |
Operating profit/loss | 20 526 | -8 835 | 13 233 | - | -188 | -22 | 226 | 18 | 220 | 54 | 38 | 137 |
Funds credited to insurance customers 2 | -19 561 | 9 509 | -11 944 | sold | 3 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
Pre-tax income | 965 | 675 | 1 289 | - | -185 | -14 | 226 | 18 | 220 | 54 | 38 | 137 |
Cost of taxes | -115 | -115 | -204 | sold | 0 | 0 | -61 | -5 | -40 | 12 | 18 | -3 |
Income | 849 | 559 | 1 085 | - | -185 | -14 | 165 | 14 | 180 | 66 | 57 | 133 |
Change in other comprehensive income | 135 | -295 | -63 | sold | -5 | -4 | 19 | -30 | -10 | 8 | -12 | -4 |
Total comprehensive income | 984 | 264 | 1 021 | - | -190 | -18 | 184 | -17 | 170 | 74 | 45 | 130 |
Assets | 692 854 | 627 258 | 652 277 | sold | 7 562 | sold | 6 067 | 5 338 | 5 270 | 45 216 | 43 855 | 42 694 |
Liabilities | 652 745 | 590 035 | 612 894 | sold | 7 161 | sold | 3 773 | 3 414 | 3 160 | 42 742 | 41 512 | 40 267 |
NOK MILLIONS | Asset management | Other | Eliminations | Total | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 | |
Premium income for own account from external customers 1 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | -16 | -24 | 34 520 | 18 483 | 39 049 |
Net financial income from investments | 3 | 6 | 6 | 0 | 0 | 0 | 12 182 | -3 858 | 10 236 | 38 844 | -5 797 | 35 522 |
Other income | 299 | 267 | 547 | 6 | 6 | 12 | -574 | -357 | -932 | 763 | 664 | 1 136 |
Total income | 302 | 272 | 554 | 6 | 6 | 12 | 11 590 | -4 231 | 9 280 | 74 127 | 13 350 | 75 707 |
Claims for own account | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 754 | -18 575 | -29 780 |
Insurance provisions for own account | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 226 | -5 252 | -19 000 |
Costs borrowing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | -742 | -478 |
Operating costs excluding depreciation | -274 | -271 | -517 | -5 | -7 | -12 | 81 | 114 | 216 | -1 012 | -995 | -1 881 |
Depreciation | -3 | -3 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -53 | -45 | -90 |
Sale of business | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -183 | 0 | -152 | -183 |
Other expenses | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 56 | 125 | -628 | -621 | -1 258 |
Return to financial intruments attributable | -11 320 | 2 187 | -11 074 | -11 320 | 2 187 | -11 074 | ||||||
to minority interests | ||||||||||||
Total expenses | -277 | -274 | -523 | -5 | -7 | -12 | -11 171 | 2 357 | -10 916 | -52 876 | -24 194 | -63 744 |
Operating profit/loss | 25 | -2 | 31 | 1 | -1 | 0 | 419 | -1 874 | -1 636 | 21 251 | -10 844 | 11 963 |
Funds credited to insurance customers 2 | 0 | 0 | 0 | 0 | 0 | 0 | -365 | 2 045 | 1 630 | -19 926 | 11 558 | -10 306 |
Pre-tax income | 25 | -2 | 31 | 1 | -1 | 0 | 54 | 171 | -6 | 1 325 | 713 | 1 656 |
Cost of taxes | -11 | -6 | -5 | 0 | 0 | 0 | -324 | -294 | -608 | -500 | -401 | -860 |
Income | 14 | -8 | 26 | 1 | -1 | 0 | -270 | -123 | -614 | 825 | 312 | 796 |
Change in other comprehensive income | 19 | -2 | -9 | 0 | -1 | 0 | -11 | 147 | 328 | 170 | -199 | 238 |
Total comprehensive income | 33 | -9 | 16 | 1 | -1 | 0 | -281 | 23 | -286 | 994 | 113 | 1 034 |
Assets | 598 | 540 | 583 | 8 | 7 | 7 | 125 805 | 101 038 | 106 330 | 870 548 | 785 598 | 807 161 |
Liabilities | 231 | 253 | 248 | 3 | 4 | 3 | 130 900 | 105 974 | 111 173 | 830 394 | 748 354 | 767 745 |
¹ Premium income covers premiums earned for own account including savings premium and transferred premium reserves from other companies. | ||||||||||||
² Funds transferred to the insurance customers include transfers to the premium fund, provisions to the securities adjustment fund, provisions to supplementary reserves and other provisions of surplus funds to the insurance customers. |
The KLP Group’s business is divided into the six areas: public sector occupational pension/group life, enterprise (defined benefit) and defined contribution pension, non-life insurance, banking, asset management and other. All business is directed towards customers in Norway.
Note 3 Premium income for own account
NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|
Contribution service pension | 27 069 | 7 766 | 34 557 | 15 443 | 36 270 |
Reinsurance premiums ceeded | -18 | -18 | -37 | -36 | -71 |
Transfer of premium reserves from others | 0 | 439 | 0 | 3 075 | 2 850 |
Total premium income | 27 051 | 8 187 | 34 520 | 18 483 | 39 049 |
Note 4 Other income
NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|
Supplement contractual early retirement scheme (ERS) | 308 | 286 | 607 | 580 | 1 189 |
Other income ¹ | 53 | -76 | 156 | 84 | -52 |
Total other income | 360 | 210 | 763 | 664 | 1 136 |
¹ Other income includes investment from associated and joint ventures companies, so the results can be both negative and positive. |
Note 5 Suboriented loans and perpetual hybrid tier 1 securities
NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|
SUBORDINATED LOANS | |||||
Interest costs ¹ | -34 | -386 | -61 | -488 | -555 |
Value changes | -51 | 1 058 | 80 | 63 | 169 |
Net costs subordinated loans | -84 | 672 | 19 | -425 | -386 |
PERPETUAL HYBRID TIER 1 SECURITIES | |||||
Interest costs | -16 | -15 | -31 | -35 | -67 |
Value changes | -14 | 263 | 129 | -282 | -25 |
Net costs perpetual hybrid tier 1 securities | -29 | 248 | 98 | -316 | -92 |
Net costs subordinated loan and hybrid Tier 1 securities | -113 | 920 | 117 | -742 | -478 |
¹ Besides pure interest costs, this includes recognition through profit/loss of a discount on one subordinated loan. |
This note gives a specification of the line "Net costs subordinated loan and hybrid Tier 1 securities" in the income statement.
The fluctuations in value change are predominantly due to the loans being denominated in foreign currency. The subordinated loan is issued in euros and the perpetual hybrid Tier 1 security are issued in Japanese yen.
Note 6 Operating expenses
NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|
Personnel costs | 316 | 283 | 631 | 603 | 1 131 |
Depreciation and writedowns | 39 | 32 | 77 | 65 | 132 |
Other operating expenses | 197 | 211 | 356 | 372 | 708 |
Total operating expenses | 552 | 526 | 1 064 | 1 039 | 1 971 |
Note 7 Other expenses
NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|
Supplement contractual early retirement scheme (ERS) | 308 | 286 | 607 | 580 | 1 189 |
Other expenses | 18 | 35 | 21 | 41 | 70 |
Total other expenses | 325 | 321 | 628 | 621 | 1 258 |
Note 8 Investment property
NOK MILLIONS | Q2 2021 | Q2 2020 | 01.01.2021 -30.06.2021 | 01.01.2020 -30.06.2020 | 01.01.2020 -31.12.2020 |
---|---|---|---|---|---|
Net rental income | 755 | 712 | 1 511 | 1 395 | 2 893 |
Net value adjustment | 1 912 | -536 | 1 992 | -492 | 2 177 |
Realised gains | 0 | 0 | 0 | 0 | 9 |
Net income from investment properties | 2 667 | 175 | 3 503 | 903 | 5 080 |
Currency translate foreign subsidiaries (taken to other comprehensive income) | 587 | -795 | -689 | 2 236 | 1 778 |
Net income from investment properties included currency translate | 3 254 | - 619 | 2 814 | 3 139 | 6 858 |
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Investment property 01.01. | 81 485 | 74 545 | 74 545 |
Value adjustment, including currency translation | 1 303 | 1 744 | 3 956 |
Net additions | 1 198 | 1 085 | 3 083 |
Reclassified property for own use | 0 | 0 | - 102 |
Other changes | - 17 | 17 | 2 |
Investment property 30.06/31.12 | 83 969 | 77 392 | 81 485 |
Note 9 Fair value of financial assets and liabilities
Fair value is to be a representative price based on what the equivalent asset or liabilites would be sold for under normal market terms and conditions. A financial instrument is considered as being listed in an active market if listed prices are easily and regularly accessible from a stock exchange, dealer, broker, commercial group, pricing service or regulatory authority, and such prices represent actual transactions that occur regularly at arm’s length. If the market for the security is not active, or the security is not listed on a stock exchange or similar, the Group uses valuation techniques to determine fair value. These are based on information on transactions recently carried out on business conditions, reference to the purchase and sale of similar instruments and pricing by means of externally obtained interest-rate curves and interest-rate differential curves. Estimates are based to the greatest possible extent on external observable market data, and to a small degree on company-specific information.
In the case of this note, there are three different categories of financial instruments: balance sheet classification, accounts classification, and type of instrument. It is for this last category that information is provided about how fair value is derived.
FINANCIAL INSTRUMENTS MEASURED AT AMORTISED COST
This category includes:
- Investments held to maturity
- Bonds classified as loans and receivables
- Other loans and receivables
- Subordinated loan capital (liabilities)
- Other debt issued (liabilities)
Financial instruments not measured at fair value are measured at amortised cost by using the effective interest rate method. The internal rate of exchange is determined by discounting contractual cash flows over their expected term. The cash flows include arrangement/up-front fees and direct transaction costs as well as any residual value on the expiry of the expected term. Amortised cost is the present value of these cash flows discounted by the internal rate of interest. This note contains information about the fair value of the financial instruments that are measured at amortised cost.
FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE
This category includes:
- Equity instruments
- Debt instruments at fair value
- Derivatives (assets and liabilites)
- Debt to credit institutions (liabilites)
Below is a list of which types of financial instrument come under the various accounts categories, and how fair value is calculated.
- INVESTMENTS HELD TO MATURITY
- BONDS CLASSIFIED AS LOANS AND RECEIVABLES
- DEBT INSTRUMENTS MEASURED AT FAIR VALUE
a) Foreign fixed-income securities
Foreign fixed-income securities are generally priced based on prices obtained from an index provider. At the same time, prices are compared between several different sources to spot any errors.
The following sources are used:
- Barclays Capital Indices
- Bloomberg
Barclays Capital Indices have first priority (they cover foreign government and foreign credit respecitvely). Then comes Bloomberg based on Bloomberg’s pricing service Business Valuator Accredited in Litigation (BVAL). BVAL has verified prices from Bloomberg.
b) Norwegian fixed-income securities – government
Bloomberg is used as the source for pricing Norwegian Government Bonds. It is Oslo Børs, the Oslo Stock Exchange, that provides the price (via Bloomberg). Prices are compared with prices from Reuters in order to uncover any errors.
c) Norwegian fixed-income securities – other than government ones
Norwegian fixed-income securities except government are mainly priced directly on prices from Nordic Bond Pricing. Securities that are not covered by Nordic Bond Pricing are priced theoretically. The theoretical price is based on the assumed present value on the sale of the position. A zero-coupon curve is used for discounting. The zero-coupon curve is adjusted upwards by means of a credit spread, which is to take account of the risk the bond entails. The credit spread is calculated on the basis of a spread curve taking account of the duration of the bond. Nordic Bond Pricing is the main source of spread curves. They provide company-specific curves and curves for Norwegian savings banks, municipalities and energy. Savings banks have various spread curves based on total assets. For companies where Nordic Bond Pricing do not deliver spread curves, the Group use spread curves from three Norwegian banks. When spread curves are available from more than one of these banks, an equal-weighted average is used. If a bond lacks an appropriate spread curve, spread from a comparable bond from the same issuer is used.
d) Fixed-income securities issued by foreign enterprises but denominated in NOK
Fair value is calculated on the same general principles as those applying for Norwegian fixed-income securities described above.
e) Receivables on credit institutions
The fair value of these is considered as being approximately the same as the book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
f) Loans to municipalities and enterprises with municipal guarantee
Receivables are valued by means of a valuation model using relevant credit premium adjustments obtained in the market. For guaranteed loans fair value is calculated as discounted cash flow based on the same interest-rate curves as direct loans, but the credit margin is adjusted to market values for the appropriate combination of guarantee category and type of guarantee. The guarantor is either a state, municipality or a bank.
g) Loans secured by mortgage
The principles for calculating fair value are subject to the loans having fixed-interest rates or not. Fair value of fixed-rate loans is calculated by discounting contractual cash flows by the market rate including a relevant risk margin on the reporting date. The fair value of loans with no fixed rate is approximately equal to book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates
- EQUITY INSTRUMENTS
h) Shares (listed)
Liquid shares are generally valued on the basis of prices from an index provider. At the same time, prices are compared between different sources in order to spot any errors.
The following sources are used for Norwegian shares:
- Oslo Børs/Oslo Stock Exchange (primary source)
- Morgan Stanley Capital International (MSCI)
- Bloomberg
The following sources are used for foreign shares:
- Morgan Stanley Capital International (MSCI) (primary source)
- Bloomberg
i) Shares (unlisted)
As far as possible, The Group uses the Norwegian Mutual Funds Association’s industry recommendations. This basically means the following:
The last price traded has key priority. If the last price traded is outside of the bid/offer price in the market, the price is adjusted accordingly. This means that if the last price traded is below the offer price, the price is adjusted upward to the offer price. If it is above the bid price, it is adjusted downward to the bid price.
In cases where there is very little information about the shares, a discretionary assessment is carried out, such as a fundamental analysis of the company, or a broker assessment.
j) Private Equity
Most of the investment in Private Equity goes through funds. The funds’ fair value is to be based on reported market values that follow from the International Private Equity and Venture Capital Valuation Guidelines (’IPEV Guidelines). These guidelines are established by the European Venture Capital Association (EVCA) and are based on the principle of approximate market assessment of the companies. Fair value is calculated on the basis of the funds’ reported market value adjusted for payments in and out during the period between the fund’s last reported market value and the period being reported on for the Group. Direct investments in Private Equity are treated in the same way as with current stocks, but valuation can be daily, quarterly or yearly. In cases where it's possible to obtain information on what co-investments are priced within the funds, it will be considered in the valuation process. Other direct investments are valued based on either cost prices, reported market values from companies or available trading prices.
DERIVATIVES
k) Futures/FRA/IRF
All futures contracts for KLP are traded on the stock exchange. Bloomberg is used as a prices source. Prices are also obtained from another source in order to check that Bloombergs’ prices are correct. Reuters acts as a secondary source.
l) Options
Bloomberg is used as a source for pricing options traded on the stockmarket. Reuters is a secondary source.
m) Interest-rate swaps
Interest-rate swaps are valued in a model that takes observable market data such as interest-rate curves and relevant credit premiums into account .
n) FX-swaps
FX-swaps with a one-year maturity or less are priced on curves that are built up from FX swap-points obtained from Reuters. The market is not considered particularly liquid for FX-swaps with a maturity of more than one year and basis-adjusted swap curves are used for pricing purposes.
- DEBT TO CREDIT INSTITUTIONS
o) Placements with credit institutions and deposits
Placements with credit institutions are made as short-term deposits. Fair value is calculated by discounting contractual cash flows by market rate including a relevant risk margin on the reporting date. Deposits are prices on swap curves.
SUBORDINATED LOAN CAPITAL, OTHER DEBT ISSUED, AND DEPOSITS FROM CUSTOMERS
p) Fair value of subordinated loans
The observable price is used as the fair value of loans listed on an active stock exchange. In the case of other loans that are not part of an active market the fair value is based on an internal valuation model based on observable data.
q) Fair value of subordinated bond/perpetual bond issued
Fair value in this category is determined on the basis of internal valuation models based on external observable data.
r) Covered bonds issued
Fair value in this category is determined on the basis of internal valuation models based on observable data.
s) Deposits from customers
All deposits are without fixed-rate interest. The fair value of these is considered as approximately equal to book value since the contractual terms are continually revised in accordance with the market rate.
The tables below give a more detailed specification of the content of the different classes of assets and financial liabilities.
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 | |||
