Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
5 177
4 910
14
Total subsidiaries, associated enterprises and jointly controlled entities
8 684
8 290
5,11
Investments held to maturity
6 735
7 149
5,11
Loans and receivables
12 722
11 863
5,11
Total financial assets valued at amortized cost
19 456
19 012
5,6,15
Shares and units
8
7
5,6,11
Fixed income securities
10 280
10 226
5,6,11
Loans and receivables
1 287
1 700
5,6,11
Financial derivatives
646
884
5,6
Total financial assets valued at fair value
12 221
12 816
Total investments in the corporate portfolio
41 366
41 136
Receivables related to direct business
905
1 731
30
Intra-Group receivables
384
81
Other receivables
118
109
Total receivables
1 407
1 922
Plant and equipment
41
47
11
Bank deposits
755
659
35
Right-of-use assets
973
1 081
Contingent assets
0
3
Total other assets
1 769
1 791
Total assets in the corporate portfolio
45 268
45 450
ASSETS IN THE CUSTOMER PORTFOLIOS
INVESTMENTS IN THE COMMON PORTFOLIO
14
Shares and holdings in property subsidiaries
70 206
61 742
14
Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
4 958
4 254
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
12 524
13 263
Total subsidiaries, associated enterprises and jointly controlled entities
87 689
79 259
5,11
Investments held to maturity
19 185
21 763
5,11
Loans and receivables
240 422
227 050
5,11
Total financial assets valued at amortized cost
259 608
248 813
5,6,15
Shares and units
187 679
129 128
5,6,11
Fixed income securities
109 357
118 119
5,6,11
Loans and receivables
12 393
20 977
5,6,11
Financial derivatives
1 862
5 943
5,6
Other financial assets
695
2 543
5,6
Total financial assets valued at fair value
311 984
276 710
Total investments in the common portfolio
659 281
604 782
INVESTMENTS IN THE INVESTMENT OPTION PORTFOLIO
14
Shares and holdings in property subsidiaries
256
223
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
63
66
Total subsidiaries, associated enterprises and jointly controlled entities
319
290
5,11
Investments held to maturity
41
50
5,11
Loans and receivables
713
671
5,11
Total financial assets valued at amortized cost
753
720
5,6,15
Shares and units
749
588
5,6,11
Fixed income securities
298
337
5,6,11
Loans and receivables
74
93
5,6,11
Financial derivatives
6
16
5,6
Total financial assets valued at fair value
1 126
1 034
Total investments in the investment option portfolio
2 199
2 044
Totalt assets in the customer portfolios
661 480
606 826
TOTALT ASSETS
706 748
652 277
NOTES
NOK MILLIONS
31.12.2021
31.12.2020
OWNERS' EQUITY AND LIABILITIES
Other owners' equity contributed
19 831
18 194
Total owners' equity contributed
19 831
18 194
Risk equalization fund
4 370
5 404
Other retained earnings
16 476
15 784
Total retained earnings
20 847
21 188
21
Other subordinated loan capital
3 000
3 135
20,21
Hybrid Tier 1 securities
1 604
1 764
5,21
Total subordinated loan capital etc.
4 604
4 898
Premium reserve etc.
484 728
456 055
Supplementary reserves
48 626
43 325
16
Securities adjustment fund
77 397
55 137
Premium funds, defined contribution funds, pension regulation funds etc.
40 769
38 124
19
Total insurance liabilities - contractual liabilities
651 520
592 642
Pension capital etc.
1 549
1 478
Supplementary reserves
186
135
Premium funds, defined contribution funds, pension regulation funds etc.
499
464
19
Total insurance liabilities - special investment portfolio
2 234
2 077
25
Pension obligations etc.
553
594
26
Current tax liabilities
259
1 155
26
Deferred tax liabilities
444
614
Total provision for liabilities
1 257
2 363
Liabilities related to direct insurance
699
576
5,6
Liabilities to credit institutions
1 651
5 859
5,6,12
Financial derivatives
2 014
327
35
Lease liabilities
1 012
1 099
31
Other liabilities
898
2 743
Total liabilities
6 273
10 605
Other accrued costs and pre-paid income
182
309
Total accrued costs and pre-paid income
182
309
TOTAL EQUITY AND LIABILITIES
706 748
652 277
OFF-BALANCE-SHEET ITEMS
34
Contingent liabilities
26 074
26 011
Changes in Owners’ equityKommunal Landspensjonskasse gjensidig forsikringsselskap
2021 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 1 January 2021
18 194
5 404
15 784
39 382
Income before other income and expenses
811
-1 034
636
413
Actuarial gains and losses on defined benefits pension schemes
48
48
Proportion of other comprehensive income on application of the equity method
36
36
Adjustment of the insurance liabilities
-16
-16
Tax on other income and expenses that will not be reclassified to profit or loss
-12
-12
Total other income and expenses that will not be reclassified to profit or loss
56
56
Total comprehensive income
811
-1 034
692
469
Owners equity contribution recieved
826
826
Total transactions with owners
826
826
Own funds 31 December 2021
19 831
4 370
16 476
40 678
2020 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 1 January 2020
16 540
5 540
15 238
37 318
Income before other income and expenses
611
-136
609
1 085
Actuarial gains and losses on defined benefits pension schemes
-49
-49
Proportion of other comprehensive income on application of the equity method
-39
-39
Adjustment of the insurance liabilities
12
12
Tax on other income and expenses that will not be reclassified to profit or loss
12
12
Total other income and expenses that will not be reclassified to profit or loss
-63
-63
Total comprehensive income
611
-136
546
1 021
Owners equity contribution recieved
1 043
1 043
Total transactions with owners
1 043
1 043
Own funds 31 December 2020
18 194
5 404
15 784
39 382
Statement of cash flowsKommunal Landspensjonskasse gjensidig forsikringsselskap
NOK MILLIONS
2021
2020
CASH FLOWS FROM OPERATIONAL ACTIVITIES
Direct insurance premiums received
41 202
30 258
Direct insurance claims and benefits paid
-21 656
-20 276
Payments received on transfer
0
2 850
Payments made on transfer
-8 287
-7 593
Payments to other suppliers for products and services
-1 299
-1 227
Payments to staff, pension schemes, employer's social security contribution etc.
-681
-613
Interest paid
-205
-534
Interest received
8 627
9 289
Dividend and group contribution received
6 681
3 089
Tax and public charges paid
-963
-39
Receipts to the property business
53
23
Net receipts/payments of loans to customers etc.
-556
-4 798
Receipts on the sale of shares
21 705
50 381
Payments on the purchase of shares
-53 971
-34 942
Net cash flow from receivables on subsidiaries
750
750
Receipts on the sale of bonds and certificates
68 298
52 198
Payments on the purchase of bonds and certificates
-68 444
-70 894
Net cash flow from purchase/sale of other short-term securities
8 399
-5 039
Net cash flows from operating activities
-346
2 885
CASH FLOWS FROM INVESTMENT ACTIVITIES
Receipts on the sale of tangible fixed assets etc.
6
0
Payments on the purchase of tangible fixed assets etc.
-281
-324
Net cash flows from investment activities
-275
-324
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on repayments of subordinated loan capital
0
-3 737
Receipts of owners’ equity contributions
1 101
1 285
Payments on repayment of owners’ equity contributions
-275
-241
Payments lease liabilities
-110
-108
Net cash flows from financing activities
716
-2 802
Net changes in cash and bank deposits
95
-241
Holdings of cash and bank deposits at start of period
659
900
Holdings of cash and bank deposits at end of period
755
659
Notes
Note 1 General information
Kommunal Landspensjonskasse gjensidige forsikringsselskap (the Company) provides pension and insurance services to municipalities and county administrations, health enterprises in the public sector.
The largest product area is group pensions insurance. Within pension insurance, the Company offers local government occupational pensions.
Kommunal Landspensjonskasse (KLP) is a mutual insurance company registered and domiciled in Norway. The Company has its head office in Dronning Eufemias gate 10, Oslo.
The Company has subordinated loans listed on the London Stock Exchange. The annual report for Kommunal Landspensjonskasse gjensidig forsikringsselskap is available at klp.no. The Company's annual report for 2021 were adopted by the Companys' Board of Directors on the 18th of March 2022.
Note 2 Summary of the most important accounting principles
For a description of accounting principles, with the exception of matters mentioned below, see note 2 for the Group.
2.1 FUNDAMENTAL PRINCIPLES
The annual financial statements are presented in accordance with Regulation No. 1824 of 18 December 2015: "Regulations for annual accounts for insurance companies" (Annual Accounts Regulations). This means that the Company's annual financial statements have been prepared in accordance with international accounting standards (EU–approved IFRS/IAS) with those additions resulting from the Norwegian Annual Accounts Regulations.
The annual financial statements have been prepared based on the principle of historic cost, with the following exceptions:
Investment properties valued at fair value through profit and loss
Financial assets and liabilities (including derivatives) are value at fair value through profit and loss
Ownership interest in subsidiaries and associated companies valued in accordance with the owners' equity method
Financial assets and liabilities are valued in accordance with the rules on fair value hedging.
In preparing the annual financial statements management must make accounting estimates and discretionary evaluations. This will affect the value of the Company's assets and liabilities, income and expenses recognized in the financial statements. Actual figures may deviate from estimates used. Areas in which discretionary valuations and estimates of material significance for the Company have been shown are described in Note 3.
All sums are presented in NOK millions without decimals unless otherwise stated.
The financial statements have been prepared in accordance with the going concern assumption.
2.1.1 Changes in accounting principles and disclosures
a) New and changed standards adopted by the Company in 2021:
There are no IFRSs or IFRIC interpretations not yet in force that are expected to have a significant impact on the financial statements.
b) Standards, changes and interpretations of existing standards that have not come into effect and where the Company has not chosen advanced application.
There are changes to standards and interpretations that will have an effect on financial statements beginning after 1 January 2022 which have not been applied to these financial statements. Details of the most important of these that KLP has chosen not to apply early are provided below.
IAS 1 Presentation of Financial Statement
A limited change was made in IAS 1 Presentation of Financial Statements, specifying that debt must be classified as short-term or long-term debt based on the rights that exist at the end of the reporting period. The classification is unaffected by expectations for the entity or events after the balance sheet date (e.g. breach of borrowing terms). The changes also specify what IAS 1 means when it refers to the ‘settlement’ of a commitment. It also specifies that breach of borrowing terms once the period has ended must be taken into account, even though no measurement is performed at this time. The changes may affect the classification of debt, particularly for entities that previously considered management’s intentions in determining the classification, as well as for certain debt items that can be converted to equity. The change must be applied retroactively in accordance with the main rule of IAS 8 Accounting Policies and will enter into force from 1 January 2023.
IFRS 9 Financial Instruments
IFRS 9 Financial Instruments entered into force on 1 January 2018; it covers the classification, measurement and recognition of financial assets and liabilities, and introduces new rules for hedge accounting and a new impairment model for financial assets. Financial assets are classified into three categories:
Amortised cost
Fair value with value changes through profit or loss
Fair value with value changes through other comprehensive income
The measurement category is decided on initial recognition. The classification depends on the business model used by the company/group to manage its financial instruments and the characteristics of the cash flows for the individual instruments. Companies/groups with insurance-dominated activities are granted two alternative temporary exemptions from the new requirements in IFRS 9 under provisions in IFRS 4 Insurance Contracts.
Based on the amended regulations to the Annual Accounting Regulations for life insurance companies of 20 December 2018, Norwegian life insurance companies were not allowed to implement the international accounting standard for financial instruments, IFRS 9. As a result, KLP uses IAS 39 for the recognition and rating of financial instruments as it was before it was amended on 01.01.2018.
In June 2020, changes to IFRS 4 on the extension of the temporary exemption to apply IFRS 9 were published. IFRS 9 will be introduced for all life insurance companies on 1 January 2023. The Company is working on a project to implement IFRS 9 Financial Instruments, and to see what effects the transition to new rules from 01.01.2023 will have.
IFRS 17 Insurance Contracts
The new accounting standard for insurance contracts, IFRS 17, was published by the IASB in 2017 and approved by the EU on 23 November 2021. The standard will replace the current standard for insurance contracts, IFRS 4, and will be mandatory from 01.01.2023. The definition of what constitutes an insurance contract has not changed, but there have been some clarifications that limit the qualifying contracts to be handled according to IFRS 17. Unlike IFRS 4, IFRS 17 also contains rules on how insurance contracts should be assessed and presented, as well as extensive new note requirements.
Under the main rules in IFRS 17, insurance contracts should be valued at the sum of:
a. The present value of the future cash flows of insurance contracts (probability-weighted and taking account of time value)
b. A risk adjustment for non-financial risk, and
c. Unearned profits (service margin).
For each period, the calculation of future cash flows (a) and the adjustment for non-financial risk (b) should be based on current estimates. This means estimates that reflect the conditions and expectations for the future at the measurement date. The present value is calculated using market-based discount rates.
The adjustment for non-financial risk should reflect the compensation required by the company for bearing the non-financial risk arising from the uncertain amount and timing of the cash flows. Non-financial risk means any risk associated with insurance contracts that is not financial risk, including insurance risk, the risk of the policy-holder cancelling the contract and the risk of unexpected increases in administrative costs for services associated with the contracts.
The profit element of the contracts is calculated at the time of establishment as unearned profit and is included as a component of the insurance obligation. This component is reduced as profits are recognised where the company has provided services under the insurance contracts. Any negative profit margin (loss) is applied to the profit figure immediately.
There are also simplified models (the premium allocation method) which can be used under certain conditions. The contracts in KLP does not fulfil these requirements , so this method will not be applied.
The standard requires insurance contracts with approximately equal risk managed collectively as a portfolio to be grouped according to whether they are profitable, unprofitable, or profitable with a risk of becoming unprofitable. There may be no more than 12 months difference in the issuance of the contracts included in a group. However, in the EU/EEA area, voluntary exemptions have been granted to allow the contracts to be grouped by year if certain conditions are met.
The standard requires retrospective application, but allows certain simplifications if full retrospective application is not practicable. There should be a high threshold for using the simplifications.
In April 2021, the Financial Supervisory Authority of Norway issued a consultation paper on IFRS adaptation of the annual accounts regulations. This states that it is not permissible to apply IFRS 17 in the company accounts for life insurance companies.
KLP is part of a group where the consolidated financial statements are prepared according to IFRS. This means that KLP has to apply IFRS 17 for consolidation purposes. The principles used in the company accounts therefore have to be aligned with the principles applied at the Group level for consolidation purposes.
The same consultation paper states that large insurers will be required to introduce IFRS 17 at the company level. KLP has a wholly-owned subsidiary, KLP Skadeforsikring AS, which is recognised within KLP according to the equity method. By way of input/response to the consultation, KLP has therefore asked for clarification as to whether life insurance companies that own large non-life insurance companies will have to account for these according to IFRS 4 or IFRS 17. Final rules for how to implement IFRS 17 on company accounts is not finally determined.
The company is part of the Group’s implementation project for IFRS 17. The main product, public-sector occupational pensions (OfTP), is considered to fall within the standard and must be measured using the variable fee approach (VFA), and the contract limit is considered to be long. The contracts are also grouped into portfolios reflecting the current risk groups. KLP’s mutual model raises some particular issues in the implementation of the standard. It is therefore not yet clear how the standard will affect the company’s financial position if it is applied to the company accounts.
Gross/net accounting - remuneration paid to asset managment companies
On 7 April 2021, the Financial Supervisory Authority of Norway sent an identical letter to all life insurance companies and pension funds concerning pension providers’ treatment of remuneration paid to asset management companies and other managers of mutual funds. In the letter, the FSA states that the management fee paid by a fund to the management company and other managers must be taken into account when determining the price tariff and included in the pension provider’s expenses (gross accounting).
This is not consistent with the KLP’s practice and a change in the principles is expected to have a material consequence for the costs in KLP. However, it is unclear which delimitations apply to costs to be entered gross, so the consequence is not quantified.
There is an ongoing discussion in the industry around this issue, and Finance Norway and others believe, for example, that the FSA’s letter rests on a misinterpretation, and are asking for an explanation of the consequences if the FSA’s interpretation of the law is to be applied.
Otherwise there are no other IFRSs or IFRIC interpretations not yet in force that are expected to have a significant impact on the financial statements.
2.1.2 Changes in financial statements in comparison with previous periods
No changes have been made to the financial statements compared to previous periods.
2.2 RIGHT-OF-USE ASSETS/LEASE LIABILITIES
On entering into a contract, the Company assesses whether the contract constitutes a lease. A contract contains a lease if it transfers control over the use of an identified asset for a period in exchange for a consideration. At the date of implementation, the Company recognizes a right-of-use asset and a lease liability, and these are presented on separate lines in the accounts.
The lease liability is measured on initial recognition at the present value of lease payments not yet paid at the reporting date. The discount rate used is the Company/Group's marginal loan rate. Subsequent measurements measure the lease liability at amortized cost by the effective interest method. The lease liability is re-measured when there is a change in future lease payments arising from a change in an index or if the Company changes its decision whether to exercise extension or termination options. When the lease liability is re-measured in this way, a corresponding adjustment is made to the recognized value of the right of use or is taken to profit/loss if the recognized value of the right of use is reduced to zero.
On initial recognition, the right of use is measured at acquisition cost, i.e. the lease liability (present value of the lease payments) plus advance lease payments and any direct acquisition costs. In subsequent periods, the right of use is measured using an acquisition model.
The interest costs related to the lease liability is shown under the account “Other expenses” in the financial statement.
2.3 SUBSIDIARIES
All entities in which the Company has deciding influence/control are considered subsidiaries. Deciding influence is normally achieved through ownership of more than half of the voting capital. The effect of potential voting rights that can be exercised or converted at the end of the reporting period is included in the assessment of control. Subsidiaries have been consolidated in accordance with the equity capital method. This means that the Company's share of profit or loss in subsidiaries is taken to profit/loss and is added to the financial position statement value together with owners' equity changes not taken to profit/loss. The Company does not take a share of the loss to profit/loss if this involves the financial position statement value of the investment becoming negative unless the Company has assumed liabilities on behalf of the subsidiary.
Purchase of subsidiaries is recognized in accordance with the purchase method. Acquisition cost is set at the same as fair value of assets provided by way of consideration for the purchase, equity instruments issued and liabilities assumed on transfer of control. The identifiable assets and liabilities of the acquired company are valued at fair value. If cost of acquisition exceeds fair value of identifiable net assets in the subsidiary, the excess is capitalized as goodwill. If the cost of acquisition is lower, the difference is taken to profit/loss on the date of acquisition.
The Company's financial statements are presented in NOK and those of subsidiaries in foreign currency are converted to NOK at the exchange rate at the end of the reporting period.
2.4 CONSOLIDATED FINANCIAL STATEMENTS
KLP reports the group financial statements in accordance with the international accounting standards IFRS/IAS. The consolidated financial statements are shown for themselves in a separate presentation and a full set of notes has been prepared for the Group including description of accounting principles used.
Note 3 Important accounting estimates and valuations
The Company prepares estimates and assumptions on future circumstances. These are continuously evaluated and are based on historic data and expectations concerning probable future events considered on the basis of data available at the time of presentation of the financial statements.
It must be expected that the estimates will deviate from the final outcome and the areas where there is significant risk of substantial changes in capitalized values in future periods are discussed below.
3.1 INSURANCE CONTRACTS
The largest insurance risk for KLP is the risk of incorrect estimation of life expectancy. In determining the premium tariffs, KLP uses its own analyses of its policy-holders and analyses of the entire Norwegian population. Uncertainty over future life expectancy, which is based on estimates far ahead in time, provides a similar risk of a charge against equity capital because of the need for higher provisions, to cover payment over a longer period of time.
There will also be insurance risk linked to disability, but this risk is considerably lower. Uncertainty in calculating probabilities of disability may, as with increased longevity, result in decreased profit for owners, but here there is more scope for adjusting premiums, given that disability pensions have a shorter time horizon for the payments.
Insurance risks linked to mortality are considerably lower and must be seen in relation to insurance risks related to longevity. Increased mortality will result in a negative risk result for the risk of death, but will be counterbalanced by a positive risk result for longevity. The insurance benefits for spouse and child pensions, which make up the risk result for death, are also considerably lower than the benefits for old-age pensions (longevity risk).
In calculating technical provisions in the public sector group pension sector, assumptions on disability risk are based on KLP's disability data. For the other risk elements, including longevity risk, the assumptions from the K2013 calculation base are used with the contingency margins set by the FSA of N. For men, KLP uses its own life expectancy assumptions, which assume a stronger life expectancy improvement than K2013. Disability- and morality- risks are checked towards the tariffs every year to intercept changes in the risk picture.
In calculating technical provisions, provisions are made for claims incurred but not finally settled. The provisions are set using statistical models.
For sensitivity analysis regarding insurance contracts, see note 7 section 7.1.4.
We are currently in a special situation related to corona. At present, there is no excess mortality in the population as a result of the pandemic. If the pandemic should lead to lasting increased mortality, this will give higher risk results. At the same time, there are factors related to the pandemic situation that could affect withdrawals of disability pensions for the next few years, such as:
Layoffs and recessions
Home office (physically and mentally)
Extra work in health enterprises
Lack of capacity of health workers in general
After-effects of disease
No extraordinary provisions have been made in the accounts regarding the pandemic but the development, especially regarding disability, is being closely monitored.
3.2 FAIR VALUE OF FINANCIAL ASSETS
The majority of the KLP’s assets recognised at fair value through profit and loss are assets traded on an active market, so the market value can be determined with a high degree of confidence.
In the case of the Group’s pricing of unlisted securities, there will be uncertainty in this regard. This is especially true of securities which are priced on the basis of non-observable assumptions. Different valuation techniques are used to determine the fair value of these investments. Unlisted fixed-income securities are priced on the basis of a yield curve with a risk supplement that represents the market’s pricing of the issuer’s industry-specific risk. External prices for a significant proportion of these unlisted securities are collected regularly to test our own valuation models. The pricing methods and accounting figures are discussed in more detail in notes 5 and 6.
3.2.1 LOSS ON FINANCIAL ASSETS
For financial assets that are not rated at fair value, an assessment is made on the balance sheet date whether objective indications exist as to whether a financial asset or a group of financial assets has declined in value. A certain degree of discretion is assigned to this assessment, as well as factors related to credit, market and liquidity risk.
For the company's portfolio of long-term bonds, including long-term bonds held to maturity, impairment is assessed on an individual basis each quarter. Impairment is calculated as the value of the originally expected cash flow and the new expected cash flow. There will be uncertainty attached to the calculation of a new expected cash flow. Following the outbreak of Covid19 and strong measures to limit the spread of the virus, the economic activity in the bond market has slowed down. No factors or events have been found that would indicate impairment due to a predominant risk of loss in the company's portfolio of long-term bonds.
3.3 SHARES AND HOLDINGS IN PROPERTY SUBSIDIARIES
The underlying values in shares and holdings in property subsidiaries are related to investments in property. See the Groups note 3 section 3.2 for more information of principles for valuation and sensitivity regarding property.
Note 4 Net income from financial instruments
2021 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Write-up/-down shares and units
158
3 853
15
4 026
Profit/loss subsidiaries
541
2 516
10
3 066
Profit/loss associated enterprises and jointly controlled entities
0
367
0
367
Total income from investments in subsidiaries, associated enterprises and joint ventures
699
6 736
25
7 459
Interest banking
0
-3
0
-3
Interest financial derivatives
33
78
0
111
Interest bonds and other fixed-income securities
286
4 560
24
4 870
Total interest income financial instruments at fair value
319
4 636
24
4 978
Interest bonds amortized cost
459
5 891
25
6 375
Interest lending
0
1 185
0
1 185
Total interest income financial instruments at amortized cost
459
7 076
25
7 560
Dividend/interest shares and units
0
889
0
889
Other income and expenses
1
-14
1
-13
Total net interest income and dividend etc. on financial assets
778
12 587
50
13 415
Value adjustment property
0
0
0
0
Rental income property
40
0
0
40
Total net income from investment property
40
0
0
40
Value changes shares and units
-216
24 129
82
23 995
Value change bonds and other fixed-income securities
-31
-1 618
0
-1 649
Value change financial derivatives
-237
-4 408
-8
-4 654
Value change loans and receivables
7
-39
0
-32
Total value change financial instruments at fair value
-477
18 064
74
17 661
Value change lending
0
-168
0
-168
Total value change financial instruments at amortized cost
0
-168
0
-168
Value change on subordinated loans and hybrid funds
291
0
0
291
Total value changes on investments
-186
17 896
74
17 784
Realized shares and units
0
4 069
13
4 082
Realized bonds and other fixed-income securities
-10
696
5
691
Realized financial derivatives
222
7 237
17
7 477
Realized loans and receivables
16
26
-1
40
Total realized financial instruments at fair value
229
12 028
34
12 290
Realized bonds at amortized cost ¹
-264
520
-1
255
Realized loans at amortized cost ¹
0
0
0
0
Total realized financial instruments at amortized cost
-264
520
-1
255
Other financial costs and income
-3
2
0
-1
Total realized gains and losses on investments
-39
12 550
33
12 545
Total net income from investments
1 292
49 770
181
51 243
¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange.
2020 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Write-up/-down shares and units
352
3 658
15
4 026
Profit/loss subsidiaries
431
2 500
10
2 940
Profit/loss associated enterprises and jointly controlled entities
0
-148
0
-148
Total income from investments in subsidiaries, associated enterprises and joint ventures
783
6 009
25
6 818
Interest banking
4
22
0
26
Interest financial derivatives
32
243
0
274
Interest bonds and other fixed-income securities
244
2 857
14
3 116
Total interest income financial instruments at fair value
280
3 122
14
3 416
Interest bonds amortized cost
462
5 899
27
6 388
Interest lending
0
1 654
0
1 654
Total interest income financial instruments at amortized cost
462
7 553
27
8 042
Dividend/interest shares and units
0
761
0
761
Other income and expenses
3
-213
1
-209
Total net interest income and dividend etc. on financial assets
745
11 224
42
12 010
Value adjustment property
44
0
0
44
Rental income property
41
0
0
41
Total net income from investment property
85
0
0
85
Value changes shares and units
-14
-2 218
-151
-2 383
Value change bonds and other fixed-income securities
45
224
0
269
Value change financial derivatives
134
2 766
0
2 900
Value change loans and receivables
16
18
-1
33
Total value change financial instruments at fair value
182
790
-152
820
Value change lending
0
450
0
450
Total value change financial instruments at amortized cost
0
450
0
450
Value change on subordinated loans and hybrid funds
144
0
0
144
Total value changes on investments
325
1 240
-152
1 413
Realized shares and units
0
10 386
167
10 553
Realized bonds and other fixed-income securities
56
1 776
20
1 851
Realized financial derivatives
50
-6 040
-28
-6 018
Realized loans and receivables
-24
-139
-2
-165
Total realized financial instruments at fair value
82
5 982
157
6 221
Realized bonds at amortized cost ¹
365
-260
1
106
Realized loans at amortized cost ¹
0
0
0
0
Total realized financial instruments at amortized cost
365
-260
1
106
Other financial costs and income
-928
-25
0
-953
Total realized gains and losses on investments
-482
5 698
158
5 374
Total net income from investments
1 457
24 170
74
25 700
¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange.
