Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
5 641
5 177
14
Total subsidiaries, associated enterprises and jointly controlled entities
9 124
8 684
5,11
Investments held to maturity
7 030
6 735
5,11
Loans and receivables
13 102
12 722
5,11
Total financial assets valued at amortized cost
20 132
19 456
5,6,15
Shares and units
6
8
5,6,11
Fixed income securities
10 926
10 280
5,6,11
Loans and receivables
1 101
1 287
5,6,11
Financial derivatives
455
646
5,6
Total financial assets valued at fair value
12 489
12 221
Total investments in the corporate portfolio
43 144
41 366
Receivables related to direct business
1 040
905
30
Intra-Group receivables
167
384
Other receivables
143
118
Total receivables
1 350
1 407
Plant and equipment
38
41
11
Bank deposits
918
755
35
Right-of-use assets
865
973
Total other assets
1 821
1 769
Total assets in the corporate portfolio
47 292
45 268
ASSETS IN THE CUSTOMER PORTFOLIOS
INVESTMENTS IN THE COMMON PORTFOLIO
14
Shares and holdings in property subsidiaries
74 979
70 206
14
Shares and holdings in other subsidiaries, associated enterprises and jointly controlled entities
5 495
4 958
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
11 858
12 524
Total subsidiaries, associated enterprises and jointly controlled entities
92 332
87 689
5,11
Investments held to maturity
17 129
19 185
5,11
Loans and receivables
250 321
240 422
5,11
Total financial assets valued at amortized cost
267 451
259 608
5,6,15
Shares and units
180 344
187 679
5,6,11
Fixed income securities
98 992
109 357
5,6,11
Loans and receivables
16 590
12 393
5,6,11
Financial derivatives
4 164
1 862
5,6
Other financial assets
493
695
5,6
Total financial assets valued at fair value
300 584
311 984
Total investments in the common portfolio
660 366
659 281
INVESTMENTS IN THE INVESTMENT OPTION PORTFOLIO
14
Shares and holdings in property subsidiaries
301
256
Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities
61
63
Total subsidiaries, associated enterprises and jointly controlled entities
361
319
5,11
Investments held to maturity
41
41
5,11
Loans and receivables
902
713
5,11
Total financial assets valued at amortized cost
943
753
5,6,15
Shares and units
922
749
5,6,11
Fixed income securities
273
298
5,6,11
Loans and receivables
98
74
5,6,11
Financial derivatives
9
6
5,6
Other financial assets
4
0
5,6
Total financial assets valued at fair value
1 305
1 126
Total investments in the investment option portfolio
2 609
2 199
Totalt assets in the customer portfolios
662 976
661 480
TOTALT ASSETS
710 268
706 748
NOTES
NOK MILLIONS
31.12.2022
31.12.2021
OWNERS' EQUITY AND LIABILITIES
Other owners' equity contributed
21 388
19 831
Total owners' equity contributed
21 388
19 831
Risk equalization fund
4 643
4 370
Other retained earnings
16 768
16 476
Total retained earnings
21 411
20 847
21
Other subordinated loan capital
3 147
3 000
20,21
Hybrid Tier 1 securities
1 428
1 604
5,21
Total subordinated loan capital etc.
4 575
4 604
Premium reserve etc.
516 525
484 728
Supplementary reserves
0
48 626
16
Securities adjustment fund
0
77 397
Buffer fund
102 162
0
Premium funds, defined contribution funds, pension regulation funds etc.
33 024
40 769
19
Total insurance liabilities - contractual liabilities
651 711
651 520
Pension capital etc.
2 005
1 549
Supplementary reserves
0
186
Buffer fund
61
0
Premium funds, defined contribution funds, pension regulation funds etc.
547
499
19
Total insurance liabilities - special investment portfolio
2 613
2 234
25
Pension obligations etc.
524
553
26
Current tax liabilities
467
259
26
Deferred tax liabilities
316
444
Total provision for liabilities
1 307
1 257
Liabilities related to direct insurance
492
699
5,6
Liabilities to credit institutions
2 678
1 651
5,6,12
Financial derivatives
1 387
2 014
35
Lease liabilities
920
1 012
31
Other liabilities
1 428
898
Total liabilities
6 905
6 273
Other accrued costs and pre-paid income
357
182
Total accrued costs and pre-paid income
357
182
TOTAL EQUITY AND LIABILITIES
710 268
706 748
OFF-BALANCE-SHEET ITEMS
34
Contingent liabilities
28 767
26 074
Changes in Owners’ equityKommunal Landspensjonskasse gjensidig forsikringsselskap
2022 NOK MILLIONS
Owners’ equity contributed
Retained earnings
Total owners’ equity
Risk equalization fund
Other retained earnings
Own funds 31 December 2021
19 831
4 370
16 476
40 678
Change recognized directly in equity ¹
415
-172
243
Own funds 1 January 2022
19 831
4 786
16 304
40 921
Income before other income and expenses
-142
369
803
Actuarial gains and losses on defined benefits pension schemes
66
66
Proportion of other comprehensive income on application of the equity method
66
66
Adjustment of the insurance liabilities
-21
-21
Tax on other income and expenses that will not be reclassified to profit or loss
-17
-17
Total other income and expenses that will not be reclassified to profit or loss
94
94
Total comprehensive income
-142
464
897
Owners equity contribution recieved
982
982
Total transactions with owners
982
982
Own funds 31 December 2022
21 388
4 643
16 768
42 799
¹ See note 2.1.1 c) for information.
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
Statement of cash flowsKommunal Landspensjonskasse gjensidig forsikringsselskap
NOK MILLIONS
2022
2021
CASH FLOWS FROM OPERATIONAL ACTIVITIES
Direct insurance premiums received
38 650
41 202
Direct insurance claims and benefits paid
-23 338
-21 656
Payments made on transfer
-4 628
-8 287
Payments to other suppliers for products and services
-1 358
-1 299
Payments to staff, pension schemes, employer's social security contribution etc.
-736
-681
Interest paid
-500
-205
Interest received
9 395
8 627
Dividend and group contribution received
2 861
6 681
Tax and public charges paid
-304
-963
Receipts to the property business
40
53
Net receipts/payments of loans to customers etc.
585
-556
Receipts on the sale of shares
43 256
21 705
Payments on the purchase of shares
-41 712
-53 971
Net cash flow from receivables on subsidiaries
750
750
Receipts on the sale of bonds and certificates
90 866
68 298
Payments on the purchase of bonds and certificates
-109 248
-68 444
Net cash flow from purchase/sale of other short-term securities
-4 951
8 399
Net cash flows from operating activities
-374
-346
CASH FLOWS FROM INVESTMENT ACTIVITIES
Receipts on the sale of tangible fixed assets etc.
0
6
Payments on the purchase of tangible fixed assets etc.
-329
-281
Net cash flows from investment activities
-329
-275
CASH FLOWS FROM FINANCING ACTIVITIES
Receipts of owners’ equity contributions
1 120
1 101
Payments on repayment of owners’ equity contributions
-138
-275
Payments lease liabilities
-116
-110
Net cash flows from financing activities
866
716
Net changes in cash and bank deposits
163
95
Holdings of cash and bank deposits at start of period
755
659
Holdings of cash and bank deposits at end of period
918
755
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 Eufemiasgate 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 2022 were adopted by the Companys' Board of Directors on the 17th of March 2023.
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 KLP 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 2022
The ongoing IBOR reform has not led to any significant changes in value for KLP. A small number of interest rate swaps in USD-NOK have had their valuation method changed, with the base yield curve between the currencies changing in line with the new market practice. This change has to do with the methodology and has no material effect on value. USD Libor will cease in June 2023, when four interest rate swaps will have to be terminated or changed. A change also has to be made to the valuation method for foreign exchange contracts. This will have no material impact on valuations.
KLP has a fund bond denominated in Japanese yen with a fixed USD interest rate which can be redeemed in 2023. If KLP chooses not to exercise its right to redeem the loan, the credit margin on the loan will be based on a future JPY-LIBOR rate. The interest terms at the end of 2022 are unchanged; see Note 21 for more details of the fund bond issue.
There are no other 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 2023 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.