---|---|---|---|---|---|---|
Book value | Fair value | Book value | Fair value | Book value | Fair value | |
DEBT INSTRUMENTS HELD TO MATURITY - AT AMORTIZED COST | ||||||
Norwegian hold-to-maturity bonds | 5 122 | 5 655 | 5 221 | 6 229 | 5 130 | 5 786 |
Foreign hold-to-maturity bonds | 22 740 | 24 556 | 26 078 | 28 577 | 23 856 | 26 163 |
Total debt instruments held to maturity | 27 862 | 30 211 | 31 299 | 34 806 | 28 986 | 31 950 |
DEBT INSTRUMENTS CLASSIFIED AS LOANS AND RECEIVABLES– AT AMORTIZED COST | ||||||
Norwegian bonds | 53 321 | 54 405 | 48 868 | 52 731 | 51 396 | 54 735 |
Foreign bonds | 103 609 | 111 340 | 106 805 | 116 205 | 102 738 | 111 115 |
Other receivables | 44 | 44 | 41 | 41 | 47 | 47 |
Total debt instruments classified as loans and receivables | 156 975 | 165 790 | 155 713 | 168 977 | 154 180 | 165 897 |
LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS | ||||||
Loans to local government sector or enterprises with local government guarantee | 515 | 515 | 677 | 677 | 589 | 589 |
Total loans to local government, enterprises & retail customers | 515 | 515 | 677 | 677 | 589 | 589 |
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST | ||||||
Loans secured by mortgage | 24 503 | 24 524 | 23 402 | 23 467 | 23 763 | 23 816 |
Loans to local government sector or enterprises with local government guarantee | 81 514 | 82 337 | 79 384 | 81 103 | 81 335 | 82 668 |
Loans abroad secured by mortage and local government guarantee | 8 298 | 8 298 | 15 003 | 15 020 | 9 923 | 9 923 |
Loans creditcard | 45 | 45 | 55 | 55 | 50 | 50 |
Total loans to local government, enterprises & retail customers | 114 360 | 115 204 | 117 845 | 119 645 | 115 071 | 116 458 |
DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Norwegian bonds | 50 856 | 50 856 | 56 008 | 56 008 | 51 841 | 51 841 |
Norwegian certificates | 7 586 | 7 586 | 6 125 | 6 125 | 6 094 | 6 094 |
Foreign bonds | 91 843 | 91 843 | 95 967 | 95 967 | 92 025 | 92 025 |
Foreign certificates | 550 | 550 | 50 | 50 | 549 | 549 |
Investments with credit institutions | 34 518 | 34 518 | 22 216 | 22 216 | 43 305 | 43 305 |
Total debt instruments | 185 353 | 185 353 | 180 365 | 180 365 | 193 814 | 193 814 |
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Shares | 230 370 | 230 370 | 162 653 | 162 653 | 185 112 | 185 112 |
Equity funds | 23 115 | 23 115 | 16 648 | 16 648 | 18 488 | 18 488 |
Property funds | 2 108 | 2 108 | 15 | 15 | 1 382 | 1 382 |
Alternative investments | 0 | 0 | 2 907 | 2 907 | 0 | 0 |
Total equity capital instruments | 255 593 | 255 593 | 182 223 | 182 223 | 204 982 | 204 982 |
RECEIVABLES | ||||||
Receivables related to direct business | 22 068 | 22 068 | 1 730 | 1 730 | 1 433 | 1 433 |
Receivables related to reinsurance agreements | 286 | 286 | 143 | 143 | 176 | 176 |
Reinsurance share of gross claims reserve | 37 | 37 | 52 | 52 | 0 | 0 |
Receivables related to securites | 9 472 | 9 472 | 14 804 | 14 804 | 3 111 | 3 111 |
Prepaid rent related to real estate activites | 305 | 305 | 212 | 212 | 212 | 212 |
Other receivables | 388 | 388 | 481 | 481 | 1 246 | 1 246 |
Total other loans and receivables including receivables from policyholders | 32 557 | 32 557 | 17 423 | 17 423 | 6 179 | 6 179 |
FINANCIAL LIABILITIES - AT AMORTIZED COST | ||||||
Hybrid Tier 1 securities | 1 635 | 1 585 | 2 020 | 1 767 | 1 764 | 1 592 |
Subordinated loan capital | 2 989 | 3 351 | 3 174 | 3 545 | 3 135 | 3 561 |
Debt to credit institutions | 1 582 | 1 582 | 3 975 | 3 975 | 3 304 | 3 304 |
Covered bonds issued | 28 315 | 28 454 | 25 020 | 25 062 | 24 997 | 25 105 |
Liabilities and deposits from customers | 12 643 | 12 643 | 12 245 | 12 245 | 11 781 | 11 781 |
Total financial liabilities | 47 162 | 47 616 | 46 434 | 46 594 | 44 980 | 45 342 |
FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Debt to credit institutions | 3 845 | 3 845 | 8 217 | 8 217 | 10 913 | 10 913 |
Total financial liabilities | 3 845 | 3 845 | 8 217 | 8 217 | 10 913 | 10 913 |
Assets in life insurance with investment option | 0 | 0 | 5 168 | 5 168 | 0 | 0 |
Provisions in life insurance with investment option | 0 | 0 | 5 168 | 5 168 | 0 | 0 |
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 | |||
---|---|---|---|---|---|---|
Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | |
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||||
Forward exchange contracts | 97 | 4 387 | 4 940 | 1 417 | 9 140 | 384 |
Interest rate swaps | 114 | 1 024 | 1 163 | 897 | 1 144 | 405 |
Interest rate and currency swaps | 956 | 0 | 1 083 | 0 | 1 058 | 0 |
Share option | 223 | 1 | 0 | 0 | 219 | 0 |
Total financial derivatives | 1 390 | 5 412 | 7 186 | 2 315 | 11 561 | 789 |
Note 10 Borrowing
NOK MILLIONS | Nominal in NOK | Currency | Interest | Due date | Book value 30.06.2021 | Book value 30.06.2020 | Book value 31.12.2020 |
---|---|---|---|---|---|---|---|
FIXED - TERM SUBORDINATED LOAN | |||||||
Kommunal Landspensjonskasse | 2 530 | EUR | Fixed ¹ | 2045 | 2 989 | 3 174 | 3 135 |
Total subordinated loan capital | 2 530 | - | - | - | 2 989 | 3 174 | 3 135 |
HYBRID TIER 1 SECURITIES | |||||||
Kommunal Landspensjonskasse | 984 | JPY | Fixed ² | 2034 | 1 635 | 2 020 | 1 764 |
Total hybrid Tier 1 securities | 984 | - | - | - | 1 635 | 2 020 | 1 764 |
COVERED BONDS | |||||||
KLP Kommunekreditt AS | 0 | NOK | Fixed | 2020 | 0 | 697 | 0 |
KLP Kommunekreditt AS | 0 | NOK | Floating | 2021 | 0 | 1 148 | 260 |
KLP Kommunekreditt AS | 486 | NOK | Fixed | 2021 | 492 | 607 | 8 |
KLP Kommunekreditt AS | 2 013 | NOK | Floating | 2022 | 2 011 | 5 003 | 5 004 |
KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2023 | 5 005 | 5 006 | 5 006 |
KLP Kommunekreditt AS | 5 000 | NOK | Floating | 2024 | 5 003 | 1 908 | 2 502 |
KLP Kommunekreditt AS | 4 000 | NOK | Floating | 2025 | 4 001 | 450 | 2 053 |
KLP Kommunekreditt AS | 500 | NOK | Fixed | 2027 | 502 | 502 | 508 |
KLP Boligkreditt AS | 0 | NOK | Floating | 2020 | 0 | 301 | 0 |
KLP Boligkreditt AS | 302 | NOK | Floating | 2021 | 302 | 2 021 | 585 |
KLP Boligkreditt AS | 1 904 | NOK | Floating | 2022 | 1 903 | 2 300 | 2 500 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2023 | 2 501 | 2 501 | 2 501 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2024 | 2 500 | 2 500 | 2 500 |
KLP Boligkreditt AS | 2 500 | NOK | Floating | 2025 | 2 500 | 0 | 1 497 |
KLP Boligkreditt AS | 1 500 | NOK | Floating | 2026 | 1 500 | 0 | 0 |
Other | - | - | - | 94 | 75 | 73 | |
Total covered bonds | 28 205 | - | - | - | 28 315 | 25 020 | 24 997 |
DEBT TO CREDIT INSTITUTIONS | |||||||
KLP Banken AS | 0 | NOK | Floating | 2020 | 0 | 1 791 | 0 |
KLP Banken AS | 0 | NOK | Fixed | 2020 | 0 | 81 | 0 |
KLP Banken AS | 878 | NOK | Floating | 2021 | 880 | 1 501 | 2 704 |
KLP Banken AS | 300 | NOK | Floating | 2022 | 300 | 300 | 300 |
KLP Banken AS | 100 | NOK | Floating | 2023 | 100 | 0 | 0 |
KLP Banken AS | 300 | NOK | Floating | 2024 | 300 | 300 | 300 |
KLP Fond | 0 | NOK/EUR/USD | Floating | 2020 | 0 | 1 136 | 0 |
KLP Fond | 0 | NOK/EUR/USD | Fixed | 2020 | 0 | 1 003 | 0 |
KLP Fond | 171 | NOK/EUR/USD | Floating | 2021 | 171 | 0 | 4 140 |
KLP Fond | 1 967 | NOK/EUR/USD | Fixed | 2021 | 1 967 | 0 | 914 |
Kommunal Landspensjonskasse | 0 | NOK/EUR/USD | Floating | 2020 | 0 | 4 865 | 0 |
Kommunal Landspensjonskasse | 0 | NOK/EUR/USD | Fixed | 2020 | 0 | 1 213 | 0 |
Kommunal Landspensjonskasse | 1 692 | NOK/EUR/USD | Floating | 2021 | 1 692 | 0 | 5 859 |
Other | - | - | - | 16 | 2 | -1 | |
Total liabilities to credit institutions | 5 409 | - | - | - | 5 427 | 12 192 | 14 216 |
LIABILITIES AND DEPOSITS FROM CUSTOMERS ³ | |||||||
Retail | 11 102 | NOK | - | - | 11 102 | 10 614 | 10 311 |
Business | 1 509 | NOK | - | - | 1 509 | 1 604 | 1 441 |
Foreign | 32 | NOK | - | - | 32 | 27 | 30 |
Liabilities to and deposits from customers | 12 643 | - | - | - | 12 643 | 12 245 | 11 781 |
Total financial liabilities | 49 769 | - | - | - | 51 007 | 54 650 | 55 893 |
1 The loan has an interest change date in 2025. | |||||||
2 The loan has an interest change date in 2034. | |||||||
3 There is no contractual maturity date on deposits. |
The note shows financial liabilities the Group had at the end of the reporting period; where the majority is funding for KLP Bank Group.