Note 5 Fair value of financial assets and liabilities
For information regarding pricing of financial assets and liabilities see note 6 Fair value of financial assets and liabilities in the consolidated financial statement.
31.12.2021 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
INVESTMENTS HELD TO MATURITY
Norwegian hold-to-maturity bonds
488
558
3 454
3 789
2
2
3 944
4 350
Accrued not due interest
19
19
98
98
0
0
117
117
Foreign hold-to-maturity bonds
6 191
6 405
15 426
16 581
38
42
21 654
23 029
Accrued not due interest
37
37
208
208
1
1
246
246
Total investments held to maturity
6 735
7 019
19 185
20 677
41
45
25 961
27 741
BONDS CLASSIFIED AS LOANS AND RECEIVABLES
Norwegian bonds
4 830
4 879
49 370
50 187
212
216
54 412
55 282
Accrued not due interest
61
61
676
676
3
3
740
740
Foreign bonds
7 728
7 945
110 489
114 061
490
505
118 706
122 511
Accrued not due interest
103
103
1 716
1 716
8
8
1 826
1 826
Total bonds classified as loans and receivables
12 722
12 988
162 250
166 639
713
732
175 684
180 359
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 978
2 982
0
0
2 978
2 982
Lending with public sector guarantee
0
0
68 536
68 679
0
0
68 536
68 679
Loans abroad secured by mortgage and local government guarantee
0
0
6 389
6 389
0
0
6 389
6 389
Accrued not due interest
0
0
270
270
0
0
270
270
Total other loans and receivables
0
0
78 172
78 319
0
0
78 172
78 319
Total financial assets at amortized cost
19 456
20 007
259 608
265 636
753
776
279 817
286 420
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
8
8
9 571
9 571
0
0
9 579
9 579
Foreign shares
0
0
43 771
43 771
0
0
43 771
43 771
Total shares
8
8
53 342
53 342
0
0
53 350
53 350
Property funds
0
0
7 071
7 071
0
0
7 071
7 071
Norwegian equity funds
0
0
96 227
96 227
740
740
96 967
96 967
Foreign equity funds
0
0
29 154
29 154
0
0
29 154
29 154
Total equity fund units
0
0
132 453
132 453
740
740
133 193
133 193
Norwegian alternative investments
0
0
1 884
1 884
9
9
1 892
1 892
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
1 884
1 884
9
9
1 892
1 892
Total shares and units
8
8
187 679
187 679
749
749
188 435
188 435
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
6 101
6 101
28 982
28 982
0
0
35 083
35 083
Foreign bonds
691
691
17 913
17 913
0
0
18 604
18 604
Accrued not due interest
30
30
323
323
0
0
353
353
Norwegian fixed-income funds
2 983
2 983
26 888
26 888
298
298
30 169
30 169
Foreign fixed-income funds
0
0
30 858
30 858
0
0
30 858
30 858
Accrued not due interest
0
0
0
0
0
0
0
0
Norwegian certificates
475
475
3 986
3 986
0
0
4 461
4 461
Foreign certificates
0
0
405
405
0
0
405
405
Accrued not due interest
1
1
3
3
0
0
4
4
Fixed income securities
10 280
10 280
109 357
109 357
298
298
119 935
119 935
Norwegian loans and receivables
1 033
1 033
7 428
7 428
18
18
8 479
8 479
Foreign loans and receivables
254
254
4 964
4 964
56
56
5 274
5 274
Total loans and receivables
1 287
1 287
12 393
12 393
74
74
13 753
13 753
DERIVATIVES
Interest rate swaps
615
615
103
103
0
0
718
718
Share options
0
0
279
279
0
0
279
279
Forward exchange contracts
31
31
1 479
1 479
6
6
1 516
1 516
Total financial derivatives classified as assets
646
646
1 862
1 862
6
6
2 513
2 513
OTHER FINANCIAL ASSETS
Other financial assets
0
0
695
695
0
0
695
695
Total financial assets valued at fair value
12 221
12 221
311 984
311 984
1 126
1 126
325 331
325 331
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
364
364
0
0
364
364
Forward exchange contracts
0
0
1 646
1 646
4
4
1 650
1 650
Total financial derivatives classified as liabilities
0
0
2 010
2 010
4
4
2 014
2 014
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 000
3 310
0
0
0
0
3 000
3 310
Hybrid Tier 1 securities
1 604
1 586
0
0
0
0
1 604
1 586
Total subordinated loan capital etc.
4 604
4 895
0
0
0
0
4 604
4 895
LIABILITIES TO CREDIT INSTITUTIONS
Norwegian call money ¹
0
0
85
85
3
3
87
87
Foreign call money ¹
734
734
818
818
12
12
1 564
1 564
Total liabilities to credit institutions
734
734
902
902
15
15
1 651
1 651
¹ Call money is collateral for paid/received margin related to derivatives.
31.12.2020 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Book value
Fair value
Book value
Fair value
Book value
Fair value
Book value
Fair value
ASSETS – AT AMORTIZED COST
INVESTMENTS HELD TO MATURITY
Norwegian hold-to-maturity bonds
543
644
4 445
5 000
11
11
5 000
5 655
Accrued not due interest
19
19
101
101
0
0
120
120
Foreign hold-to-maturity bonds
6 547
6 923
16 993
18 918
38
44
23 578
25 884
Accrued not due interest
41
41
223
223
1
1
264
264
Total investments held to maturity
7 149
7 626
21 763
24 242
50
56
28 962
31 924
BONDS CLASSIFIED AS LOANS AND RECEIVABLES
Norwegian bonds
4 337
4 567
46 054
49 088
191
204
50 582
53 860
Accrued not due interest
60
60
725
725
3
3
788
788
Foreign bonds
7 366
7 880
101 144
109 202
468
503
108 979
117 585
Accrued not due interest
100
100
1 702
1 702
8
8
1 810
1 810
Total bonds classified as loans and receivables
11 863
12 607
149 626
160 718
671
719
162 159
174 043
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
3 191
3 243
0
0
3 191
3 243
Lending with public sector guarantee
0
0
64 088
65 304
0
0
64 088
65 304
Loans abroad secured by mortgage and local government guarantee
0
0
9 864
9 864
0
0
9 864
9 864
Accrued not due interest
0
0
280
280
0
0
280
280
Total other loans and receivables
0
0
77 424
78 691
0
0
77 424
78 691
Total financial assets at amortized cost
19 012
20 233
248 813
263 650
720
775
268 546
284 658
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
7
7
6 581
6 581
0
0
6 588
6 588
Foreign shares
0
0
26 548
26 548
0
0
26 548
26 548
Total shares
7
7
33 129
33 129
0
0
33 136
33 136
Property funds
0
0
4 031
4 031
0
0
4 031
4 031
Norwegian equity funds
0
0
72 440
72 440
580
580
73 021
73 021
Foreign equity funds
0
0
17 818
17 818
0
0
17 818
17 818
Total equity fund units
0
0
94 290
94 290
580
580
94 870
94 870
Norwegian alternative investments
0
0
1 709
1 709
8
8
1 717
1 717
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
1 710
1 710
8
8
1 718
1 718
Total shares and units
7
7
129 128
129 128
588
588
129 724
129 724
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
6 604
6 604
30 995
30 995
0
0
37 600
37 600
Foreign bonds
429
429
18 703
18 703
0
0
19 131
19 131
Accrued not due interest
28
28
368
368
0
0
396
396
Norwegian fixed-income funds
2 632
2 632
36 415
36 415
337
337
39 384
39 384
Foreign fixed-income funds
0
0
28 828
28 828
0
0
28 828
28 828
Norwegian certificates
530
530
2 255
2 255
0
0
2 785
2 785
Foreign certificates
0
0
549
549
0
0
549
549
Accrued not due interest
2
2
5
5
0
0
7
7
Fixed income securities
10 226
10 226
118 119
118 119
337
337
128 681
128 681
Norwegian loans and receivables
570
570
15 446
15 446
27
27
16 043
16 043
Foreign loans and receivables
1 129
1 129
5 530
5 530
67
67
6 726
6 726
Total loans and receivables
1 700
1 700
20 977
20 977
93
93
22 770
22 770
DERIVATIVES
Interest rate swaps
775
775
1 018
1 018
0
0
1 792
1 792
Share options
0
0
219
219
0
0
219
219
Forward exchange contracts
109
109
4 706
4 706
16
16
4 831
4 831
Total financial derivatives classified as assets
884
884
5 943
5 943
16
16
6 843
6 843
OTHER FINANCIAL ASSETS
Other financial assets
0
0
2 543
2 543
0
0
2 543
2 543
Total financial assets valued at fair value
12 816
12 816
276 710
276 710
1 034
1 034
290 560
290 560
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
0
0
0
0
0
0
Forward exchange contracts
0
0
326
326
1
1
327
327
Total financial derivatives classified as liabilities
0
0
326
326
1
1
327
327
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 135
3 561
0
0
0
0
3 135
3 561
Hybrid Tier 1 securities
1 764
1 592
0
0
0
0
1 764
1 592
Total subordinated loan capital etc.
4 898
5 152
0
0
0
0
4 898
5 152
LIABILITIES TO CREDIT INSTITUTIONS
Norwegian call money ¹
0
0
2 504
2 504
3
3
2 507
2 507
Foreign call money ¹
923
923
2 412
2 412
17
17
3 352
3 352
Total liabilities to credit institutions
923
923
4 917
4 917
19
19
5 859
5 859
¹ Call money is collateral for paid/received margin related to derivatives
Note 6 Fair value hierarchy
31.12.2021 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
475
0
475
Bonds
29
6 793
0
6 822
Fixed-income funds
2 983
0
0
2 983
Fixed-income securities
3 012
7 269
0
10 280
Loans and receivables
338
949
0
1 287
Shares
0
0
8
8
Shares and units
0
0
8
8
Financial derivatives
0
646
0
646
Other financial assets
0
0
0
0
Total corporate portfolio
3 350
8 864
8
12 221
COMMON PORTFOLIO
Certificates
1 523
2 872
0
4 394
Bonds
21 634
25 583
0
47 217
Fixed-income funds
42 676
8 842
6 227
57 745
Fixed-income securities
65 833
37 296
6 227
109 357
Loans and receivables
12 076
317
0
12 393
Shares
49 694
927
2 721
53 342
Equity funds
97 369
0
50
97 419
Property funds
0
1 133
5 938
7 071
Special funds
0
1 884
0
1 884
Private Equity
0
0
27 962
27 962
Shares and units
147 064
3 944
36 671
187 679
Financial derivatives
0
1 862
0
1 862
Other financial assets
0
695
0
695
Total common portfolio
224 972
44 114
42 899
311 984
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
292
7
0
298
Fixed-income securities
292
7
0
298
Loans and receivables
74
0
0
74
Equity funds
740
0
0
740
Special funds
0
9
0
9
Shares and units
740
9
0
749
Financial derivatives
0
6
0
6
Other financial assets
0
0
0
0
Total investment option portfolio
1 105
21
0
1 126
Total financial assets valued at fair value
229 427
52 998
42 906
325 331
CORPORATE PORTFOLIO
Investment property
0
0
1 004
1 004
Total investment property
0
0
1 004
1 004
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
0
0
0
Debt to credit institutions
734
0
0
734
Total corporate portfolio
734
0
0
734
COMMON PORTFOLIO
Financial derivatives
0
2 010
0
2 010
Debt to credit institutions
902
0
0
902
Total common portfolio
902
2 010
0
2 912
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
4
0
4
Debt to credit institutions
15
0
0
15
Total investment option portfolio
15
4
0
19
Total financial liabilities at fair value
1 651
2 014
0
3 665
31.12.2020 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
533
0
533
Bonds
0
7 061
0
7 061
Fixed-income funds
2 632
0
0
2 632
Fixed-income securities
2 632
7 594
0
10 226
Loans and receivables
1 464
236
0
1 700
Shares
0
0
7
7
Shares and units
0
0
7
7
Financial derivatives
0
884
0
884
Other financial assets
0
0
0
0
Total corporate portfolio
4 096
8 713
7
12 816
COMMON PORTFOLIO
Certificates
549
2 260
0
2 809
Bonds
16 038
34 028
0
50 066
Fixed-income funds
52 460
8 534
4 250
65 243
Fixed-income securities
69 047
44 822
4 250
118 119
Loans and receivables
20 662
315
0
20 977
Shares
30 258
326
2 545
33 129
Equity funds
74 016
0
55
74 070
Property funds
0
1 157
2 874
4 031
Special funds
0
1 710
0
1 710
Private Equity
0
0
16 188
16 188
Shares and units
104 274
3 193
21 662
129 128
Financial derivatives
0
5 943
0
5 943
Other financial assets
0
2 543
0
2 543
Total common portfolio
193 983
56 816
25 911
276 710
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
330
7
0
337
Fixed-income securities
330
7
0
337
Loans and receivables
93
0
0
93
Equity funds
580
0
0
580
Special funds
0
8
0
8
Shares and units
580
8
0
588
Financial derivatives
0
16
0
16
Other financial assets
0
0
0
0
Total investment option portfolio
1 004
30
0
1 034
Total financial assets valued at fair value
199 083
65 559
25 918
290 560
CORPORATE PORTFOLIO
Investment property
0
0
1 017
1 017
Total investment property
0
0
1 017
1 017
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
0
0
0
Debt to credit institutions
923
0
0
923
Total corporate portfolio
923
0
0
923
COMMON PORTFOLIO
Financial derivatives
0
326
0
326
Debt to credit institutions
4 917
0
0
4 917
Total common portfolio
4 917
326
0
5 242
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
1
0
1
Debt to credit institutions
19
0
0
19
Total investment option portfolio
19
1
0
21
Total financial liabilities at fair value
5 859
327
0
6 186
Changes in Level 3 shares, unlisted CORPORATE PORTFOLIO
Book value 31.12.2021
Book value 31.12.2020
Opening balance 01.01.
7
5
Sold
0
0
Bought
0
0
Unrealised changes
1
1
Closing balance 31.12.
8
7
Realised gains/losses
0
0
Changes in Level 3 shares, unlisted COMMON PORTFOLIO
Book value 31.12.2021
Book value 31.12.2020
Opening balance 01.01.
2 545
2 170
Sold
0
-23
Bought
15
377
Unrealised changes
161
22
Closing balance 31.12.
2 721
2 545
Realised gains/losses
0
0
Changes in Level 3 equity funds, unlisted COMMON PORTFOLIO
Book value 31.12.2021
Book value 31.12.2020
Opening balance 01.01.
55
54
Sold
0
0
Bought
0
0
Unrealised changes
-5
1
Closing balance 31.12.
50
55
Realised gains/losses
0
0
Changes in Level 3, private equity, fixed- income funds and property funds COMMON PORTFOLIO
Book value 31.12.2021
Book value 31.12.2020
Opening balance 01.01.
23 312
14 888
Sold
-4 551
-1 740
Bought
13 793
8 341
Unrealised changes
7 574
302
Closing balance 31.12.
40 127
23 312
Realised gains/losses
2 236
636
Changes in Level 3, investment property CORPORATE PORTFOLIO
Book value 31.12.2021
Book value 31.12.2020
Opening balance 01.01.
1 017
955
Sold
0
0
Bought
0
0
Unrealised changes
40
85
Other
-53
-23
Closing balance 31.12.
1 004
1 017
Realised gains/losses
0
0
Total level 3
43 911
26 935
Unrealised changes are reflected in the line «Value changes on investments» in the different portfolios in the income statement.
The amounts in the level distribution can in turn be found in the financial position statement under various portfolios’ allocation of financial instruments at fair value and investment property.
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 therefore not considered to be traded in an active market, as well as prices based on corresponding 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. For more information regarding the pricing of level 2 instruments, see note 6 for the group.
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 company include unlisted shares and Private Equity. For more information regarding the pricing of level 3 instruments, see note 6 for the group.
Valuations related to items in the various levels are described in note 6 for the Group. For description of the pricing of investment property, see note 3 for the group.
The fair value of assets and liabilities measured at amortized cost are stated in note 5. Level based classification of these items will be as follows; assets classified as held to maturity are included in level 1, lending and loans and receivables are included in level 2. Liabilities, measured at amortized cost, will be categorized as follows: subordinated loans are included in both level 1 and 2, hybrid tier 1 securities are inlcuded in level 2 and debt to credit institutions are included in level 1.
Information regarding pricing of these interest bearing instruments are available in note 6 for the Group.
No sensitivity analysis has been carried out on securities included in Level 3. A change in the variables of the pricing is considered of little significance on the securities. A sensitivity analysis for investment property is available in the annual report. On a general basis, a 5 percent change in the pricing would produce a change of NOK 2 196 million as of 31.12.2021 on the assets in level 3.
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.
During 2021, NOK 164 million moved from Level 1 to Level 2, NOK 7 million moved from level 1 to level 3 and NOK 68 million moved from Level 2 to Level 1. The amounts are related to equity instruments and are due to change in liquidity. There has been no other movements between the different levels in KLP.
Note 7 Risk management
Through its activity, KLP is exposed to both insurance risk and financial risk. For the Company overall risk management aims to handle financial risk in such a way that the Company can at all times meet the liabilities the insurance contracts place on the business. The Board of Directors sets the overarching risk strategies that are put into practice at the senior management level.
Risk strategy is implemented and monitored by the line organization, with periodic reporting. Any breaches in risk lines and limits are reported as they occur, with a description of measures taken to regularize the situation. Entities outside the line organization monitor that the risk-taking is carried out within the authorizations the line has.
7.1 INSURANCE RISK
An insurance contract ia according to IFRS 4 defined as "A contract under which one party (the insurer) accepts significant insurance risk from another party (the policyholder) by agreeing to compensate the policyholder if a specified uncertain future event (the insured event) adversely affects the policyholder". The uncertainty at the portfolio level is additionally affected by factors such as changes in law and court decisions. Insurance results will be more stable and predictable the more contracts there are in the portfolio.
The Company's insurance business is in the group pension sector. As described in Note 3, the weightiest risks in group pension are disability risk and longevity risk, whereas mortality/whole life risk is somewhat less weighty.
Insurance risk in the group pension sector is generally managed through close monitoring of the risk incidence and if appropriate subsequent change in the tariffs.
7.1.1 Insurance provisions
The insurance provisions are set at the right level of expectation, with the addition of safety margins. KLP can add up to half a year's positive risk results to a risk equalisation fund. This fund can be used to meet unexpected fluctuations in risk results.
For disability risks in the collective pension sector, assumptions are used based on the company's disability experience in the period 2015 - 2019. For other risk elements in the collective pension sector, the assumptions from the calculation basis K2013 are used, with safety margins, according to the minimum standard set by the Financial Supervisory Authority of Norway in 2013. For men, KLP uses its own life expectancy assumptions that assume a greater life expectancy improvement than K2013. In the Pension Scheme for Nurses, the same formulas and parameters are used but with an enhanced safety margin due to significantly longer life spans in these schemes. For the Pension Scheme for Hospital Doctors, K2013 is used with an enhanced safety margin for both genders.
We are currently in a special situation related to corona. At present, there is no excess mortality in the population as a result of the pandemic. If the pandemic should lead to lasting increased mortality, this will give higher risk results. At the same time, there are factors related to the pandemic situation that could affect withdrawals of disability pensions in 2021 and the next few years, such as:
- Layoffs and recessions
- Home office (physically and mentally)
- Extra work in health enterprises
- Lack of capacity of health workers in general
- After-effects of disease
7.1.2 Premium determination
The development of the company's insurance risk is monitored on an ongoing basis. Risk results and future expectations for the development of insured risks are based on observations from the holdings and forecasts from Statistics Norway. These form the basis for the pricing of the risk element of the premium. Premiums are determined annually.
7.1.3 Reinsurance and reinsurance programs
KLP currently only has collective products without the possibility to choose the scope of the insurance cover for the individual insured. Based on this limitation, the size of the company and resulting large risk-bearing ability, the overall assessment is that the need to have reinsurance in KLP is small. KLP currently has no reinsurance agreements.
7.1.4 Sensitivity calculations in group pension
The effect of an immediate 20 per cent increase in the incidence of disability would, with current numbers, involve a negative effect of NOK 358 million on the risk result for the year. The effect on the premium reserve of a corresponding permanent change in the incidence of disability would be an increase of NOK 726 million.
An immediate 10 per cent reduction in mortality would, with current numbers, mean a negative effect of NOK 307 million on the risk result for the year. The effect on the premium reserve of a corresponding permanent change in mortality would be an increase of NOK 10,786 million.
The Company's large numbers within group public sector pensions help to stabilize the insurance risk and the claim estimates. Deviations are related primarily to non-insurable magnitudes that do not affect the result.
7.2 FINANCIAL RISK
The Company's financial goal is to achieve a competitive and stable return, at the same time as the Company's solvency satisfies external and internal requirements. The Company has a long-term investment strategy in which risk-taking is at all times matched to the Company's ability to bear risk. The focus in asset management is cost effectiveness, a long-term perspective and broadly diversified portfolios with the goal of achieving competitive and stable returns for our customers and owners over time.
Liquidity risk is the risk that the Company does not have adequate liquidity to cover short-term debt/residual liabilities not called in and current operations without substantial extra costs arising in the form of price falls on assets that have to be realized. The liquidity strategy contains various requirements and limits in order to comply with the desired liquidity risk profile. In addition division of responsibilities and contingency planning are covered. The liquidity strategy is operated at the senior management level and the liquidity is managed internally in accordance with mandates.
The need for liquidity in KLP is first and foremost associated with payments to pensioners and meeting current operating costs. Liquidity is also required for providing security in connection with currency and derivative trades. The KLP liquidity need is primarily satisfied by contractual receipts from customers. At all times the Company has a liquidity holding sufficient to meet current costs, including pension payments. In the event of liquidity needs beyond the current liquidity holdings, liquidity can normally be released through the sale of liquid financial assets.
KLP's aims to have liquidity buffers corresponding to 3 months' expected liquidity needs.
Not-called-in residual obligations of NOK 26,074 million comprise committed, not paid in sums against private equity and property funds and approved lending that has not been paid out. In addition, KLP has given a NOK 2 million guarantee to a associated enterprise. The total is specified in detail in Note 34 Contingent liabilities.
7.2.2 Market risk
Market risk is the risk of losses as a result of changes in market prices of various assets such as shares, bonds, property and other securities. The market risk depends on how large an exposure there is to the various assets and on the volatility in the market prices. Developments in the Norwegian and international securities markets generally have major significance for KLP's results.
Risk of a fall in the value of various assets is the biggest financial risk in the short term. Of the risk in regard to assets, equity exposure is the largest financial risk factor, but also the market risk associated with interest, credit (spread) and property has a significant loss potential. KLP's interest rate risk associated with a prolonged low interest rate level is however limited. With the current formulation of the rules, technical provisions are not affected by changes in market interest rates. On the future transition to market value for the liabilities, annual pricing of the interest guarantee will mean the customers bear the risk of the interest rate level being lower than the basic interest rate. Since KLP provides pension schemes exclusively to the public sector, KLP will price the return guarantee right up until the insured dies, which means the return guarantee arising from the insurance obligations is limited.
KLP exchange-rate hedges the majority of international exposure. Financial hedging of currency exposure is done through derivatives. In principle all of KLP's fixed-income investments and property investments in foreign currency are hedged back to NOK. For equity investments in foreign currency the hedge ratio in 2021 has been between 50-70 per cent.
All equity and interest rate exposures are included in a risk measurement system that enables simulation and monitoring of equity and interest rate risk across the portfolios. Active risk is managed through defined benchmarks relative to the index for each portfolio.
To reduce the risk of negative results from asset management the Company uses CPPI rules for customer portfolios for daily monitoring the market risk. This strategy helps to ensure that the risk is adjusted to the Company's risk capacity. The CPPI rules gives a return profile wich fits the overall target to protect owners' equity and preserve the risk capacity over time. In addition KLP has a high proportion of long-term (hold-to-maturity) bonds and fixed-interest lending that contributes to stability in returns.
In KLP's asset management, derivatives are principally used for risk reduction for cost and time-effective implementation of changes in risk and for currency hedging.
Calculation of solvency margin (SCR ratio)
The European rules for calculation of solvency margin, SCR ratio, main target is to protect and ensure the interest of the insurance customers. KLP performs quarterly calculations of the SCR ratio.
At the end of 2021 about 30.9 per cent of KLP's assets were placed in equities (measured by exposure) and 13.8 per cent placed in property. Other assets were placed in fixed-income current and fixed assets, including lending.
According to the standard calculation method, KLP has a SCR ratio of 316 per cent, which is 34 percentage points higher than the end of 2020. The ratio is well over the Company's target of at least 150 percent in 2020. The minimum target set by the authorities is 100 per cent.
The Company's' total eligible tier 1 capital is 45 billion. The solvency capital requirement, as described in note 32, is NOK 14.0 billion. The SCR ratio in 2021 was 316 per cent.
Several sensitivity analyses linked to solvency capital coverage have been carried out. Interest rate sensitivity is calculated at 6 percentage points in capital coverage per 50 basis points interest rate increase and 7 percentage points in capital coverage per 50 basis points interest rate decrease. This may be considered low, at least compared to private occupational pensions, and is mainly due to the fact that public-sector occupation pensions avoid the problem of paid-up policies. A 25 per cent fall in the stock market reduces capital adequacy by something over 50 percentage points when the rules are taken into account. This is a significant drop, but the level of capital adequacy will still be above the level at which action has to be considered.
Previous calculations has shown that with the reserve margins within the Company's tariffs and by the level of todays risk equalization fund, the solvency capital is marginal influenced by changes in longevity risk and mortality/whole life risk.
7.2.3 Credit- and concentration risk
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.
KLP has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. Of the total credit exposure, 41 per cent are rated AA- or higher.
KLP has a lending portfolio of high quality, with limited credit risk and historically very low losses. In the main KLP provides loans secured on housing with a mortgage level of less than 80 per cent, loans to local authorities and loans with local authority guarantees. Lending secured through mortgages on housing amounts to about NOK 3.0 billion. The value of the mortgages represents a greater value than the lending since a large part of the mortgages were established earlier in time and the price rise in housing in recent years has been substantial.
KLP has limited concentration risk. Because no exposures exceed the threshold values defined in the Solvency II regulations, KLP has no capital requirements for concentration risk under the standard method. The way in which the fixed interest and equity portfolios are managed will generally help to limit concentration risk through extensive use of index management. KLP sets explicit limits for lending which restrict concentration on specific individuals and groups. Sector concentration is monitored via monthly and quarterly reporting.
Although the KLP’s investments are well diversified, there is a clear preponderance of investments in Norway. This is a deliberate and a natural consequence of dealing mainly with public-sector occupational pensions.
7.3 TOTAL MAXIMUM EXPOSURE TO CREDIT RISK
The Company's total maximum exposure to credit risk comprises book values. The book classes of securities are specified in detail in Note 5 Fair value of financial assets and liabilities.
