Kommunal Landspensjonskasse gjensidig forsikringsselskap
Income statementKommunal Landspensjonskasse gjensidig forsikringsselskap
NOTES | NOK MILLIONS | 2021 | 2020 |
---|---|---|---|
Premiums due, gross | 50 161 | 34 252 | |
Transfer of premium reserve and pension capital etc. from other insurance companies/pension funds | 0 | 2 850 | |
19 | Total premium income for own account | 50 161 | 37 102 |
Income from investments in subsidiaries, associated enterprises and jointly controlled entities | 6 736 | 6 009 | |
Interest income and dividends etc on financial assets | 12 587 | 11 224 | |
Value changes on investments | 17 896 | 1 240 | |
Gains and losses realized on investments | 12 550 | 5 698 | |
4 | Total net income from investments in the common portfolio | 49 770 | 24 170 |
Income from investments in subsidiaries, associated enterprises and jointly controlled entities | 25 | 25 | |
Interest income and dividends etc on financial assets | 50 | 42 | |
Value changes on investments | 74 | -152 | |
Gains and losses realized on investments | 33 | 158 | |
4 | Total net income from investments in the investment option portfolio | 181 | 74 |
33 | Other insurance-related income | 1 274 | 1 192 |
Claims paid, gross | -22 092 | -20 704 | |
Transfer of premiuim reserve and pension capital etc. to other insurance companies /pension funds | -8 346 | -7 656 | |
19 | Total claims | -30 438 | -28 360 |
Change in premium reserve etc., gross | -28 731 | 3 288 | |
Change in supplementary reserves | -5 329 | -7 719 | |
Change in securities adjustment fund | -22 259 | 623 | |
Changes in premium funds, defined contribution funds, and pension regulation funds etc. | -3 120 | -23 841 | |
19 | Total changes in insurance liabilities taken to profit/loss - contractual liabilities | -59 440 | -27 649 |
Changes in pension capital etc. | -71 | 586 | |
Changes in premium funds, defined contribution funds and pension regulation funds etc. | -14 | -70 | |
Change in other provisions | -91 | -30 | |
19 | Total changes in insurance liabilities taken to profit/loss – individual investment option portfolio | -177 | 487 |
Surplus on returns result | -8 826 | -4 111 | |
Risk result assigned to insurance contracts | -589 | 0 | |
19 | Total funds assigned to insurance contracts - contractual liabilities | -9 415 | -4 111 |
Administration costs | -219 | -213 | |
24 | Sales costs | -143 | -141 |
Insurance-related administration costs (incl. commission for reinsurance received) | -1 010 | -818 | |
Total insurance-related operating expenses | -1 372 | -1 172 | |
33 | Other insurance-related costs | -1 286 | -1 206 |
19 | Technical result | -742 | 526 |
Income from investments in subsidiaries, associated enterprises and jointly controlled entities | 699 | 783 | |
Interest income and dividends etc. on financial assets | 778 | 745 | |
17 | Net operating income from property | 40 | 85 |
Value changes on investments | -186 | 325 | |
Gains and losses realized on investments | -39 | -482 | |
4 | Total net income from investments in the corporate portfolio | 1 292 | 1 457 |
Other income | 10 | 18 | |
Administration costs | -17 | -16 | |
Other expenses | -255 | -696 | |
Total administration costs and other costs associated with the corporate portfolio | -272 | -712 | |
Non-technical profit/loss | 1 030 | 762 | |
Income before tax | 288 | 1 289 | |
26 | Tax | 125 | -204 |
Income before other income and expenses | 413 | 1 085 | |
25 | Actuarial gains and losses on defined benefits pension schemes | 48 | -49 |
Proportion of other comprehensive income on application of the equity method | 36 | -39 | |
Adjustment of the insurance liabilities | -16 | 12 | |
26 | Tax on other income and expenses that will not be reclassified to profit and loss | -12 | 12 |
Total other income and expenses that will not be reclassified to profit and loss | 56 | -63 | |
TOTAL COMPREHENSIVE INCOME | 469 | 1 021 | |
ALLOCATIONS AND TRANSFERS | |||
Transferreed to owners´ equity contibution | -811 | -611 | |
Transferred to/from the risk equalization fund | 1 034 | 136 | |
Transferred to other retained earnings | -692 | -546 | |
Total allocations and transfers | -469 | -1 021 |
Balance sheetKommunal Landspensjonskasse gjensidig forsikringsselskap
NOTES | NOK MILLIONS | 31.12.2021 | 31.12.2020 |
---|---|---|---|
ASSETS IN THE CORPORATE PORTFOLIO | |||
18 | Other intangible assets | 727 | 602 |
INVESTMENTS IN THE CORPORATE PORTFOLIO | |||
6,17 | Investment properties | 1 004 | 1 017 |
14 | Shares and holdings in property subsidiaries | 3 507 | 3 380 |
14 | 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.