The companies above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 11 Fair value hierarchy
30.06.2021 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 980 | 980 |
Real estate fund | 0 | 0 | 3 320 | 3 320 |
Buildings | 0 | 0 | 79 669 | 79 669 |
Investment property | 0 | 0 | 83 969 | 83 969 |
Lending at fair value | 0 | 515 | 0 | 515 |
Certificates | 5 591 | 2 545 | 0 | 8 136 |
Bonds | 22 519 | 103 068 | 0 | 125 586 |
Fixed-income funds | 17 150 | 7 210 | 5 637 | 29 997 |
Bonds and other fixed-income securities | 45 260 | 112 823 | 5 637 | 163 719 |
Loans and receivables | 20 273 | 1 360 | 0 | 21 633 |
Shares | 223 007 | 4 613 | 2 751 | 230 370 |
Equity funds | 2 483 | 0 | 49 | 2 532 |
Property funds | 0 | 1 117 | 990 | 2 108 |
Special funds | 0 | 0 | 0 | 0 |
Private Equity | 0 | 0 | 20 582 | 20 582 |
Shares and units | 225 490 | 5 731 | 24 372 | 255 593 |
Financial derivatives | 0 | 1 390 | 0 | 1 390 |
Total assets at fair value | 291 023 | 121 819 | 113 977 | 526 820 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 5 412 | 0 | 5 412 |
Debt to credit institutions ¹ | 1 967 | 1 877 | 0 | 3 845 |
Total financial liabilities at fair value | 1 967 | 7 289 | 0 | 9 256 |
¹ The line «Debt to credit institutions» includes liabilities measured at fair value and amortized cost. This line is therefore not reconcilable against the Balance sheet. The liabilities measured at amortized cost amounted to NOK 1 604 million per 30.06.2021. |
30.06.2020 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 949 | 949 |
Real estate fund | 0 | 0 | 3 189 | 3 189 |
Buildings | 0 | 0 | 73 253 | 73 253 |
Investment property | 0 | 0 | 77 392 | 77 392 |
Lending at fair value | 0 | 677 | 0 | 677 |
Certificates | 3 108 | 3 067 | 0 | 6 175 |
Bonds | 24 985 | 110 437 | 0 | 135 422 |
Fixed-income funds | 16 637 | 0 | 0 | 16 637 |
Bonds and other fixed-income securities | 44 731 | 113 504 | 0 | 158 235 |
Loans and receivables | 20 363 | 1 768 | 0 | 22 130 |
Shares | 158 494 | 1 837 | 2 322 | 162 653 |
Equity funds | 2 054 | 0 | 60 | 2 114 |
Property funds | 0 | 15 | 0 | 15 |
Special funds | 0 | 2 | 2 905 | 2 907 |
Private Equity | 0 | 0 | 14 534 | 14 534 |
Shares and units | 160 548 | 1 854 | 19 820 | 182 223 |
Financial derivatives | 0 | 7 186 | 0 | 7 186 |
Total assets at fair value | 225 642 | 124 988 | 97 212 | 447 842 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 2 315 | 0 | 2 315 |
Debt to credit institutions ¹ | 6 001 | 2 215 | 0 | 8 217 |
Total financial liabilities at fair value | 6 001 | 4 530 | 0 | 10 532 |
31.12.2020 NOK MILLIONS | Level 1 | Level 2 | Level 3 | Total |
---|---|---|---|---|
ASSETS BOOKED AT FAIR VALUE | ||||
Land/plots | 0 | 0 | 996 | 996 |
Real estate fund | 0 | 0 | 3 354 | 3 354 |
Buildings | 0 | 0 | 77 136 | 77 136 |
Investment property | 0 | 0 | 81 485 | 81 485 |
Lending at fair value | 0 | 589 | 589 | |
Certificates | 1 058 | 5 585 | 0 | 6 643 |
Bonds | 16 125 | 110 382 | 0 | 126 506 |
Fixed-income funds | 17 437 | 7 141 | 4 250 | 28 828 |
Bonds and other fixed-income securities | 34 621 | 123 108 | 4 250 | 161 978 |
Loans and receivables | 31 106 | 730 | 0 | 31 836 |
Shares | 179 469 | 2 939 | 2 704 | 185 112 |
Equity funds | 2 245 | 0 | 55 | 2 300 |
Property funds | 0 | 1 157 | 224 | 1 382 |
Special funds | 0 | 0 | ||
Private Equity | 0 | 0 | 16 188 | 16 188 |
Shares and units | 181 714 | 4 097 | 19 171 | 204 982 |
Financial derivatives | 0 | 11 561 | 0 | 11 561 |
Sum eiendeler regnskapsført til virkelig verdi | 247 440 | 140 085 | 104 905 | 492 431 |
LIABILITIES BOOKED AT FAIR VALUE | ||||
Financial derivatives | 0 | 789 | 0 | 789 |
Debt to credit institutions ¹ | 9 999 | 914 | 0 | 10 913 |
Total financial liabilities at fair value | 9 999 | 1 702 | 0 | 11 701 |
Changes in Level 3, Investment Property | Book value 30.06.2021 | Book value 30.06.2020 | Book value 31.12.2020 |
---|---|---|---|
Opening balance 1 January | 81 485 | 74 545 | 74 545 |
Sold | 0 | 0 | -83 |
Bought | 1 198 | 1 085 | 3 166 |
Unrealised changes | 1 303 | 1 744 | 3 956 |
Other changes | -17 | 17 | -99 |
Closing balance 30.06./31.12. | 83 969 | 77 392 | 81 485 |
Realised gains/losses | 0 | 0 | 0 |
Changes in Level 3, Financial Assets | Book value 30.06.2021 | Book value 30.06.2020 | Book value 31.12.2020 |
---|---|---|---|
Opening balance 1 January | 23 420 | 14 660 | 14 660 |
Sold | -1 746 | -578 | -1 765 |
Bought | 5 036 | 3 010 | 8 828 |
Unrealised changes | 3 299 | 724 | 1 697 |
Closing balance 30.06./31.12. | 30 009 | 19 820 | 23 420 |
Realised gains/losses | 870 | 269 | 644 |
Closing balance 30.06./31.12. | 113 977 | 97 212 | 104 905 |
Unrealised changes and realized gains / losses are reflected on the line "Net value changes on financial instruments" in the consolidated income statement.
The tables "Changes in level 3" shows changes in level 3 classified instruments in the period indicated.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are simply and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Examples of instruments at Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is corresponding therefore not considered to be traded in an active market, as well as prices based on assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the Group include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in Note 9. For description of the pricing of investment property, please see the annual financial statements.
No sensitivity analysis has been carried out on securities included in Level 3. A sensitivity analysis for investment property is available in the annual report. A change in the variables of the pricing is considered of little significance. On a general basis, a 5 percent change in the pricing would produce a change of NOK 5 699 million as of 30.06.2021.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. As regards shares, there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
In this quarter, NOK 421 million in stocks moved from Level 1 to Level 2, NOK 6 million moved from Level 1 to Level 3 and NOK 350 million moved from level 2 to level 1. This is due to changes in liquidity. In addition, NOK 550 million in fixed-income securities moved from level 2 to level 1.
Note 12 Liquidity risk
The table below specify the group´s financial obligations ranked by maturity. The amounts given are non-discounted contractual flows of cash.
30.06.2021 NOK MILLIONS | Within 1 month | 1-12 months | 1-5 years | 5-10 years | Over 10 years | Total |
---|---|---|---|---|---|---|
Subordinated loan ¹ | 0 | 128 | 583 | 670 | 4 808 | 6 189 |
Perpetual hybrid Tier 1 securities ¹ | 0 | 94 | 251 | 313 | 1 309 | 1 967 |
Debt to and deposits from customers (without defined maturity) | 12 643 | 0 | 0 | 0 | 0 | 12 643 |
Covered bonds issued | 0 | 3 482 | 21 924 | 2 059 | 0 | 27 465 |
Payables to credit institutions | 2 804 | 735 | 707 | 0 | 0 | 4 246 |
Financial derivatives | 1 615 | 5 642 | -12 | 60 | -102 | 7 203 |
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 |
Contingent liabilities (without defined maturity) | 28 984 | 0 | 0 | 0 | 0 | 28 984 |
Total | 46 045 | 10 080 | 23 453 | 3 102 | 6 015 | 88 696 |
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 97 million, payables to credit institutions maturing within one month are reduced with NOK 740 million and derivatives maturing between 1 to 12 months are reduced with NOK 1 016 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 86 844 million.
30.06.2020 NOK MILLIONS | Within 1 month | 1-12 months | 1-5 years | 5-10 years | Over 10 years | Total |
---|---|---|---|---|---|---|
Subordinated loan ¹ | 0 | 135 | 3 727 | 0 | 0 | 3 862 |
Perpetual hybrid Tier 1 securities ¹ | 0 | 105 | 281 | 351 | 1 575 | 2 313 |
Debt to and deposits from customers (without defined maturity) | 12 245 | 0 | 0 | 0 | 0 | 12 245 |
Covered bonds issued | 0 | 2 164 | 21 253 | 1 128 | 0 | 24 545 |
Payables to credit institutions | 1 395 | 3 181 | 812 | 0 | 0 | 5 388 |
Financial derivatives | 3 694 | 3 264 | 62 | 14 | -276 | 6 759 |
Accounts payable | 66 | 0 | 0 | 0 | 0 | 66 |
Contingent liabilities (without defined maturity) | 27 500 | 0 | 0 | 0 | 0 | 27 500 |
Total | 44 900 | 8 849 | 26 136 | 1 493 | 1 300 | 82 678 |
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 65 million, payables to credit institutions maturing within one month are reduced with NOK 241 million and derivatives maturing between 1 to 12 months are reduced with NOK 457 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 81 914 million.
31.12.2020 NOK MILLIONS | Within 1 month | 1-12 months | 1-5 years | 5-10 years | Over 10 years | Total |
---|---|---|---|---|---|---|
Subordinated loan ¹ | 0 | 131 | 592 | 687 | 5 073 | 6 484 |
Perpetual hybrid Tier 1 securities ¹ | 0 | 62 | 249 | 312 | 1 452 | 2 075 |
Debt to and deposits from customers (without defined maturity) | 11 781 | 0 | 0 | 0 | 0 | 11 781 |
Covered bonds issued | 18 | 1 423 | 26 618 | 587 | 0 | 28 646 |
Payables to credit institutions | 1 351 | 2 410 | 610 | 0 | 0 | 4 370 |
Financial derivatives | 2 396 | 2 381 | 116 | -266 | -294 | 4 333 |
Accounts payable | 123 | 0 | 0 | 0 | 0 | 123 |
Contingent liabilities (without defined maturity) | 27 659 | 0 | 0 | 0 | 0 | 27 659 |
Total | 43 328 | 6 407 | 28 186 | 1 320 | 6 231 | 85 472 |
1 Some of the hybrid capital are perpetual. Estimated cash flows are based on expected maturity at the interest adjustment date. |
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 29 million, payables to credit institutions maturing within one month are reduced with NOK 140 million, derivatives maturing between 1 to 12 months are reduced with NOK 1 million. Derivatives maturing between 1 to 5 years and 5 to 10 years, increased by NOK 2 million in both periods. Total amount of the financial liabilities for the Group are after these adjustments NOK 85 306 million.
The table above shows financial liabilities the Group has grouped by interest payments and repayment of principal, based on the date payment is due. Banking contains the largest proportion of the financial liabilities in the Group.
Liquidity risk is the risk that the Group will not be able to meet the financial obligations that it has. The risk that the Group would not have adequate liquidity to meet its current liabilities and current operations is very small since a major part of the Group’s assets is liquid. The Group has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. The Group’s liquidity strategy involves the Group always having adequate liquid assets to meet the Group’s liabilities as they fall due without accruing significant costs associated with releasing assets.