Note 8 Liquidity risk
The table below specifies the Company’s financial liabilities classified according to maturity structure. The amounts in the table are non-discounted contractual cash flows.
2021 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loans
0
125
573
658
4 725
6 082
Hybrid tier 1 securities ¹
0
64
257
321
1 298
1 941
Accounts payable
10
0
0
0
0
10
Liabilities to credit institutions
21
0
0
0
0
21
Contingent liabilities
26 074
0
0
0
0
26 074
Total
26 105
190
830
979
6 023
34 127
FINANCIAL DERIVATIVES
Financial derivatives gross settlement
Inflows
0
0
0
0
0
0
Outflows
0
0
0
0
0
0
Financial derivatives net settlement
2 727
2 947
254
299
216
6 443
Total financial derivatives
2 727
2 947
254
299
216
6 443
Total
28 832
3 136
1 084
1 279
6 239
40 570
¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date.
2020 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loans
0
131
592
687
5 073
6 484
Hybrid tier 1 securities ¹
0
62
249
312
1 452
2 075
Accounts payable
4
0
0
0
0
4
Liabilities to credit institutions
65
0
0
0
0
65
Contingent liabilities
26 011
0
0
0
0
26 011
Total
26 079
193
842
999
6 525
34 638
FINANCIAL DERIVATIVES
Financial derivatives gross settlement
Inflows
0
0
0
0
0
0
Outflows
0
0
0
0
0
0
Financial derivatives net settlement
2 342
2 342
-53
-71
-295
4 265
Total financial derivatives
2 342
2 342
-53
-71
-295
4 265
Total
28 420
2 535
789
928
6 230
38 903
¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date.
The table above shows financial liabilities KLP has grouped by interest payments and repayment of principal, based on the date payment is due.
The risk that KLP would not have adequate liquidity to cover current liabilities and current operations is very small since a major part of the Company’s assets is liquid. KLP has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. KLP’s liquidity strategy involves the Company always having adequate liquid assets to meet KLP’s liabilities as they fall due without accruing significant costs associated with releasing assets.
Asset composition in KLP’s portfolios should be adequately liquid to be able to cover other liquidity needs that may arise. KLP Kapitalforvaltning AS has the routine responsibility to report on the Company’s liquidity. Internal parameters have been established for the size of the liquidity holding. KLP’s risk management unit monitors and reports developments in the liquidity holding continuously. The Board determines an asset management and liquidity strategy for KLP annually. The liquidity strategy includes parameters, responsibilities, risk measurement and an emergency plan for liquidity management.
EXPECTED PAYMENT PROFILE PENSION OBLIGATIONS
2021 NOK MILLIONS
Year
1 year
2-5 years
6-10 years
11-20 years
21-30 years
31-40 years
41-50 years
51-80 years
Total
Amount
21 704
90 952
154 758
351 504
330 288
251 699
154 457
125 833
1 481 195
2020 NOK MILLIONS
Year
1 year
2-5 years
6-10 years
11-20 years
21-30 years
31-40 years
41-50 years
51-80 years
Total
Amount
19 987
83 031
128 718
299 427
308 752
270 813
192 520
167 167
1 470 415
The payment profile shows anticipated payment dates for KLP’s future pension obligations and is based on non-discounted values.
The insurance liabilities in the accounts are discounted and show the present value at the end of the reporting period.
Note 9 Interest rate risk
2021 NOK MILLIONS
Up to 3 months
3 months to 12 months
1 year to 5 years
5 years to 10 years
Over 10 years
Change in cash flows
Total
ASSETS
Equity fund units ¹
0
0
0
0
0
9
9
Alternative investments
-7
0
0
0
0
39
31
Financial derivatives classified as assets
28
-1
12
-57
-153
-8
-178
Debt instruments classified as loans and receivables – at amortized cost
0
0
0
0
0
16
16
Bonds and other fixed-income securities
-27
-30
-526
-618
-720
180
-1 740
Fixed-income fund units
-3 035
0
0
0
0
31
-3 003
Loans and receivables
0
-1
0
0
0
146
145
Cash and deposit
0
0
0
0
0
0
0
Lending
0
0
0
0
0
441
441
Contingent liabilities ²
0
0
0
0
0
14
14
Total assets
-3 041
-31
-514
-675
-873
868
-4 265
LIABILITIES
Financial derivatives classified as liabilities
2
0
0
0
0
-4
-2
Hybrid Tier 1 securities, subordinated loans
0
0
0
43
77
0
119
Liabilities to credit institutions
0
0
0
0
0
-37
-37
Total liabilities
2
0
0
43
77
-41
80
Total before taxes
-3 039
-30
-514
-632
-796
827
-4 185
Total after taxes
-2 279
-23
-385
-474
-597
620
-3 139
¹ Equity fund units covers that part of the fund that is not shares, but that comprises assets covered by interest rate risk: surplus liquidity in the form of bank accounts and derivatives used for hedging purposes.
² Contingent liabilities in this context are accepted, not paid out lending.
2020 NOK MILLIONS
Up to 3 months
3 months to 12 months
1 year to 5 years
5 years to 10 years
Over 10 years
Change in cash flows
Total
ASSETS
Equity fund units ¹
0
0
0
0
0
10
10
Alternative investments
-7
0
0
0
0
14
6
Financial derivatives classified as assets
9
0
8
-66
-180
-8
-236
Debt instruments classified as loans and receivables – at amortized cost
0
0
0
0
0
6
6
Bonds and other fixed-income securities
-27
-28
-561
-716
-843
206
-1 970
Fixed-income fund units
-3 709
0
0
0
0
35
-3 674
Loans and receivables
0
-1
0
0
0
167
166
Cash and deposit
0
0
0
0
0
2
2
Lending
0
0
0
0
0
453
453
Contingent liabilities ²
0
0
0
0
0
35
35
Total assets
-3 734
-29
-553
-783
-1 023
920
-5 201
LIABILITIES
Financial derivatives classified as liabilities
7
1
0
-1
0
-8
-1
Hybrid Tier 1 securities, subordinated loans
0
0
0
51
93
0
143
Liabilities to credit institutions
0
0
0
0
0
-53
-53
Total liabilities
7
1
0
50
93
-61
90
Total before taxes
-3 727
-27
-553
-733
-930
859
-5 111
Total after taxes
-2 795
-21
-414
-550
-698
644
-3 833
¹ Equity fund units covers that part of the fund that is not shares, but that comprises assets covered by interest rate risk: surplus liquidity in the form of bank accounts and derivatives used for hedging purposes.
² Contingent liabilities in this context are accepted, not paid out lending.
The note shows the effect on income of an increase in market interest rate of 1 per cent, for fair value risk and variable interest rate risk.
Change in fair value (fair value risk) is shown in the five first columns and is calculated on the change in fair value of interest-bearing instruments if the interest rate had been 1 per cent higher at the end of the period. The column «Change in cash flows» (variable interest rate risk) shows the change in cash flows had the interest rate been 1 per cent higher throughout the year being reported on. The total of these reflects the total impact on profits that the scenario of one per cent higher interest rate would have had on the Company during the period being reported on. Fair value risk applies to fixed interest rate securities where the market value of the security fluctuates conversely to the market interest rate. Variable interest rate risk applies to securities at variable interest rates, where the market value remains stable, but where change in the market interest rate is reflected in changed current incomes.
The following fixed-income securities are covered by this Note; securities at fair value through profit or loss (variable and fixed interest rate terms), investments held to maturity (only those with variable interest rate terms) and loans and receivables (only those with variable interest rate terms). The Company has no fixed-income securities classified as available for sale. Fixed rate assets, recognized at amortized cost, do not cause any effects in the income statement when the market rate changes. The same goes for issued debt with a fixed rate, measured at amortized cost.
Insurance contracts with a guaranteed return does not change the accounting value when interest rates change. Changes in interest rate has no impact on the guaranteed return, but will have an impact on the achieved returns to cover the return guarantee. This is because insurance funds partly invests in debt instruments whose cash flows contribute to cover the customers return guarantee.
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 84 per cent and 87 per cent for 2021 and 2020. "Other currencies" include short-term net positions of less than NOK 500 million.
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 84 per cent and 87 per cent for 2021 and 2020. "Other currencies" include short-term net positions of less than NOK 500 million.
KLP currency-hedges the majority of investments made in foreign currency. Financial hedging of currency exposure is done through derivatives. In principle all of the KLP's fixed-income investments and property investments in foreign currency are hedged back to NOK with the objective of 100 per cent hedging. At 31 December 2021, the hedging ratio for equities in developed markets and the most liquid currencies in emerging markets was 60 per cent with possible fluctuations between 50-70 percent. Other currencies, ie, less liquid currencies in developed markets and currencies in emerging markets with the exception of the most liquid currencies, are not currency hedged. The reason for this is that these currencies do not have a large enough market and / or liquidity that it is appropriate to hedge currency. This reduction in the hedging of shares, as well as unsecured foreign equity funds, increases the net positions in foreign currencies.
If all currency positions change by 1 per cent at the same time and in the same direction this would affect the pre-tax result by NOK 747 million. For 2020 the corresponding effect on income was NOK 495 million.
Note 11 Credit risk
31.12.2021 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Banking and finance
¹ Mortgage < 80%
¹ Mortgage > 80%
Other
Total
Debt instruments held to maturity at amortized cost
24 529
36
0
0
0
0
1 396
25 961
Debt instruments classified as loans and receivables at amortized cost
153 290
140
377
1 683
0
0
20 193
175 684
Debt instruments at fair value - fixed-return securities
47 137
1 085
2 908
1 770
0
0
6 009
58 909
Fixed-income funds short-term
0
0
1 654
0
0
0
59 373
61 027
Loans and receivables
13 571
0
0
182
0
0
0
13 753
Financial derivatives classified as assets
2 513
0
0
0
0
0
0
2 513
Cash and deposits
755
0
0
0
0
0
0
755
Lending
0
0
73 005
0
2 872
109
2 186
78 172
Total
241 794
1 261
77 944
3 635
2 872
109
89 157
416 774
¹ These two columns provide information on the proportion of mortgage loans with mortgage security within 80 % of base value and mortgage loans that exceed 80% mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
11 158
2 783
6 989
3 598
24 529
Debt instruments classified as loans and receivables at amortized cost
20 932
25 627
66 960
39 772
153 290
Debt instruments at fair value - fixed-return securities
19 270
11 153
9 992
6 722
47 137
Fixed-income funds short-term
0
0
0
0
0
Loans and receivables
0
7 718
5 285
567
13 571
Financial derivatives classified as assets
0
501
2 012
0
2 513
Cash and deposits
0
755
0
0
755
Lending
0
0
0
0
0
Total
51 359
48 537
91 239
50 659
241 794
31.12.2020 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Banking and finance
¹ Mortgage < 80%
¹ Mortgage > 80%
Other
Total
Debt instruments held to maturity at amortized cost
27 530
35
0
0
0
0
1 397
28 962
Debt instruments classified as loans and receivables at amortized cost
138 894
194
377
0
0
0
22 694
162 159
Debt instruments at fair value - fixed-return securities
45 269
773
2 080
4 787
0
0
7 561
60 469
Fixed-income funds short-term
0
0
1 272
0
0
0
66 941
68 212
Loans and receivables
22 589
0
0
181
0
0
0
22 770
Financial derivatives classified as assets
6 843
0
0
0
0
0
0
6 843
Cash and deposits
659
0
0
0
0
0
0
659
Lending
0
0
71 387
0
2 989
205
2 842
77 424
Total
241 784
1 003
75 116
4 968
2 989
205
101 434
427 499
¹ These two columns provide information on the proportion of mortgage loans with mortgage security within 80 % of base value and mortgage loans that exceed 80% mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
12 018
4 049
9 063
2 400
27 530
Debt instruments classified as loans and receivables at amortized cost
22 421
19 902
63 725
32 846
138 894
Debt instruments at fair value - fixed-return securities
23 634
5 006
11 618
5 011
45 269
Fixed-income funds short-term
0
0
0
0
0
Loans and receivables
0
14 701
7 467
421
22 589
Financial derivatives classified as assets
0
2 389
4 454
0
6 843
Cash and deposits
0
659
0
0
659
Lending
0
0
0
0
0
Total
58 073
46 706
96 327
40 678
241 784
Credit risk means the risk that a counterparty may not be able to meet its obligations to KLP. In this table the credit risk is measured using rating agencies’ estimates of the level of credit worthiness of the various issuers of fixed-income securities. Assets that are not rated are placed in other categories that describe credit risk, for example 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.
KLP has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes. KLP has a high concentration of debt instruments directed at the Norwegian public sector.
Only ratings from Standard and Poor’s have been used in the note grouping. KLP also uses ratings from Moody’s Investor Services, Fitch Ratings, Scope Rating and Nordic Credit Rating and all five are considered equal as a basis for investments in fixed-income securities. The table shows exposure against the rating categories that S&P uses, where AAA is linked to securities with the highest creditworthiness. That which is classified as “Other” is mainly securities issued by power companies and other corporate bonds: this amounted to NOK 89 billion on 31 December 2021. KLP 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).
NOK MILLIONS
31.12.2021
31.12.2020
TEN LARGEST COUNTERPARTIES
Counterparty 1
9 551
13 421
Counterparty 2
7 903
7 073
Counterparty 3
7 174
6 902
Counterparty 4
6 377
6 147
Counterparty 5
5 548
6 052
Counterparty 6
5 194
5 622
Counterparty 7
4 698
4 836
Counterparty 8
4 515
4 698
Counterparty 9
4 353
4 391
Counterparty 10
3 882
3 846
Total
59 196
62 988
The table above shows the ten largest counterparties to which KLP has exposure. The amounts stated are book value. The majority of the ten largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
PREMIUM RECEIVABLES AND RECEIVABLES IN CONNECTION WITH REINSURANCE
NOK MILLIONS
31.12.2021
31.12.2020
Premium receivables
905
1 731
Write-downs of premium receivables
0
1
Total
905
1 732
KLP’s premium receivables are primarily in regard to the public sector and the credit risk is considered low. In addition the main group pension/public sector industry is linked to the “Transfer agreement for the public sector”. This transfer agreement has a security scheme intended to help to secure pension rights accrued with employers who cease to exist or do not pay premiums when due in accorance with detailed rules. The Company may thus apply for cover for unpaid demands in this industry from the security arrangement if the demand falls within the security arrangement’ s regulations.
CHANGE IN FAIR VALUE AS A RESULT OF CHANGE IN CREDIT RISK
NOK MILLIONS
31.12.2021
31.12.2020
Change in fair value as a result of change in credit risk
155
254
This is not an accurate calculation, but our best estimate. Actual change in fair value depends on both changes in risk-free interest rates and credit spreads. This estimate is an attempt to isolate the change in fair value due to the fact that the credit spread on the bonds has changed during the year. The estimate is calculated by looking at the change in credit spread for each individual bond throughout the year and the bond's cash flow weights remaining maturity (duration) for the bond at the time of reporting. There are many reasons why the credit spread changes,like for example that the credit spread becomes lower when the bond matures, that an issuer is considered more or less risky or that the market demands a higher or lower risk premium for credit bonds in general. If the change in fair value is positive (negative), it indicates that the duration- and value-weighted credit spread has decreased (increased).
The calculation is based on owned assets per. 31.12.21, and is made for bonds and index bonds that are valued at fair value. Government funds and government portfolios have been removed from the calculation basis and fund units are not decomposed.
Note 12 Presentation of assets and liabilities that are subject to net settlement
31.12.2021 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
ASSETS
Financial derivates
2 513
0
2 513
-1 485
-1 640
-79
310
Total
2 513
0
2 513
-1 485
-1 640
-79
310
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
1 862
0
1 862
-1 484
-901
-79
279
Total assets – corporate portfolio
646
0
646
0
-734
0
27
Total assets – investment option portfolio
6
0
6
-2
-5
0
4
Total
2 513
0
2 513
-1 485
-1 640
-79
310
LIABILITIES
Financial derivates
2 014
0
2 014
-1 485
-21
-330
222
Total
2 014
0
2 014
-1 485
-21
-330
222
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
2 010
0
2 010
-1 484
-18
-330
220
Total liabilities – corporate portfolio
0
0
0
0
0
0
0
Total liabilities – investment option portfolio
4
0
4
-2
-3
0
3
Total
2 014
0
2 014
-1 485
-21
-330
222
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
ASSETS
Financial derivates
6 843
0
6 843
-326
-5 795
0
1 089
Total
6 843
0
6 843
-326
-5 795
0
1 089
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
5 943
0
5 943
-326
-4 860
0
970
Total assets – corporate portfolio
884
0
884
0
-923
0
106
Total assets – investment option portfolio
16
0
16
0
-12
0
12
Total
6 843
0
6 843
-326
-5 795
0
1 089
LIABILITIES
Financial derivates
327
0
327
-326
-3
0
0
Total
327
0
327
-326
-3
0
0
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
326
0
326
-326
0
0
0
Total liabilities – corporate portfolio
0
0
0
0
0
0
0
Total liabilities – investment option portfolio
1
0
1
0
-3
0
0
Total
327
0
327
-326
-3
0
0
The purpose of this note is to show the potential effect of netting agreements at KLP; what possibilities KLP 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 in the financial position statement, and one additional table with information on the different portfolios in the company.
Note 13 Mortgage loans and other lending
NOK MILLIONS
Local government administration
State and local authority owned enterprises ¹
Employees, pensioners and similar
Private organizations and enterprises
Total 31.12.2021
Total 31.12.2020
Agder
3 559
234
5
88
3 886
3 497
Innlandet
6 621
149
120
166
7 056
6 616
Møre og Romsdal
4 696
225
51
123
5 095
5 038
Nordland
4 438
92
40
120
4 690
4 917
Oslo
175
0
1 541
286
2 001
1 936
Rogaland
2 465
162
96
244
2 966
2 997
Svalbard
78
0
0
0
78
86
Troms og Finnmark
4 226
770
360
192
5 549
5 053
Trøndelag
7 836
237
253
181
8 507
7 684
Vestfold og Telemark
3 333
251
99
252
3 936
3 647
Vestland
6 913
1 209
179
317
8 619
8 908
Viken
15 892
899
1 326
1 006
19 123
16 887
Foreign
0
0
6 413
0
6 413
9 923
Not allocated
18
0
0
4
22
12
Accrued interest
215
9
5
3
232
222
Total
60 464
4 238
10 488
2 982
78 172
77 424
¹ This category covers local authority business operations, as well as enterprises owned by central and local government
KLP has a lending portfolio of high-quality, with limited credit risk and historically very low losses. In the main KLP provides loans secured on housing with a loan-to-value ratio less than 80 per cent, loans to local authorities and loans with government (central/local) guarantees. Lending secured through mortgages on housing amounts to NOK 3 billion. The sector diversification of KLP lending is very small, since a very high proportion of the loans are to the public sector. The concentration risk this suggests is however hardly realistic since the loans are covered by public sector guarantee, which involves an extremely low counterparty risk. In addition, KLP have a NOK 13 billion intra-group loan that is included in “Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities”.
NOK MILLIONS
2021
2020
INDIVIDUAL WRITE-DOWNS ON LOANS AT AMORTIZED COST
Number of loans
1
1
Total principal before write-downs
0.46
0.50
Write-downs
0.22
0.50
Total principal after write-downs
0.24
0.00
INDIVIDUAL WRITE-DOWNS
Write-down on individual loans 01.01.
0.50
0.30
Known losses for the period where individual write-down has been carried out previously
0.00
0.00
Write-down on individual loans for the period
0.00
0.20
Reversal of write-down on individual loans for the period
0.26
0.00
Write-down on individual loans
0.24
0.50
GROUP WRITE-DOWNS
Write-down on group of loans 01.01.
0.10
0.10
Write-down on group of loans for the period
0.07
0.00
Write-down on group of loans 31.12.
0.17
0.10
LOANS OVERDUE
NOK MILLIONS
2021 Remaining debt
2020 Remaining debt
LOANS OVERDUE
30-90 days
1
7
over 90 days
7
6
Total overdue loans
8
13
The numbers are absolute figures, the amounts are given in NOK million. Defaulted loans are loans measured at amortized cost. All write-downs are in regard to housing mortgage lending.
Note 14 Shares and holdings in subsidiaries, associated enterprises and jointly controlled entities
NOK MILLIONS
Organization number
Holding %
OE on first acquisition
Acquisition cost
Book value 31.12.20
Additions/ disposals
Value adjustment
Profit/ loss share
Equity transaction¹
Dividend
Book value 31.12.21
SHARES IN THE CORPORATE PORTFOLIO PROPERTY SUBSIDIARIES
KLP Huset AS
Dronning Eufemiasgate 10
889828382
100.0 %
0.00
0.10
2 535.48
0.00
140.74
75.85
-95.09
0.00
2 656.97
0191 Oslo
KLP Zander Kaaes gt. 7 AS
Abels gate 9
999659527
100.0 %
0.00
790.22
845.02
0.00
16.96
36.06
-47.76
0.00
850.27
7030 Trondheim
Total shares and units in property subsidiaries in the corporate portfolio
0.00
790.32
3 380.50
0.00
157.69
111.90
-142.85
0.00
3 507.24
SHARES IN THE CORPORATE PORTFOLIO
SUBSIDIARIES (EXCL. PROPERTY)
KLP Skadeforsikring AS
Dronning Eufemiasgate 10
970896856
100.0 %
58.67
78.67
2 110.88
0.00
0.00
336.75
-181.80
0.00
2 265.82
0191 Oslo
KLP Kapitalforvaltning AS
Dronning Eufemiasgate 10
968437666
100.0 %
6.55
14.00
334.57
0.00
0.00
43.13
1.64
0.00
379.34
0191 Oslo
KLP Forsikringsservice AS
Dronning Eufemiasgate 10
967696676
100.0 %
0.05
0.10
4.38
0.00
0.00
1.28
0.47
0.00
6.14
0191 Oslo
KLP Bankholding AS
Dronning Eufemiasgate 10
993749532
100.0 %
15.10
15.10
2 457.86
0.00
0.00
121.05
-55.21
0.00
2 523.70
0191 Oslo
Total shares and units in subsidiaries (excl. property) in the corporate portfolio
130.37
157.87
4 907.68
0.00
0.00
502.21
-234.90
0.00
5 174.99
ASSOCIATED ENTERPRISES IN THE CORPORATE PORTFOLIO
Norsk Pensjon AS
Hansteens gate 2
890050212
25.0 %
5.00
2.50
1.77
0.00
0.00
0.00
0.00
0.00
1.77
0253 Oslo
Fylkeshuset AS
Fylkeshuset
930591114
48.0 %
0.05
0.05
0.05
0.00
0.00
0.00
0.00
0.00
0.05
6404 Molde
Total shares and units in associated enterprises in the corporate portfolio
5.05
2.55
1.82
0.00
0.00
0.00
0.00
0.00
1.82
Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the corporate portfolio
135.42
160.41
4 909.50
0.00
0.00
502.21
-234.90
0.00
5 176.82
Total subsidiaries, associated enterprises and jointly controlled entities
135.42
950.74
8 290.00
0.00
157.69
614.11
-377.75
0.00
8 684.06
PROPERTY SUBSIDIARIES
SHARES IN THE COMMON AND INVESTMENT OPTION PORTFOLIOS
KLP Eiendom AS
Dronning Eufemiasgate 10
988394750
100.0 %
0.10
0.14
61 965.40
0.00
3 773.20
2522.18
2 201.56
0.00
70 462.35
0191 Oslo
Total shares and units in property subsidiaries in the common and investment option portfolios
0.10
0.14
61 965.40
0.00
3 773.20
2522.18
2 201.56
0.00
70 462.35
SUBSIDIARIES IN THE COMMOM PORTFOLIO
Copenhagen Infrastructure Partners III GP APS
Nørregade 21
100.0 %
0.06
12.62
14.04
-0.89
0.00
-2.26
0.00
0.00
10.88
1165 København K.
Denmark
Copenhagen Infrastructure Partners II GP APS
Nørregade 21
100.0 %
8.88
16.48
2.21
0.18
0.00
5.74
0.00
0.00
8.13
1165 København K.
Denmark
Copenhagen Infrastructure Partners IV GP
Nørregade 21
100.0 %
0.06
6.77
0.00
6.77
0.00
-0.10
0.00
0.00
6.67
1165 København K.
Denmark
Total shares and units in subsidiaries in the commom portfolio
9.00
35.86
16.25
6.05
0.00
3.39
0.00
0.00
25.69
JOINTLY CONTROLLED ENTITIES IN THE COMMON PORTFOLIO
KLP Norfund Investments IS
Fridtjof Nansens plass 4
999548636
49.0 %
0.05
698.57
710.59
85.06
0.00
83.41
0.00
0.00
879.05
0160 OSLO
Total shares and units in jointly controlled entities in the common portfolio
0.05
698.57
710.59
85.06
0.00
83.41
0.00
0.00
879.05
ASSOCIATED ENTERPRISES IN THE COMMON PORTFOLIO
Norfinance AS
Fridtjof Nansens plass 4
912764729
46.5 %
92.30
486.83
501.45
46.50
0.00
144.96
0.00
-3.16
689.76
0160 OSLO
Tensio AS
Kjøpmannsgata 7A
922828172
20.0 %
1 652.60
1 352.60
1 102.33
-150.00
0.00
97.67
0.00
0.00
1 050.01
7500 STJØRDAL
Neas AS
Industriveien 1
960684737
33.3 %
356.50
352.50
314.92
0.00
0.00
25.65
0.00
-4.00
336.57
6517 Kristiansund N
Runde Holdco AS
Vestre Strømkaien 7
923101284
20.6 %
400.00
400.00
398.57
0.00
0.00
22.07
0.00
0.00
420.64
5008 Bergen
Odal Vind AS
Pausvegen 6
924824905
33,2 %
329.75
425.10
276.86
146.57
0.00
-1.21
0.00
0.00
422.22
1927 Rånåsfoss
KLP Norfund Investment India AS
Fridtjof Nansens plass 4
926888455
49,0 %
0.01
0.01
0.00
0.01
0.00
0.00
0.00
0.00
0.01
0160 Oslo
Copenhagen Infrastructure III GP APS
Nørregade 21
0,0 %
0.02
0.02
0.02
-0.06
0.00
0.03
0.00
0.00
0.00
1165 København K.
Denmark
Stena Renewable AB
Rosenlundsg.3 Box 7123
30.0 %
600.17
1047.20
858.74
262.77
0.00
-48.29
0.00
0.00
1 073.23
402 33 Göteborg
Sweden
Skaftåsen Bidco AB
BOX 16285
23.2 %
85.70
85.70
74.54
0.00
0.00
-13.38
0.00
0.00
61.16
103 25 Stockholm
Sweden
Total shares and units in associated enterprises in the common portfolio
3 517.05
4 149.97
3 527.45
305.80
0.00
227.51
0.00
-7.16
4 053.60
Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the common portfolio
3 526.10
4 884.40
4 254.28
396.92
0.00
314.30
0.00
-7.16
4 958.34
¹ The column equity transaction include group contribution
All shares and other holdings have equal voting proportions.