IFRS 9 Financial Instruments
IFRS 9 Financial Instruments 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.
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. Note 37 in this report describes the most important accounting principles according to IFRS 9, as well as the transition effect the standard will have on KLP’s accounts on the time of transition.
There are no other IFRSs or IFRIC interpretations not yet in force that are expected to have a significant impact on the financial statements.
c) Other changes
The wording of Section 3-7 of the Annual Accounts Regulations for life insurance companies has been amended. The change applies where a group reporting according to IFRS comprises both a life insurance company and a non-life insurance company, with the former as the parent company. In the life insurance company’s accounts, the investment in the subsidiary is reported by the equity method, applying uniform accounting principles. While the life insurer is not allowed to apply IFRS 17 (Insurance Contracts) in its company accounts, IFRS 17 is mandatory in the non-life accounts. The new wording states that it is not necessary in such cases to revise the accounting principles where the equity method is used.
Rules on a merged buffer fund covering all customers were introduced for municipal pension schemes from 01.01.2022 together with some other changes for guaranteed pension products. The new buffer fund replaces the earlier supplementary reserves and securities adjustment fund. The table below shows the reworked opening balance:
NOK MILLION
Total insurance liabilities - contractual liabilities 01.01.2022
Total insurance liabilities - special investment portfolio 01.01.2022
Total
Supplementary reserves
48 626
186
48 812
Securities adjustment fund
76 843
76 843
Buffer fond
125 469
186
125 655
A further NOK 554 million was moved from the securities adjustment fund to the risk equalisation fund as of 01.01.2022.
In 2021 and at the beginning of 2022, KLP was in discussions with the Financial Supervisory Authority of Norway on certain allocations that were made in the annual accounts for 2020. The annual accounts for 2021 showed these changes, and the effects were incorporated into the figures. In February 2022, KLP again received a letter from the FSA stating that its equity must contribute 20 per cent of the amount from the risk result from 2020 used to boost the reserves for increased longevity. This amounted to NOK 229 million, and is recognised directly in the balance sheet, split between equity and premium funds.
If the tax effect of the items posted directly to the Group’s equity for buffer funds and reserves is taken into account, postings directly to equity amounted to NOK 243 million as of 01.01.2022.
Gross/net accounting for management remuneration in mutual funds
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 stated 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). The corresponding amount had to be added to the return on customer funds. This did not accord with KLP’s practice which is net accounting.
The requirement for gross recognition has been disputed, and the industry therefore asked the Ministry of Finance to clarify the issue. On 9 January 2023, the Ministry of Finance explained that there is insufficient legal basis for requiring pension schemes to include such management remuneration in their price tariffs.
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.
The trend in insurance risk has been relatively stable over the last decade. Although there is some unpredictability associated with annual fluctuations and long-term developments, we generally use the insights gained from analyses in the future pricing of risk. Since the start of the coronavirus pandemic, it has been less clear that insights from recent history can tell us anything about the normal state of affairs. In the early phase of the pandemic, there was lower mortality in the population, but this increased towards the end of 2021 and into 2022.
For disability, there are a number of pandemic factors that could come into play. Some people are touched directly by the long-term effects of Covid-19, while others have suffered extra stress through two years of pandemic, such as workers in the health and care sectors, schools and kindergartens.
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. 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
2022 NOK MILLIONS
Corporate portfolio
Common portfolio
Investment option portfolio
Total
Write-up/-down shares and units
-40
3 308
13
3 282
Profit/loss subsidiaries
238
2 799
12
3 049
Profit/loss associated enterprises and jointly controlled entities
1
333
0
334
Total income from investments in subsidiaries, associated enterprises and joint ventures
199
6 441
25
6 665
Interest banking
14
150
1
164
Interest financial derivatives
28
381
0
409
Interest bonds and other fixed-income securities
194
1 332
2
1 529
Total interest income financial instruments at fair value
236
1 863
3
2 102
Interest bonds amortized cost
473
6 097
30
6 599
Interest lending
0
1 876
0
1 876
Total interest income financial instruments at amortized cost
473
7 972
30
8 475
Dividend/interest shares and units
0
1 322
0
1 322
Other income and expenses
-1
-333
1
-334
Total net interest income and dividend etc. on financial assets
707
10 824
34
11 565
Value adjustment property
394
0
0
394
Rental income property
41
0
0
41
Total net income from investment property
435
0
0
435
Value changes shares and units
-253
-24 624
-100
-24 977
Value change bonds and other fixed-income securities
-69
-2 425
0
-2 494
Value change financial derivatives
-246
-450
-5
-702
Value change loans and receivables
-7
12
0
5
Total value change financial instruments at fair value
-574
-27 488
-106
-28 168
Value change lending
0
267
0
267
Total value change financial instruments at amortized cost
0
267
0
267
Value change on subordinated loans and hybrid funds
34
0
0
34
Total value changes on investments
-541
-27 220
-106
-27 867
Realized shares and units
0
8 651
25
8 676
Realized bonds and other fixed-income securities
-22
3 630
-2
3 607
Realized financial derivatives
-6
-11 757
-40
-11 803
Realized loans and receivables
5
58
6
69
Total realized financial instruments at fair value
-23
583
-11
549
Realized bonds at amortized cost ¹
290
1 786
0
2 076
Realized loans at amortized cost ¹
0
0
0
0
Total realized financial instruments at amortized cost
290
1 786
0
2 076
Other financial costs and income
0
16
0
16
Total realized gains and losses on investments
267
2 385
-12
2 640
Total net income from investments
1 066
-7 570
-58
-6 562
¹ Realized values on bonds at amortized cost come from realized added/reduced values on foreign exchange.
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.
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.
31.12.2022 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
494
500
2 559
2 573
2
2
3 055
3 075
Accrued not due interest
19
19
95
95
0
0
114
114
Foreign hold-to-maturity bonds
6 479
6 133
14 273
13 949
38
39
20 790
20 121
Accrued not due interest
39
39
202
202
1
1
241
241
Total investments held to maturity
7 030
6 691
17 129
16 820
41
41
24 200
23 552
BONDS CLASSIFIED AS LOANS AND RECEIVABLES
Norwegian bonds
5 138
4 836
55 584
52 806
302
283
61 024
57 925
Accrued not due interest
70
70
769
769
4
4
844
844
Foreign bonds
7 789
7 303
113 271
105 231
586
545
121 645
113 079
Accrued not due interest
105
105
1 716
1 716
9
9
1 830
1 830
Total bonds classified as loans and receivables
13 102
12 314
171 339
160 522
902
842
185 343
173 678
OTHER LOANS AND RECEIVABLES
Secured loans
0
0
2 935
2 836
0
0
2 935
2 836
Lending with public sector guarantee
0
0
70 213
68 807
0
0
70 213
68 807
Loans abroad secured by mortgage and local government guarantee
0
0
5 332
5 332
0
0
5 332
5 332
Other loans
0
0
115
115
0
0
115
115
Accrued not due interest
0
0
389
389
0
0
389
389
Total other loans and receivables
0
0
78 982
77 478
0
0
78 982
77 478
Total financial assets at amortized cost
20 132
19 005
267 451
254 820
943
883
288 525
274 708
ASSETS – AT FAIR VALUE
EQUITY CAPITAL INSTRUMENTS
Norwegian shares
6
6
10 961
10 961
0
0
10 968
10 968
Foreign shares
0
0
41 622
41 622
0
0
41 622
41 622
Total shares
6
6
52 584
52 584
0
0
52 590
52 590
Property funds
0
0
9 248
9 248
47
47
9 296
9 296
Norwegian equity funds
0
0
80 234
80 234
862
862
81 096
81 096
Foreign equity funds
0
0
36 087
36 087
0
0
36 087
36 087
Total equity fund units
0
0
125 570
125 570
909
909
126 479
126 479
Norwegian alternative investments
0
0
2 191
2 191
12
12
2 203
2 203
Foreign alternative investments
0
0
0
0
0
0
0
0
Total alternative investments
0
0
2 191
2 191
12
12
2 203
2 203
Total shares and units
6
6
180 344
180 344
922
922
181 272
181 272
DEBT INSTRUMENTS AT FAIR VALUE
Norwegian bonds
7 144
7 144
27 753
27 753
0
0
34 898
34 898
Foreign bonds
223
223
28 552
28 552
0
0
28 775
28 775
Accrued not due interest
47
47
520
520
0
0
568
568
Norwegian fixed-income funds
3 194
3 194
21 271
21 271
273
273
24 738
24 738
Foreign fixed-income funds
0
0
17 964
17 964
0
0
17 964
17 964
Accrued not due interest
0
0
0
0
0
0
0
0
Norwegian certificates
315
315
2 499
2 499
0
0
2 814
2 814
Foreign certificates
0
0
420
420
0
0
420
420
Accrued not due interest
4
4
12
12
0
0
15
15
Fixed income securities
10 926
10 926
98 992
98 992
273
273
110 191
110 191
Norwegian loans and receivables
630
630
10 531
10 531
32
32
11 193
11 193
Foreign loans and receivables
471
471
6 059
6 059
66
66
6 596
6 596
Total loans and receivables
1 101
1 101
16 590
16 590
98
98
17 789
17 789
DERIVATIVES
Interest rate swaps
455
455
657
657
0
0
1 113
1 113
Share options
0
0
135
135
0
0
135
135
Forward exchange contracts
0
0
3 372
3 372
9
9
3 381
3 381
Total financial derivatives classified as assets
455
455
4 164
4 164
9
9
4 628
4 628
OTHER FINANCIAL ASSETS
Other financial assets
0
0
493
493
4
4
498
498
Total financial assets valued at fair value
12 489
12 489
300 584
300 584
1 305
1 305
314 378
314 378
LIABILITIES
DERIVATIVES
Interest rate swaps
0
0
118
118
0
0
118
118
Forward exchange contracts
60
60
1 203
1 203
6
6
1 269
1 269
Total financial derivatives classified as liabilities
60
60
1 321
1 321
6
6
1 387
1 387
SUBORDINATED LOAN CAPITAL
Subordinated loan capital
3 147
3 093
0
0
0
0
3 147
3 093
Hybrid Tier 1 securities
1 428
1 428
0
0
0
0
1 428
1 428
Total subordinated loan capital etc.