KLP's financial risk comprises liquidity risk, market risk and credit risk.
7.2.1 Liquidity risk
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.
Note 10 Currency risk
31.12.2021 | Fin.l pos. statement items excl. currency derivatives | Currency derivatives | Translation rate | Total | Net position | |||
---|---|---|---|---|---|---|---|---|
NOK MILLION/ FOREIGN CURRENCY ¹ | Assets | Liabilities | Assets | Liabilities | Currency/NOK | Assets | Liabilities | NOK |
US dollar | 13 069 | -51 | 9 429 | -18 264 | 8.82 | 22 498 | -18 315 | 36 891 |
Euro | 4 354 | -168 | 3 537 | -6 760 | 10.03 | 7 891 | -6 928 | 9 651 |
Japanese yen | 127 778 | -292 | 87 835 | -174 427 | 0.08 | 215 613 | -174 720 | 3 131 |
British Pound | 1 258 | 0 | 1 073 | -2 132 | 11.94 | 2 331 | -2 132 | 2 377 |
Canadian dollar | 894 | 0 | 478 | -1 056 | 6.98 | 1 371 | -1 056 | 2 202 |
Swedish krone | 22 003 | 0 | 22 482 | -42 325 | 0.97 | 44 485 | -42 325 | 2 103 |
Hong Kong dollar | 3 271 | 0 | 1 912 | -3 843 | 1.13 | 5 183 | -3 843 | 1 515 |
Indian rupi | 12 466 | 0 | 0 | 0 | 0.12 | 12 466 | 0 | 1 479 |
Swiss franc | 356 | 0 | 220 | -425 | 9.68 | 576 | -425 | 1 454 |
Danish kroner | 10 324 | -68 | 9 384 | -18 773 | 1.35 | 19 708 | -18 842 | 1 168 |
Australian dollar | 461 | 0 | 322 | -629 | 6.41 | 783 | -629 | 985 |
Taiwan new dollar | 6 436 | 0 | 0 | -3 423 | 0.32 | 6 436 | -3 423 | 961 |
Chinese Yuan | 474 | 0 | 0 | 0 | 1.38 | 474 | 0 | 655 |
Korean won | 210 413 | 0 | 0 | -122 730 | 0.01 | 210 413 | -122 730 | 650 |
Other currencies | 3 407 | |||||||
Total short-term foreign currency positions | 68 629 | |||||||
Euro | 1 477 | -301 | 0 | -854 | 10.03 | 1 477 | -1 155 | 3 235 |
US dollar | 3 506 | -82 | 0 | -3 159 | 8.82 | 3 506 | -3 241 | 2 340 |
Japanese yen | 15 875 | -11 529 | 0 | 0 | 0.08 | 15 875 | -11 529 | 333 |
British Pound | 173 | 0 | 2 | -169 | 11.94 | 175 | -169 | 70 |
Swedish krone | 3 014 | 0 | 0 | -2 957 | 0.97 | 3 014 | -2 957 | 56 |
Danish kroner | 14 | 0 | 0 | 0 | 1.35 | 14 | 0 | 19 |
Australian dollar | 0 | 0 | 0 | 0 | 6.41 | 0 | 0 | 0 |
Canadian dollar | 0 | 0 | 0 | 0 | 6.98 | 0 | 0 | 0 |
Swiss franc | 0 | 0 | 0 | 0 | 9.68 | 0 | 0 | 0 |
Korean won | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 |
Total long-term foreign currency positions | 6 053 | |||||||
Total pre-tax currency positions | 74 682 | |||||||