Note 15 Shares and equity fund units
Norwegian shares and equity fund units are disclosed with business registered number.
Market value is stated in millions of kroner. This means that if the market value is lower than NOK 0.5 million, this is presented as 0.
NOK MILLIONS
Organisation number
Volume
Market value
NORWAY
NMI GP IV AS
922100209
1 331 815
13
NORDIC CREDIT RATING AS
911721287
29 970
6
SOLGAARDEN SA
965585850
137
2
TOPCO AS (OSLOFJORD VARME)
920349455
180
225
TOTAL, UNSPECIFIED
245
EUROPRIS ASA
997639588
644 405
45
KID ASA
988384135
141 180
16
KONGSBERG AUTOMOTIVE ASA
942593821
3 269 662
10
SATS ASA
996739848
238 593
5
XXL ASA
995306158
492 699
7
TOTAL, CONSUMER DISCRETIONARY
83
LEROY SEAFOOD GROUP ASA
975350940
1 034 704
71
MARINE HARVEST
964118191
1 649 347
344
ORKLA
910747711
2 976 484
263
SALMAR ASA
960514718
228 277
139
TOTAL, CONSUMER STAPLES
817
2VK INVEST AS
986977376
2 690 000
2
AKER BP ASA
989795848
427 620
116
AKER SOLUTIONS HOLDING ASA
913748174
854 768
20
DNO ASA
921526121
2 070 507
22
EQUINOR ASA
923609016
4 487 987
1 059
TGS NOPEC GEOPHYSICAL CO ASA
407 448
34
TOTAL, ENERGY
1 253
ABG SUNDAL COLLIER HOLDING ASA
1 635 156
15
AKER ASA-A SHARES
886581432
86 052
71
AURSKOG SPAREBANK
937885644
20 000
5
B2 HOLDING ASA
992249986
1 029 624
11
DNB BANK ASA
984851006
3 661 938
740
GJENSIDIGE FORSIKRING ASA
995568217
785 778
168
GRONG SPAREBANK
937903146
30 900
4
JAREN SPAREBANK
937895976
112 498
23
MELHUS SPAREBANK
937901291
23 000
4
NORDIC MICROFINANCE INITIATIVE
917763399
6 124 367
12
NORWEGIAN MICROFINANCE INITIATIVE
917763399
8 118 127
13
SANDNES SPAREBANK
915691161
60 000
6
SKUE SPAREBANK
837889812
20 071
4
SPAREBANK 1 HELGELAND
937904029
251 000
33
SPAREBANK 1 NORDMOERE
937899408
84 721
11
SPAREBANK 1 NORD-NORGE
952706365
630 245
71
SPAREBANK 1 OESTLANDET
920426530
229 843
33
SPAREBANK 1 OSTFOLD AKERSHUS
837884942
110 000
38
SPAREBANK 1 RINGERIKE HADELA
937889275
63 320
21
SPAREBANK 1 SMN
937901003
686 013
102
SPAREBANK 1 SOROST-NORGE
944521836
582 614
38
SPAREBANK 1 SR BANK ASA
937895321
693 253
92
SPAREBANK 68 GRADER NORD
937905378
25 552
4
SPAREBANKEN MORE-CAP CERT
937899319
90 751
40
SPAREBANKEN OST
937888937
185 133
11
SPAREBANKEN SOR
937894538
119 000
17
SPAREBANKEN VEST
832554332
663 646
66
STOREBRAND ASA
916300484
1 808 782
160
TOTENS SPAREBANK
937887787
13 468
3
TOTAL, FINANCIAL
1 817
BIOTEC PHARMACON
193 631
18
BERGENBIO ASA
228 237
5
APPTIX ASA
228 166
9
NORDIC NANOVECTOR ASA
360 410
8
PCI BIOTECH HOLDING ASA
123 307
2
PHOTOCURE
98 692
10
REDCORD AS
7 100
0
ULTIMOVACS ASA
62 179
7
TOTAL, HEALTHCARE
58
AF GRUPPEN ASA
225 000
43
BONHEUR ASA
830357432
82 073
29
HEXAGON COMPOSITES ASA
938992185
505 784
16
KONGSBERG GRUPPEN ASA
943753709
346 207
99
MPC CONTAINER SHIPS AS
1 113 949
27
MULTICONSULT ASA
84 692
13
NEL ASA
5 635 555
86
NORWEGIAN AIR SHUTTLE AS
965920358
2 012 653
22
TOMRA SYSTEMS ASA
927124238
457 709
289
VEIDEKKE ASA
917103801
416 679
55
VOW ASA
203 945
5
WALLENIUS WILHELMSEN LOGISTI
995216604
408 241
21
TOTAL, INDUSTRY
705
HIDDN SOLUTIONS ASA
2 195
0
ATEA ASA
324 570
53
BOUVET ASA
337 443
25
CRAYON GROUP HOLDING AS
997602234
244 003
45
KITRON ASA
656 666
15
NORDIC SEMICONDUCTOR ASA
670 927
200
Pexip Holding ASA
342 589
14
RENEWABLE ENERGY CORP
977258561
1 077 978
19
TOTAL, IT
371
BORREGAARD ASA
998753562
366 643
81
ELKEM ASA
911382008
1 110 530
33
NORSK HYDRO ASA
914778271
5 332 441
370
YARA INTERNATIONAL
986228608
658 455
293
TOTAL, RAW MATERIALS
778
ENTRA ASA
999296432
388 042
77
TOTAL, PROPERTY
77
Adevinta ASA
921796226
1 009 468
118
Kahoot! ASA
1 094 578
51
SCHIBSTED
933739384
34 936
12
SCHIBSTED ASA-B SHS
933739384
697 936
207
TELENOR
2 479 281
344
TOTAL, TELECOM
732
AKER HORIZONS ASA
448 263
15
FJORDKRAFT HOLDING ASA
419 070
20
ISTAD AS
13 000
151
LOFOTKRAFT AS
600218090
10 290
168
RINGERIKS-KRAFT AS
976957628
150
255
SCATEC SOLAR ASA
990918546
459 840
70
TRONDERENERGI AS
980417824
1 652 744
1 213
TUSSA KRAFT AS
454
647
TOTAL, DISTRIBUTION
2 539
TOTAL NORWAY
9 475
FOREIGN
BGP HOLDINGS
1 374 296
0
ACCOR
18 630
5
ADIDAS
19 497
50
ADVANCE AUTO PARTS
6 300
13
AIRBNB INC-CLASS A
17 600
26
AISIN SEIKI CO
12 600
4
AMAZON.COM
36 479
1 073
DELPHI AUTOMOTIVE PLC
20 709
30
ARAMARK
20 000
6
AUTOZONE
1 755
32
NAMCO BANDAI HOLDINGS
19 000
13
BARRATT DEVELOPMENTS
84 588
8
LIMITED BRANDS
23 500
14
BMW STAMM
31 881
28
BMW VORZUG
5 429
4
BERKELEY GROUP HOLDINGS
9 875
6
BEST BUY CO
17 284
15
PRICELINE.COM
3 211
68
BORGWARNER INC
24 600
10
BRIDGESTONE CORP
50 600
19
BURBERRY GROUP
36 708
8
BURLINGTON STORES INC
5 700
15
CANADIAN TIRE CORP A
4 900
6
CARMAX
12 900
15
CARNIVAL CORP
68 803
12
CARVANA CO
6 700
14
CHEWY INC - CLASS A
4 300
2
CHIPOTLE MEXICAN GRILL INC
2 200
34
DAIMLERCHRYSLER
87 579
59
DARDEN RESTAURANTS
9 000
12
DELIVERY HERO AG
14 982
15
DENSO CORP
35 900
26
DOLLAR GENERAL CORP
18 662
39
DOLLAR TREE INC
19 651
24
DOLLARAMA INC
25 500
11
DOMINO'S PIZZA ENTERPRISES L
4 733
4
DOMINO'S PIZZA INC
2 770
14
DOORDASH INC - A
6 200
8
D.R. HORTON
25 400
24
EBAY
55 174
32
ELECTROLUX B
16 302
3
ESSILOR INTERNATIONAL
28 521
54
ETSY INC
10 600
20
EXPEDIA
12 450
20
FAST RETAILING CO
4 900
25
FAURECIA
16 345
7
FERRARI NV
13 097
30
FIVERR INTERNATIONAL LTD
2 300
2
FORD MOTOR CO
309 408
57
GARMIN
12 600
15
GENERAL MOTORS CO
107 789
56
GENUINE PARTS CO
11 675
14
GILDAN ACTIVEWEAR
15 100
6
HASBRO
8 800
8
HENNES & MAURITZ B
77 877
13
HERMES INTERNATIONAL
3 244
50
HIKARI TSUSHIN INC
1 900
3
HILTON WORLDWIDE HOLDINGS IN
23 833
33
HOME DEPOT
84 928
311
HONDA MOTOR CO
136 900
34
IDP EDUCATION LTD
13 391
3
IIDA GROUP HOLDINGS CO LTD
10 500
2
INDITEX
117 453
34
INTERCONTINENTAL HOTELS
21 214
12
ISUZU MOTORS
39 500
4
JD SPORTS FASHION PLC
331 445
9
TAKEAWAY.COM NV
19 726
10
PPR
7 631
54
KINGFISHER
228 258
9
KOITO MFG
6 800
3
LEAR CORP
4 200
7
LENNAR CORP-A
20 300
21
LKQ CORP
20 900
11
LOWE'S COS
57 699
132
LUCID GROUP INC
37 000
12
LULULEMON ATHLETICA INC
10 400
36
MAGNA INTERNATIONAL A
22 188
16
MARRIOTT INT'L A
22 510
33
MAZDA MOTOR CORP
49 700
3
MCDONALD'S CORP
59 749
141
MCDONALD'S HOLDINGS CO JAPAN
4 500
2
MERCADOLIBRE INC
3 600
43
MERCARI INC
13 300
6
MICHELIN
17 797
26
MOHAWK INDUSTRIES
4 000
6
MONCLER SPA
24 091
15
NEWELL RUBBERMAID
32 418
6
NEXT
15 964
16
NIKE B
101 572
149
NISSAN MOTOR CO
207 300
9
NITORI CO
6 100
8
NVR INC
330
17
OPEN HOUSE CO LTD
5 200
2
O'REILLY AUTOMOTIVE INC
5 506
34
ORIENTAL LAND CO
18 200
27
DON QUIJOTE CO LTD
42 900
5
PANASONIC CORP
191 500
19
PANDORA A/S
11 276
12
PELOTON INTERACTIVE INC-A
20 700
7
PERSIMMON PLC
26 919
9
POOL CORP
3 600
18
PORSCHE AUTOMOBIL HOLDING SE
14 121
12
PROSUS NV
94 769
70
PULTE GROUP INC
24 466
12
PUMA
10 019
11
RAKUTEN
76 000
7
RENAULT
24 145
7
RESTAURANT BRANDS INTERN
23 248
12
RINNAI CORP
1 900
2
RIVIAN AUTOMOTIVE INC-A
12 800
12
ROSS STORES
29 127
29
ROYAL CARIBBEAN CRUISES
18 908
13
RYOHIN KEIKAKU CO LTD
23 000
3
SEB SA
3 657
5
SEKISUI CHEMICAL CO
29 700
4
SEKISUI HOUSE
56 700
11
SHARP CORP
23 300
2
SHIMANO
5 800
14
SODEXHO ALLIANCE
10 330
8
SONY CORP
105 000
116
STANLEY ELECTRIC CO
8 400
2
STARBUCKS CORP
92 701
96
FIAT CHRYSLER AUTOMOBILES NV
202 552
34
FUJI HEAVY INDUSTRIES
59 000
9
SUMITOMO ELECTRIC IND
57 600
7
SUZUKI MOTOR CORP
32 800
11
SWATCH GROUP INH
2 887
8
SWATCH GROUP NAM
8 459
4
TARGET CORP
39 711
81
TAYLOR WIMPEY
302 941
6
TESLA MOTORS INC
67 700
631
TJX COS
99 322
66
TOYOTA MOTOR CORP
902 855
146
TRACTOR SUPPLY COMPANY
8 500
18
ULTA BEAUTY INC
3 700
13
USS CO
15 900
2
VAIL RESORTS INC
3 800
11
VALEO SA
26 041
7
VF CORP
28 100
18
VOLKSWAGEN STAMM
4 211
11
VOLKSWAGEN VORZUG
18 236
32
WAYFAIR INC- CLASS A
6 900
12
WESFARMERS
94 662
36
WHIRLPOOL CORP
4 240
9
WHITBREAD
17 391
6
YAMAHA CORP
14 800
6
YAMAHA MOTOR CO
28 600
6
YUM BRANDS
24 582
30
ZALANDO SE
21 158
15
START TODAY CO LTD
15 400
4
TOTAL, CONSUMER DISCRETIONARY
5 356
AEON CO
56 000
12
AJINOMOTO CO
47 800
13
ALIMENTATION COUCHE-TARD INC
70 634
26
ARCHER-DANIELS-MIDLAND
53 921
32
ASSOCIATED BRITISH FOODS
35 508
8
BARRY CALLEBAUT AG-REG
329
7
BEIERSDORF
9 419
9
BUNGE
15 000
12
CAMPBELL SOUP CO (US)
21 548
8
CARREFOUR
73 155
12
LINDT & SPRUENGLI PART
129
16
LINDT AND SPRUENGLI NAMEN
12
14
CHURCH & DWIGHT CO INC
22 700
21
CLOROX CO
12 318
19
COCA-COLA CO
378 266
198
COCA-COLA EUROPEAN PARTNERS
20 100
10
COCA-COLA HBC AG-CDI
25 255
8
COLES GROUP LTD
146 196
17
COLGATE-PALMOLIVE
72 459
55
COLRUYT
5 739
2
CONAGRA FOODS INC
49 939
15
COSMOS PHARMACEUTICAL CORP
3 100
4
COSTCO WHOLESALE CORP
40 506
203
DANONE
72 010
39
EMPIRE CO LTD 'A'
12 900
3
ENDEAVOUR GROUP LTD/AUSTRALI
104 536
5
ESSITY AKTIEBOLAG-B
74 641
21
ESTEE LAUDER COS A
21 328
70
GENERAL MILLS
56 430
34
HELLOFRESH SE
15 354
10
HENKEL AG & CO KGAA
13 625
9
HENKEL AG & CO KGAA
19 054
14
HERSHEY CO (THE)
12 100
21
HORMEL FOODS CORP
24 000
10
ITO EN
4 400
2
JDE PEET'S NV
7 375
2
JERONIMO MARTINS SGPS
20 713
4
J.M.SMUCKER
9 000
11
KAO CORP
52 400
24
KELLOGG CO
21 000
12
KERRY GROUP A
15 785
18
KESKO B
26 563
8
KESKO CORPORATION A
7 404
2
DR PEPPER SNAPPLE GROUP-W/I
71 000
23
KIKKOMAN CORP
17 200
13
KIMBERLY-CLARK CORP
30 423
38
KOBAYASHI PHARMACEUTICAL CO
3 600
2
KOBE BUSSAN CO LTD
10 200
3
AHOLD (KON.)
108 745
33
KOSE CORP
2 300
2
KRAFT HEINZ CO/THE
55 596
18
KROGER CO
64 576
26
LAWSON
1 900
1
LION CORP
17 000
2
LOBLAW COMPANIES LTD
18 937
14
LOREAL
28 054
117
MCCORMICK & CO NV
23 742
20
MEIJI HOLDINGS CO LTD
13 800
7
METRO A
24 707
12
KRAFT FOODS A
132 349
77
MONSTER BEVERAGE CORP
36 987
31
NESTLE
307 843
380
NISSHIN SEIFUN GROUP
20 105
3
NISSIN FOODS HOLDINGS CO LTD
5 900
4
OCADO GROUP PLC
51 964
10
BAKKAFROST P/F
194 669
113
PEPSICO
124 941
191
POLA ORBIS HOLDINGS INC
6 000
1
PROCTER & GAMBLE CO
222 635
321
RECKITT BENCKISER GROUP PLC
76 057
58
SAINSBURY (J)
174 012
6
SAPUTO
19 923
4
SEVEN AND I HOLDINGS CO
76 940
30
SHISEIDO CO
43 000
21
SUNTORY BEVERAGE & FOOD LTD
17 200
5
SYSCO CORP
44 867
31
TESCO
911 523
32
TOYO SUISAN KAISHA
5 800
2
TSURUHA HOLDINGS INC
2 400
2
TYSON FOODS A
27 000
21
UNI-CHARM CORP
43 200
17
UNILEVER PLC
288 260
136
WALGREEN CO
70 832
33
WAL-MART STORES INC
141 800
181
WELCIA HOLDINGS CO LTD
14 400
4
WESTON (GEORGE)
6 299
6
WH GROUP LTD
627 283
3
WILMAR INTERNATIONAL
144 900
4
WOOLWORTHS LTD
125 817
31
YAKULT HONSHA CO
15 100
7
TOTAL, CONSUMER STAPLES
3 134
CALTEX AUSTRALIA
19 661
4
ATLANTICA TENDER DRILLING LT
4 548 536
0
AVANCE GAS HOLDING LTD
152 414
5
BAKER HUGHES A GE CO
76 881
16
BP
1 646 459
65
BW LPG LTD
328 681
16
CAMECO CORP
47 500
9
CHENIERE ENERGY INC
23 100
21
CHEVRON CORP
192 600
199
CONOCOPHILLIPS
135 489
86
CABOT OIL & GAS CORP
70 900
12
DEVON ENERGY CORP
69 000
27
DIAMONDBACK ENERGY INC
17 800
17
JX HOLDINGS INC
225 155
7
ENI
184 894
23
EOG RESOURCES
55 800
44
EXXON MOBIL CORP
420 963
227
FLEX LNG LTD
114 859
23
FRONTLINE LTD
328 647
21
GALP ENERGIA SGPS SA-B SHRS
22 889
2
HALLIBURTON CO
90 800
18
HESS
29 600
19
IDEMITSU KOSAN CO
24 963
6
INDEPENDENT TANKERS CORP LTD
1 539 877
0
INPEX CORPORATION
87 700
7
KEYERA CORP
21 022
4
KINDER MORGAN INC
200 541
28
LUNDIN PETROLEUM
14 040
4
NESTE OIL
35 072
15
OCCIDENTAL PETROLEUM
94 984
24
OMV AG
10 350
5
ONEOK INC
46 400
24
PARKLAND FUEL CORP
12 494
3
PEMBINA PIPELINE CORP
53 009
14
PIONEER NATURAL RES.
22 300
36
READ WELL SERVICES HOLDING (a-aksje) AS
113 939
0
READ WELL SERVICES HOLDING (b-aksje) AS
990 546
4
REPSOL YPF
103 505
11
ROYAL DUTCH SHELL PLC-A SHS
321 107
62
ROYAL DUTCH SHELL B
286 592
56
SANTOS
251 704
10
SCHLUMBERGER
136 646
36
SUBSEA 7 SA
868 370
55
TRANSCANADA CORP
101 032
41
TENARIS SA
34 366
3
TOTAL
193 901
87
TOURMALINE OIL CORP
27 600
8
VALERO ENERGY CORP
41 035
27
WILLIAMS COS
125 743
29
WOODSIDE PETROLEUM
92 383
13
TOTAL, ENERGY
1 474
3I GROUP PLC
82 425
14
ABN AMRO GROUP NV-CVA
28 940
4
STANDARD LIFE
132 111
4
ADMIRAL GROUP PLC
12 955
5
AEGON
156 501
7
AFLAC
52 044
27
AGEAS
14 188
6
AGNC INVESTMENT CORP
40 300
5
AIA GROUP LTD
938 060
83
ALLEGHANY CORP
1 000
6
ALLIANZ
31 974
67
ALLSTATE CORP
23 709
25
ALLY FINANCIAL INC
29 600
12
AMERICAN EXPRESS
54 374
78
AMERICAN FINANCIAL GROUP INC
5 000
6
AMERICAN INT'L GROUP
68 747
34
AMERIPRISE FINANCIAL
9 970
27
AMUNDI SA
6 394
5
ANNALY CAPITAL MANAGEMENT IN
123 300
8
AON PLC-CLASS A
17 773
47
APOLLO ASSET MANAGEMENT INC
15 900
10
ARCH CAPITAL GROUP
35 000
14
ARTHUR J GALLAGHER & CO
16 500
25
ASSICURAZIONI GENERALI
87 309
16
ASSURANT
4 400
6
ASX
17 223
10
ATHENE HOLDING LTD-CLASS A
10 100
7
ANZ BANKING GROUP
218 157
38
AVIVA
333 276
16
AXA SA
150 052
39
BALOISE-HOLDING AG
2 727
4
BANCO BILBAO VIZCAYA ARGENTA
544 101
29
BANCO ESPIRITO SANTO
190 970
0
BSCH BCO SANTANDER CENTR
1 347 478
40
BANK OF AMERICA CORP
616 010
242
BANK MONTREAL
50 375
48
BANK NEW YORK MELLON
65 381
33
BANK NOVA SCOTIA
92 901
58
BARCLAYS
1 408 834
31
BERKSHIRE HATHAWAY B
105 651
279
BLACKROCK INC
11 908
96
BLACKSTONE INC
56 200
64
BNP PARIBAS
86 882
53
BOC HONG KONG HOLDINGS
375 700
11
BROOKFIELD ASSET MAN A
100 043
53
BROWN & BROWN INC
16 800
10
CAIXABANK
291 819
7
CANADIAN IMPERIAL BANK
34 808
36
CAPITAL ONE FINANCIAL
35 188
45
CARLYLE GROUP INC/THE
16 900
8
CBOE HOLDINGS INC
10 000
11
CHIBA BANK
45 000
2
ACE
37 116
63
CINCINNATI FINL CORP
12 900
13
CITIGROUP
161 526
86
CITIZENS FINANCIAL GROUP
34 200
14
CHICAGO MERCANTILE EXCH
29 520
59
CNP ASSURANCES
11 687
3
COINBASE GLOBAL INC -CLASS A
3 200
7
COMMERZBANK
87 323
6
COMMONWEALTH BANK
139 185
90
BANK YOKOHAMA
74 000
2
CREDIT AGRICOLE
102 843
13
CREDIT SUISSE
209 060
18
DAI-ICHI LIFE INSURANCE
71 800
13
DAIWA SECURITIES GROUP
109 000
5
DANSKE BANK
52 583
8
DBS GROUP HOLDINGS
151 920
32
DEUTSCHE BANK NAMEN
166 014
18
DEUTSCHE BOERSE AG
15 056
22
DIRECT LINE INSURANCE GROUP
87 441
3
DISCOVER FINANCIAL SERVICES
24 844
25
EQT AB
24 993
12
AXA EQUITABLE HOLDINGS INC
37 100
11
ERIE INDEMNITY COMPANY-CL A
1 900
3
ERSTE GROUP BANK AG
26 540
11
EURAZEO
2 723
2
EURONEXT NV
4 024
4
EVEREST RE GROUP
2 900
7
EXOR NV
6 673
5
FACTSET RESEARCH SYSTEMS INC
2 600
11
FAIRFAX FINANCIAL HLDGS
1 632
7
FIDELITY NAT'L FINANCIAL
19 200
9
FIFTH THIRD BANCORP
61 705
24
FINECOBANK SPA
37 469
6
FIRST REPUBLIC BANK/CA
14 000
25
FRANKLIN RESOURCES
18 104
5
FUTU HOLDINGS LTD-ADR
3 600
1
TORCHMARK CORP
10 000
8
GOLDMAN SACHS GROUP
26 774
90
GREAT WEST LIFECO
19 848
5
GROUPE BRUXELLES LAMBERT
11 089
11
GROUPE BRUXELLES LAMBERT SA
2 577
2
HANG SENG BANK
70 800
11
HANNOVER RUECKVERSICH.
6 062
10
HARGREAVES LANSDOWN PLC
20 856
3
HARTFORD FINANCIAL SVCS
27 911
17
HONG KONG EXCH.&CLEARING
94 081
48
HSBC HOLDINGS (GB)
1 613 353
86
HUNTINGTON BANCSHARES INC
126 700
17
IA FINANCIAL CORP INC
8 734
4
IGM FINANCIAL
7 300
2
INDUSTRIVARDEN A
10 762
3
INDUSTRIVARDEN C
10 187
3
ING GROEP
304 973
37
INSURANCE AUSTRALIA GRP.
162 917
4
INTACT FINANCIAL CORP
12 500
14
INTERCONTINENTAL
43 395
52
INTESA SANPAOLO ORD
1 304 873
30
INVESCO LTD
28 858
6
INVESTOR AB SER. A
40 338
9
INVESTOR B
144 118
32
JAPAN EXCHANGE GROUP INC
32 500
6
JAPAN POST BANK CO LTD
25 500
2
JAPAN POST HOLDINGS CO LTD
209 100
14
JAPAN POST INSURANCE CO LTD
19 000
3
JPMORGAN CHASE & CO
241 015
337
JULIUS BAER GROUP LTD
18 674
11
KBC GROUPE
19 226
15
KEYCORP
83 000
17
Kinnevik AB ser. B
15 697
5
KKR & CO INC -A
43 600
29
LEGAL & GENERAL GROUP
509 551
18
LINCOLN NATIONAL CORP
15 682
9
LLOYDS BANKING GROUP PLC
5 578 498
32
LOEWS CORP
16 900
9
LONDON STOCK EXCHANGE
26 151
22
LUNDBERGFORETAGEN AB, L E SER. B
7 970
4
M & T BANK CORP
8 916
12
M&G PLC
189 065
4
MACQUARIE BANK
27 143
36
MAGELLAN FINANCIAL GROUP LTD
9 041
1
MANULIFE FINANCIAL CORP
160 761
27
MARKEL CORP
1 200
13
MARKETAXESS HOLDINGS INC
3 000
11
MARSH AND MCLENNAN COS
41 654
64
MEDIBANK PRIVATE LTD
176 403
4
MEDIOBANCA
40 060
4
METLIFE
62 998
35
MITSUBISHI UFJ LEASE FIN
37 700
2
MITSUBISHI UFJ FIN GRP
948 198
45
MIZUHO FINANCIAL GROUP
200 941
23
MOODYS CORP
12 976
45
MORGAN STANLEY
109 687
95
MS&AD INSURANCE GROUP HOLDINGS
38 920
11
MSCI INC
6 400
35
MUENCHENER RUECKVERSICH.