Asset composition in the Group’s portfolios should be adequately liquid to be able to cover other liquidity needs that may arise. KLP Kapitalforvaltning manages the Group’s liquidity. Internal parameters have been established for the size of the liquidity holding. The Group’s risk management unit monitors and reports developments in the liquidity holding continuously. The Group Board determines an asset management and liquidity strategy annually. The liquidity strategy includes parameters, responsibilities, risk measurement and an emergency plan for liquidity management.
The major liabilities in the Group are insurance related and are mostly linked to pension obligations. These liabilities are fully funded and liquidity management are handled in the same manner as other liabilities.
Note 13 Interest rate risk
30.06.2021 NOK MILLIONS | ||||||||
---|---|---|---|---|---|---|---|---|
Up to 3 months | From 3 months to 12 months | From 1 year to 5 years | From 5 years to 10 years | Over 10 years | Changes in cash flow 01.01.2021 -30.06.2021 | Total | Adjusted for the unit holders' interests in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives classified as assets | 21 | -2 | 21 | 40 | -156 | 3 | -72 | -72 |
Debt instruments classified as loans and receivables – at amortised cost | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 |
Bonds and other fixed-return securities | -47 | -44 | -1 176 | -1 792 | -2 242 | 145 | -5 155 | -5 148 |
Fixed income fund holdings | -1 262 | 0 | 0 | 0 | 0 | 0 | -1 262 | -1 262 |
Lending and receivables | 0 | -1 | 0 | 0 | 0 | 119 | 118 | 118 |
Lending | 0 | 0 | 0 | 0 | 0 | 397 | 397 | 397 |
Cash and bank deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Contingent liabilities ¹ | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 25 |
Total assets | -1 288 | -46 | -1 154 | -1 752 | -2 397 | 699 | -5 940 | -5 933 |
LIABILITIES | ||||||||
Deposit | 0 | 0 | 0 | 0 | 0 | -64 | -64 | -64 |
Liabilities created on issue of securities | 0 | 0 | 0 | 0 | 0 | -150 | -150 | -150 |
Financial derivatives classified as liabilities | 17 | 7 | 33 | 34 | 0 | 8 | 100 | 100 |
Hybrid capital, subordinated loans | 0 | 0 | 0 | 46 | 80 | 0 | 126 | 126 |
Debt to credit institutions | 0 | 0 | 0 | 0 | 0 | -35 | -35 | -35 |
Total liabilities | 17 | 7 | 33 | 80 | 80 | -241 | -23 | -23 |
Total before tax | -1 272 | -39 | -1 121 | -1 672 | -2 317 | 458 | -5 963 | -5 956 |
Total after tax | -954 | -29 | -841 | -1 254 | -1 738 | 344 | -4 472 | -4 467 |
30.06.2020 NOK MILLIONS | ||||||||
---|---|---|---|---|---|---|---|---|
Up to 3 months | From 3 months to 12 months | From 1 year to 5 years | From 5 years to 10 years | Over 10 years | Changes in cash flow 01.01.2020 -30.06.2020 | Total | Adjusted for the unit holders' interests in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives classified as assets | 6 | -1 | -62 | -86 | -277 | -11 | -431 | -406 |
Debt instruments classified as loans and receivables – at amortised cost | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 |
Bonds and other fixed-return securities | -52 | -49 | -1 236 | -2 038 | -2 508 | 159 | -5 725 | -4 806 |
Fixed income fund holdings | -1 103 | 0 | 0 | 0 | 0 | 0 | -1 103 | -1 103 |
Lending and receivables | 0 | -1 | 0 | 0 | 0 | 138 | 137 | 106 |
Lending | 0 | 0 | 0 | 0 | 0 | 402 | 402 | 402 |
Cash and bank deposits | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 16 |
Contingent liabilities ¹ | 0 | 0 | 0 | 0 | 0 | 42 | 42 | 42 |
Total assets | -1 149 | -51 | -1 298 | -2 124 | -2 785 | 749 | -6 659 | -5 747 |
LIABILITIES | ||||||||
Deposit | 0 | 0 | 0 | 0 | 0 | -61 | -61 | -61 |
Liabilities created on issue of securities | 0 | 0 | 0 | 0 | 0 | -148 | -148 | -148 |
Financial derivatives classified as liabilities | -5 | 2 | 78 | 99 | 0 | 8 | 182 | 182 |
Hybrid capital, subordinated loans | 0 | 0 | 0 | 63 | 109 | 0 | 172 | 172 |
Debt to credit institutions | 0 | 0 | 0 | 0 | 0 | -33 | -33 | -33 |
Total liabilities | -5 | 2 | 78 | 162 | 109 | -234 | 112 | 112 |
Total before tax | -1 155 | -49 | -1 220 | -1 962 | -2 676 | 515 | -6 546 | -5 636 |
Total after tax | -866 | -37 | -915 | -1 471 | -2 007 | 386 | -4 910 | -4 227 |
31.12.2020 NOK MILLIONS | ||||||||
---|---|---|---|---|---|---|---|---|
Up to 3 months | From 3 months to 12 months | From 1 year to 5 years | From 5 years to 10 years | Over 10 years | Changes in cash flow 01.01.2020 -31.12.2020 | Total | Adjusted for the unit holders' interests in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives classified as assets | 12 | -4 | -86 | -59 | -245 | -22 | -405 | -353 |
Debt instruments classified as loans and receivables – at amortised cost | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 0 |
Bonds and other fixed-return securities | -44 | -48 | -1 153 | -1 914 | -2 460 | 320 | -5 299 | -4 336 |
Fixed income fund holdings | -1 329 | 0 | 0 | 0 | 0 | 0 | -1 329 | -1 329 |
Lending and receivables | 0 | -1 | 0 | 0 | 0 | 273 | 272 | 218 |
Lending | 0 | 0 | 0 | 0 | 0 | 797 | 797 | 797 |
Cash and bank deposits | 0 | 0 | 0 | 0 | 0 | 28 | 28 | 28 |
Contingent liabilities ¹ | 0 | 0 | 0 | 0 | 0 | 52 | 52 | 52 |
Total assets | -1 362 | -53 | -1 239 | -1 974 | -2 705 | 1 453 | -5 879 | -4 925 |
LIABILITIES | ||||||||
Deposit | 0 | 0 | 0 | 0 | 0 | -120 | -120 | -120 |
Liabilities created on issue of securities | 0 | 0 | 0 | 0 | 0 | -288 | -288 | -288 |
Financial derivatives classified as liabilities | 6 | 11 | 84 | 53 | 0 | 18 | 171 | 167 |
Hybrid capital, subordinated loans | 0 | 0 | 0 | 51 | 93 | 0 | 143 | 143 |
Debt to credit institutions | 0 | 0 | 0 | 0 | 0 | -72 | -72 | -72 |
Total liabilities | 6 | 11 | 84 | 103 | 93 | -461 | -165 | -169 |
Total before tax | -1 356 | -42 | -1 155 | -1 870 | -2 612 | 992 | -6 043 | -5 094 |
Total after tax | -1 017 | -32 | -866 | -1 403 | -1 959 | 744 | -4 533 | -3 820 |
¹ Contingent liabilities are lending agreements that are not yet materialized. |
The note shows the effect on profits if market interest rates were to increase by one percent, for fair value risk and variable interest risk.
Change in fair value (fair value risk) is shown in the first five columns and is calculated by the change in fair value of interest bearing instruments if interest rates had been one percent higher at the end of the period. The column change in cash flow shows the change in cash flows if the interest had been one percent higher over the year being reported on. The sum of these results reflects the overall effect that the scenario had given the group during the period being reported on.
The fair value risk applies to fixed interest securities were the market value of the securities is affected by market interest rates. Floating rate risk applies to securities with floating interest rates, where a change in market interest rates affects the cash-flow from the interest bearing securities.
The following securities are included in the note; securities measured at fair value through profit or loss (floating and fixed interest rates), investments held to maturity (only those with floating interest rates) and loans and receivables (only those with floating interest rates). The group has no securities classified as available for sale.
The Groups total interest rate risk is limited as a significant portion of the investments are bonds with fixed interest rates that are classified as held to maturity and loans and receivables, or fixed rate lending, measured at amortized cost. A change in market interest rate does not affect profit or loss for these assets.
Insurance contracts with guaranteed return does not change the accounting value even if interest rates change. Changes in interest rates also has no impact on the guaranteed return , but will have an impact on the achieved return to cover the guaranteed return . This is because that insurance funds partly invested in debt instruments whose cash flows should help to meet the guaranteed return.