4 575
4 521
0
0
0
0
4 575
4 521
LIABILITIES TO CREDIT INSTITUTIONS
Norwegian call money ¹
0
0
636
636
3
3
639
639
Foreign call money ¹
512
512
1 494
1 494
33
33
2 039
2 039
Total liabilities to credit institutions
512
512
2 130
2 130
36
36
2 678
2 678
¹ Call money is collateral for paid/received margin related to derivatives.
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 loan
0
0
2 978
2 982
0
0
2 978
2 982
Lending with public sector guarantee
0
0
68 533
68 676
0
0
68 533
68 676
Loans abroad secured by mortgage and local government guarantee
0
0
6 389
6 389
0
0
6 389
6 389
Other loans
0
0
3
3
0
0
3
3
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
3 309
0
0
0
0
3 000
3 309
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
Note 6 Fair value hierarchy
31.12.2022 NOK MILLIONS
Level 1
Level 2
Level 3
Total
FINANCIAL ASSETS BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Certificates
0
318
0
318
Bonds
47
7 367
0
7 414
Fixed-income funds
3 194
0
0
3 194
Fixed-income securities
3 241
7 685
0
10 926
Loans and receivables
612
489
0
1 101
Shares
0
0
6
6
Shares and units
0
0
6
6
Financial derivatives
0
455
0
455
Other financial assets
0
0
0
0
Total corporate portfolio
3 854
8 630
6
12 489
COMMON PORTFOLIO
Certificates
1 853
1 079
0
2 931
Bonds
18 254
38 572
0
56 826
Fixed-income funds
19 831
9 569
9 835
39 234
Fixed-income securities
39 938
49 219
9 835
98 992
Loans and receivables
16 397
193
0
16 590
Shares
47 713
1 609
3 262
52 584
Equity funds
80 476
0
60
80 536
Property funds
0
2 165
7 083
9 248
Special funds
0
2 191
0
2 191
Private Equity
0
0
35 785
35 785
Shares and units
128 189
5 966
46 189
180 344
Financial derivatives
0
4 164
0
4 164
Other financial assets
0
493
0
493
Total common portfolio
184 523
60 036
56 024
300 584
INVESTMENT OPTION PORTFOLIO
Fixed-income funds
265
8
0
273
Fixed-income securities
265
8
0
273
Loans and receivables
98
0
0
98
Equity funds
862
0
0
862
Property funds
0
0
47
47
Special funds
0
12
0
12
Shares and units
862
12
47
922
Financial derivatives
0
9
0
9
Other financial assets
0
4
0
4
Total investment option portfolio
1 225
34
47
1 305
Total financial assets valued at fair value
189 602
68 699
56 078
314 378
CORPORATE PORTFOLIO
Investment property
0
0
1 399
1 399
Total investment property
0
0
1 399
1 399
FINANCIAL LIABILITIES BOOKED AT FAIR VALUE
CORPORATE PORTFOLIO
Financial derivatives
0
60
0
60
Debt to credit institutions
512
0
0
512
Total corporate portfolio
512
60
0
572
COMMON PORTFOLIO
Financial derivatives
0
1 321
0
1 321
Debt to credit institutions
2 130
0
0
2 130
Total common portfolio
2 130
1 321
0
3 452
INVESTMENT OPTION PORTFOLIO
Financial derivatives
0
6
0
6
Debt to credit institutions
36
0
0
36
Total investment option portfolio
36
6
0
42
Total financial liabilities at fair value
2 678
1 387
0
4 066
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
Changes in Level 3 shares, unlisted CORPORATE PORTFOLIO
Book value 31.12.2022
Book value 31.12.2021
Opening balance 01.01.
8
7
Sold
0
0
Bought
0
0
Unrealised changes
-2
1
Closing balance 31.12.
6
8
Realised gains/losses
0
0
Changes in Level 3 shares, unlisted COMMON PORTFOLIO
Book value 31.12.2022
Book value 31.12.2021
Opening balance 01.01.
2 721
2 545
Sold
-53
0
Bought
432
15
Unrealised changes
162
161
Closing balance 31.12.
3 262
2 721
Realised gains/losses
-6
0
Changes in Level 3 equity funds, unlisted COMMON PORTFOLIO
Book value 31.12.2022
Book value 31.12.2021
Opening balance 01.01.
50
55
Sold
0
0
Bought
0
0
Unrealised changes
9
-5
Closing balance 31.12.
59
50
Realised gains/losses
0
0
Changes in Level 3, private equity, fixed- income funds and property funds COMMON PORTFOLIO
Book value 31.12.2022
Book value 31.12.2021
Opening balance 01.01.
40 127
23 312
Sold
-5 753
-4 551
Bought
14 036
13 793
Unrealised changes
4 292
7 574
Closing balance 31.12.
52 703
40 127
Realised gains/losses
2 313
2 236
Changes in Level 3, property funds INVESTMENT OPTION PORTFOLIO
Book value 31.12.2022
Book value 31.12.2021
Opening balance 01.01.
0
0
Sold
-2
0
Bought
50
0
Unrealised changes
-1
0
Closing balance 31.12.
48
0
Realised gains/losses
0
0
Changes in Level 3, investment property CORPORATE PORTFOLIO
Book value 31.12.2022
Book value 31.12.2021
Opening balance 01.01.
1 004
1 017
Sold
0
0
Bought
0
0
Unrealised changes
435
40
Other
-40
-53
Closing balance 31.12.
1 399
1 004
Realised gains/losses
0
0
Total level 3
57 476
43 911
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. Unrealised changes are reflected in the line «Value changes on investments» in the different portfolios in the income statement.
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 included 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 2 874 million as of 31.12.2022 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. For 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 2022, NOK 329 million have been moved from Level 1 to Level 2 and NOK 83 million have been 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.
The trend in insurance risk has been relatively stable over the last decade. Although there is some unpredictability associated with annual fluctuations and long-term developments, we generally use the insights gained from analyses in the future pricing of risk. Since the start of the coronavirus pandemic, it has been less clear that insights from recent history can tell us anything about the normal state of affairs. In the early phase of the pandemic, there was lower mortality in the population, but this increased towards the end of 2021 and into 2022.