11 438
30
NASDAQ OMX GROUP/THE
9 200
17
NATIONAL AUSTRALIA BANK
257 065
48
NATIONAL BANK OF CANADA
25 392
17
ROYAL BANK OF SCOTLAND
479 503
13
NN GROUP NV
25 792
12
NOMURA HOLDINGS
200 100
8
NORDEA BANK ABP
257 072
28
NORTHERN TRUST CORP
16 850
18
ONEX CORPORATION
5 400
4
ORIX CORP
108 000
19
OCBC BANK
289 466
22
PARTNERS GROUP HOLDING AG
1 896
28
PHOENIX GROUP HOLDINGS PLC
28 601
2
PNC FINL SERVICES GROUP
34 728
61
POSTE ITALIANE SPA
30 561
4
POWER CORP OF CANADA
44 483
13
PRINCIPAL FINANCIAL GRP
19 000
12
PROGRESSIVE CORP
45 152
41
PRUDENTIAL FINANCIAL
33 302
32
PRUDENTIAL
203 649
31
QBE INSURANCE GROUP
97 333
7
RAIFFEISEN BANK INTERNATIONAL
9 818
3
RAYMOND JAMES FINANCIAL INC
12 660
11
REGIONS FINANCIAL (NEW)
69 541
13
RESONA HOLDINGS
197 742
7
ROYAL BANK OF CANADA
115 142
108
S&P GLOBAL INC
19 139
80
SAMPO OYJ-A SHS
37 802
17
SBI HOLDINGS
14 070
3
SCHRODERS
8 983
4
SCHWAB (CHARLES) CORP
113 968
84
SEI INVESTMENTS COMPANY
9 500
5
SHIZUOKA BANK
34 000
2
SIGNATURE BANK
4 400
13
SINGAPORE EXCHANGE
48 400
3
SKAND.ENSKILDA BANKEN A
137 953
17
SOCIETE GENERALE
61 302
19
SOFI TECHNOLOGIES INC
26 000
4
SOFINA
1 044
5
NKSJ HOLDINGS INC
20 700
8
ST JAMES'S PLACE PLC
37 154
7
STANDARD CHARTERED
249 464
13
STATE STREET CORP
28 843
24
SUMITOMO MITSUI FINL GRP
103 171
31
SUMITOMO MITSUI TRUST HOLDINGS
27 876
8
SUN LIFE FINANCIAL
43 840
22
SUNCORP GROUP LTD
97 212
7
SVB FINANCIAL GROUP
4 500
27
SVENSKA HANDELSBANKEN-A SHS
104 094
10
SWEDBANK
61 973
11
SWISS LIFE HOLDING
2 601
14
SWISS RE LTD
24 770
22
SYNCHRONY FINANCIAL
46 210
19
PRICE (T. ROWE) GROUP
18 523
32
T&D HOLDINGS
38 100
4
TMX GROUP LTD
3 400
3
TOKIO MARINE HOLDINGS INC
54 279
27
TOKYO CENTURY CORP
3 200
1
TORONTO-DOMINION BANK
142 821
97
TRADEWEB MARKETS INC-CLASS A
9 200
8
TRAVELERS COS
20 710
29
BB&T CORP
109 902
57
TRYG A/S
33 548
7
UBS NAMEN
304 428
48
UNICREDIT SPA
180 365
24
UNITED OVERSEAS BANK
82 023
14
UPSTART HOLDINGS INC
2 400
3
US BANCORP
109 132
54
WELLS FARGO & CO
331 762
140
WENDEL
2 001
2
WESTPAC BANKING
304 727
42
WILLIS GROUP HOLDINGS PLC
10 668
22
BERKLEY (W.R.) CORP
8 450
6
ZURICH FINL SERVICES
11 731
45
TOTAL, FINANCIAL
5 717
10X GENOMICS INC-CLASS A
7 100
9
ABBOTT LABORATORIES
141 500
176
ABBVIE INC
137 836
165
ABIOMED INC
3 000
10
AGILENT TECHNOLOGIES
23 421
33
ALCON INC
37 784
30
ALIGN TECHNOLOGY INC
6 300
37
ALNYLAM PHARMACEUTICALS INC
8 100
12
AMBU A/S-B
10 544
2
AMERISOURCEBERGEN
14 084
17
AMGEN
45 623
91
AMPLIFON SPA
7 430
4
ANTHEM INC
18 896
77
ARGENX SE
3 753
12
ASAHI INTECC CO LTD
16 200
3
ASTELLAS PHARMA
163 520
23
ASTRAZENECA
121 630
126
AVANTOR INC
38 200
14
BACHEM HOLDING AG-REG B
426
3
VALEANT PHARMACEUTICALS INTERN
23 415
6
BAXTER INTERNATIONAL
41 817
32
BAYER
75 493
36
BECTON DICKINSON
22 281
49
BIOGEN IDEC
11 594
25
BIOMARIN PHARMACEUTICAL INC
17 200
13
BIOMERIEUX
4 652
6
BIO-RAD LABORATORIES-A
1 500
10
BIO-TECHNE CORP
3 600
16
BOSTON SCIENTIFIC CORP
108 527
41
BRISTOL-MYERS SQUIBB CO
174 378
96
CARDINAL HEALTH
26 233
12
CARL ZEISS MEDITEC AG - BR
2 900
5
CATALENT INC
15 400
17
CENTENE CORP
47 420
34
CERNER CORP
24 000
20
CHARLES RIVER LABS INTL
3 400
11
CHUGAI PHARMACEUTICAL CO
54 600
16
CIGNA CORP
27 408
55
COCHLEAR
4 995
7
COLOPLAST B
9 863
15
COOPER COS INC/THE
3 600
13
CSL LIMITED
36 676
68
CVS/CAREMARK
104 477
95
DAIICHI SANKYO CO
138 325
31
DANAHER CORP
50 123
145
DAVITA
6 200
6
WILLIAM DEMANT HOLDING
8 840
4
DENTSPLY SIRONA INC
20 300
10
DEXCOM INC
7 600
36
DIASORIN SPA
1 527
3
EDWARDS LIFESCIENCES CORP
48 100
55
EISAI CO
15 900
8
ELANCO ANIMAL HEALTH INC
27 963
7
LILLY (ELI) AND CO
65 223
159
EUROFINS SCIENTIFIC
11 287
12
EXACT SCIENCES CORP
13 400
9
FISHER & PAYKEL HEALTHCARE C
41 366
8
FRESENIUS MED. CARE ST
17 536
10
FRESENIUS SE & CO KGAA
38 765
14
GENMAB
4 710
17
GETINGE AB-B SHS
19 507
7
GILEAD SCIENCES
102 650
66
GLAXOSMITHKLINE
399 958
77
GN STORE NORD A/S
7 789
4
GRIFOLS SA - B
30 000
3
HCA HOLDINGS INC
21 000
48
HENRY SCHEIN INC
10 000
7
HIKMA PHARMACEUTICALS PLC
8 869
2
HOLOGIC INC
22 300
15
HORIZON PHARMA PLC
16 900
16
HOYA CORP
29 000
38
HUMANA
10 300
42
IDEXX LABORATORIES INC
6 500
38
ILLUMINA INC
11 000
37
INCYTE CORP
11 700
8
INMODE LTD
4 200
3
INSULET CORP
4 500
11
INTUITIVE SURGICAL
28 100
89
IPSEN
2 500
2
QUINTILES TRANSNATIONAL HOLD
15 132
38
JAZZ PHARMACEUTICALS PLC
4 100
5
JOHNSON & JOHNSON
209 179
315
PHILIPS ELECTRS (KON.)
74 497
24
KYOWA HAKKO KIRIN CO LTD
20 400
5
LABORATORY CORP OF AMER
7 700
21
LONZA GROUP
5 715
42
M3 INC
32 300
14
MASIMO CORP
4 400
11
MCKESSON CORP
11 682
26
MEDIPAL HOLDINGS CORP
14 300
2
MEDTRONIC
106 904
98
MERCK AND CO
203 290
137
MERCK KGAA STAMM
10 868
25
METTLER-TOLEDO INTERNATIONAL
1 953
29
MODERNA INC
26 200
59
MOLINA HEALTHCARE INC
5 400
15
NEUROCRINE BIOSCIENCES INC
7 100
5
NIPPON SHINYAKU CO LTD
3 700
2
NMC HEALTH PLC
7 700
0
NOVARTIS
173 195
135
NOVAVAX INC
4 500
6
NOVO NORDISK A/S-B
132 559
131
NOVOCURE LTD
7 800
5
OAK STREET HEALTH INC
7 000
2
OLYMPUS CORP
91 700
19
ONO PHARMACEUTICAL CO
36 300
8
ORION-YHTYMAE B
7 047
3
ORPEA
3 387
3
OTSUKA HOLDINGS CO LTD
33 200
11
PERKINELMER INC
7 900
14
PFIZER
446 705
233
QIAGEN N.V.
16 550
8
QUEST DIAGNOSTICS
8 948
14
RAMSAY HEALTH CARE LTD
14 256
6
RECORDATI SPA
10 198
6
REGENERON PHARMACEUTICALS
8 117
45
RESMED INC
12 400
28
ROCHE HOLDING GENUSS
57 804
212
ROYALTY PHARMA PLC- CL A
13 100
5
RYMAN HEALTHCARE LTD
25 579
2
SANOFI
89 648
80
SANTEN PHARMACEUTICAL CO
23 100
2
SARTORIUS AG-VORZUG
2 600
16
SARTORIUS STEDIM BIOTECH
2 370
11
SEATTLE GENETICS INC
11 300
15
SHIONOGI & CO
22 400
14
SIEMENS HEALTHINEERS AG
22 192
15
SMITH & NEPHEW
83 337
13
SONIC HEALTHCARE
34 028
10
SONOVA HOLDING
4 535
16
STERIS PLC
7 700
17
STRAUMANN HOLDING
866
16
STRYKER CORP
27 399
65
DAINIPPON SUMITOMO PHARM
11 200
1
SYSMEX CORP
11 700
14
TAISHO PHARMACEUTICAL CO
2 600
1
TAKEDA PHARMACEUTICAL
123 784
30
TELADOC INC
9 500
8
TELEFLEX INC
4 400
13
TERUMO CORP
49 600
18
TEVA PHARMACEUTICAL-SP ADR
108 964
8
THERMO FISHER SCIENTIFIC
30 950
182
UCB (GROUPE)
8 462
9
UNITEDHEALTH GROUP
74 693
331
UNIVERSAL HEALTH SERVICES-B
5 783
7
VEEVA SYSTEMS INC-CLASS A
11 300
25
VERTEX PHARMACEUTICALS
20 272
39
VIATRIS INC
107 477
13
GALENICA AG-REG
3 180
5
WATERS CORP
4 853
16
WEST PHARMACEUTICAL SERVICES
5 400
22
ZIMMER HOLDINGS
14 859
17
ZOETIS INC
38 178
82
TOTAL, HEALTHCARE
5 484
3M CO
59 133
93
AP MOLLER MAERSK A
290
9
AP MOLLER MAERSK B
523
17
ABB LTD
151 289
51
ACS ACTIV. CONST. Y SVCS
26 490
6
ADECCO
12 121
5
ADP
3 338
4
AENA SA
7 617
11
ASAHI GLASS CO
13 460
6
AIR CANADA
11 500
2
ALFA LAVAL
33 259
12
ALLEGION PLC
7 600
9
AMERCO
900
6
AMETEK INC
24 350
32
ALL NIPPON AIRWAYS CO
8 700
2
ASHTEAD GROUP PLC
43 353
31
ASSA ABLOY AB-B
89 454
24
ATLANTIA
49 486
9
ATLAS COPCO AB-B SHS
101 383
53
AUCKLAND INT'L AIRPORT
108 138
5
QR NATIONAL LTD
139 065
3
BALLARD POWER SYSTEMS
34 600
4
BOOZ ALLEN HAMILTON HOLDINGS
13 500
10
BOUYGUES ORD
14 824
5
BRAMBLES
136 660
9
BRENNTAG AG
13 243
11
BUNZL
37 187
13
BUREAU VERITAS SA
33 512
10
CH ROBINSON WORLDWIDE
13 500
13
CAE
34 124
8
CANADIAN NAT'L RAILWAY
69 816
76
CP RAILWAY
90 500
57
CARRIER GLOBAL CORP
85 074
41
CATERPILLAR
53 528
98
CENTRAL JAPAN RAILWAY CO
13 200
16
CINTAS CORP
9 197
36
CK HUTCHISON HOLDINGS LTD
247 917
14
CLARIVATE PLC
44 500
9
CNH INDUSTRIAL NV
90 117
15
SAINT-GOBAIN
42 653
26
COPART INC
20 500
27
COSTAR GROUP INC
37 200
26
CSX CORP
220 578
73
CUMMINS
15 500
30
DAI NIPPON PRINTING CO
18 500
4
DAIFUKU CO LTD
6 900
5
DAIKIN INDUSTRIES
19 900
40
DAIMLER TRUCK HOLDING AG
43 790
14
DCC PLC
8 721
6
DEERE & CO
29 134
88
DELTA AIR LINES
12 370
4
LUFTHANSA
30 604
2
DEUTSCHE POST
91 731
52
DOVER CORP
14 077
23
DSV DE SAMMENSLUT VOGN
17 778
37
EAST JAPAN RAILWAY CO
21 902
12
EATON CORP
38 816
59
EIFFAGE
7 390
7
EMERSON ELECTRIC CO
58 639
48
EPIROC AB-B
101 782
19
EQUIFAX
12 100
31
EXPEDITORS INTL WASH.
16 000
19
EXPERIAN PLC
85 530
37
FANUC CORP
16 200
30
FASTENAL CO
60 700
34
FEDEX CORP
24 683
56
FERGUSON PLC
19 915
31
FERROVIAL SA
37 947
10
FORTIVE CORP
33 998
23
FORTUNE BRANDS HOME & SECURI
14 400
14
FUJI ELECTRIC CO LTD
9 200
4
GEA GROUP
16 457
8
GEBERIT
3 463
25
GENERAC HOLDINGS INC
6 100
19
GENERAL ELECTRIC CO
107 428
89
GROUPE EUROTUNNEL SA - REGR
48 904
7
GFL ENVIRONMENTAL INC-SUB VT
10 600
4
GOLDEN OCEAN GROUP LTD
382 731
30
HANKYU HANSHIN HLDG
25 100
6
HEICO CORP
3 300
4
HEICO CORP-CLASS A
9 100
10
HINO MOTORS
18 700
1
HITACHI CONSTR. MACHINE.
9 200
2
HITACHI
82 900
40
HOSHIZAKI ELECTRIC CO LTD
2 500
2
ARCONIC INC
46 050
13
HUNT (J.B.) TRANSPORT
8 600
16
HUSQVARNA B
33 815
5
IDEX CORP
7 500
16
IHS MARKIT LTD
37 804
44
ILLINOIS TOOL WORKS
30 750
67
IMCD GROUP NV
4 266
8
GARDNER DENVER HOLDINGS INC
40 068
22
INPOST SA
17 971
2
INTERTEK GROUP
18 218
12
ITOCHU CORP
99 200
27
JAPAN AIRLINES CO LTD
6 700
1
JOHNSON CONTROLS INTERNATION
70 215
50
KAJIMA CORP
33 300
3
KEIO CORP
6 600
3
KEISEI ELECTRIC RAILWAY
6 600
2
KEPPEL CORP LTD
72 760
2
KINGSPAN GROUP PLC
13 013
14
KINTETSU CORP
10 490
3
KION GROUP AG
7 362
7
KNIGHT-SWIFT TRANSPORTATION
19 800
11
KNORR-BREMSE AG
6 238
5
KOMATSU
76 700
16
KONE B
30 523
19
KORNIT DIGITAL LTD
2 700
4
KUBOTA CORP
84 200
16
KUEHNE & NAGEL INT'L
5 164
15
KURITA WATER INDUSTRIES
10 100
4
INVESTMENT AB LATOUR-B SHS
11 251
4
LEGRAND
23 793
24
LENNOX INTERNATIONAL INC
3 500
10
LIFCO AB-B SHS
13 707
4
JS GROUP CORP
21 100
5
LYFT INC-A
21 100
8
MAKITA CORP
16 000
6
MARUBENI CORP
156 300
13
MASCO CORP
25 501
16
MELROSE INDUSTRIES PLC
320 637
6
MINEBEA CO
29 600
7
MISUMI GROUP INC
21 800
8
MITSUBISHI CORP
98 300
27
MITSUBISHI ELECTRIC CORP
171 900
19
MITSUBISHI HEAVY IND
23 909
5
MIURA CO LTD
5 800
2
MONOTARO CO LTD
20 800
3
MTR CORP
91 547
4
MTU AERO ENGINES AG
4 083
7
NGK INSULATORS
21 000
3
NIBE INDUSTRIER AB-B SHS
120 566
16
NIDEC CORP
36 700
38
NIHON M&A CENTER INC
20 200
4
NIPPON EXPRESS HOLDINGS CO L
5 200
0
NIPPON YUSEN K.K
17 500
12
NORDSON CORP
5 400
12
NORFOLK SOUTHERN CORP
24 446
64
OBAYASHI CORP
51 000
3
ODAKYU ELECTRIC RAILWAY
20 900
3
OLD DOMINION FREIGHT LINE
10 200
32
OTIS WORLDWIDE CORP
39 537
30
OWENS CORNING
8 300
7
PACCAR
34 186
27
PARKER HANNIFIN CORP
12 689
36
PENTAIR
14 933
10
PERSOL HOLDINGS CO LTD
18 500
5
PLUG POWER INC
48 200
12
PRYSMIAN SPA
18 782
6
QANTAS AIRWAYS LTD
66 687
2
RANDSTAD HOLDING
8 782
5
RATIONAL AG
326
3
RECRUIT HOLDINGS CO LTD
114 300
61
REECE LTD
22 186
4
REED ELSEVIER (GB)
174 482
50
RENTOKIL INITIAL PLC
172 170
12
REPUBLIC SERVICES
20 995
26
RITCHIE BROS. AUCTIONEER
8 200
4
ROBERT HALF INT'L
11 100
11
ROCKWELL AUTOMATION
11 800
36
ROCKWOOL INTL A/S-B SHS
1 000
4
ROLLINS INC
28 100
8
ROPER INDUSTRIES
10 300
45
SANDVIK
109 807
27
SCHINDLER NAMEN
2 479
6
SCHINDLER PART
3 174
8
SCHNEIDER ELECTRIC
49 667
86
SECOM CO
18 700
11
SECURITAS B
23 355
3
SENSATA TECHNOLOGIES HOLDING
12 400
7
SG HOLDINGS CO LTD
24 700
5
SGS
525
15
SHIMIZU CORP
46 000
3
SIEMENS
67 507
103
SIEMENS ENERGY AG
36 161
8
GAMESA CORP TECNOLOGICA
20 000
4
SINGAPORE AIRLINES
82 500
3
SINGAPORE TECH ENGR.
200 900
5
SITC INTERNATIONAL HOLDINGS
119 000
4
SKANSKA B
30 101
7
SKF B
31 433
7
SMC CORP
4 700
28
SMITH (A.O.) CORP
14 500
11
SMITHS GROUP
26 703
5
SNAP-ON INC
5 500
10
SOHGO SECURITY SERVICES CO
4 000
1
SOUTHWEST AIRLINES CO
12 100
5
SPIRAX-SARCO ENGINEERING PLC
5 780
11
STANLEY BLACK & DECKER INC
15 154
25
STOLT-NIELSEN LTD
86 629
12
SUMITOMO CORP
105 800
14
SUNRUN INC
15 300
5
SYDNEY AIRPORT
99 003
6
TAISEI CORP
10 300
3
TECHTRONIC INDUSTRIES CO
125 500
22
TELEPERFORMANCE
5 151
20
TFI INTERNATIONAL INC
7 700
8
THOMSON REUTERS CORP
19 217
20
TOBU RAILWAY CO
12 800
3
TOKYU CORP
36 600
4
TOPPAN PRINTING CO
17 850
3
TOROMONT INDUSTRIES LTD
7 000
6
TOSHIBA CORP
35 970
13
TOTO
10 800
4
TOYOTA INDUSTRIES CORP
11 200
8
TOYOTA TSUSHO
19 700
8
INGERSOLL-RAND PLC
23 149
41
TRANSDIGM GROUP INC
5 000
28
TRANSUNION
17 600
18
TRANSURBAN GROUP
270 399
24
UBER TECHNOLOGIES INC
119 300
44
UNION PACIFIC CORP
66 955
149
UNITED PARCEL SERVICE B
73 136
138
UNITED RENTALS INC
7 100
21
VAT GROUP AG
2 888
13
VERISK ANALYTICS INC-CLASS A
16 000
32
VESTAS WIND SYSTEMS
97 486
26
VINCI
47 212
44
VOLVO A
15 492
3
VOLVO B
137 444
28
WABTEC CORP
17 814
14
WARTSILA B
50 555
6
WASTE CONNECTIONS INC
25 000
30
WASTE MANAGEMENT
41 058
60
WEST JAPAN RAILWAY CO
18 400
7
WOLTERS KLUWER
22 559
23
WSP GLOBAL INC
11 800
15
GRAINGER (WW)
4 300
20
XINYI GLASS HOLDINGS LTD
134 000
3
XYLEM INC
17 710
19
YAMATO HOLDINGS CO
23 200
5
YASKAWA ELECTRIC CORP
16 600
7
TOTAL, INDUSTRY
4 531
ACCENTURE PLC
50 729
185
ADOBE SYSTEMS
37 891
189
ADVANCED MICRO DEVICES
97 000
123
ADVANTEST CORP
18 500
15
ADYEN NV
1 606
37
AFFIRM HOLDINGS INC
7 000
6
AFTERPAY TOUCH GROUP LTD
17 184
9
AKAMAI TECHNOLOGIES
15 200
16
AMADEUS IT HOLDING SA-A SHS
39 196
23
AMPHENOL CORP
48 044
37
ANALOG DEVICES
43 240
67
ANSYS INC
7 100
25
APPLE
1 312 612
2 055
APPLIED MATERIALS
71 540
99
ARISTA NETWORKS INC
19 600
25
ARROW ELECTRONICS
5 900
7
ASANA INC - CL A
4 300
3
ASM INTERNATIONAL NV
3 278
13
ASML HLDG
33 323
236
AUTODESK
16 900
42
AUTOMATIC DATA PROCESS
34 534
75
AVALARA INC
7 000
8
AVEVA GROUP PLC
9 946
4
AZBIL CORP
6 500
3
BECHTLE AG
8 775
6
BENTLEY SYSTEMS INC-CLASS B
11 800
5
BILL.COM HOLDINGS INC
6 400
14
BLACK KNIGHT INC
11 800
9
RESEARCH IN MOTION
34 500
3
SQUARE INC - A
30 600
44
BROADCOM LTD
32 551
191
BROADRIDGE FINANCIAL SOLUTIO
9 200
15
BROTHER INDUSTRIES
17 800
3
CADENCE DESIGN SYS INC
21 900
36
CANON INC
85 550
18
CAP GEMINI SA
13 200
29
CDW CORP/DE
10 200
18
CERIDIAN HCM HOLDING INC
9 200
8
CGI GROUP A
18 300
14
CHECK POINT SOFTWARE TECH
7 100
7
CISCO SYSTEMS
334 511
187
CITRIX SYSTEMS
7 800
7
CLOUDFLARE INC - CLASS A
17 400
20
COGNEX CORP
12 000
8
COGNIZANT TECH SOLUTIONS
44 054
34
COMPUTERSHARE
31 031
4
CONSTELLATION SOFTWARE INC
1 700
28
CORNING
65 948
22
COUPA SOFTWARE INC
5 900
8
CROWDSTRIKE HOLDINGS INC - A
15 700
28
CYBERARK SOFTWARE LTD/ISRAEL
2 700
4
DASSAULT SYSTEMES
54 211
28
DATADOG INC - CLASS A
15 100
24
DELL TECHNOLOGIES INC-CL V
23 000
11
DISCO CORP
2 000
5
DOCUSIGN INC
15 600
21
DROPBOX INC-CLASS A
22 900
5
DYNATRACE INC
13 100
7
EDENRED
15 712
6
ENPHASE ENERGY INC
11 100
18
ENTEGRIS INC
9 600
12
EPAM SYSTEMS INC
4 500
27
ERICSSON (LM) B
244 462
24
F5 NETWORKS
4 500
10
FAIR ISAAC CORP
1 800
7
FIDELITY NAT'L INFO SVCS
47 781
46
FISERV
47 377
43
FLEETCOR TECHNOLOGIES INC
5 820
11
FORTINET INC
11 400
36
FUJI FILM HOLDINGS CO
30 000
20
FUJITSU
16 720
25
GARTNER INC
6 800
20
GLOBAL PAYMENTS INC
23 246
28
GMO PAYMENT GATEWAY INC
3 000
3
GODADDY INC - CLASS A
16 600
12
GUIDEWIRE SOFTWARE INC
6 400
6
HALMA PLC
25 351
10
HAMAMATSU PHOTONICS KK
10 600
6
HEWLETT PACKARD ENTERPRIS
117 565
16
HEXAGON AB SER. B
142 051
20
HIROSE ELECTRIC CO
1 984
3
HP INC
91 865
31
HUBSPOT INC
3 800
22
IBIDEN CO
6 300
3
INFINEON TECHNOLOGIES
107 710
44
INTEL CORP
318 055
144
INTL BUSINESS MACHINES CORP
69 236
82
INTUIT
22 018
125
IPG PHOTONICS CORP
3 000
5
ITOCHU TECHNO-SOLUTIONS
7 000
2
JACK HENRY & ASSOCIATES INC
4 900
7
JUNIPER NETWORKS
23 500
7
KEYENCE CORP
15 400
85
KEYSIGHT TECHNOLOGIES IN
14 700
27
KLA TENCOR CORP
11 700
44
KYOCERA CORP
26 000
14
LAM RESEARCH CORP
11 550
73
LASERTEC CORP
6 400
17
LIGHTSPEED COMMERCE INC
7 100
3
LOGITECH NAMEN
13 895
10
MARVELL TECHNOLOGY GROUP
62 600
48
MASTERCARD A
69 707
221
MICROCHIP TECHNOLOGY
42 000
32
MICRON TECHNOLOGY
91 500
75
MICROSOFT CORP
567 919
1 684
MONGODB INC
4 600
21
MONOLITHIC POWER SYSTEMS INC
3 700
16
MURATA MANUFACTURING CO
45 000
32
NEC CORP
23 740
10
NEMETSCHEK SE
3 775
4
NETWORK APPLIANCE
19 639
16
NEXI SPA
42 859
6
NICE SYSTEMS LTD
5 223
14
NOKIA CORP
400 488
22
NOMURA RESEARCH INST
24 321
9
SYMANTEC CORP
52 900
12
NTT DATA CORP
58 700
11
NUANCE COMMUNICATIONS INC
25 900
13
NUVEI CORP-SUBORDINATE VTG
4 400
3
NVIDIA
197 836
513
NXP SEMICONDUCTORS NV
21 512
43
OBIC CO
5 000
8
OKTA INC
10 200
20
OMRON CORP
16 700
15
ON SEMICONDUCTOR CORP
31 700
19
OPEN TEXT CORP
25 000
10
ORACLE CORP
134 798
104
ORACLE CORP JAPAN
2 300
2
OTSUKA CORP
7 800
3
PALANTIR TECHNOLOGIES INC-A
121 400
19
PALO ALTO NETWORKS INC
7 300
36
PAYCHEX
26 357
32
PAYCOM SOFTWARE INC
4 100
15
PAYPAL HOLDINGS INC
89 420
149
PTC INC