Note 14 Credit risk
30.06.2021 NOK MILLIONS | |||||||||
---|---|---|---|---|---|---|---|---|---|
Investment grade AAA to BBB | Lower rating | Public sector guarantee | Bank and finance | Mortgage < 80% ¹ | Mortgage > 80% ¹ | Other | Total | Adjusted for the unit holders' interest in consolidated securites funds | |
Debt instruments held to maturity at amortized cost | 26 461 | 43 | 0 | 0 | 0 | 0 | 1 357 | 27 862 | 27 862 |
Debt instruments classified as loans and receivables at amortized cost | 135 796 | 0 | 372 | 0 | 0 | 0 | 20 806 | 156 974 | 156 974 |
Debt instruments at fair value - fixed-return securities | 116 168 | 1 623 | 4 368 | 4 280 | 0 | 0 | 14 492 | 140 933 | 120 747 |
Fixed-income funds | 0 | 0 | 0 | 0 | 0 | 0 | 22 786 | 22 786 | 22 786 |
Loans and receivables | 20 439 | 0 | 0 | 1 195 | 0 | 0 | 0 | 21 634 | 17 455 |
Financial derivatives classified as assets | 1 390 | 0 | 0 | 0 | 0 | 0 | 0 | 1 390 | 1 379 |
Cash and bank deposits | 3 553 | 0 | 0 | 69 | 0 | 0 | 0 | 3 622 | 3 622 |
Lending | 0 | 0 | 86 969 | 0 | 22 134 | 2 692 | 3 080 | 114 875 | 114 875 |
Total | 303 808 | 1 667 | 91 709 | 5 545 | 22 134 | 2 692 | 62 523 | 490 077 | 465 702 |
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS | AAA | AA | A | BBB | Total Investment grade |
---|---|---|---|---|---|
Debt instruments held to maturity at amortized cost | 12 789 | 2 770 | 7 092 | 3 811 | 26 461 |
Debt instruments classified as loans and receivables at amortized cost | 19 168 | 21 795 | 57 543 | 37 290 | 135 796 |
Debt instruments at fair value - fixed-return securities | 29 462 | 14 340 | 32 412 | 39 954 | 116 168 |
Fixed-income funds | 0 | 0 | 0 | 0 | 0 |
Loans and receivables | 0 | 8 136 | 11 652 | 652 | 20 439 |
Financial derivatives classified as assets | 0 | 121 | 1 230 | 39 | 1 390 |
Cash and bank deposits | 0 | 2 461 | 1 091 | 0 | 3 553 |
Lending | 0 | 0 | 0 | 0 | 0 |
Total | 61 419 | 49 622 | 111 021 | 81 745 | 303 808 |
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value. |
30.06.2020 NOK MILLIONS | |||||||||
---|---|---|---|---|---|---|---|---|---|
Investment grade AAA to BBB | Lower rating | Public sector guarantee | Bank and finance | Mortgage < 80% ¹ | Mortgage > 80% ¹ | Other | Total | Adjusted for the unit holders' interest in consolidated securites funds | |
Debt instruments held to maturity at amortized cost | 29 852 | 59 | 30 | 0 | 0 | 0 | 1 358 | 31 299 | 31 299 |
Debt instruments classified as loans and receivables at amortized cost | 136 095 | 0 | 964 | 20 | 0 | 0 | 18 635 | 155 714 | 155 714 |
Debt instruments at fair value - fixed-return securities ² | 116 034 | 1 180 | 5 195 | 10 500 | 0 | 0 | 8 689 | 141 597 | 124 334 |
Fixed-income funds | 0 | 0 | 0 | 0 | 0 | 0 | 18 043 | 18 043 | 16 637 |
Loans and receivables | 21 832 | 0 | 0 | 298 | 0 | 0 | 0 | 22 130 | 17 701 |
Financial derivatives classified as assets | 7 186 | 0 | 0 | 0 | 0 | 0 | 0 | 7 186 | 6 731 |
Cash and bank deposits | 3 192 | 0 | 0 | 69 | 0 | 0 | 0 | 3 261 | 3 261 |
Lending | 0 | 0 | 81 913 | 0 | 20 686 | 3 119 | 12 803 | 118 522 | 118 522 |
Sum | 314 191 | 1 239 | 88 102 | 10 887 | 20 686 | 3 119 | 59 527 | 497 752 | 474 199 |
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS | AAA | AA | A | BBB | Total Investment grade |
---|---|---|---|---|---|
Debt instruments held to maturity at amortized cost | 12 839 | 4 245 | 9 948 | 2 820 | 29 852 |
Debt instruments classified as loans and receivables at amortized cost | 24 415 | 20 226 | 56 914 | 34 540 | 136 095 |
Debt instruments at fair value - fixed-return securities | 34 739 | 12 326 | 33 201 | 35 768 | 116 034 |
Fixed-income funds | 0 | 0 | 0 | 0 | 0 |
Loans and receivables | 0 | 9 354 | 12 323 | 155 | 21 832 |
Financial derivatives classified as assets | 0 | 2 784 | 4 402 | 0 | 7 186 |
Cash and bank deposits | 0 | 2 995 | 197 | 0 | 3 192 |
Lending | 0 | 0 | 0 | 0 | 0 |
Total | 71 993 | 51 931 | 116 984 | 73 283 | 314 191 |
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value. | |||||
² In the column "other", we have included an additional investment that is exposed to credit risk but is not reconcilable against the line "Debt instruments at fair value through profit or loss" in the balance sheet. The value of the investment was NOK 1 406 million per 30.06.2020. |
31.12.2020 NOK MILLIONS | |||||||||
---|---|---|---|---|---|---|---|---|---|
Investment grade AAA to BBB | Lower rating | Public sector guarantee | Bank and finance | Mortgage < 80% ¹ | Mortgage > 80% ¹ | Other | Total | Adjusted for the unit holders' interest in consolidated securites funds | |
Debt instruments held to maturity at amortized cost | 27 554 | 35 | 0 | 0 | 0 | 0 | 1 397 | 28 986 | 28 986 |
Debt instruments classified as loans and receivables at amortized cost | 130 769 | 0 | 377 | 0 | 0 | 0 | 23 034 | 154 180 | 154 180 |
Debt instruments at fair value - fixed-return securities | 109 855 | 1 690 | 4 208 | 8 592 | 0 | 0 | 12 745 | 137 089 | 117 540 |
Fixed-income funds | 0 | 0 | 0 | 0 | 0 | 0 | 24 889 | 24 889 | 24 889 |
Loans and receivables | 31 536 | 0 | 0 | 300 | 0 | 0 | 0 | 31 836 | 25 170 |
Financial derivatives classified as assets | 11 561 | 0 | 0 | 0 | 0 | 0 | 0 | 11 561 | 9 108 |
Cash and bank deposits | 2 703 | 0 | 0 | 69 | 0 | 0 | 0 | 2 772 | 2 772 |
Lending | - | 0 | 88 746 | 0 | 21 108 | 2 972 | 2 834 | 115 660 | 115 660 |
Total | 313 979 | 1 725 | 93 331 | 8 960 | 21 108 | 2 972 | 64 899 | 506 973 | 478 305 |
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS | AAA | AA | A | BBB | Total Investment grade |
---|---|---|---|---|---|
Debt instruments held to maturity at amortized cost | 12 029 | 4 063 | 9 063 | 2 400 | 27 554 |
Debt instruments classified as loans and receivables at amortized cost | 22 528 | 19 734 | 59 503 | 29 004 | 130 769 |
Debt instruments at fair value - fixed-return securities | 31 049 | 8 886 | 36 354 | 33 566 | 109 855 |
Fixed-income funds | 0 | 0 | 0 | 0 | 0 |
Loans and receivables | 0 | 22 806 | 7 628 | 1 102 | 31 536 |
Financial derivatives classified as assets | 0 | 3 838 | 7 692 | 31 | 11 561 |
Cash and bank deposits | 0 | 2 002 | 701 | 0 | 2 703 |
Lending | 0 | 0 | 0 | 0 | 0 |
Total | 65 606 | 61 328 | 120 942 | 66 103 | 313 979 |
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value. |
Credit risk means the risk of the counterparty not being able to meet its own obligations toward the KLP Group. In this table the credit risk is measured through the rating agencies’ estimates of how high the creditworthiness of the various issuers of securities is. Not rated assets that are placed in other categories that describe the credit risk, such as sector and guarantees.
Emphasis is placed on diversification of credit exposure to avoid concentration of credit risk against individual debtors. To monitor credit risk in lending and investments a special credit committee has been established, meeting regularly. The limits for credit risk against the individual debtor are set by the committee. Changes in debtors’ credit assessments are monitored and followed up by KLP Kapitalforvaltning AS.
The Group has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes.
The Group can be said to have a high concentration of debt instruments directed at the Norwegian public sector, however this does not imply concentration risk in the ordinary meaning since the counterparty risk is considered to be minimal.
The rating above are gathered from Standard & Poor's, Moody's, Fitch, Scope Ratings and Nordic Credit Rating. The rating is converted to S & P 's rating table , where AAA is linked to securities with the highest creditworthiness . The lowest rating of the five is used and all five rating agencies are equal as the basis for investments in fixed income securities. ≪Other≫ is mainly securities issued by power companies and other corporate bonds. KLP Group has strict guidelines for investments in fixed-income securities, which also apply to investments falling into the ≪Other≫ category.
The lines in the note coincide with the financial position statement layout. The exceptions are debt instruments at fair value, which are divided into three categories in the note and lending which is shown combined in the note, but is shown in two lines in the financial position statement (fair value and amortized cost).
The consolidated accounts includes all the units that KLP Group is considered to have control over. This gives an impression of a higher risk than the actual one, since the risk that the Group does not actually carry appears in the accounts. The outer column includes actual ownership and credit risk of the Group companies and investment funds held by KLP Group at the end of the period.