For disability, there are a number of pandemic factors that could come into play. Some people are touched directly by the long-term effects of Covid-19, while others have suffered extra stress through two years of pandemic, such as workers in the health and care sectors, schools and kindergartens.
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 443 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 770 million.
An immediate 10 per cent reduction in mortality would, with current numbers, mean a negative effect of NOK 328 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 11.519 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.
The company's large numbers within group public sector pensions help to stabilize the insurance risk and the claim estimates. Deviations are related primarily to non-insurable magnitudes that do not affect the result.
7.2 FINANCIAL RISK
The Company's financial goal is to achieve a competitive and stable return, at the same time as the Company's solvency satisfies external and internal requirements. The Company has a long-term investment strategy in which risk-taking is at all times matched to the Company's ability to bear risk. The focus in asset management is cost effectiveness, a long-term perspective and broadly diversified portfolios with the goal of achieving competitive and stable returns for our customers and owners over time.
Liquidity risk is the risk that the Company does not have adequate liquidity to cover short-term debt/residual liabilities not called in and current operations without substantial extra costs arising in the form of price falls on assets that have to be realized. The liquidity strategy contains various requirements and limits in order to comply with the desired liquidity risk profile. In addition division of responsibilities and contingency planning are covered. The liquidity strategy is operated at the senior management level and the liquidity is managed internally in accordance with mandates.
The need for liquidity in KLP is first and foremost associated with payments to pensioners and meeting current operating costs. Liquidity is also required for providing security in connection with currency and derivative trades. The KLP liquidity need is primarily satisfied by contractual receipts from customers. At all times the Company has a liquidity holding sufficient to meet current costs, including pension payments. In the event of liquidity needs beyond the current liquidity holdings, liquidity can normally be released through the sale of liquid financial assets.
KLP's aims to have liquidity buffers corresponding to 3 months' expected liquidity needs.
Not-called-in residual obligations of NOK 28.767 million comprise committed, not paid in sums against private equity and property funds and approved lending that has not been paid out. In addition, surety of NOK 2 million is included under contingent liabilities. 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 2022 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 have a satisfactory solvency margin 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.
7.2.2.1 Calculation of solvency margin (SCR ratio)
The main purpose of the European prudential framework for insurance companies, Solvency II, is to protect and safeguard the interests of insurance customers. KLP carries out quarterly calculations of financial strength in accordance with the provisions in the solvency regulations.
At the end of 2022, 29.0 per cent of the assets in KLP’s common portfolio were invested in equities (measured by exposure) and 14.8 per cent in property. Other funds were invested in interest-bearing current and noncurrent assets, including lending.
Details of KLP’s solvency capital requirement, regulatory capital and solvency capital coverage are provided in Note 32. The solvency capital coverage ratio is well above the Company’s target of at least 150 per cent.
Several sensitivity analyses relating to solvency capital coverage have been carried out. It is estimated that the solvency capital coverage will increase by 6 percentage points if interest rates rise by 50 basis points, and fall by 10 percentage points if the rates fall by 50 basis points. A 25 per cent fall in the equity market reduces solvency capital coverage by slightly less than 4 percentage points. Here, the effect on solvency capital coverage is limited by the size of the buffer fund.
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, 39 per cent is 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.
2022 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loans
0
131
608
690
4 815
6 245
Hybrid tier 1 securities ¹
0
72
287
359
1 215
1 933
Accounts payable
18
0
0
0
0
18
Liabilities to credit institutions
64
0
0
0
0
64
Contingent liabilities
28 767
0
0
0
0
28 767
Total
28 849
203
895
1 049
6 031
37 026
FINANCIAL DERIVATIVES
Financial derivatives gross settlement
Inflows
0
0
0
0
0
0
Outflows
0
0
0
0
0
0
Financial derivatives net settlement
3 271
1 891
713
750
611
7 236
Total financial derivatives
3 271
1 891
713
750
611
7 236
Total
32 119
2 094
1 608
1 799
6 642
44 262
¹ In regards to the loans that are perpetual, estimated cash streams are up to expected maturity at the interest adjustment date.
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
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 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
2022 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
23 418
99 179
164 600
360 736
328 568
241 348
144 095
112 100
1 474 044
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
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
2022 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
0
0
0
0
0
15
15
Financial derivatives classified as assets
28
0
13
-36
-119
-6
-119
Debt instruments classified as loans and receivables at amortized cost
0
0
0
0
0
13
13
Bonds and other fixed-income securities
-23
-42
-661
-736
-608
172
-1 897
Fixed-income fund units
-1 120
0
0
0
0
21
-1 099
Loans and receivables
0
0
0
0
0
138
138
Cash and deposit
0
0
0
0
0
16
16
Lending
0
0
0
0
0
480
480
Contingent liabilities ²
0
0
0
0
0
14
14
Total assets
-1 116
-42
-647
-771
-727
871
-2 432
LIABILITIES
Financial derivatives classified as liabilities
-4
0
0
0
0
-7
-10
Hybrid Tier 1 securities, subordinated loans
0
0
0
34
57
0
91
Liabilities to credit institutions
0
0
0
0
0
-41
-41
Total liabilities
-4
0
0
34
57
-47
40
Total before taxes
-1 120
-42
-647
-738
-670
824
-2 392
Total after taxes
-840
-31
-485
-553
-502
618
-1 794
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.
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.
The note shows the effect on income of an increase in market interest rate of 1 per cent, for fair value risk and variable interest rate risk.
Change in fair value (fair value risk) is shown in the five first columns and is calculated on the change in fair value of interest-bearing instruments if the interest rate had been 1 per cent higher at the end of the period. The column «Change in cash flows» (variable interest rate risk) shows the change in cash flows had the interest rate been 1 per cent higher throughout the year being reported on. The total of these reflects the total impact on profits that the scenario of one per cent higher interest rate would have had on the Company during the period being reported on. Fair value risk applies to fixed interest rate securities where the market value of the security fluctuates conversely to the market interest rate. Variable interest rate risk applies to securities at variable interest rates, where the market value remains stable, but where change in the market interest rate is reflected in changed current incomes.
The following fixed-income securities are covered by this Note; securities at fair value through profit or loss (variable and fixed interest rate terms), investments held to maturity (only those with variable interest rate terms) and loans and receivables (only those with variable interest rate terms). The Company has no fixed-income securities classified as available for sale. Fixed rate assets, recognized at amortized cost, do not cause any effects in the income statement when the market rate changes. The same goes for issued debt with a fixed rate, measured at amortized cost.
Insurance contracts with a guaranteed return does not change the accounting value when interest rates change. Changes in interest rate has no impact on the guaranteed return, but will have an impact on the achieved returns to cover the return guarantee. This is because insurance funds partly invests in debt instruments whose cash flows contribute to cover the customers return guarantee.
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 88 per cent and 84 per cent for 2022 and 2021. "Other currencies" include short-term net positions of less than NOK 500 million.
¹ The table shows total financial position statement items for each individual currency, divided between short and long-term positions. The net position shows the currency risk in NOK at the end of the period while other figures are shown in their local currency. The hedge efficiency of currency is 88 per cent and 84 per cent for 2022 and 2021. "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 percent hedging. At 31 December 2022, the hedging ratio for equities in developed markets and the most liquid currencies in emerging markets was 60 percent 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 597 million. For 2021 the corresponding effect on income was NOK 747 million.