8 000
9
QORVO INC
9 600
13
QUALCOMM
89 500
144
NEC ELECTRONICS CORP
105 500
11
RICOH CO
44 900
4
RINGCENTRAL INC-CLASS A
5 300
9
ROHM CO
6 700
5
SAGE GROUP (THE)
75 587
8
SALESFORCE.COM
76 515
171
SAP STAMM
84 195
105
SCSK CORP
10 800
2
SEAGATE TECHNOLOGY HOLDINGS
15 219
15
SEIKO EPSON CORPORATION
18 100
3
SERVICENOW INC
15 546
89
SHIMADZU CORP
16 000
6
SHOPIFY INC - CLASS A
9 100
111
Sinch AB
32 770
4
SKYWORKS SOLUTIONS INC
12 028
16
SNOWFLAKE INC-CLASS A
15 400
46
SOLAREDGE TECHNOLOGIES INC
4 700
12
SPLUNK INC
12 800
13
SS&C TECHNOLOGIES HOLDINGS
15 900
11
STMICROELECTRONICS NV
53 789
23
SUMCO
22 000
4
SYNOPSYS
11 800
38
TDK CORP
27 600
9
TE CONNECTIVITY LTD
26 550
38
TELEDYNE TECHNOLOGIES INC
4 500
17
TEMENOS GROUP AG-REG
4 500
5
TERADYNE INC
13 200
19
TEXAS INSTRUMENTS
72 805
121
TIS INC
12 900
3
TOKYO ELECTRON
11 700
59
TRADE DESK INC/THE -CLASS A
36 200
29
TREND MICRO
13 600
7
TRIMBLE NAVIGATION LTD
19 200
15
TWILIO INC - A
13 600
32
TYLER TECHNOLOGIES INC
2 800
13
UNITY SOFTWARE INC
3 900
5
VENTURE CORP LTD
20 300
2
VERISIGN
9 100
20
VISA INC-CLASS A SHARES
134 290
257
VMWARE INC-CLASS A
15 834
16
WESTERN DIGITAL
26 594
15
WESTERN UNION
24 794
4
WISETECH GLOBAL LTD
17 765
7
WIX.COM LTD
3 900
5
WORKDAY INC-CLASS A
14 389
35
WORLDLINE SA
19 833
10
XERO LTD
13 135
12
XILINX
18 973
35
YOKOGAWA ELECTRIC CORP
14 000
2
ZEBRA TECHNOLOGIES CORP-CL A
4 300
23
ZENDESK INC
9 700
9
ZOOM VIDEO COMMUNICATIONS-A
16 600
27
ZSCALER INC
6 900
20
TOTAL, IT
10 313
AGNICO-EAGLE MINES
17 687
8
AIR LIQUIDE
43 271
66
AIR PRODUCTS & CHEMICALS
19 600
53
AKZO NOBEL
16 688
16
ALBEMARLE CORP
10 600
22
AMCOR PLC
125 100
13
ANGLO AMERICAN (GB)
123 695
45
ANTOFAGASTA
31 496
5
ARCELOR-MITTAL A
63 627
18
ARKEMA
6 686
8
ASAHI KASEI CORP
118 500
10
AVERY DENNISON CORP
6 511
12
BALL CORP
30 990
26
BASF
87 960
54
BLUESCOPE STEEL
62 987
8
BOLIDEN
20 847
7
CCL INDUSTRIES INC - CL B
12 100
6
CELANESE CORP
10 200
15
CF INDUSTRIES HOLDINGS INC
16 500
10
CHRISTIAN HANSEN HOLDING A/S
9 089
6
CLARIANT AG-REG
28 292
5
CORTEVA INC
65 953
27
COVESTRO AG
15 192
8
CRH
68 191
32
CRODA INTERNATIONAL PLC
11 374
14
CROWN HOLDINGS INC
10 200
10
DOW INC
62 753
31
DOWDUPONT INC
49 453
35
EASTMAN CHEMICAL CO
12 300
13
ECOLAB
21 623
45
EMS-CHEMIE HOLDING AG-REG
698
7
EVOLUTION MINING LTD
249 398
6
EVONIK INDUSTRIES AG
14 811
4
EVRAZ PLC
37 000
3
FIRST QUANTUM MINERALS
52 644
11
FMC CORP
13 170
13
FORTESCUE METALS GROUP
180 598
22
FRANCO-NEVADA CORP
17 654
22
FUCHS PETROLUB AG -PREF
4 529
2
GIVAUDAN
902
42
HITACHI METALS
19 600
3
HOLCIM
49 254
22
ISRAEL CHEMICALS LTD
40 032
3
INT'L PAPER CO
27 553
11
INT'L FLAVORS FRAGRANCES
22 322
30
IVANHOE MINES LTD-CL A
49 800
4
JAMES HARDIE INDUSTRIES SE
47 737
17
JFE HOLDINGS
50 300
6
JOHNSON MATTHEY
17 996
4
JSR CORP
26 300
9
KANSAI PAINT CO
19 000
4
KINROSS GOLD CORP
108 200
6
KIRKLAND LAKE GOLD LTD
24 400
9
KONINKLIJKE DSM
15 602
31
LANXESS AG
7 476
4
LINDE PLC
45 091
138
LUNDIN MINING CORP
60 200
4
LYONDELLBASELL INDU-CL A
20 632
17
MARTIN MARIETTA MATRLS
5 700
22
MITSUBISHI CHEMICAL HLDG
121 550
8
MITSUBISHI GAS CHEMICAL
20 100
3
MITSUI CHEMICALS
19 120
5
MONDI PLC
52 373
11
MOSAIC CO (THE)
28 800
10
NEWCREST MINING
93 007
15
NEWMONT MINING HLDG
67 357
37
NIPPON PAINT CO LTD
71 370
7
TAIYO NIPPON SANSO CORP
13 000
2
NIPPON STEEL CORP
87 972
13
NISSAN CHEMICAL IND
11 600
6
NITTO DENKO CORP
14 800
10
NORTHERN STAR RESOURCES LTD
103 054
6
NOVOZYMES B
20 522
15
NUCOR CORP
26 764
27
NUTRIEN LTD
50 800
34
OJI PAPER CO
61 300
3
ORICA
27 493
2
PACKAGING CORP OF AMERICA
7 000
8
PAN AMERICAN SILVER CORP
13 900
3
PPG INDUSTRIES
20 652
31
RIO TINTO LTD
11 592
7
RIO TINTO PLC
134 863
79
RPM INTERNATIONAL INC
13 800
12
SEALED AIR CORP
12 100
7
SHERWIN-WILLIAMS CO
21 700
67
SHIN-ETSU CHEMICAL CO
37 200
57
SIKA INHABER
13 462
50
SMURFIT KAPPA GROUP PLC
26 401
13
SOLVAY
6 758
7
STEEL DYNAMICS INC
15 900
9
STORA ENSO R
47 320
8
SUMITOMO CHEMICAL CO
185 600
8
SUMITOMO METAL MINING CO
21 050
7
SVENSKA CELLULOSA AB SCA-B
68 979
11
SYLVAMO CORP
4
0
SYMRISE AG
12 123
16
TORAY INDUSTRIES
169 100
9
TOSOH CORP
20 000
3
UMICORE
16 837
6
UPM-KYMMENE
46 159
15
VOESTALPINE
7 772
2
VULCAN MATERIALS CO
12 285
22
WEST FRASER TIMBER CO LTD
10 500
9
WESTROCK CO
19 144
7
SILVER WHEATON CORP
40 757
15
TOTAL, RAW MATERIALS
1 808
ALEXANDRIA REAL ESTATE EQUIT
12 050
24
AMERICAN TOWER CORP A
37 408
96
AROUNDTOWN SA
73 217
4
ASCENDAS REAL ESTATE INV
239 142
5
AVALONBAY COMMUNITIES
12 135
27
AZRIELI GROUP
2 982
3
BOSTON PROPERTIES
10 583
11
BRITISH LAND CO
68 884
4
CAMDEN PROPERTY TRUST
8 700
14
CAN APARTMENT PROP REAL ESTA
10 432
4
CAPITAMALL TRUST
536 068
7
CAPITALAND INVESTMENT LTD/SI
156 900
3
CBRE GROUP INC
29 400
28
CITY DEVELOPMENTS
23 700
1
CHEUNG KONG PROPERTY HOLDING
183 417
10
FONCIERE DES REGIONS
6 232
5
CROWN CASTLE INT'L CORP
36 013
66
DAITO TRUST CONSTRUCTION
4 800
5
DAIWA HOUSE IND CO
52 300
13
DAIWA HOUSE RESIDENTIAL INV
211
6
DEXUS/AU
109 610
8
DIGITAL REALTY TRUST INC
22 600
35
DUKE REALTY CORP
34 100
20
EQUINIX INC
7 252
54
EQUITY LIFESTYLE PROPERTIES
16 900
13
EQUITY RESIDENTIAL
30 401
24
ESR CAYMAN LTD
235 800
7
ESSEX PROPERTY TRUST INC
4 600
14
EXTRA SPACE STORAGE INC
10 000
20
FASTIGHETS AB BALDER-B SHRS
11 789
7
FIRSTSERVICE CORP
4 300
7
GECINA
3 382
4
GLP J-REIT
237
4
GOODMAN GROUP
144 503
25
GPT GROUP
212 960
7
HANG LUNG PROPERTIES
140 500
3
HEALTH CARE PPTY INVEST
40 100
13
HENDERSON LAND DEV.
109 700
4
HONGKONG LAND HOLDINGS LTD
85 800
4
HOST HOTELS AND RESORTS
67 596
10
SHOEI CO LTD/CHIYODA-KU
14 200
1
INVITATION HOMES INC
47 200
19
IRON MOUNTAIN
28 308
13
JAPAN RETAIL FUND INVT
459
3
JAPAN REAL ESTATE INV
75
4
KLEPIERRE
16 648
3
LAND SECURITIES GROUP
40 819
4
LEG IMMOBILIEN AG
4 608
6
LEND LEASE GROUP
36 373
2
LINK REIT
147 088
11
MAPLETREE COMMERCIAL TRUST
188 400
2
MAPLETREE LOGISTICS TRUST
190 945
2
MEDICAL PROPERTIES TRUST INC
42 100
9
MID-AMERICA APARTMENT COMM
10 000
20
MIRVAC GROUP
296 314
6
MITSUBISHI ESTATE CO
81 779
10
MITSUI FUDOSAN CO
75 000
13
NEW WORLD DEVELOPMENT
78 741
3
NIPPON BUILDING FUND
110
6
NIPPON PROLOGIS REIT INC
111
3
NOMURA REAL ESTATE HLD
6 700
1
NOMURA REAL ESTATE MASTER FU
320
4
ORIX JREIT INC
127
2
PROLOGIS INC
58 886
87
PUBLIC STORAGE
12 500
41
REALTY INCOME CORP
47 208
30
REGENCY CENTERS CORP
10 000
7
RIOCAN REIT
8 396
1
SAGAX AB-B
9 802
3
SBA COMMUNICATIONS CORP-CL A
8 154
28
WESTFIELD RETAIL TRUST
377 045
8
SEGRO
104 390
18
SIMON PROPERTY GROUP
26 296
37
SINO LAND
228 030
3
STOCKLAND
165 127
4
SUMITOMO REALTY & DEV CO
33 100
9
SUN COMMUNITIES INC
9 000
17
SUN HUNG KAI PROPERTIES
102 164
11
SWIRE PACIFIC A
40 600
2
SWIRE PROPERTIES LTD
87 200
2
SWISS PRIME SITE-REG
4 709
4
UDR INC
25 100
13
UNIBAIL GROUP STAPLED
8 018
5
UNITED OVERSEAS LAND
34 787
2
VENTAS
30 111
14
CENTRO RETAIL AUSTRALIA
233 070
3
DEUTSCHE ANNINGTON IMMOBILIE
56 154
27
VORNADO REALTY TRUST
12 539
5
WELLTOWER INC
36 115
27
WEYERHAEUSER CO
58 464
21
WHARF REAL ESTATE INVESTMENT
129 000
6
WP CAREY INC
15 200
11
ZILLOW GROUP INC - A
4 600
3
ZILLOW GROUP INC - C
14 300
8
TOTAL, PROPERTY
1 223
ACTIVISION BLIZZARD INC
63 400
37
ALPHABET INC-CL A
23 760
607
ALPHABET INC-CL C
23 004
587
AMC ENTERTAINMENT HLDS-CL A
32 000
8
AT&T
557 311
121
AUTO TRADER GROUP PLC
98 243
9
BCE INC
8 280
4
BOLLORE
57 936
3
BT GROUP
820 121
17
CABLE ONE INC
500
8
CAPCOM CO LTD
21 600
4
CELLNEX TELECOM SAU
37 085
19
CHARTER COMMUNICATIONS INC-A
10 312
59
COMCAST CORP A (NEW)
365 916
162
CYBERAGENT INC
30 000
4
DENTSU
18 100
6
DEUTSCHE TELEKOM
270 006
44
DISCOVERY COMMUNICATIONS-A
9 300
2
DISCOVERY COMMUNICATIONS-C
18 862
4
DISH NETWORK CORP
20 301
6
ELECTRONIC ARTS
23 860
28
ELISA OYJ
8 631
5
EMBRACER GROUP AB
35 786
3
FOX CORP - CLASS A - W/I
28 000
9
FOX CORP- CLASS B - W/I
12 300
4
HAKUHODO DY HOLDINGS
13 200
2
HKT TRUST AND HKT LTD
196 880
2
IAC/INTERACTIVECORP
5 200
6
INFORMA PLC
103 148
6
INFRASTRUTTURE WIRELESS ITAL
16 896
2
INTERPUBLIC GROUP OF COS
27 400
9
KAKAKU.COM INC
10 139
2
KDDI
126 700
33
KOEI TECMO HOLDINGS CO LTD
5 700
2
KPN (KON.)
244 884
7
LIBERTY BROADBAND-A
1 700
2
LIBERTY BROADBAND-C
12 500
18
LIBERTY GLOBAL C
24 332
6
LIBERTY GLOBAL A
15 535
4
LIBERTY MEDIA CORP-LIBERTY-C
14 400
8
LIBERTY SIRIUSXM GROUP
6 000
3
LIBERTY MEDIA COR-SIRIUSXM C
17 678
8
LIVE NATION ENTERTAINMENT IN
12 000
13
CENTURYLINK INC
78 416
9
MATCH GROUP INC
19 681
23
FACEBOOK INC-A
189 550
562
NETFLIX INC
34 896
185
NEWS CORP - CLASS A
24 545
5
NEXON CO LTD
34 900
6
NINTENDO CO
8 700
36
NTT CORP
107 032
26
OMNICOM GROUP
19 316
12
FRANCE TELECOM
166 582
16
PEARSON
54 518
4
PINTEREST INC- CLASS A
42 500
14
PROXIMUS
9 645
2
PUBLICIS GROUPE
18 955
11
QUEBECOR INC -CL B
13 100
3
REA GROUP LTD
3 640
4
ROGERS COMMUNICATIONS B
24 478
10
ROKU INC
8 600
17
SCOUT24 AG
6 304
4
SEA LTD-ADR
11 300
22
SEEK LTD
23 372
5
SHAW COMMUNICATIONS B
42 887
11
SINGAPORE TELECOM
764 380
12
SIRIUS XM RADIO INC
95 000
5
SNAP INC - A
79 200
33
SOFTBANK CORP
242 800
27
SOFTBANK CORP
97 100
40
TELECOM CORP NEW ZEALAND
109 332
3
SQUARE ENIX HOLDINGS CO LTD
6 500
3
SWISSCOM
2 067
10
TAKE-TWO INTERACTIVE SOFTWRE
9 500
15
TELE2 B
58 368
7
TELECOM ITALIA ORD
824 953
4
TELEFONICA DEUTSCHLAND HOLDI
37 149
1
TELEFONICA
465 035
18
TELIASONERA
221 882
8
TELSTRA CORP
313 037
8
TELUS CORP
40 148
8
T-MOBILE US INC
50 554
52
TOHO CO
8 100
3
TWITTER INC
62 400
24
UBISOFT ENTERTAINMENT
6 266
3
UNITED INTERNET
7 491
3
UNIVERSAL MUSIC GROUP NV
55 407
14
VERIZON COMMUNICATIONS
328 898
151
CBS CORP B
44 233
12
VIVENDI
55 407
7
VODAFONE GROUP
2 125 716
28
DISNEY (WALT)
144 354
197
WPP PLC
84 744
11
YAHOO JAPAN CORP
221 800
11
ZOOMINFO TECHNOLOGIES INC
20 500
12
TOTAL, TELECOM & MEDIA
3 607
ALGONQUIN POWER & UTILITIES
125 862
16
ALTAGAS LTD
52 257
10
AMERICAN WATER WORKS CO INC
29 500
49
APA GROUP
212 509
14
DONG ENERGY A/S
15 663
18
ATMOS ENERGY CORP
22 300
21
AUSNET SERVICES
277 704
5
BROOKFIELD RENEWABLE COR-A
16 800
5
CANADIAN UTILITIES A
29 831
8
CENTERPOINT ENERGY
92 700
23
CK INFRASTRUCTURE HOLDINGS L
74 500
4
CONSOLIDATED EDISON
54 210
41
E. ON
182 624
22
EDF
51 228
5
EDISON INTERNATIONAL
62 389
38
EDP RENOVAVEIS SA
27 819
6
EDP ENERGIAS DE PORTUGAL
286 574
14
ELIA SYSTEM OPERATOR SA/NV
2 621
3
ENAGAS
22 997
5
ENEL
677 588
48
GDF SUEZ
147 329
19
AQUA AMERICA INC
34 000
16
NORTHEAST UTILITIES
54 322
44
EXELON CORP
163 563
83
FORTUM OYJ
51 517
14
HONGKONG CHINA GAS
1 962 956
27
HYDRO ONE LTD
50 400
12
IBERDROLA
495 489
52
MERCURY NZ LTD
107 826
4
MERIDIAN ENER-PARTLY PAID SH
271 932
8
NATIONAL GRID
289 598
37
GAS NATURAL SDG
31 690
9
NEXTERA ENERGY INC
325 900
268
NORTHLAND POWER INC
32 800
9
OSAKA GAS CO
78 900
11
PG&E CORP
263 200
28
PUBLIC SV ENTERPRISE CO
83 515
49
RED ELECTRICA CORPORACION SA
54 363
10
SEMPRA ENERGY
51 508
60
SEVERN TRENT
19 989
7
SNAM SPA
232 526
12
SSE PLC
86 177
17
SUEZ ENVIRONNEMENT SA
32 639
6
TERNA
140 063
10
TOKYO GAS CO
77 120
12
UGI CORP
38 800
16
UNITED UTILITIES GROUP PLC
64 346
8
VEOLIA ENVIRONNEMENT
53 644
17
VERBUND OESTERR ELEK A
6 692
7
TOTAL, DISTRIBUTION
1 226
TOTAL FOREIGN
43 875
TOTAL SHARES
53 350
TOTAL PROPERTY
1 300
TOTAL ENERGY
2 727
TOTAL FINANCIAL
7 534
TOTAL CONSUMER DISCRETIONARY
5 439
TOTAL DISTRIBUTION
3 766
TOTAL HEALTHCARE
5 543
TOTAL INDUSTRY
5 236
TOTAL IT
10 684
TOTAL CONSUMER STAPLES
3 951
TOTAL RAY MATERIALS
2 586
TOTAL TELECOM
4 339
TOTAL UNSPECIFIED
245
TOTAL SHARES
53 350
EQUITY FUNDS
ABERDEEN INDIRECT PARTNERS EUROPA
29 586
3
JPMORGAN EUROPEAN PROPERTY FUND
51
1
KLP AKSJE FREMV. MARKEDER MER SAMFUNNSANSVAR
499 475
474
KLP AKSJE FREMVOKSENDE MARKEDER FLERFAKTOR
920672159
1 382 779
1 777
KLP AKSJE FREMVOKSENDE MARKEDER INDEKS I
996715426
4 063 046
10 237
KLP AKSJEASIA INDEKS I
990122571
222 770
508
KLP AKSJEASIA INDEKS II
990140847
131 851
204
KLP AKSJEASIA INDEKS III
916909381
200 000
335
KLP AKSJEASIA INDEKS IV
816909422
42 311
68
KLP AKSJEEUROPA INDEKS I
990122555
795 305
1 996
KLP AKSJEGLOBAL FLERFAKTOR I
912651037
7 623 226
20 775
KLP AKSJEGLOBAL INDEKS I
987570113
3 671 593
20 362
KLP AKSJEGLOBAL MER SAMFUNNSANSVAR
920672183
467 737
881
KLP AKSJEGLOBAL MER SAMFUNNSANSVAR II
923251626
14 102
21
KLP AKSJEGLOBAL SMALL CAP FLERFAKTOR
920672094
2 224 120
3 372
KLP AKSJEGLOBAL SMALL CAP INDEKS I
919174501
3 477 938
5 613
KLP AKSJEGLOBAL SMALL CAP INDEKS II
919175451
3 557 433
5 719
KLP AKSJENORDEN INDEKS
980854043
34 550
266
KLP AKSJENORDEN MER SAMFUNNSANSVAR
923251642
488 113
815
KLP AKSJENORGE
880854062
718 976
6 937
KLP AKSJENORGE INDEKS
988425958
1 768 511
6 567
KLP AKSJENORGE INDEKS II
992966092
332 132
1 063
KLP AKSJEUSA INDEKS II
990140790
27 450
103
KLP AKSJEUSA INDEKS III
917232164
967 724
2 474
KLP AKSJEUSA INDEKS IV
817232582
210 896
459
KLP AKSJEUSA INDEKS USD
986332650
96 059
4 542
KLP FRAMTID MER SAMFUNNSANSVAR
925057436
33 000
44
KLP LANG HORISONT MER SAMFUNNSANSVAR
925057517
150 000
179
LaSalle Encore Plus
115 236 821
1 129
NMI FRONTIER FUND KS
8 975 000
32
NMI GLOBAL FUND KS
3 853 750
18
SSGA EMERGING MARKETS SRI ENHANCED EQUITY FUND
16 892 570
2 316
TOTAL EQUITY FUNDS
99 293
PRIVATE EQUITY
21 INVEST FRANCE
35 000 000
116
ABINGWORTH BIOVENTURES V
8 000 000
12
ABRIS CEE MID-MARKET FUND III L.P.
30 000 000
261
ACCEL GROWTH FUND VI
20 000 000
84
ACCEL LONDON VII
5 000 000
10
ACCEL US XV
5 000 000
12
ADVENT GLOBAL TECHNOLOGY I
25 000 000
331
ADVENT GLOBAL TECHNOLOGY II
30 000 000
0
ALLIANCE VENTURE DELTA
21 328 012
2
ALLIANCE VENTURE DELTA SIDE CAR
85 312 048
10
ALTOR 2003 FUND
2 000 000
0
ALTOR FUND IV
7 000 000
62
ALTOR FUND V (NO.2) AB
25 000 000
111
ASTORG MIDCAP I
25 000 000
28
ASTORG V
50 000 000
246
ASTORG VI
50 000 000
460
ASTORG VII
16 950 000
122
AUCTUS IV
21 125 000
156
AVEDON CAPITAL IV
45 000 000
0
AXA RESIDENTIAL EUROPE
100 000 000
1 035
Accel Leaders III
35 000 000
213
CAPMAN BUYOUT VIII
9 840 500
4
CATELLA EUR RESIDENTIAL FUND III SCS SICAV-SIF
100 000 000
474
CHEQUERS CAPITAL XVII
10 000 000
63
CIO CONSTRUCTION EQUITY FUND(CLIMATE INVESTOR)
50 000 000
289
CLIMATE INVESTOR 2
25 000 000
0
COFOUNDER AS
3 500 028
0
COFOUNDER II AS
106 499 972
71
CONSILIUM PRIVATE EQUITY FUND III
20 000 000
197
CONTANGO VENTURES II
27 950 000
10
CREANDUM SPV TR
5 000 000
53
CREANDUM V
11 000 000
313
CREANDUM VI
13 000 000
0
Creandum Select Fund I
14 000 000
111
DEUTSCHE PRIVATE EQUITY IV
50 000 000
63
ECE PROGRESSIVE INCOME GROWTH FUND (EPIG)
50 000 000
0
EGERIA PRIVATE EQUITY FUND IV
30 000 000
226
EGERIA PRIVATE EQUITY FUND V SCSP
20 000 000
67
ENDLESS FUND IV A LP
7 500 000
119
ENERGY VENTURES II B IS
31 213 670
0
ENERGY VENTURES II KS
50 000 000
0
ENERGY VENTURES III LP
75 000 000
18
ENERGY VENTURES IV LP
30 000 000
66
FORBION CAPITAL FUND I CO-INVESTMENT FUND I
7 000 000
42
FORBION CAPITAL FUND I CO-INVESTMENT FUND II
5 300 000
55
FORBION CAPITAL FUND II
15 000 000
88
FORBION CAPITAL FUND II CO-INVEST I C.V.
7 000 000
4
FORBION CAPITAL FUND III
20 000 000
297
FORBION CAPITAL FUND IV
10 000 000
80
FORBION CAPITAL FUND V
10 000 000
11
FRANCE SPECIAL SITUATIONS FUND II
30 000 000
235
FSN CAPITAL II
13 000 000
0
FSN CAPITAL IV
232 000 000
161
GENSTAR CAPITAL PARTNERS IX
30 000 000
302
GENSTAR CAPITAL PARTNERS X
42 000 000
41
GERMAN EQUITY PARTNERS IV
15 000 000
57
H2 V
15 000 000
184
HADEAN CAPITAL I
5 000 000
24
HERKULES PRIVATE EQUITY III
120 000 000
0
HGCAPITAL 6
43 127 840
7
HGCAPITAL MERCURY
14 783 081
38
HGCAPITAL MERCURY III
5 000 000
5
HGCAPITAL SATURN II
35 000 000
246
HITECVISION ASSET SOLUTIONS
35 000 000
117
HITECVISION IV LP
13 000 000
34
HITECVISION V LP
35 100 000
144
HITECVISION VI LP
70 000 000
945
HITECVISION VII LP
70 000 000
611
HgCapital Genesis IX
20 000 000
122
IDEKAPITAL 2 AS
120 000 000
33
INDEX GROWTH VI
39 000 000
83
INDEX VENTURE XI
19 000 000
25
INDEX VENTURES GROWTH II
20 000 000
155
INDEX VENTURES GROWTH III
21 000 000
1 080
INDEX VENTURES GROWTH IV
29 000 000
492
INDEX VENTURES GROWTH V
30 000 000
253
INDEX VENTURES IX
18 000 000
291
INDEX VENTURES ORIGIN I
5 000 000
19
INDEX VENTURES VI
10 000 000
812
INDEX VENTURES VII
13 000 000
746
INDEX VENTURES VIII
16 000 000
452
INDEX VENTURES X
20 000 000
158
INNKAP 4 PARTNERS L.P.