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 | |||
---|---|---|---|---|---|---|
Consolidated | Adjusted for the unit holders' in consolidated securites funds | Consolidated | Adjusted for the unit holders' in consolidated securites funds | Consolidated | Adjusted for the unit holders' in consolidated securites funds | |
10 LARGEST COUNTERPARTIES | ||||||
Counterparty 1 | 12 829 | 11 278 | 12 235 | 11 587 | 15 388 | 14 159 |
Counterparty 2 | 9 865 | 8 253 | 10 973 | 10 272 | 13 120 | 9 013 |
Counterparty 3 | 9 391 | 7 203 | 10 758 | 9 808 | 12 585 | 8 160 |
Counterparty 4 | 7 419 | 6 990 | 9 808 | 7 548 | 8 744 | 8 034 |
Counterparty 5 | 5 700 | 5 700 | 7 146 | 7 029 | 7 409 | 7 208 |
Counterparty 6 | 4 885 | 4 703 | 6 895 | 6 773 | 6 155 | 5 622 |
Counterparty 7 | 4 703 | 4 689 | 5 451 | 5 387 | 5 857 | 5 604 |
Counterparty 8 | 4 652 | 4 614 | 4 703 | 4 703 | 5 622 | 4 710 |
Counterparty 9 | 4 463 | 4 447 | 4 297 | 4 189 | 4 768 | 4 698 |
Counterparty 10 | 4 240 | 4 118 | 3 836 | 3 537 | 4 747 | 3 915 |
Total | 68 147 | 61 994 | 76 103 | 70 832 | 84 395 | 71 123 |
The table above shows the 10 largest counterparties to which the KLP Group has exposure. The amounts stated are book value. ≪Adjusted for the minority holding≫ includes only that which is in the Group’s ownership and where the Group retains actual credit risk. The majority of the 10 largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
Note 15 Technical provisions in life insurance
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Premium reserves - ordinary tarif | 477 976 | 468 030 | 457 514 |
Premium funds, buffer funds and pensioners’ surplus funds | 38 091 | 13 128 | 38 588 |
Supplementary reserves | 42 842 | 35 947 | 43 460 |
Securities adjustment fund | 67 903 | 43 369 | 55 487 |
Other provisions | 0 | 77 | 18 |
Profit/loss allocated to insurance contracts | 6 960 | 3 458 | 0 |
Technical provisions in life insurance | 633 773 | 564 010 | 595 068 |
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Premium reserves | 0 | 5 152 | 0 |
Deposit funds | 0 | 16 | 0 |
Provisions in life insurance with investment options | 0 | 5 168 | 0 |
Note 16 Other current liabilities
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Short-term payables trade in securities | 10 066 | 18 469 | 3 029 |
Incurred not assessed taxes | 474 | 1 232 | 1 489 |
Advance tax-deduction pension scheme | 760 | 708 | 447 |
Accounts payable | 305 | 198 | 270 |
Pre-called contribution to insurance | 107 | 1 023 | 576 |
Other current liabilities | 782 | 1 062 | 1 049 |
Total other current liabilities | 12 495 | 22 692 | 6 859 |
Note 17 SCR ratio
The Solvency II balance sheet includes assets and liabilities at fair value. For assets that have a different value in the accounts change in balance value are added. There are no observable market values for KLP Group´s insurance liabilities, which are thus calculated by way of a best estimate based on actuarial assumptions. In addition there is a risk margin that is to reflect a third party’s capital costs by taking over these liabilities.
Tier 1 capital appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 capital consist of subordinated loans and ancillary own funds. The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 per cent of the KLP Group's premium reserve. Capital that may be included in Tier 2 capital is limited upwards to 50 per cent of SCR.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 257 per cent, which is well over the Company’s target of at least 150 per cent. With the transitional measure on technical provisions the SCR ratio is 303 per cent.
30.06.2021 | 30.06.2020 | 31.12.2020 | |
---|---|---|---|
Solvency II - SCR ratio | 257 % | 230 % | 261 % |
Solvency II - SCR ratio | 257 % | 230 % | 261 % |
NOK BILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Simplified Solvency II Financial Position Statement | |||
Assets, book value | 696 | 637 | 655 |
Added values - hold-to-maturity portfolio/loans and receivables | 11 | 17 | 15 |
Added values - other lending | 1 | 2 | 1 |
Other added/lesser values | 0 | 0 | 0 |
Deferred tax asset | 0 | 0 | 0 |
Total assets - solvency II | 708 | 656 | 671 |
NOK BILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Simplified Solvency II Financial Position Statement | |||
Best estimate | 634 | 573 | 598 |
Risk margin | 14 | 17 | 14 |
Hybrid Tier 1 securities/Subordinated loan capital | 5 | 5 | 5 |
Other liabilities 1 | 20 | 28 | 18 |
Deferred tax liabilities | 1 | 1 | 1 |
Total liabilities - solvency II | 673 | 625 | 637 |
Excess of assets over liabilities | 34 | 31 | 34 |
- Deferred tax asset | 0 | 0 | 0 |
+ Hybrid Tier 1 securities | 2 | 2 | 2 |
Tier 1 basic own funds | 35 | 32 | 35 |
Total eligible tier 1 own funds | 35 | 32 | 35 |
Subordinated loans | 3 | 3 | 4 |
Tier 2 basic own funds | 3 | 3 | 4 |
Ancillary own funds | 12 | 12 | 11 |
Tier 2 ancillary own funds | 12 | 12 | 11 |
Deduction for max. eligible tier 2 own funds | -7 | -7 | -7 |
Total eligible tier 2 own funds | 8 | 8 | 8 |
Deferred tax asset | 0 | 0 | 0 |
Total eligible tier 3 own funds | 0 | 0 | 0 |
Solvency II total eligible own funds | 43 | 41 | 43 |
Solvency capital requirement (SCR) | 17 | 18 | 16 |
Solvency II- SCR ratio | 257 % | 230 % | 261 % |
¹ Financial calculation of Solvency II-SCR ratio as of 31.12.2020 gives a Solvency II-SCR ratio of 261 %. This is a reduction of 3% compared to previously reported. |
Note 18 Presentation of assets and liabilities that are subject to settlement
30.06.2021 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 1 390 | 0 | 1 390 | -608 | -900 | -435 | 73 | 73 |
Repos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1 390 | 0 | 1 390 | -608 | -900 | -435 | 73 | 73 |
LIABILITIES | ||||||||
Financial derivatives | 5 412 | 0 | 5 412 | -608 | -835 | -3 360 | 656 | 540 |
Repos | 1 968 | 0 | 1 968 | 0 | 0 | 0 | 1 968 | 1 968 |
Total | 7 379 | 0 | 7 379 | -608 | -835 | -3 360 | 2 623 | 2 508 |
30.06.2020 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 7 186 | 0 | 7 186 | -1 806 | -5 332 | -168 | 69 | 278 |
Repos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 7 186 | 0 | 7 186 | -1 806 | -5 332 | -168 | 69 | 278 |
LIABILITIES | ||||||||
Financial derivatives | 2 315 | 0 | 2 315 | -1 806 | -356 | -10 | 504 | 504 |
Repos | 2 216 | 0 | 2 216 | 0 | 0 | 0 | 2 216 | 2 216 |
Total | 4 530 | 0 | 4 530 | -1 806 | -356 | -10 | 2 720 | 2 720 |
31.12.2020 NOK MILLIONS | Related amounts not presented net | |||||||
---|---|---|---|---|---|---|---|---|
Gross financial assets/ liabilities | Gross assets/ liabilities presented net | Book value | Financial instruments | Security in cash | Security in securities | Net amount | Adjusted for the unit holders' interest in consolidated securities funds | |
ASSETS | ||||||||
Financial derivatives | 11 561 | 0 | 11 561 | -771 | -9 516 | 0 | 1 570 | 1 276 |
Repos | 1 759 | 0 | 1 759 | -914 | 0 | 0 | 845 | 845 |
Total | 13 320 | 0 | 13 320 | -1 685 | -9 516 | 0 | 2 415 | 2 121 |
LIABILITIES | ||||||||
Financial derivatives | 789 | 0 | 789 | -771 | -72 | 0 | 18 | 18 |
Repos | 914 | 0 | 914 | 0 | 0 | 0 | 914 | 0 |
Total | 1 702 | 0 | 1 702 | -771 | -72 | 0 | 932 | 18 |
The purpose of the note is to show the potential effect of netting agreements at the KLP Group; what possibilities the KLP Group has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized.
The note shows derivative positions and repo agreements in the financial position statement. Repos are a part of the line "Debt to credit institutions" in the balance sheet.
The consolidated figures includes all units the KLP Group is considered to have control over. In addition, the outer line shows which de facto net amount remains if all the groups netting agreements are set off; which only includes subsidiaries and units, where the group carries the risk.