Note 11 Credit risk
31.12.2022 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
22 804
0
0
0
0
0
1 396
24 200
Debt instruments classified as loans and receivables at amortized cost
170 288
106
541
2 784
0
0
11 625
185 343
Debt instruments at fair value - fixed-return securities
59 225
2 318
2 335
2 513
0
0
1 099
67 490
Fixed-income funds short-term
0
0
1 835
0
0
0
40 867
42 702
Loans and receivables
17 603
0
0
186
0
0
0
17 789
Financial derivatives classified as assets
4 628
0
0
0
0
0
0
4 628
Cash and deposits
918
0
0
0
0
0
0
918
Lending
0
0
73 954
0
2 848
91
2 089
78 982
Total
275 465
2 424
78 665
5 483
2 848
91
57 076
422 052
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
10 590
2 829
6 352
3 033
22 804
Debt instruments classified as loans and receivables at amortized cost
30 063
22 742
68 687
48 795
170 288
Debt instruments at fair value - fixed-return securities
17 028
10 442
14 134
17 621
59 225
Fixed-income funds short-term
0
0
0
0
0
Loans and receivables
0
11 673
4 498
1 432
17 603
Financial derivatives classified as assets
0
2 502
2 126
0
4 628
Cash and deposits
0
918
0
0
918
Lending
0
0
0
0
0
Total
57 681
51 107
95 797
70 880
275 465
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
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 57 billion on 31 December 2022. 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
31.12.2022
31.12.2021
TEN LARGEST COUNTERPARTIES
Counterparty 1
9 776
9 551
Counterparty 2
8 601
7 903
Counterparty 3
7 120
7 174
Counterparty 4
7 096
6 377
Counterparty 5
6 061
5 548
Counterparty 6
5 549
5 194
Counterparty 7
5 512
4 698
Counterparty 8
4 698
4 515
Counterparty 9
4 443
4 353
Counterparty 10
4 320
3 882
Total
63 177
59 196
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
31.12.2022
31.12.2021
Premium receivables
1 040
905
Write-downs of premium receivables
0
0
Total
1 040
905
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
31.12.2022
31.12.2021
Change in fair value as a result of change in credit risk
-642
155
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. 31.12.22, 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
31.12.2022 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
4 628
0
4 628
-1 228
-2 667
-667
366
Total
4 628
0
4 628
-1 228
-2 667
-667
366
PORTFOLIO ALLOCATION OF ASSETS
Total assets – common portfolio
4 164
0
4 164
-1 225
-2 124
-667
360
Total assets – corporate portfolio
455
0
455
0
-512
0
0
Total assets – investment option portfolio
9
0
9
-2
-31
0
6
Total
4 628
0
4 628
-1 228
-2 667
-667
366
LIABILITIES
Financial derivates
1 387
0
1 387
-1 228
-88
-211
64
Total
1 387
0
1 387
-1 228
-88
-211
64
PORTFOLIO ALLOCATION OF LIABILITIES
Total liabilities – common portfolio
1 321
0
1 321
-1 225
-42
-211
0
Total liabilities – corporate portfolio
60
0
60
0
-25
0
60
Total liabilities – investment option portfolio
6
0
6
-2
-21
0
3
Total
1 387
0
1 387
-1 228
-88
-211
64
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
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 31.12.2022
Total 31.12.2021
Agder
3 916
207
3
97
4 224
3 886
Innlandet
6 683
72
177
169
7 102
7 056
Møre og Romsdal
4 663
223
103
131
5 119
5 095
Nordland
4 727
177
37
120
5 062
4 690
Oslo
448
0
1 457
250
2 155
2 001
Rogaland
2 656
151
97
250
3 155
2 966
Svalbard
72
0
0
0
72
78
Troms og Finnmark
4 816
714
361
180
6 071
5 549
Trøndelag
7 912
238
478
164
8 792
8 507
Vestfold og Telemark
3 311
244
68
252
3 876
3 936
Vestland
6 968
1 236
159
307
8 670
8 619
Viken
15 985
522
1 437
1 016
18 960
19 123
Foreign
0
0
5 352
0
5 352
6 413
Not allocated
18
0
0
0
18
22
Accrued interest
320
19
13
4
356
232
Total
62 497
3 803
9 743
2 939
78 982
78 172
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 percent, 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 12 billion intra-group loan that is included in “Receivables on and securities issued by subsidiaries, associated enterprises and jointly controlled entities”.
NOK MILLIONS
2022
2021
INDIVIDUAL WRITE-DOWNS ON LOANS AT AMORTIZED COST
Number of loans
1
1
Total principal before write-downs
0.30
0.46
Write-downs
0.10
0.22
Total principal after write-downs
0.20
0.24
INDIVIDUAL WRITE-DOWNS
Write-down on individual loans 01.01.
0.24
0.50
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
0.00
Reversal of write-down on individual loans for the period
0.10
0.26
Write-down on individual loans
0.14
0.24
GROUP WRITE-DOWNS
Write-down on group of loans 01.01.
0.10
0.10
Write-down on group of loans for the period
-0.10
0.07
Write-down on group of loans 31.12.
0.00
0.17
LOANS OVERDUE
NOK MILLIONS
2022 Remaining debt
2021 Remaining debt
LOANS OVERDUE
30-90 days
3
1
over 90 days
3
7
Total overdue loans
6
8
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 31.12.21
Additions/ disposals
Value adjustment
Profit/ loss share
Equity transaction¹
Dividend
Book value 31.12.22
SHARES IN THE CORPORATE PORTFOLIO PROPERTY SUBSIDIARIES
KLP Huset AS
Dronning Eufemiasgate 10
889828382
100 %
0
0
2 657
0
-133
81
-65
0
2 540
0191 Oslo
KLP Zander Kaaes gt. 7 AS
Abels gate 9
999659527
100 %
0
790
850
0
93
38
-38
0
943
7030 Trondheim
Total shares and units in property subsidiaries in the corporate portfolio
0
790
3 507
0
-40
118
-103
0
3 483
SHARES IN THE CORPORATE PORTFOLIO
SUBSIDIARIES (EXCL. PROPERTY)
KLP Skadeforsikring AS
Dronning Eufemiasgate 10
970896856
100 %
59
79
2 266
0
0
3
0
0
2 269
0191 Oslo
KLP Kapitalforvaltning AS
Dronning Eufemiasgate 10
968437666
100 %
7
14
379
0
0
3
11
0
393
0191 Oslo
KLP Forsikringsservice AS
Dronning Eufemiasgate 10
967696676
100 %
0
0
6
0
0
1
0
0
8
0191 Oslo
KLP Banken AS
Dronning Eufemiasgate 10
993821837
100 %
15
15
2 524
0
0
174
271
0
2 969
0191 Oslo
Total shares and units in subsidiaries (excl. property) in the corporate portfolio
80
108
5 175
0
0
182
282
0
5 639
ASSOCIATED ENTERPRISES IN THE CORPORATE PORTFOLIO
Norsk Pensjon AS
Hansteens gate 2
890050212
25 %
5
2
2
0
0
0
0
0
2
0253 Oslo
Fylkeshuset AS
Fylkeshuset
930591114
48 %
0
0
0
0
0
0
0
0
0
6404 Molde
Total shares and units in associated enterprises in the corporate portfolio
5
3
2
0
0
0
0
0
3
Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the corporate portfolio
85
110
5 177
0
0
182
282
0
5 641
Total subsidiaries, associated enterprises and jointly controlled entities
85
901
8 684
0
-40
301
179
0
9 124
PROPERTY SUBSIDIARIES
SHARES IN THE COMMON AND INVESTMENT OPTION PORTFOLIOS
KLP Eiendom AS
Dronning Eufemiasgate 10
988394750
100 %
0
0
70 462
0
3 046
2 800
-1 029
0
75 280
0191 Oslo
Total shares and units in property subsidiaries in the common and investment option portfolios