5 000 000
16
INSIGHT PARTNERS XI
30 000 000
422
INSIGHT PARTNERS XII
30 000 000
91
KLEINER PERKINS SELECT II
20 000 000
0
KLEINER PERKINS XX
10 000 000
0
LITORINA FUND V
300 000 000
153
LIVINGBRIDGE 6 LP
25 000 000
282
LIVINGBRIDGE ENTERPRISE 2 LP
13 000 000
101
LIVINGBRIDGE ENTERPRISE 3 LP
15 000 000
67
LIVINGBRIDGE VII
40 000 000
152
M&G EUROPEAN PROPERTY FUND SICAV-FIS
100 000 000
1 003
MB EQUITY FUND V
35 000 000
329
MEDICXI GROWTH I LP
12 000 000
104
MEDICXI III
14 000 000
15
MIURA FUND III
30 000 000
135
MOMENTUM II AS
50 000 000
16
MONTEFIORE CO-INVESTMENT V
20 000 000
106
MONTEFIORE INVESTMENT V
25 000 000
43
NAUTA TECH INVEST 2
500 000
0
NAUTA TECH INVEST 3
1 980 000
7
NAZCA CAPITAL III
22 500 000
19
NORSELAB I
50 000 000
36
NORTHZONE CONVICTION I
15 000 000
309
NORTHZONE IX
12 000 000
227
NORTHZONE V
5 000 000
0
NORTHZONE VI
5 000 000
41
NORTHZONE VII
12 000 000
128
NORTHZONE VIII
12 000 000
477
NORVESTOR IV
10 000 000
0
NORVESTOR V
17 000 000
9
NORVESTOR VI
156 000 000
96
NORVESTOR VII
116 000 000
196
NORWEGIAN MICROFINANCE INITIATIVE FUND III KS
79 925 084
65
NORWEGIAN MICROFINANCE INITIATIVE FUND IV KS
120 793 848
43
PARAGON FUND II
20 000 000
127
PARETO EIENDOMSFELLESSKAP II AS
1 948 690
29
PARTNERS GROUP SECONDARY 2008
40 000 000
34
PERUSA PARTNERS FUND 2
18 000 000
72
PLATINUM EQUITY SMALL CAP FUND
5 000 000
23
PLATINUM FUND V
50 000 000
481
PRIVEQ INVESTMENT FUND IV
225 000 000
38
PRIVEQ INVESTMENTS V
282 000 000
187
PROA CAPITAL IBERIAN FUND II
33 000 000
140
PROA CAPITAL IBERIAN FUND III
20 000 000
139
PROLOGIS EUROPEAN LOGISTIC FUNDS
100 000 000
501
Pareto Eiendomsfellesskap II IS
2 067 843 908
2 895
QUADRIGA CAPITAL PRIVATE EQUITY FUND IV
25 000 000
94
SINTEF IV B
21 000 000
5
SINTEF VENTURE V
75 000 000
21
SK CATALYST I
10 000 000
58
SKAGERAK MATURO V
34 931 818
7
SNO FUND II
50 000 000
18
SNO TRUE NORTH
15 000 000
44
SOFINNOVA CAPITAL VII
10 000 000
60
SOFINNOVA CAPITAL VIII
12 000 000
120
SPECIAL SITUATIONS VENTURE PARTNERS III
14 500 000
25
SUMMA EQUITY FUND II
170 000 000
251
SVB Capital Partners IV
17 500 000
191
SVB STRATEGIC INVESTORS FUND IX L.P
10 000 000
120
SVB STRATEGIC INVESTORS FUND VIII L.P
10 000 000
191
SVB Sprout Endurance Partner
30 000 000
347
SVB Strategic Investor Fund X
25 000 000
104
Saga IV EUR-B KS
20 000 000
41
Saga V EUR-B KS
8 770 936
34
Saga V New EUR-B KS
6 229 064
48
Sarsia Seed Fond II AS
70 611 765
39
Synova Capital Fund IV LP
15 000 000
96
TDR CAPITAL III B
30 000 000
563
TENZING PRIVATE EQUITY FUND I LP
15 000 000
177
THOMA BRAVO DISCOVERY III
15 000 000
93
THOMA BRAVO GROWTH I
15 000 000
44
THOMA BRAVO XIII
30 000 000
377
THOMA BRAVO XIV
50 000 000
358
TRITON FUND III
30 000 000
23
Tenzing Private Equity Fund II
31 300 000
31
VENDIS CAPITAL III
30 000 000
137
VEP SPECIAL SITUATIONS FUND 2
9 000 000
46
VEP SPECIAL SITUATIONS FUND 3
12 000 000
55
VERDANE CAPITAL VI KS
50 000 000
7
VERDANE CAPITAL VII KS
140 000 000
0
WATERLAND PRIVATE EQUITY FUND VII
50 000 000
411
WATERLAND PRIVATE EQUITY FUND VIII
65 000 000
120
WYNNCHURCH CAPITAL PARTNERS V
30 000 000
91
XENON Private Equity VI
11 500 000
71
TOTAL PRIVATE EQUITY
27 733
ALTERNATIVE INVESTMENTS IN SHARES
KLP ALFA GLOBAL ENERGI
996415406
1 158 951
1 892
TOTAL ALTERNATIVE INVESTMENTS IN SHARES
1 892
INFRASTRUCTURE FUNDS
CIP ATKL BRASILIANA K/
173 445
2
CIP IV US AIV Non-QFPF K/S
145 802 704
97
COPENHAGEN INFRASTRUCTURE II US AIV NON-QFPF K/S
331 802 972
284
COPENHAGEN INFRASTRUCTURE PARTNERS II K/S (non-US)
1 157 752 526
719
COPENHAGEN INFRASTUCTURE PARTNERS III A K/S
391 504 147
0
COPENHAGEN INFRASTUCTURE PARTNERS III K/S
2 083 231 343
1 480
COPENHAGEN INFRASTUCTURE PARTNERS IV K/S
148 506 424
147
COPENHAGEN INFRASTRUCTURE NEW MARKETS FUND I K/S
99 826 555
79
INFRASTRUCTURE ALLIANCE EUROPE 1 SCSP
143 850 000
1 065
NEXTPOWER III LP
100 000 000
415
SILVESTICA GREEN FOREST AB
150 000 000
1 693
SILVESTICA GREEN FOREST II
20 000 000
187
TOTAL INFRASTRUCTURE FUNDS
6 167
TOTAL INVESTMENTS
188 435
SHARES AND UNITS DISTRIBUTION BY PORTFOLIO
Common portfolio
Investment option portfolio
Corporate portfolio
Total
SHARES
50 683
0
0
50 683
LONG TERM SHARES
2 659
0
8
2 667
EQUITY FUND UNITS
98 553
740
0
99 293
PRIVATE EQUITY
27 733
0
0
27 733
ALTERNATIVE INVESTMENTS
1 884
9
0
1 892
INFRASTRUCTURE FUNDS
6 167
0
0
6 167
TOTAL
187 679
749
8
188 435
PERCENTAGE UNITS STOCK MARKET LISTED
SHARES NORWAY
71.6%
SHARES FOREIGN
99.9%
EQUITY FUND UNITS
0.0%
ALTERNATIVE INVESTMENTS
0.0%
Note 16 Securities adjustment fund
NOK MILLIONS
Acquisition cost 31.12.2021
Fair value 31.12.2021
Valuation reserves 31.12.2021
Valuation reserves 31.12.2020
Valuation reserves shares
105 786
176 282
70 496
43 109
Valuation reserves share derivatives
0
-611
52
57
Valuation reserves fixed interest investments
108 741
115 347
6 607
11 877
Valuation reserves interest rate derivatives
0
365
0
34
Variation margin daily settlement futures
242
61
Total valuation reserves on short term financial assets
77 397
55 137
Securities adjustment fund
77 397
55 137
The securities adjustment fund comprises positive unrealized gains on the the short-term financial assets linked to the common portfolio. If net valuation reserves are negative, the securities adjustment fund is set at zero. Changes in the securities adjustment fund are taken through profit or loss. Unrealized securities valuation reserves associated with short-term financial assets in foreign currency that can be ascribed to foreign exchange rate changes are not allocated to the securities adjustment fund if the investment is hedged against exchange rate changes. Foreign exchange rate changes linked to the hedging instrument are thus not allocated to the securities adjustment fund either but are taken directly to profit or loss.
Note 17 Investment properties
NOK MILLIONS
2021
2020
Rental income
41
42
Operating expenses
-1
-2
Value adjustment
0
44
Net financial income
0
0
Net income from investment properties
40
85
NOK MILLIONS
2021
2020
Book value 01.01
1 017
955
Profit for the year
40
85
Transfers to KLP
-53
-23
Book value 31.12
1 004
1 017
Fair value on properties per. 31.12.2021 are NOK 977 millions.
Note 18 Intangible assets
NOK MILLIONS
2021
2020
Book value 01.01.
602
358
Acquisition cost 01.01.
1 748
1 439
Total additions
277
310
of which internally developed
0
3
of which bought
277
306
Disposals
0
0
Acquisition cost 31.12. ¹
2 025
1 748
Accumulated depreciation and write-dows prev.years
-1 146
-1 081
Ordinary depreciation for the year
-77
-66
Impairment ²
-75
0
Accumulated depreciation and write-dows 31.12.
-1 298
-1 146
Book value 31.12.
727
602
Depreciation period
1 to 20 years
1 to 20 years
¹ Intangible assets contains IT-systems 1 to 20 years
² At the end of 2021 there were identified several IT-systems where the book value exceeded the estimated recoverable amount. Estimated recoverable amount is calculated by estimating future earnings with book value. Essentially, some of the investments have no longer value. There are several reasons for this. Among other things, linking it to the outdated functionality due to rule changes and/or technological developments. This resulted in the following assessment:
NOK MILLIONS
2021
2020
Book value before impairment
534
0
Recoverable amount
459
0
Impairment
75
0
The write-downs are included as a part of insurance related administration costs in the income statement.
Note 19 Technical matters
Insurance liabilities distributed by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
31.12.2021
31.12.2020
Change 2021
Change 2020
Premium reserve
486 277
0
486 277
457 533
28 745
-3 874
Supplementary reserves
48 812
0
48 812
43 460
5 352
7 251
Securities adjustment fund
77 397
0
77 397
55 137
22 259
-623
Premium fund
41 268
0
41 268
38 588
2 680
25 734
Total insurance liabilities
653 754
0
653 754
594 718
59 036
28 488
Insurance liabilities per subsegment of group pension insurance for municipalities, including institutions with similar pension plans - group life insurance does not have any subsegments
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pensions schemes with investment options
31.12.2021
31.12.2020
Change 2021
Change 2020
Premium reserve
484 728
1 549
486 277
457 514
28 763
-3 876
Supplementary reserves
48 626
186
48 812
43 460
5 352
7 251
Securities adjustment fund
77 397
77 397
55 137
22 259
-623
Premium fund
40 769
499
41 268
38 588
2 680
25 734
Total insurance liabilities
651 520
2 234
653 754
594 700
59 054
28 486
Changes to insurance liabilities during the period in question for coverage of the undertaking's liabilities under contracts with contractual obligations
NOK MILLIONS
Premium reserve
Supplementary reserves
Securities adjustment fund
Premium fund
Total 2021
Total 2020
Insurance liabilities 01.01
456 036
43 325
55 137
38 124
592 623
563 532
Net reserves taken to profit/loss
27 666
-611
22 259
684
49 998
19 396
Surplus on returns result
0
5 940
0
8 781
14 721
12 320
Risk result assigned to insurance contracts
0
0
0
588
588
0
Release of premium reserves related to new public pension
1 065
0
0
2 436
3 502
44
Total changes taken to profit/loss
28 731
5 329
22 259
12 489
68 809
31 760
Transfers between funds/allocated to premium payment
-41
-29
0
-9 350
-9 420
-2 678
Receipts/payments on transfer
0
1
0
-494
-493
14
Total changes not taken to profit/loss
-41
-28
0
-9 844
-9 913
-2 650
Total changes in insurance liabilities
28 691
5 301
22 259
2 645
58 896
29 110
Insurance liabilities 31.12
484 728
48 626
77 397
40 769
651 520
592 642
Changes to insurance liabilities during the period in question for coverage of the undertaking's liabilities related to the value of a particular portfolio of investment options
NOK MILLIONS
Premium reserve
Supplementary reserves
Premium fund
Total 2021
Total 2020
Insurance liabilities 01.01
1 478
135
464
2 077
2 698
Net reserves taken to profit/loss
74
7
81
-472
Surplus on returns result
59
77
136
30
Risk result assigned to insurance contracts
1
1
0
Other assignment of surplus
-3
7
4
-44
Total changes taken to profit/loss
71
59
92
223
-487
Transfers between funds/allocated to premium payment
-7
-57
-65
-87
Receipts/payments on transfer
-1
0
-1
-48
Total changes not taken to profit/loss
0
-8
-57
-65
-135
Total changes in insurance liabilities
71
51
35
158
-622
Insurance liabilities 31.12
1 549
186
499
2 234
2 077
Technical accounts by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
Total
2021
2020
2021
2020
2021
2020
Premium income
50 161
37 099
0
2
50 161
37 102
Net income common portfolio
49 770
24 169
0
1
49 770
24 170
Net income investment option portfolio
181
74
181
74
Other insurance-related income
1 274
1 192
1 274
1 192
Life insurance claims
-30 438
-28 357
0
-4
-30 438
-28 360
Change insurance liabilities - contractual
-59 440
-27 647
0
-2
-59 440
-27 649
Change insurance liabilities - investment option
-177
487
-177
487
Funds assigned to insurance contracts
-9 415
-4 111
-9 415
-4 111
Insurance-related operating expenses
-1 372
-1 171
0
-1
-1 372
-1 172
Other insurance-related costs
-1 286
-1 206
-1 286
-1 206
Technical result
-742
530
0
-3
-742
526
Technical accounts by sub-sectors - main sector group life has no sub-sectors
Subsegments of group pension insurance for municipalities, including institutions with similar pension plans
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pension schemes with investment options
Total
2021
2020
2021
2020
2021
2020
Premium income
50 026
37 525
135
-426
50 161
37 099
Net income common portfolio
49 770
24 169
49 770
24 169
Net income investment option portfolio
181
74
181
74
Other insurance-related income
1 272
1 190
2
2
1 274
1 192
Life insurance claims
-30 358
-28 276
-81
-81
-30 438
-28 357
Change insurance liabilities - contractual
-59 440
-27 647
-59 440
-27 647
Change insurance liabilities - investment option
-177
487
-177
487
Funds assigned to insurance contracts
-9 369
-4 111
-46
0
-9 415
-4 111
Insurance-related operating expenses
-1 361
-1 165
-11
-5
-1 372
-1 171
Other insurance-related costs
-1 283
-1 204
-2
-2
-1 286
-1 206
Technical result
-744
482
2
48
-742
530
Result analysis by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
Total
2021
2020
2021
2020
2021
2020
Returns result after supplementary provisions
15 134
12 610
0
0
15 134
12 610
Risk result
-721
-395
0
-2
-721
-398
Administration result
35
172
0
-1
35
171
Consideration for interest guarantee
251
494
0
0
251
494
Total result elements before allocation to customers
14 698
12 881
0
-3
14 698
12 877
Returns result allocated to supplementary resreves
-5 999
-8 238
0
0
-5 999
-8 238
Returns result and risk result alloc. to premium fund and bufferfund
-9 447
-4 111
-9 447
-4 111
Rebooking from equity
6
0
6
0
Technical result
-742
530
0
-4
-742
526
Result analysis by sub-sectors - main sector group life has no sub-sectors
Subsegments of group pension insurance for municipalities, including institutions with similar pension plans
NOK MILLIONS
Occupational pension schemes without investment options
Occupational pension schemes with investment options
Total
2021
2020
2021
2020
2021
2020
Returns result after supplementary provisions
14 998
12 580
136
30
15 134
12 610
Risk result
-722
-395
1
0
-721
-395
Administration result
35
170
0
1
35
171
Consideration for interest guarantee
251
491
0
4
251
494
Balancing of released premium reserves relateted to new public pension
0
-44
0
44
0
0
Total result elements before allocation to customers
14 560
12 802
138
78
14 698
12 880
Returns result allocated to supplementary resreves
-5 940
-8 208
-59
-30
-5 999
-8 238
Returns result and risk result alloc. to premium fund and buffer fund
-9 370
-4 111
-77
0
-9 447
-4 111
Rebooking from equity
6
0
0
0
6
0
Technical result
-744
482
2
48
-742
530
Claims by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
Total
2021
2020
2021
2020
2021
2020
Claims paid in accordance with insurance agreements
-22 092
-20 701
0
-4
-22 092
-20 704
Total
-22 092
-20 701
0
-4
-22 092
-20 704
TRANSFER AND NEW SUBSCRIPTION
Transfer by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
Total
2021
2020
2021
2020
2021
2020
FUNDS TRANSFERRED IN
Premium reserve
0
2 850
0
0
0
2 850
Strengthening reserves
0
0
0
0
0
0
Funds received taken through profit or loss
0
2 850
0
0
0
2 850
Premium fund
0
561
0
0
0
561
Supplementary reserves to fund
0
0
0
0
0
0
Total funds received
0
3 411
0
0
0
3 411
Number of contracts
1
10
0
0
1
10
FUNDS TRANSFERRED OUT
Premium reserve
6 882
6 408
0
0
6 882
6 408
Strengthening reserves
23
0
0
0
23
0
Supplementary reserves
611
490
0
0
611
490
Valuation reserves
830
758
0
0
830
758
Funds paid out taken through profit or loss
8 346
7 656
0
0
8 346
7 656
Premium fund
494
78
0
0
494
78
Total funds paid out
8 840
7 734
0
0
8 840
7 734
Number of contracts
32
53
0
0
32
53
New subscription by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
Group life
Total
2021
2020
2021
2020
2021
2020
New subscription
12
25
0
0
12
25
Number of contracts
51
45
0
0
51
45
Note 20 Hedge accounting
31.12.2021 NOK MILLIONS
Nominal value
Changed value in hedged risk
Book value
HEDGED OBJECT
Hybrid tier 1 securities
-984
-621
-1 604
HEDGING INSTRUMENT
Combined interest rate and currency swap (CIRCUS)
984
620
620
Hedge effectiveness as at 31.12.2021
100 %
Hedge effectiveness thorugh the year
100 %
31.12.2020 NOK MILLIONS
Nominal value
Changed value in hedged risk
Book value
HEDGED OBJECT
Hybrid tier 1 securities
-984
-780
-1 764
HEDGING INSTRUMENT
Combined interest rate and currency swap (CIRCUS)
984
779
779
Hedge effectiveness as at 31.12.2020
100 %
Hedge effectiveness thorugh the year
100 %
The hybrid Tier 1 securities loan is hedged against changes in interest rates and exchange rates through purchase of a combined interest rate and currency swap (CIRCUS). The hedging is recognized in accordance with the rules on fair value hedging. This means that the hedging is carried out by an external party, that a formal earmarking and documentation of the hedge relationship is entered into, as well is that it is expected to be very effective and that this is continuously reviewed, as well as that the recognition decided is carried out as described below. In practice the hedging involves a swap of currency terms (JPY 15 billion JPY against NOK 0.984 billion) and interest terms (fixed interest at 5.07 per cent against NIBOR +2.65 per cent) on the borrowing and the combined interest and currency swap respectively. The hedge effectiveness is measured by looking at the change in fair value of the hedged object and the hedging instrument. The hedge effectiveness equals 100 per cent.
The hedge effectiveness is valued retrospectively each month and is then considered effective if the change in fair value between hedged object and hedging instrument lies within the bracket 80 per cent to 125 per cent.
Fair value hedging means that the hedged value development of the hedged object is recognized through profit or loss. Correspondingly the value change on the hedging instrument is recognized through profit or loss.The aim of the hedging arrangement above is to hedge the hedged object with a hedging instrument in which the hedging instrument’s terms give negative correlation in relation to the hedged object: this significantly reduces or eliminates the effect on income. If the hedging ratio is 100 per cent the net effect on income of the hedged object and the hedging instrument will be 0.
KLP uses hedging widely but the majority of instances are ordinary financial hedging. The above item is the only one in which hedge accounting is used. The aim of financial hedging is the same, i.e. to reduce or eliminate the effect on income the hedged part of the hedge relationship represents.
Since the value change on the hedged object and the hedging instrument has a high negative correlation, the profit/loss effect will be relatively low. See also Note 2 for the Group for a detailed description of the hedge accounting in the accounts.
Note 21 Subordinated loan capital and hybrid Tier 1 securities
2021 NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 31.12.2021
Due date
BORROWINGS ¹
June 2015*
EUR 294
2 530
3 000
2045
Total subordinated loan capital
2 530
3 000
April 2004
JPY 15 000
984
1 604
Perpetual
Total hybrid tier 1 securites
984
1 604
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 604
2020 NOK MILLIONS
Loan amount currency ²
Loan amount NOK
Book value 31.12.2020
Due date
BORROWINGS ¹
June 2015*
EUR 294
2 530
3 135
2045
Total subordinated loan capital
2 530
3 135
April 2004
JPY 15 000
984
1 764
Perpetual
Total hybrid tier 1 securites
984
1 764
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 898
¹ Interest costs on the two subordinated loans were NOK 124 million (NOK 555 million) and NOK 64 million (NOK 67 million) for the hybrid tier 1 securities in 2021. Figures in brackets are 2020 figures.
² Amount in local currency (millions).
EUR 294:
The interest on the loan is fixed at 4.25 per cent p.a. The loans was issued the 10th of June 2015 and is due in 2045. The loan can be redeemed by KLP after 10 years, and at every interest payment date that follows. The loan is currency hedged with EUR denominated bonds as shown in the table below. This arrangement is not subject to hedge accounting.
JPY 15 000:
The interest on the loan is fixed USD interest of 5.07 per cent p.a. The loan is perpetual but the Group has the right to redeem the loan on 28 April 2034. If KLP does not exercise its redemption right in 2034, the loan will switch to variable interest. The credit margin then increases by 1 percentage point to 6-month JPY LIBOR-interest + a margin of 3.30 per cent p.a. To hedge the interest and exchange risk associated with the loan a combined interest rate and currency swap has been agreed in which KLP pays 3-month NIBOR-interest + a margin of 2.65 per cent p.a. and receives USD-interest of 5.07 per cent p.a. This hedging arrangement is shown in Note 20.
2021 NOK MILLIONS
Nominal currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 31.12.2021
Due date
Bonds
EUR 292
2 524
16
396
2 936
2025
Total hedging transactions
2 524
16
396
2 936
2020 NOK MILLIONS
Nominal currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 31.12.2020
Due date
Bonds
EUR 292
2 524
16
524
3 065
2025
Total hedging transactions
2 524
16
524
3 065
¹ Interest costs on the two subordinated loans were NOK 124 million (NOK 555 million) and NOK 64 million (NOK 67 million) for the hybrid tier 1 securities in 2021. Figures in brackets are 2020 figures.
² Amount in local currency (millions).
Note 22 Transferred assets with restrictions
TRANSFERRED ASSETS THAT ARE NOT DEDUCTED, AND RELATED LIABILITIES
All assets transferred are recognised in the financial position statement if KLP is still exposed to changes in the fair value of the assets. This applies to repurchase agreements and agreements concerning securities lending. Repurchase agreements are a form of borrowing with collateral whereby KLP sells securities with an agreement to repurchase those securities at a predetermined price. Cash received is recognised as a deposit (debt). Securities transferred in connection with repurchase agreements are not deducted in the financial position statement.
Agreements concerning securities lending are transactions whereby KLP lends securities to a counterparty and receives a commision for it. Since both repurchase agreements and securities lending result in the securities being returned to KLP, the risk of value changes rests with KLP. However, the securities are not available to KLP while being transferred. The securities still reported in the financial position statement, and related debt, are assessed at fair value.
ASSETS TRANSFERRED THAT ARE STILL CAPITALISED
NOK MILLIONS
31.12.2021
31.12.2020
REPURCHASE AGREEMENTS
Certificates and bonds
0
0
Paid-in by credit institutions ¹
1 200
1 759
SECURITIES LENDING
Shares
2 874
1 947
Total assets transferred that are still capitalised
4 075
3 706
LIABILITIES RELATED TO THE ASSETS
NOK MILLIONS
31.12.2021
31.12.2020
REPURCHASE AGREEMENTS
Paid-in by credit institutions
0
0
SECURITIES LENDING
Paid-in by credit institutions
0
0
Certificates and bonds
2 523
1 547
Shares
523
546
Total liabilities
3 046
2 094
All the assets in the table above are subject to resale or collateral with the counterparty.
ASSETS TRANSFERRED THAT ARE NOT DEDUCTED, AND RELATED LIABILITIES
KLP receives collateral under reverse repurchase agreements and agreements concerning securities borrowing, which it is permitted to sell or pledge under the agreements. The transactions are carried out in accordance with standard agreements employed by the parties in the financial market.
In general, the agreements require additional security to be put up if the value of the securities fall below a predetermined level. According to the agreements, the recipient of the collateral has the unlimited right to sell or pledge the collateral in return for providing corresponding collateral on the date of settlement.
SECURITIES RECEIVED THAT ARE PERMITTED TO BE SOLD OR PLEDGED
NOK MILLIONS
31.12.2021
31.12.2020
REVERSE REPURCHASE AGREEMENTS
Certificates and bonds ¹
0
0
Of which sold or pledged
0
0
SECURITIES BORROWING
Shares
0
0
Of which sold or pledged
0
0
Total assets transferred and still capitalised
0
0
¹ A correction has been made in previously published figures as of 31.12.2020 where NOK 1 755 million was on the line "Certificates and bonds" under "Reverse repurchase agreements". The correct value is NOK 1 759 million and is now placed on the line "Paid in by credit institutions" which belongs to the category "transferred assets that are still capitalized".
Note 23 Return on capital
PER CENT
2021
2020
2019
2018
2017
CUSTOMER PORTFOLIOS
TOTAL OF COMMON PORTFOLIO
Return I
5
4.8
4.5
3.5
3.9
Return II
8.4
4.2
8.5
1.5
6.7
Return III
6.7
5.5
8.8
0.5
6.7
TOTAL - INVESTMENT OPTION PORTFOLIO
8.9
4.2
9.9
0.6
7.5
Return I = Book return
Return II = Value-adjusted return.
This is the book return +/- unrealized value changes charged to the securities adjustment fund.
Return III = Value-adjusted returns including value changes on assets are recognized at amortized cost.
These value changes are not included in the accounting income for the year.
PER CENT
2021
2020
2019
2018
2017
Return I
Return II
Return I
Return II
Return I
Return II
Return I
Return II
Return I
Return II
THE COMMON PORTFOLIO’S SUB-PORTFOLIOS HAVE HAD THE FOLLOWING RETURNS:
Balanced portfolio 1
5.1
8.4
4.9
4.2
4.5
8.6
3.5
1.4
3.9
6.7
Balanced portfolio 2
4.7
8.3
4.7
4.2
4.4
8.5
3.5
1.5
4.0
6.8
Moderate portfolio¹
NA
NA
NA
NA
NA
NA
3.8
1.7
3.1
6.0
¹ LKM was discontinued 30.06.2019. LKM was incorporated in LKB1 from 01.07.2019.