Total currency positions after tax | 56 012 | |||||||
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. |
31.12.2020 | Fin.l pos. statement items excl. currency derivatives | Currency derivatives | Translation rate | Total | Net position | |||
---|---|---|---|---|---|---|---|---|
NOK MILLION/ FOREIGN CURRENCY ¹ | Assets | Liabilities | Assets | Liabilities | Currency/NOK | Assets | Liabilities | NOK |
US dollar | 10 354 | -64 | 7 374 | -14 658 | 8.56 | 17 728 | -14 722 | 25 734 |
Euro | 4 251 | -693 | 2 266 | -5 209 | 10.48 | 6 517 | -5 902 | 6 445 |
Japanese yen | 113 644 | -257 | 78 124 | -159 132 | 0.08 | 191 768 | -159 390 | 2 685 |
British Pound | 1 196 | 0 | 1 213 | -2 227 | 11.70 | 2 409 | -2 227 | 2 126 |
Canadian dollar | 674 | 0 | 377 | -844 | 6.72 | 1 051 | -844 | 1 391 |
Hong Kong dollar | 2 115 | 0 | 1 100 | -2 171 | 1.10 | 3 215 | -2 171 | 1 154 |
Swiss franc | 251 | 0 | 148 | -295 | 9.69 | 400 | -295 | 1 014 |
Danish kroner | 8 727 | -62 | 7 748 | -15 833 | 1.41 | 16 475 | -15 894 | 817 |
Australian dollar | 372 | 0 | 431 | -683 | 6.61 | 803 | -683 | 788 |
Swedish krone | 17 007 | 0 | 16 990 | -33 255 | 1.04 | 33 997 | -33 255 | 774 |
Indian rupi | 5 508 | 0 | 0 | 0 | 0.12 | 5 508 | 0 | 645 |
Other currencies | 3 877 | |||||||
Total short-term foreign currency positions | 47 449 | |||||||
US dollar | 3 080 | -92 | 0 | -2 815 | 8.56 | 3 080 | -2 906 | 1 488 |
Japanese yen | 16 254 | -11 779 | 0 | 0 | 0.08 | 16 254 | -11 779 | 371 |
British Pound | 189 | 0 | 3 | -184 | 11.70 | 192 | -184 | 98 |
Danish kroner | 12 | 0 | 0 | 0 | 1.41 | 12 | 0 | 16 |
Euro | 904 | -301 | 2 | -604 | 10.48 | 906 | -905 | 16 |
Swedish krone | 1 674 | 0 | 0 | -1 664 | 1.04 | 1 674 | -1 664 | 11 |
Korean won | 487 | 0 | 0 | 0 | 0.01 | 487 | 0 | 4 |
Australian dollar | 8 | 0 | 89 | -97 | 6.61 | 97 | -97 | 1 |
Swiss franc | 0 | 0 | 0 | 0 | 9.69 | 0 | 0 | 0 |
Canadian dollar | 0 | 0 | 0 | 0 | 6.72 | 0 | 0 | 0 |
Total long-term foreign currency positions | 2 004 | |||||||
Total pre-tax currency positions | 49 453 | |||||||
Total currency positions after tax | 37 090 | |||||||
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.
Independent Auditor’s Report
Contact information
KLP
Kommunal Landspensjonskasse gjensidig forsikringsselskap
Pb. 400 Sentrum, 0103 Oslo
Org.nr.: 938 708 606
Visitors address
Dronning Eufemias gate 10, Oslo
Tlf: +47 55 54 85 00