0
0
70 462
0
3 046
2 800
-1 029
0
75 280
SUBSIDIARIES IN THE COMMOM PORTFOLIO
Copenhagen Infrastructure Partners III GP APS
Nørregade 21
100 %
0
13
11
0
0
4
0
0
15
1165 København K.
Denmark
Copenhagen Infrastructure Partners II GP APS
Nørregade 21
100 %
9
16
8
0
0
0
0
0
8
1165 København K.
Denmark
Copenhagen Infrastructure Partners IV GP
Nørregade 21
100 %
0
7
7
4
0
9
0
0
20
1165 København K.
Denmark
Total shares and units in subsidiaries in the commom portfolio
9
36
26
4
0
12
0
0
42
JOINTLY CONTROLLED ENTITIES IN THE COMMON PORTFOLIO
KLP Norfund Investments IS
Fridtjof Nansens plass 4
999548636
49 %
0
700
879
225
0
38
0
-224
918
0160 OSLO
Total shares and units in jointly controlled entities in the common portfolio
0
700
879
225
0
38
0
-224
918
ASSOCIATED ENTERPRISES IN THE COMMON PORTFOLIO
Norfinance AS
Fridtjof Nansens plass 4
912764729
47 %
92
490
690
8
0
51
0
-5
744
0160 OSLO
Tensio AS
Kjøpmannsgata 7A
922828172
20 %
1 653
1 353
1 050
0
0
49
0
0
1 099
7500 STJØRDAL
NEAS Konsern AS
Industriveien 1
960684737
33 %
357
348
337
0
0
9
0
-5
341
6517 Kristiansund N
Runde Holdco AS
Vestre Strømkaien 7
923101284
21 %
400
184
421
-216
0
66
0
0
270
5008 Bergen
Odal Vind AS
Pausvegen 6
924824905
33,2 %
330
456
422
31
0
51
0
0
504
1927 Rånåsfoss
KLP Norfund Investments India AS
Fridtjof Nansens plass 4
926888455
49 %
0
207
0
207
0
0
0
0
207
0160 Oslo
SR Energy AB
Rosenlundsg.3 Box 7123
30 %
600
1 295
1 073
248
0
-2
0
0
1 319
402 33 Göteborg
Sweden
Skaftåsen Bidco AB
BOX 16285
23 %
86
86
61
0
0
-10
0
0
51
103 25 Stockholm
Sweden
Total shares and units in associated enterprises in the common portfolio
3 517
4 417
4 054
277
0
214
0
-10
4 535
Total shares and units in other subsidiaries, associated enterprises and jointly controlled entities in the common portfolio
3 526
5 153
4 958
506
0
264
0
-234
5 495
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
15
NORDIC CREDIT RATING AS
911721287
29 970
6
TOPCO AS (OSLOFJORD VARME)
920349455
180
493
TRONDERENERGI VEKST HOLDING AS
980417824
195 951
402
ZILIFT AS
1 477 164
0
ZILIFT AS A
941 951
0
ZILIFT AS B
324 551
0
ZILIFT AS C
609 627
0
ZILIFT AS D
773 697
0
ZILIFT AS E
1 060 260
0
ZILIFT AS F
882 671
0
TOTAL, UNSPECIFIED
915
ADEVINTA ASA
921796226
1 115 135
73
KAHOOT! ASA
1 200 070
23
SCHIBSTED ASA-B SHS
933739384
367 395
66
SCHIBSTED
933739384
275 958
51
TELENOR
2 421 714
222
TOTAL, COMMUNICATION SERVICES
435
EUROPRIS ASA
630 130
43
KID ASA
138 053
10
KONGSBERG AUTOMOTIVE ASA
2 985 731
8
SATS ASA
306 513
3
TOTAL, CONSUMER DISCRETIONARY
63
LEROY SEAFOOD GROUP ASA
975350940
1 011 785
56
MARINE HARVEST
964118191
1 709 505
286
ORKLA
910747711
2 945 727
209
SALMAR ASA
960514718
228 234
88
TOTAL, CONSUMER STAPLES
638
AKER BP ASA
989795848
1 214 383
369
AKER SOLUTIONS HOLDING ASA
913748174
928 703
35
DNO ASA
921526121
2 024 671
24
EQUINOR ASA
923609016
4 277 387
1 505
TGS NOPEC GEOPHYSICAL CO ASA
438 053
58
VAR ENERGI ASA
1 413 191
47
TOTAL, ENERGY
2 038
ABG SUNDAL COLLIER HOLDING ASA
1 641 695
9
AURSKOG SPAREBANK
937885644
47 911
11
B2 HOLDING ASA
992249986
832 683
7
DNB BANK ASA
984851006
3 577 701
696
GJENSIDIGE FORSIKRING ASA
995568217
767 272
147
GRONG SPAREBANK
937903146
65 185
10
HOLAND OG SETSKOG SPAREBANK
937885822
26 014
4
JAREN SPAREBANK
937895976
108 974
26
MELHUS SPAREBANK
937901291
64 909
10
NIDAROS SPAREBANK
937902719
6 476
1
NORDIC MICROFINANCE INITIATIVE
917763399
6 124 367
13
NORWEGIAN MICROFINANCE INITIATIVE
917763399
8 118 127
14
ROMERIKE SPAREBANK
937885911
103 475
13
ROMSDAL SPAREBANK
937900775
32 800
4
SANDNES SPAREBANK
915691161
268 814
25
SKUE SPAREBANK
837889812
60 711
14
SOGN SPAREBANK
837897912
8 679
1
SPAREBANK 1 HELGELAND
937904029
349 071
42
SPAREBANK 1 NORDMOERE
937899408
143 158
18
SPAREBANK 1 NORD-NORGE
952706365
2 300 686
220
SPAREBANK 1 OESTLANDET
920426530
1 171 544
142
SPAREBANK 1 OSTFOLD AKERSHUS
837884942
170 205
54
SPAREBANK 1 RINGERIKE HADELA
937889275
190 003
62
SPAREBANK 1 SMN
937901003
2 738 645
348
SPAREBANK 1 SOROST-NORGE
944521836
1 377 645
76
SPAREBANK 1 SR BANK ASA
937895321
675 632
82
SPAREBANK 68 GRADER NORD
937905378
48 552
8
SPAREBANKEN MORE-CAP CERT
937899319
1 148 104
97
SPAREBANKEN OST
937888937
621 465
29
SPAREBANKEN SOR
937894538
163 300
21
SPAREBANKEN VEST
832554332
2 354 478
218
STOREBRAND ASA
916300484
1 781 203
152
SUNNDAL SPAREBANK
937899963
32 000
4
TOTENS SPAREBANK
937887787
174 786
38
TYSNES SPAREBANK
937897375
39 903
5
AASEN SPAREBANK
937903502
42 446
5
TOTAL, FINANCIAL
2 626
BIOTEC PHARMACON
190 099
14
BERGENBIO ASA
217 489
2
APPTIX ASA
180 012
3
NYKODE THERAPEUTICS ASA
656 822
18
PHOTOCURE
92 118
10
REDCORD AS
7 100
0
ULTIMOVACS ASA
77 591
9
TOTAL, HEALTHCARE
55
AF GRUPPEN ASA
201 920
29
AKER ASA-A SHARES
886581432
84 145
61
AKER HORIZONS ASA
925978558
911 866
12
ARENDALS FOSSEK
910261525
52 242
13
BONHEUR ASA
830357432
80 257
23
HEXAGON COMPOSITES ASA
938992185
494 585
14
KONGSBERG GRUPPEN ASA
943753709
345 310
143
MPC CONTAINER SHIPS AS
1 255 873
20
MULTICONSULT ASA
72 465
10
NEL ASA
5 899 760
82
NORWEGIAN AIR SHUTTLE AS
965920358
2 632 290