PER CENT
2021
2020
2019
2018
2017
CORPORATE PORTFOLIO
Return on financial investments in the corporate portfolio
3.4
3.1
4.3
4.2
4.0
For the corporate portfolio there is no difference in return I and II since no special provisions are made for any unrealized added value.
Note 24 Sales costs
NOK MILLIONS
2021
2020
Personnel costs
85
81
Commission
0
0
Other costs
58
60
Total sales costs
143
141
Note 25 Pensions obligations, own employees
The majority of the pension obligation is covered through KLP’s joint pension scheme for local authorities and enterprises (“Fellesordningen”). The Company also offers a pension scheme in addition to Fellesordningen. This obligation is covered through operation. Fellesordningen is a defined-benefits-based pension scheme that satisfies the requirements for mandatory occupational pensions (“obligatorisk tjenestepension”, or OTP). The Company has a contractual early retirement (AFP) scheme.
The accounting treatment of pension obligations is described in more detail in Note 2.
NOK MILLIONS
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
PENSION COSTS
Present value of accumulation for the year
86
5
91
73
5
78
Administration cost
2
0
2
2
0
2
Planchanges
0
0
0
0
0
0
Social security contributions - pension costs
12
1
13
10
1
11
Capital activity tax - pension tax
4
0
5
4
0
4
Pension costs taken to profit/loss incl. social security, capital activity tax and admin.
104
6
110
89
6
95
NET FINANCIAL COSTS
Interest cost
27
3
31
32
3
35
Interest income
-21
0
-21
-24
0
-24
Management costs
1
0
1
1
0
1
Net interest cost
7
3
10
9
3
12
Social security contributions - net interest cost
1
0
1
1
0
2
Capital activity tax - net interest cost
0
0
1
0
0
1
Net interest cost including social security contributions and capital activity tax
9
3
12
11
4
15
ESTIMATE DEVIATION PENSIONS
Actuarial gains (losses)
-50
9
-40
25
16
41
Social security contributions
-7
1
-6
3
2
6
Capital activity tax
-2
0
-2
1
1
2
Actuarial gains (losses) including social security contributions and capital activity tax
-59
11
-48
29
19
49
Total pension costs including interest costs and estimate deviation
54
21
74
129
29
158
NOK MILLIONS
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
PENSION OBLIGATIONS
Gross accrued pension obligations
1 689
174
1 863
1 530
161
1 691
Pension assets
1 398
0
1 398
1 192
0
1 192
Net liability before social security costs and capital activity tax
291
174
465
338
161
499
Social security contributions
41
25
66
48
23
70
Capital activity tax
15
9
23
17
8
25
Gross accrued obligations incl. social security costs and capital activity tax
1 745
207
1 952
1 595
191
1 786
Net liability incl. social security costs and capital activity tax
346
207
553
403
191
594
NOK MILLIONS
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
RECONCILIATION PENSION OBLIGATIONS
Capitalized net liability/(assets) 31.12. last year
403
191
594
340
168
508
Pension costs taken to profit/loss
104
6
110
89
6
95
Financial costs taken to profit/loss
9
3
12
11
4
15
Actuarial gains and losses included social security contributions and capital activity tax
-59
11
-48
29
19
49
Social security contributions paid in premiums/supplement
-13
-1
-14
-7
-1
-8
Capital activity tax paid in premiums/supplement
-5
0
-5
-3
0
-3
Premium/supplement paid-in including admin
-92
-5
-97
-55
-5
-60
Capitalized net liability/(assets) 31.12. this year
346
207
553
403
191
594
NOK MILLIONS
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
CHANGE IN PENSION OBLIGATIONS
Gross pension assets 01.01.
1 595
191
1 786
1 365
168
1 533
Present value of accumulation for the year
86
6
91
73
5
78
Interest cost
27
3
30
32
3
35
Actuarial losses (gains) gross pension obligation
63
11
74
143
19
162
Social security contributions - pension costs
12
1
13
10
1
11
Social security contributions - net interest cost
1
0
1
1
0
2
Social security contributions paid in premiums/supplement
-13
-1
-14
-7
-1
-8
Capital activity tax - pension costs
4
0
5
4
0
4
Capital activity tax - net interest cost
0
0
1
0
0
1
Capital activity tax paid in premiums/supplement
-5
0
-5
-3
0
-3
Payments
-26
-5
-31
-22
-5
-27
Gross pension obligation 31.12.
1 745
207
1 952
1 595
191
1 786
NOK MILLIONS
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
CHANGE IN PENSION ASSETS
Pension assets 01.01
1 192
0
1 192
1 025
0
1 025
Interest income
21
0
21
24
0
24
Actuarial (loss) gain on pension assets
122
0
122
113
0
113
Administration cost
-2
0
-2
-2
0
-2
Financing cost
-1
0
-1
-1
0
-1
Premium/supplement paid-in including admin
92
5
97
55
5
60
Payments
-26
-5
-31
-22
-5
-27
Pension assets 31.12
1 398
0
1 398
1 192
0
1 192
NOK MILLIONS
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
PENSIONS SCHEME'S OVER-/UNDER-FINANCING
Present value of the defined benefits pension obligation
1 745
207
1 952
1 595
191
1 786
Fair value of the pension assets
1 398
0
1 398
1 192
0
1 192
Net pensions liability
346
207
553
403
191
594
PER CENT
31.12.2021
31.12.2020
FINANCIAL ASSUMPTIONS (COMMON TO ALL PENSION SCHEMES)
Discount rate
1.90%
1.70 %
Salary growth
2.75%
2.25 %
The National Insurance basic amount (G)
2.50%
2.00 %
Pension increases
1.73%
1.24 %
Social security contribution
14.10%
14.10 %
Capital activity tax
5.00 %
5.00 %
The assumptions as at 31 December 2020 have been applied to measurement of the cost of pension for 2021, whilst for calculation of the pension obligation on 31 December 2021, the assumptions and membership numbers as at 31 December 2021 have been applied. The assumptions are based on the market situation as at 31 December 2021 and are in accordance with the recommendations of the Norwegian Accounting Standards Board (NASB).
ACTUARIAL ASSUMPTIONS
KLP’s JOINT PENSION SCHEME FOR LOCAL AUTHORITIES AND ENTERPRISES ("FELLESORDNINGEN):
An important part of the basis of pension costs and pension obligations is how mortality and disability develop amongst the members of the pension scheme.
KLP has used the K2013BE mortality table based on Finance Norway’s analyses of mortality in life insurance populations in Norway and Statistics Norway’s extrapolations.
KLP uses own disability table for actuarial assumptions related to disability, a table based on changes in disability figures in KLPs customer base.
Withdrawal of contractual early retirement (AFP) (per cent in relation to remaining employees):
The costs of AFP depend on how many in each year-group take AFP. On reaching 62 years there are 42.5 per cent who retire with an AFP pension.
It is only those who are employed and working right up to retirement who are entitled to AFP. This is taken into account in the calculation of the AFP obligation.
Voluntary termination for “Fellesordning” (in %)
Age (in years)
<24
24-29
30-39
40-50
51-55
>55
Turnover
25 %
15 %
7.5%
5 %
3 %
0 %
PENSIONS VIA OPERATIONS
AFP/early retirement is not relevant to this scheme. In regard to mortality the same variant of K2013BE has been used as for “Fellesordningen”.
NUMBER
Joint scheme
Via operation
2021
Joint scheme
Via operation
2020
MEMBERSHIP STATUS
Number active
603
23
626
586
25
611
Number deferred (previous employees with deferred entitlements)
480
11
491
447
11
458
Number of pensioners
223
50
273
219
49
268
PER CENT
2021
2020
COMPOSITION OF THE PENSION ASSETS:
Property
13.8%
13.3 %
Lending
11.9%
12.9 %
Shares
30.9%
24.2 %
Long-term/HTM bonds
27.7%
28.9 %
Short-term bonds
13.8%
16.9 %
Liquidity/money market
1.9%
3.9 %
Total
100.0 %
100.0 %
The pension funds are based on KLP’s financial funds in the common portfolio. The table shows percentage placing of the pension funds administered by KLP at the end of the year. Value-adjusted return on the assets was 8.36 per cent in 2021 and 4.23 per cent in 2020.
Expected payment into benefits plans after cessation of employment for the period 1 January – 31 December 2022 is NOK 117 million.
SENSITIVITY ANALYSIS AS AT 31 DECEMBER 2021
The discount rate is reduced by 0.5 %
Increase
Gross pension obligation
10.8%
Accumulation for the year
17.8%
Salary growth increases by 0.25%
Increase
Gross pension obligation
0.6%
Accumulation for the year
1.4%
Mortality is strengthened by 10 %
Increase
Gross pension obligation
2.8%
Accumulation for the year
2.1%
The sensitivity analysis above is based on all other assumptions being unchanged. In practice that is an unlikely scenario and changes in some assumptions are correlated. The calculation of gross pension obligation and accumulation for the year in the sensitivity analysis has been done using the same method as in calculating gross pension obligation in the financial position statement.
The duration in the Joint scheme is estimated at 18.3 years.
Note 26 Tax
NOK MILLIONS
2021
2020
Accounting income before tax
288
1 289
Items of other comprehensive income before tax
68
-76
DIFFERENSCES BETWEEN ACCOUNTING AND TAX INCOME
Reversal of value reduction, financial assets
755
16
Reversal of value increase, financial assets
-729
-1 307
Book gain on realization of shares and other securities
3
183
Tax gain on realization of shares and other securities
2
0
Other permanent differences
14
0
Change in differences affecting relationship between book and taxable income
-67
282
Taxable income
334
388
Group contribution received with tax effect
670
419
Surplus/deficit for the year is transferred to carryforward deficit
1 004
807
RECONCILIATION OF BASIS FOR DEFERRED TAX
TAX-INCREASING TEMPORARY DIFFERENCES
Gains and losses account
1 373
1 596
Risk equilization fund
4 154
4 154
Financial instruments
1 384
2 131
Total tax-increasing temporary differences
6 911
7 882
Difference not included in the basis for deferred taxes
-4 154
-4 154
Total tax-increasing temporary differences
2 757
3 728
TAX-REDUCING TEMPORARY DIFFERENCES
Long-term liabilities
-982
-1 272
Total tax-reducing temporary differences
-982
-1 272
Net temporary differences
1 775
2 455
Basis for deferred tax assets
1 775
2 455
25% deferred tax assets
444
614
Deferred tax in the balance sheet
-444
-614
Capitalized liability for tax settlement
-259
-1 155
Tax on group contributions directly charged to the balance sheet
-168
-105
Change in deffered tax taken to profit/loss
170
-68
SUMMARY OF TAC EXPENCE FOR THE YEAR
Change in deferred tax taken to profit/loss
170
-68
Tax payable of wealth
-8
-27
Tax payable taken to profit/loss
-83
-97
Corrected errors in previous years
35
0
Total tax taken to profit/loss
113
-192
TAX TAKEN TO PROFIT/LOSS
Tax
125
-204
Tax on other comprehensive income
-12
12
Total tax taken to profit/loss
113
-192
RECONCILIATION OF COST OF TAXES AGAINST ORDINARY PROFIT BEFORE TAX
Accounting income before tax
356
1 213
Expected tax in accordance with nominal rate (25%)
-89
-303
Tax effect of:
Permanent differences
175
139
Corrected errors in previous years
9
0
Total tax taken to profit/loss
95
-165
Effective tax rate
-27 %
14 %
WEALTH TAX
Taxable value assets
616 491
548 426
Taxable value liabilites
-610 457
-538 369
Net wealth
6 034
10 057
Base amount wealth tax
6 034
10 057
Wealth tax (0.15%)
8
15
Note 27 Salary and obligations towards senior management etc.
The KLP Board of Directors has laid down principles and guidelines for remuneration that apply for the entire Group and set up a remuneration committee as a subcommittee of the Board. The committee reports on and carries out checks that the remuneration schemes in the Group are in line with the Board's principles and guidelines.
Senior employees are defined as the Group CEO and Executive Vice Presidents employed in the parent company KLP and forming part of the Group senior management.
Senior employees who were members of the Group senior management before 1 May 2013, are pensionable at the age of 65, but may choose to canage this to aged 70. None of those senior management have chosen to avail themselves of the opportunity to change the retirement age as of 31.12.2021. Persons who were appointed to Group senior management as of 1 May 2013, are pensionable at the age of 70.
All employees of the KLP Group in Norway are registered in KLP's pension scheme for municipalities and companies. The employees earn pension rights in this scheme for salaries up to 12G.
Employees in the KLP Group with salaries above 12 G and for employees with lower retirement age than 67 years, also earn pension benefits for salaries above 12G if they were employed before 2 May 2013 and had a salary above 12G at that time. Full retirement pension in this additional cover amounts to 66 % of salary above 12G, and is achieved after at least 30 years of earnings in the scheme. Employees with a special agreement for a lower pension age than 67 years are ensured an old-age pension corresponding to 66 % of all pensionable salary up to 67 years. This add-on was closed May 2, 2013 and does not apply to employees who started after that date. Nor does the scheme apply to employees who were employed at this time in KLP, but who only receive salary above 12G after this date.
The Group CEO has severance pay corresponding to one year's salary including supplementary benefits in the event of termination of employment. There are no obligations to provide the Chairman of the Board special consideration or other benefits on termination or change of the appointment. KLP pays directors' liability insurance for members of its Board of Directors.
The KLP Group offers loans for various purposes. There are seperate loan terms for employees, and no senior executeves have terms that deviate from this. Loans to external members of the Board of Directors and external members of the Corporate Assembly are only granted under ordinary loan terms.
Fees to Board members are determined by the Corporate Assembly. Benefits and loans to deputies and observers are not specified in this note. It has been paid out a total of 441 thousand kroner to observers and deputies in 2021. This group of people consists of five persons.
All benefits are shown without the addition of social security contributions and capital activity tax.
For Board members elected by and among the employees stated that only about compensation and loans that can be linked to their directorship.
Attention is drawn otherwise to the description of the main principles on determination of remuneration in the KLP Group that may be found at klp.no.
2021 NOK THOUSANDS
Paid from the Company
Paid from another comany in the same group
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2021
Payment plan ¹
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2021
Payment plan ¹
SENIOR EMPLOYEES
Sverre Thornes, Group CEO
4 383
240
1 485
-
-
-
-
-
-
20 000
1.00
HC
Marianne Sevaldsen
2 925
184
1 182
-
-
-
-
-
-
4 021
1.00
A43
Aage E. Schaanning
3 758
165
1 269
-
-
-
-
-
-
6 390
1.00
HC
Rune Hørnes
2 801
156
296
-
-
-
-
-
-
-
-
-
Gro Myking
2 749
188
357
-
-
-
-
-
-
7 669
1.00
A30/A41
Kirsten Grutle
1 075
114
61
-
-
-
-
-
-
-
-
-
THE BOARD OF DIRECTORS ²
Egil Johansen, Chair (9 of 10)
392
-
-
-
-
-
-
-
-
-
-
-
Jenny Følling (10 of 10)
297
-
-
-
-
-
-
-
-
-
-
-
Odd Haldgeir Larsen (9 of 10)
242
-
-
-
-
-
-
-
-
1 924
1.55
A35
Karianne Melleby (9 of 9)
316
-
-
-
-
-
-
-
-
-
-
-
Øivind Brevik (10 of 10)
291
-
-
-
-
-
Cathrine M. Lofthus (5 of 5)
172
-
-
-
-
-
Cecilie Dae (1 of 1)
-
Susanne Torp-Hansen, elected by and from the employees (5 of 5)
133
Freddy Larsen, elected by and from the employees(5 of 5)
172
Vibeke Heldal, elected by and from the employees (5 of 5)
119
-
-
-
-
-
-
-
-
-
-
-
Erling Bendiksen, elected by and from the employees(5 of 5)
100
-
-
-
-
-
-
-
-
-
-
-
CORPORATE ASSEMBLY
Total CorporateAssembly, including employee representatives
765
-
-
5 419
-
-
-
-
-
87 244
-
-
EMPLOYEES
Loans to employees of KLP to subsidized interest rate
-
-
-
66 726
-
-
-
-
-
1 070 121
-
-
Loans to employees of KLP to ordinary terms and conditions
-
-
-
1 899
-
-
-
-
-
31 278
-
-
2020 NOK THOUSANDS
Paid from the Company
Paid from another comany in the same group
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2020
Payment plan ¹
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2020
Payment plan ¹
SENIOR EMPLOYEES
Sverre Thornes, Group CEO
4 240
291
1 433
-
-
-
-
-
-
11 120
1.0
A45
Marianne Sevaldsen
2 848
209
1 120
-
-
-
-
-
-
4 187
1.0
A43
Aage E. Schaanning
3 659
209
1 222
-
-
-
-
-
-
5 179
1.0
HC
Rune Hørnes
2 692
165
384
-
-
-
-
-
-
-
-
-
Gro Myking
2 619
204
470
-
-
-
-
-
-
6 088
1.0
A30
Kirsten Grutle
726
44
519
-
-
-
-
-
-
-
-
-
Mona Refsdal
1 061
122
329
-
-
-
-
-
-
2 632
1.0
HC/A42
THE BOARD OF DIRECTORS ²
Egil Johansen, Chair (12 of 12)
391
-
-
-
-
-
-
-
-
-
-
-
Jenny Følling (12 of 12)
288
-
-
-
-
-
-
-
-
-
-
-
Odd Haldgeir Larsen (12 of 12)
233
-
-
-
-
-
-
-
-
2 072
1.7
A35
Karianne Melleby (12 of 12)
313
-
-
-
-
-
-
-
-
-
-
-
Øivind Brevik (12 of 12)
289
-
-
-
-
-
Cathrine M. Lofthus (11 of 12)
289
-
-
-
-
-
Susanne Torp-Hansen, elected by and from the employees (12 of 12)
233
-
-
-
-
-
-
-
-
-
-
-
Freddy Larsen, elected by and from the employees(12 of 12)
289
-
-
-
-
-
-
-
-
-
-
-
CORPORATE ASSEMBLY
Total CorporateAssembly, including employee representatives
725
-
-
4 502
-
-
-
-
-
36 275
-
-
EMPLOYEES
Loans to employees of KLP to subsidized interest rate
-
-
-
91 473
-
-
-
-
-
994 954
-
-
Loans to employees of KLP to ordinary terms and conditions
-
-
-
4 411
-
-
-
-
-
29 381
-
-
¹ A=Annuity loand, last peyment, HC = Housing Credit
² The numbers in brackets represents the number of meetings attended by the total number of meetings held during the period in which the person has been on the board.
NOK THOUSANDS
2021
2020
The period costs related to lending terms and conditions for employees.
7 652
9 513
Note 28 Number of employees
2021
2020
Number of permanent employees 31.12.
588
569
Number of temporary employees 31.12.
30
15
Total number of employees 31.12.
618
584
Number of full time equivalents permanent employees
576
555
Number of full time equivalents temporary employees
20
14
Total number of full time equivalents
595
569
Note 29 Auditor’s fee
NOK MILLIONS
2021
2020
Ordinary audit
1.9
2.1
Certification services
0.2
0.2
Tax advisory services
0.4
0.1
Non-audit services
0.0
0.0
Total auditor’s fee
2.5
2.5
The audit fee is expensed according to received invoice. The amounts above include VAT.
Note 30 Transactions with related parties
All transactions with related parties are carried out on market terms and conditions. The exception is administrative services used across the Group. Costs for administrative services are allocated at actual cost in accordance with actual usage. All related parties are 100 per cent owned subsidiaries.
NOK MILLIONS
2021
2020
INCOME STATEMENT ITEMS
Purchase of asset management services from KLP Kapitalforvaltning AS
-118
-114
Purchase of asset management services from KLP Banken AS
-59
-59
Lease of office premises from KLP Huset AS
35
27
Sale of pension insurance/group life to subsidiaries
0
94
Net repayment administrative services
329
364
Total
186
310
NOK MILLIONS
31.12.2021
31.12.2020
BALANCE SHEET ITEMS ¹
Net outstanding accounts to:
KLP Skadeforsikring AS
299
63
KLP Forsikringsservice AS
1
1
KLP Kapitalforvaltning AS
14
20
KLP Eiendom AS
41
-30
KLP Bank konsern
30
27
Total intercompany
384
81
KLP Huset AS, classified in the accounts as “Shares and holdings in property subsidiaries” (corporate portfolio)
126
164
KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (common portfolio)
6 839
6 950
KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (investment option portfolio)
33
33
Total intercompany receivables
7 382
7 228
¹ Net internal outstanding accounts include Group contribution items at the various companies.
Note 31 Other liabilities
NOK MILLIONS
31.12.2021
31.12.2020
Accounts payable
10
4
VAT and tax deductions due
521
478
Non-settled securities trade
367
2 261
Total other liabilities
898
2 743
Note 32 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’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 Company’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 316 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 345 per cent.
31.12.2021
31.12.2020
SOLVENCY II-SCR RATIO ¹
316 %
282 %
NOK BILLIONS
31.12.2021
31.12.2020
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Assets, book value
706
652
Added values - hold-to-maturity portfolio/loans and receivables
7
16
Added values - other lending
0
0
Other added/lesser values
0
0
Deferred tax asset
0
0
Total assets - solvency II
713
668
NOK BILLIONS
31.12.2021
31.12.2020
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Best estimate
647
596
Risk margin
13
14
Hybrid Tier 1 securities/Subordinated loan capital
5
5
Other liabilities
11
18
Deferred tax liabilities
1
1
Total liabilities - solvency II
676
634
Excess of assets over liabilities
36
33
- Deferred tax asset
0
0
+ Hybrid Tier 1 securities
2
2
Tier 1 basic own funds
38
36
Total eligible tier 1 own funds
38
36
Subordinated loans
3
4
Tier 2 basic own funds
3
4
Ancillary own funds
12
11
Tier 2 ancillary own funds
12
11
Deduction for max. eligible tier 2 own funds
-8
-7
Total eligible tier 2 own funds
7
8
Deferred tax asset
0
0
Total eligible tier 3 own funds
0
0
Solvency II total eligible own funds
45
43
Market risk
7
7
Diversification market risk
-2
-2
Counterparty risk
0
0
Life risk
13
14
Diversification life risk
-2
-3
Diversification general
-3
-3
Operational risk
3
3
Loss absorbing ability deferred tax
-2
-1
Solvency capital requirement (SCR)
14
15
Linear minimum capital requirement (MCR_linear)
5
8
Minimum
4
4
Maximum
6
7
Minimum capital requirement (MCR)
5
7
Solvency II -SCR ratio ¹
316 %
282 %
¹ Final calculation of Solvency II-SCR ratio as of 31.12.2020 gives a Solvency II-SCR ratio of 282 %. This is a reduction of 4 % compared to previously reported.
Note 33 Other insurance-related income and costs
NOK MILLIONS
2021
2020
OTHER INSURANCE-RELATED INCOME
Contribution service pension/contractual early retirement (AFP)
1 265
1 189
Miscellaneous interest income
2
3
Other income
6
0
Total other insurance-related income
1 274
1 192
OTHER INSURANCE-RELATED COSTS
Payments service pension/contractual early retirement (AFP)
1 265
1 189
Other interest costs
20
17
Total other insurance-related costs
1 286
1 206
Note 34 Contingent liabilities
NOK MILLIONS
31.12.2021
31.12.2020
Guarantee liability
2
2
Committed, not subscribed investment in private equity and property funds
24 615
22 365
Approved, not paid out KLP loan pledge
1 457
3 643
Total contingent liabilities
26 074
26 011
Note 35 Leases
NOK MILLIONS
31.12.2021
31.12.2020
RIGHT-OF-USE ASSETS
Property
Opening balance 01.01.
1 081
204
Addition
0
981
Depreciation
-108
-104
Closing balance 31.12.
973
1 081
NOK MILLIONS
31.12.2021
31.12.2020
LEASE LIABILITIES
Property
Opening balance 01.01.
1 099
210
Addition
0
981
Repayments
-88
-92
Closing balance 31.12.
1 012
1 099
NOK MILLIONS
2021
2020
Property
Interest expense lease liabilities
26
17
Interest expense lease liabilities
26
17
Note 36 Change in liabilities from financing activities
NOK MILLIONS
31.12.2020
Cash flow from financing activities
Non-cash changes ¹
31.12.2021
Other subordinated loan capital
3 135
0
-135
3 000
Hybrid Tier 1 securities
1 764
0
-159
1 604
Total liabilities from financing activities
4 898
0
-294
4 604
¹ Non-cash flow changes are mainly unrealized currency.
Note 37 Change in fair value IFRS 9
31.12.2021 NOK MILLIONS
Financial assets at amortized cost¹ Passed SPPI
Fair value 31.12.2020
205 967
Bought
22 202
Sold
-2 530
Redemption at maturity
-9 308
Change in fair value
-8 232
Fair value 31.12.2021
208 100
¹ Investments held to maturity and bonds classified as loans and receivables
31.12.2021 NOK MILLIONS
Financial assets valued at fair value
Fair value 31.12.2020
290 560
Bought
156 747
Sold
-144 409
Change in fair value
22 434
Fair value 31.12.2021
325 331
31.12.2021 NOK MILLIONS
Other loans and receivables at amortized cost Passed SPPI
Other loans and receivables at amortized cost Not passed SPPI
Other loans and receivables at amortized cost Total
Fair value 31.12.2020
77 298
1 393
78 691
New loans
10 349
0
10 349
Repayment on-/ redemption of loans
-7 426
-1 104
-8 531
Change in fair value
-2 157
-34
-2 191
Fair value 31.12.2021
78 064
255
78 319
In accordance with the notes requirements, the entity has conducted an SPPI test on the portfolio at amortizied cost. Based on the preliminary assessment all investments except one loan passes the test. Also refers to note 5 Fair value of financial assets and liabilities and note 11 Credit risk.
Note 38 Events after the reporting period
KLP and the KLP funds decided in February 2022 to freeze all investments in Russia. Twenty-two Russian companies were excluded, and active efforts will be made to dispose of these investments. The investments amount to around NOK 350 million in all. The decision is based on due diligence as there is an unacceptable risk of complicity in breaches of KLP’s guidelines from the activities of these companies. KLP does not generally exclude at the country level, and the assessments should relate to the specific companies. However, this was an exceptional case, and after an overall assessment it was decided to exclude all investments in Russia. The risk of human rights violations in war and conflict situations, the introduction of a comprehensive sanctions’ regime, and the decision by the Norwegian government to withdraw SPU (Government Pension Fund Global) investments were all crucial to this decision.
The Norwegian Competition Authority is investigating whether KLP has violated the Competition Act
In February 2022, the Norwegian Competition Authority carried out unannounced securing of evidence with KLP because they believe there is reasonable reason to assume that KLP has violated the Norwegian Competition Act. It is the provision in section 11 of the Norwegian Competition Act on undue exploitation of a dominant position that the Norwegian Competition Authority investigates whether KLP has breached, and the securing of evidence was carried out on the basis of a decision from Hordaland District Court.
KLP has given the Norwegian Competition Authority access to everything they have requested, and is prepared to cooperate with the Norwegian Competition Authority in the further investigation.