Note 19 Pension obligations
NOK MILLIONS | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Capitalized net liability 01.01. | 934 | 790 | 790 |
Capitalized pension costs | 98 | 81 | 164 |
Capitalized financial costs | 10 | 11 | 23 |
Actuarial gains and losses | -185 | 404 | 88 |
Premiums / contributions received | -64 | -61 | -120 |
Business sold in 2020 | 0 | 0 | -11 |
Capitalized net liability 30.06./31.12. | 794 | 1 226 | 934 |
Assumptions | 30.06.2021 | 30.06.2020 | 31.12.2020 |
---|---|---|---|
Discount rate | 2,00 % | 1,50 % | 1,70 % |
Salary growth | 2,25 % | 2,25 % | 2,25 % |
The National Insurance basic amount (G) | 2,00 % | 2,00 % | 2,00 % |
Pension increases | 1,24 % | 1,24 % | 1,24 % |
Social security contribution rate | 14,10 % | 14,10 % | 14,10 % |
Capital activity tax | 5,00 % | 5,00 % | 5,00 % |
The effect of changes in pension assumptions reduces the pension liability for employees with NOK 185 million as of 30.06.2021. The change is recognized in other comprehensive income in the income statement. |
Key figures – Accumulated
NOK MILLIONS | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 | Q4 2019 | Q3 2019 |
---|---|---|---|---|---|---|---|---|
KLP GROUP | ||||||||
Profit before tax | 1 325 | 693 | 1 657 | 1 682 | 713 | 151 | 3 193 | 2 518 |
Total assets | 870 548 | 813 514 | 807 161 | 789 981 | 785 598 | 764 904 | 3 194 | 744 567 |
Owners' equity | 40 154 | 39 742 | 39 416 | 39 243 | 37 245 | 36 836 | 37 339 | 36 781 |
Solvency SCR ratio | 257 % | 258 % | 261 % | 244 % | 230 % | 214 % | 253 % | 248 % |
Number of employees in the Group | 1 017 | 1 021 | 1 018 | 1 016 | 1 010 | 1 008 | 1 007 | 1 001 |
KOMMUNAL LANDSPENSJONSKASSE | ||||||||
Profit before tax | 965 | 566 | 1 289 | 1 303 | 523 | 31 | 2 637 | 2 149 |
Premium income for own account | 33 634 | 7 041 | 37 102 | 29 081 | 17 124 | 9 589 | 40 234 | 32 157 |
- of which inflow of premium reserve | 0 | 0 | 2 850 | 2 846 | 2 865 | 2 503 | 11 | 0 |
Insurance customers' funds incl. acc. profit | 19 100 | 13 754 | 28 360 | 23 013 | 17 809 | 11 478 | 20 157 | 15 077 |
- of which funds with guaranteed returns | 8 346 | 8 419 | 7 656 | 7 667 | 7 655 | 6 377 | 292 | 288 |
Net investment common portfolio | 626 280 | 603 076 | 604 782 | 582 108 | 574 890 | 570 649 | 574 953 | 551 696 |
Net investment choice portfolio | 2 215 | 2 081 | 2 044 | 2 012 | 1 966 | 2 082 | 2 662 | 2 592 |
Insurance funds incl. earnings for the year | 633 579 | 595 680 | 594 718 | 575 915 | 633 579 | 542 408 | 566 230 | 554 350 |
- of which funds with guaranteed interest | 515 787 | 490 936 | 496 121 | 485 605 | 515 787 | 474 366 | 482 260 | 466 523 |
Solvency capital requirement (SCR) | 43 473 | 41 580 | 42 742 | 42 507 | 41 148 | 38 960 | 40 530 | 38 238 |
Solvency SCR ratio | 282 % | 287 % | 282 % | 264 % | 252 % | 234 % | 278 % | 274 % |
Riskprofit | 293 | 191 | -398 | 706 | 300 | 200 | 1 031 | 940 |
Return profits | 7 232 | 4 688 | 12 350 | 6 831 | 3 417 | -149 | 10 624 | 4 720 |
Administration profit | 61 | 41 | 171 | 187 | 64 | 39 | 186 | 192 |
Solvency capital | 174 816 | 160 647 | 172 863 | 141 563 | 143 139 | 123 211 | 150 617 | 139 677 |
Book return on common portfolio | 2,6 % | 1,4 % | 4,8 % | 3,2 % | 1,9 % | 0,6 % | 4,5 % | 2,7 % |
Value-adjusted return on common portfolio | 4,4 % | 1,5 % | 4,2 % | 1,4 % | -0,5 % | -3,7 % | 8,5 % | 6,6 % |
Return on unit-linked portfolio | 5,0 % | 1,9 % | 4,2 % | 0,4 % | -1,8 % | -5,7 % | 9,9 % | 7,4 % |
Return on corporate portfolio | 1,7 % | 0,8 % | 3,1 % | 1,3 % | 0,4 % | -0,1 % | 4,3 % | 3,4 % |
KLP SKADEFORSIKRING AS | ||||||||
Profit before tax | 225,9 | 71,6 | 220,0 | 97,2 | 18,2 | -126,1 | 165,6 | 140,5 |
Gross premium due | 940,6 | 460,1 | 1 728,4 | 1 280,4 | 840,4 | 415,4 | 1 529,8 | 1 131,1 |
Premium income for own account | 903,6 | 441,7 | 1 657,6 | 1 227,8 | 804,6 | 397,9 | 1 475,7 | 1 090,9 |
Owners' equity | 2 294,4 | 2 178,7 | 2 110,9 | 1 990,7 | 1 924,0 | 1 819,9 | 1 940,5 | 1 875,9 |
Claims ratio | 74,5 % | 72,8 % | 83,1 % | 83,1 % | 83,3 % | 86,8 % | 90,5 % | 90,8 % |
Combined-ratio | 90,3 % | 89,2 % | 100,7 % | 100,7 % | 101,9 % | 105,7 % | 109,0 % | 108,6 % |
Return on assets under management | 2,6 % | 0,6 % | 5,0 % | 2,3 % | 0,8 % | -2,3 % | 6,7 % | 5,3 % |
Solvency capital requirement (SCR) | 2 267 | 2 193 | 2 132 | 2 006 | 1 934 | 1 815 | 1 958 | 1 882 |
Solvency SCR ratio | 252 % | 238 % | 239 % | 246 % | 234 % | 213 % | 240 % | 246 % |
Annual premium in force – retail market | 828,9 | 806,8 | 786,0 | 759,8 | 734,6 | 709,3 | 683,9 | 651,1 |
Annual premium in force – public sector market | 1 128,0 | 1 080,4 | 1 016,4 | 1 009,9 | 999,7 | 987,5 | 925,1 | 910,6 |
Net new subscriptions (accumulated within the year) | 65,0 | 17,0 | 87,6 | 74,8 | 51,5 | 24,8 | 145,3 | 93,4 |
KLP BEDRIFTSPENSJON AS 1 | ||||||||
Profit before tax | sold | sold | sold | sold | sold | -13,7 | -12,6 | -8,6 |
Premium income for own account | sold | sold | sold | sold | sold | 313,5 | 1134,8 | 869,8 |
- of which premium reserve added | sold | sold | sold | sold | sold | 133,2 | 495,7 | 394,6 |
Insurance customers' funds including accumulated profit | sold | sold | sold | sold | sold | 6 342 | 6 649 | 6 264 |
- of which funds with guaranteed returns | sold | sold | sold | sold | sold | 1 595 | 1 538 | 1 550 |
Returns profit | sold | sold | sold | sold | sold | 2,1 | 13,4 | 8,4 |
Risk result | sold | sold | sold | sold | sold | 6,3 | 7,66 | 0,8 |
Administration losses | sold | sold | sold | sold | sold | -9,6 | -38,1 | -26,8 |
Solvency capital requirement (SCR) | sold | sold | sold | sold | sold | 171 | 323 | 202 |
Solvency SCR ratio | sold | sold | sold | sold | sold | 81 % | 204 % | 123 % |
Solvency capital | sold | sold | sold | sold | sold | 758,2 | 763,9 | 692,5 |
Book capital return on common portfolio | sold | sold | sold | sold | sold | 0,8 % | 3,4 % | 2,4 % |
Value-adjusted capital return on common portfolio | sold | sold | sold | sold | sold | 0,2 % | 4,1 % | 2,9 % |
Return on defined unit-linked contribution pensions | sold | sold | sold | sold | sold | -11,9 % | 16,8 % | 12,6 % |
Return on corporate portfolio | sold | sold | sold | sold | sold | 0,1 % | 3,0 % | 2,5 % |
KLP BANKEN GROUP | ||||||||
Profit/loss before tax | 54,3 | 48,6 | 136,8 | 101,7 | 39,8 | 21,6 | 102,3 | 77,3 |
Net interest income | 152,8 | 75,7 | 317,3 | 229,3 | 136,0 | 75,7 | 292,9 | 209,4 |
Other operating income | 38,6 | 19,0 | 77,7 | 58,6 | 39,0 | 19,4 | 78,1 | 58,4 |
Operating expenses and depreciation | -118,6 | -60,6 | -232,1 | -164,5 | -119,1 | -60,7 | -238,5 | -167,8 |
Net realized/unrealized changes in financial instruments to fair value | -18,6 | 14,5 | -26,1 | -21,7 | -16,1 | -19,4 | -30,2 | -22,7 |
Contributions | 12 643 | 12 103 | 11 781 | 11 993 | 12 245 | 12 034 | 11 487 | 11 649 |
Housing mortgages granted | 21 409 | 20 894 | 20 570 | 20 610 | 20 121 | 19 143 | 18 387 | 17 746 |
Loan(s) with public guarantee(s) | 16 752 | 16 734 | 17 654 | 16 933 | 17 357 | 16 823 | 16 547 | 16 524 |
Defaulted loans | 34 | 57 | 54 | 48 | 77 | 97 | 86 | 69 |
Borrowing on the issuance of securities | 29 195 | 27 147 | 25 800 | 26 203 | 25 993 | 25 899 | 25 822 | 25 528 |
Total assets | 45 216 | 43 200 | 42 688 | 43 438 | 43 855 | 42 002 | 39 699 | 39 611 |
Average total assets | 43 952 | 42 944 | 41 188 | 41 568 | 41 777 | 40 850 | 38 394 | 38 350 |
Owners' equity | 2 474 | 2 470 | 2 427 | 2 389 | 2 343 | 2 322 | 2 221 | 2 195 |
Net interest rate | 0,35 % | 0,18 % | 0,80 % | 0,57 % | 0,33 % | 0,19 % | 0,76 % | 0,55 % |
Profit/loss from general operations before tax | 0,12 % | 0,11 % | 0,33 % | 0,24 % | 0,10 % | 0,04 % | 0,27 % | 0,20 % |
Return on owners’ equity before tax | 4,47 % | 8,02 % | 6,16 % | 6,11 % | 3,59 % | 2,69 % | 4,78 % | 4,82 % |
Capital adequacy | 18,4 % | 19,3 % | 19,5 % | 18,7 % | 18,4 % | 18,8 % | 19,1 % | 19,0 % |
Number of private customers | 46 872 | 46 116 | 45 406 | 44 842 | 44 213 | 43 712 | 42 785 | 69 147 |
Of this members of KLP | 31 664 | 32 183 | 32 048 | 31 869 | 32 533 | 32 135 | 31 361 | 49 814 |
KLP KAPITALFORVALTNING AS | ||||||||
Profit/loss before tax | 24,6 | 20,7 | 30,9 | 25,6 | -1,9 | -0,3 | 44,3 | 45,2 |
Total assets under management | 627 599 | 602 400 | 596 254 | 579 129 | 563 238 | 524 877 | 563 567 | 544 395 |
Assets managed for external customers | 121 308 | 111 821 | 103 378 | 100 106 | 87 968 | 74 598 | 83 405 | 77 736 |
1 The business has been sold with accounting effect per. 01.04.2020. |