19
TOMRA SYSTEMS ASA
927124238
893 789
148
VEIDEKKE ASA
917103801
356 522
34
WALLENIUS WILHELMSEN LOGISTI
995216604
399 193
39
TOTAL, INDUSTRY
647
HIDDN SOLUTIONS ASA
2 195
0
ATEA ASA
296 892
34
BOUVET ASA
313 390
19
CRAYON GROUP HOLDING AS
997602234
249 907
25
KITRON ASA
704 719
20
NORDIC SEMICONDUCTOR ASA
654 791
107
RENEWABLE ENERGY CORP
977258561
1 031 819
14
TOTAL, IT
219
BORREGAARD ASA
998753562
358 524
54
ELKEM ASA
911382008
1 085 945
38
NORSK HYDRO ASA
914778271
5 250 408
385
YARA INTERNATIONAL
986228608
638 431
275
TOTAL, RAW MATERIALS
752
ENTRA ASA
999296432
206 207
22
TOTAL, PROPERTY
22
CLOUDBERRY CLEAN ENERGY ASA
587 910
7
ELMEA AS
600218090
10 290
179
FJORDKRAFT HOLDING ASA
388 401
6
ISTAD AS
13 000
152
RINGERIKS-KRAFT AS
976957628
150
336
SCATEC SOLAR ASA
990918546
449 807
35
TRONDERENERGI AS
980417824
1 652 744
1 073
TUSSA KRAFT AS
454
584
TOTAL, UTILITIES
2 373
TOTAL NORWAY
10 785
FOREIGN
ACTIVISION BLIZZARD INC
63 400
48
ALPHABET INC-CL A
505 200
439
ALPHABET INC-CL C
473 380
414
AT&T
599 011
109
AUTO TRADER GROUP PLC
98 243
6
BCE INC
8 280
4
BOLLORE
57 936
3
BT GROUP
820 121
11
CAPCOM CO LTD
21 600
7
CELLNEX TELECOM SAU
47 056
15
CHARTER COMMUNICATIONS INC-A
10 312
34
COMCAST CORP A (NEW)
381 916
131
CYBERAGENT INC
30 000
3
DENTSU
18 100
6
DEUTSCHE TELEKOM
270 006
53
DISH NETWORK CORP
20 301
3
ELECTRONIC ARTS
23 860
29
ELISA OYJ
8 631
4
EMBRACER GROUP AB
35 786
2
FOX CORP - CLASS A - W/I
28 000
8
FOX CORP- CLASS B - W/I
12 300
3
HAKUHODO DY HOLDINGS
13 200
1
HKT TRUST AND HKT LTD
196 880
2
INFORMA PLC
103 148
8
INFRASTRUTTURE WIRELESS ITAL
16 896
2
INTERPUBLIC GROUP OF COS
27 400
9
KAKAKU.COM INC
10 139
2
KDDI
139 600
41
LIBERTY MEDIA CORP-LIBERTY-C
14 400
8
LIBERTY SIRIUSXM GROUP
6 000
2
LIBERTY MEDIA COR-SIRIUSXM C
17 678
7
LIVE NATION ENTERTAINMENT IN
12 000
8
CENTURYLINK INC
78 416
4
MATCH GROUP INC
25 781
11
FACEBOOK INC-A
193 850
230
MISTAK 0 12/31/49 AMC
32 000
0
NETFLIX INC
37 496
109
NEWS CORP - CLASS A
24 545
4
NEXON CO LTD
34 900
8
NINTENDO CO
97 000
40
NTT CORP
107 032
30
OMNICOM GROUP
19 316
16
FRANCE TELECOM
166 582
16
CBS CORP B
44 233
7
PINTEREST INC- CLASS A
42 500
10
PUBLICIS GROUPE
18 955
12
QUEBECOR INC -CL B
13 100
3
REA GROUP LTD
3 640
3
ROBLOX CORP -CLASS A
90 222
25
ROGERS COMMUNICATIONS B
33 078
15
ROKU INC
8 600
3
SCOUT24 AG
6 304
3
SEA LTD-ADR
25 600
13
SEEK LTD
23 372
3
SHAW COMMUNICATIONS B
42 887
12
SINGAPORE TELECOM
764 380
14
SIRIUS XM RADIO INC
95 000
5
SNAP INC - A
98 800
9
SOFTBANK CORP
242 800
27
SOFTBANK CORP
108 500
46
TELECOM CORP NEW ZEALAND
109 332
4
SQUARE ENIX HOLDINGS CO LTD
6 500
3
SWISSCOM
2 067
11
TAKE-TWO INTERACTIVE SOFTWRE
13 600
14
TELE2 B
58 368
5
TELECOM ITALIA ORD
824 953
2
TELEFONICA DEUTSCHLAND HOLDI
37 149
1
TELEFONICA
480 036
17
TELIASONERA
221 882
6
TELSTRA GROUP LTD
313 037
8
TELUS CORP
40 148
8
T-MOBILE US INC
54 054
75
TOHO CO
8 100
3
TRADE DESK INC/THE -CLASS A
36 200
16
UBISOFT ENTERTAINMENT
6 266
2
UNITED INTERNET
7 491
1
UNIVERSAL MUSIC GROUP NV
55 846
13
VERIZON COMMUNICATIONS
355 198
138
VIVENDI
55 407
5
VODAFONE GROUP
2 417 291
24
DISNEY (WALT)
152 254
130
WARNER BROS DISCOVERY INC
193 450
18
WPP PLC
84 744
8
YAHOO JAPAN CORP
221 800
5
ZOOMINFO TECHNOLOGIES INC
20 500
6
TOTAL, COMMUNICATION SERVICES
2 651
ACCOR
18 630
5
ADIDAS
21 727
29
ADVANCE AUTO PARTS
6 300
9
AIRBNB INC-CLASS A
26 900
23
AISIN SEIKI CO
12 600
3
AMAZON.COM
777 080
643
DELPHI AUTOMOTIVE PLC
25 209
23
ARAMARK
20 000
8
AUTOZONE
1 755
43
NAMCO BANDAI HOLDINGS
19 000
12
BARRATT DEVELOPMENTS
84 588
4
LIMITED BRANDS
23 500
10
BMW STAMM
36 811
32
BMW VORZUG
5 429
5
BERKELEY GROUP HOLDINGS
9 875
4
BEST BUY CO
17 284
14
PRICELINE.COM
3 511
70
BORGWARNER INC
24 600
10
BRIDGESTONE CORP
50 600
18
BURBERRY GROUP
36 708
9
BURLINGTON STORES INC
5 700
11
CANADIAN TIRE CORP A
4 900
5
CARMAX
12 900
8
CARNIVAL CORP
3
0
CARNIVAL PLC-ADR
77 000
5
CHEWY INC - CLASS A
4 300
2
CHIPOTLE MEXICAN GRILL INC
2 500
34
RICHEMONT (FIN) UNIT A
57 812
74
CIE FINANCIERE RICHEMO-CW
74 450
1
COMPASS GROUP
197 555
45
CONTINENTAL
11 437
7
DARDEN RESTAURANTS
9 500
13
DELIVEROO PLC
349 371
4
DELIVERY HERO AG
14 982
7
DENSO CORP
35 900
17
D'IETEREN SA/NV
2 776
5
DOLLAR GENERAL CORP
18 862
46
DOLLAR TREE INC
19 651
27
DOLLARAMA INC
25 500
15
DOMINO'S PIZZA INC
2 770
9
DOORDASH INC - A
16 200
8
D.R. HORTON
28 600
25
DR ING HC F PORSCHE AG
9 560
10
EBAY
49 874
20
ELECTROLUX B
16 302
2
ETSY INC
10 600
13
EXPEDIA
12 450
11
FAST RETAILING CO
4 900
29
FERRARI NV
13 097
28
FORD MOTOR CO
342 708
39
GARMIN
12 600
11
GENERAL MOTORS CO
119 889
40
GENUINE PARTS CO
11 675
20
GILDAN ACTIVEWEAR
15 100
4
HASBRO
8 800
5
HENNES & MAURITZ B
77 877
8
HERMES INTERNATIONAL
3 629
55
HIKARI TSUSHIN INC
1 900
3
HILTON WORLDWIDE HOLDINGS IN
23 833
30
HOME DEPOT
87 028
271
HONDA MOTOR CO
154 100
35
IDP EDUCATION LTD
13 391
2
IIDA GROUP HOLDINGS CO LTD
10 500
2
INDITEX
117 453
31
INTERCONTINENTAL HOTELS
21 214
12
ISUZU MOTORS
39 500
5
JD SPORTS FASHION PLC
331 445
5
TAKEAWAY.COM NV
19 726
4
PPR
8 513
43
KINGFISHER
228 258
6
KOITO MFG
13 600
2
LEAR CORP
4 200
5
LENNAR CORP-A
20 300
18
LKQ CORP
20 900
11
LOWE'S COS
54 099
106
LUCID GROUP INC
37 000
2
LULULEMON ATHLETICA INC
10 400
33
MAGNA INTERNATIONAL A
22 188
12
MARRIOTT INT'L A
22 510
33
MAZDA MOTOR CORP
49 700
4
MCDONALD'S CORP
63 349
164
MCDONALD'S HOLDINGS CO JAPAN
4 500
2
MERCADOLIBRE INC
3 600
30
DAIMLERCHRYSLER
93 929
61
MICHELIN
71 188
19
MOHAWK INDUSTRIES
4 000
4
MONCLER SPA
24 091
13
NEWELL RUBBERMAID
32 418
4
NEXT
15 964
11
NIKE B
108 372
125
NISSAN MOTOR CO
207 300
6
NITORI CO
6 100
8
NVR INC
270
12
OPEN HOUSE CO LTD
5 200
2
O'REILLY AUTOMOTIVE INC
5 506
46
ORIENTAL LAND CO
18 200
26
DON QUIJOTE CO LTD
42 900
8
PANASONIC CORP
191 500
16
PANDORA A/S
11 276
8
PEARSON
54 518
6
PERSIMMON PLC
43 525
6
POOL CORP
3 600
11
PORSCHE AUTOMOBIL HOLDING SE
14 121
8
PROSUS NV
104 145
71
PULTE GROUP INC
24 466
11
PUMA
10 019
6
RAKUTEN
76 000
3
RENAULT
24 145
8
RESTAURANT BRANDS INTERN
23 248
15
RIVIAN AUTOMOTIVE INC-A
12 800
2
ROSS STORES
29 127
33
ROYAL CARIBBEAN CRUISES
18 908
9
SEB SA
3 657
3
SEKISUI CHEMICAL CO
29 700
4
SEKISUI HOUSE
56 700
10
SHARP CORP
23 300
2
SHIMANO
5 800
9
SODEXHO ALLIANCE
10 330
10
SONY CORP
114 700
86
STARBUCKS CORP
99 501
97
FIAT CHRYSLER AUTOMOBILES NV
233 202
33
FUJI HEAVY INDUSTRIES
59 000
9
SUMITOMO ELECTRIC IND
57 600
6
SUZUKI MOTOR CORP
32 800
10
SWATCH GROUP INH
10
0
SWATCH GROUP NAM
23 781
12
TARGET CORP
39 711
58
TAYLOR WIMPEY
302 941
4
TESLA MOTORS INC
223 500
271
TJX COS
99 322
78
TOYOTA MOTOR CORP
949 155
128
TRACTOR SUPPLY COMPANY
10 700
24
ULTA BEAUTY INC
4 800
22
USS CO
15 900
2
VAIL RESORTS INC
3 800
9
VALEO SA
26 041
5
VF CORP
28 100
8
VOLKSWAGEN STAMM
4 211
7
VOLKSWAGEN VORZUG
21 000
26
VOLVO CAR AB-B
56 197
3
WESFARMERS
107 060
33
WHIRLPOOL CORP
4 240
6
WHITBREAD
17 391
5
YAMAHA CORP
14 800
5
YAMAHA MOTOR CO
28 600
6
YUM BRANDS
24 582
31
ZALANDO SE
21 158
7
START TODAY CO LTD
15 400
4
TOTAL, CONSUMER DISCRETIONARY
4 095
AEON CO
79 700
17
AJINOMOTO CO
47 800
14
ALIMENTATION COUCHE-TARD INC
81 534
35
ARCHER-DANIELS-MIDLAND
53 921
49
ASSOCIATED BRITISH FOODS
35 508
7
BAKKAFROST P/F
189 721
117
BARRY CALLEBAUT AG-REG
329
6
BEIERSDORF
13 756
15
BUNGE
15 000
15
CAMPBELL SOUP CO (US)
21 548
12
CARREFOUR
73 155
12
LINDT & SPRUENGLI PART
129
13
LINDT AND SPRUENGLI NAMEN
12
12
CHURCH & DWIGHT CO INC
22 700
18
CLOROX CO
12 318
17
COCA-COLA CO
392 966
246
COCA-COLA EUROPEAN PARTNERS
28 900
16
COCA-COLA HBC AG-CDI
25 255
6
COLES GROUP LTD
146 196
16
COLGATE-PALMOLIVE
78 059
61
CONAGRA FOODS INC
49 939
19
COSTCO WHOLESALE CORP
42 506
191
DANONE
79 388
41
DARLING INGREDIENTS INC
18 400
11
EMPIRE CO LTD 'A'
12 900
3
ENDEAVOUR GROUP LTD/AUSTRALI
164 082
7
ESSITY AKTIEBOLAG-B
74 641
19
ESTEE LAUDER COS A
23 028
56
GENERAL MILLS
56 430
47
HALEON PLC
421 425
16
HELLOFRESH SE
15 354
3
HENKEL AG & CO KGAA
13 625
9
HENKEL AG & CO KGAA
19 054
13
HERSHEY CO (THE)
14 000
32
HORMEL FOODS CORP
32 200
14
ITO EN
4 400
2
JDE PEET'S NV
7 375
2
JERONIMO MARTINS SGPS
41 349
9
J.M.SMUCKER
9 000
14
KAO CORP
52 400
21
KELLOGG CO
26 900
19
KERRY GROUP A
19 917
18
KESKO B
33 355
7
DR PEPPER SNAPPLE GROUP-W/I
71 000
25
KIKKOMAN CORP
17 200
9
KIMBERLY-CLARK CORP
33 523
45
KOBAYASHI PHARMACEUTICAL CO
3 600
2
KOBE BUSSAN CO LTD
10 200
3
AHOLD (KON.)
123 717
35
KOSE CORP
2 300
2
KRAFT HEINZ CO/THE
76 496
31
KROGER CO
64 576
28
LAMB WESTON HOLDINGS INC
15 100
13
LOBLAW COMPANIES LTD
18 937
16
LOREAL
29 608
104
MCCORMICK & CO NV
23 742
19
MEIJI HOLDINGS CO LTD
13 800
7
METRO A
24 707
13
KRAFT FOODS A
132 349
87
MONSTER BEVERAGE CORP
36 987
37
NESTLE
325 939
372
NISSHIN SEIFUN GROUP
20 105
2
NISSIN FOODS HOLDINGS CO LTD
5 900
5
OCADO GROUP PLC
51 964
4
PEPSICO
132 841
236
PROCTER & GAMBLE CO
230 235
344
RECKITT BENCKISER GROUP PLC
88 365
60
SAINSBURY (J)
174 012
4
SAPUTO
20 135
5
SEVEN AND I HOLDINGS CO
76 940
33
SHISEIDO CO
43 000
21
SUNTORY BEVERAGE & FOOD LTD
17 200
6
SYSCO CORP
49 967
38
TESCO
911 523
24
TYSON FOODS A
27 000
17
UNI-CHARM CORP
43 200
16
UNILEVER PLC
313 577
155
WALGREEN CO
70 832
26
WAL-MART STORES INC
145 500
203
WELCIA HOLDINGS CO LTD
14 400
3
WESTON (GEORGE)
6 299
8
WH GROUP LTD
627 283
4
WILMAR INTERNATIONAL
144 900
4
WOOLWORTHS LTD
125 817
28
YAKULT HONSHA CO
15 100
10
TOTAL, CONSUMER STAPLES
3 383
CALTEX AUSTRALIA
19 661
4
APA CORP
37 900
17
ARC RESOURCES LTD
60 600
8
BAKER HUGHES A GE CO
90 081
26
BP
1 646 459
93
BW LPG LTD
321 400
24
CAMECO CORP
47 500
11
CHENIERE ENERGY INC
23 100
34
CHESAPEAKE ENERGY CORP
8 800
8
CHEVRON CORP
188 500
333
CONOCOPHILLIPS
129 989
151
CABOT OIL & GAS CORP
85 400
21
DEVON ENERGY CORP
61 800
37
DIAMONDBACK ENERGY INC
17 800
24
JX HOLDINGS INC
225 155
8
ENI
214 667
30
EOG RESOURCES
59 500
76
EQT CORPORATION
37 300
12
EXXON MOBIL CORP
423 263
460
FLEX LNG LTD
112 316
36
FRONTLINE LTD
331 067
39
GALP ENERGIA SGPS SA-B SHRS
22 889
3
HAFNIA LTD
569 928
29
HALLIBURTON CO
90 800
35
HESS
29 600
41
HOLLY CORP
13 600
7
IDEMITSU KOSAN CO
24 963
6
INDEPENDENT TANKERS CORP LTD
1 539 877
0
INPEX CORPORATION
87 700
9
KEYERA CORP
21 022
5
KINDER MORGAN INC
200 541
36
MARATHON OIL CORP
72 700
19
NESTE OIL
35 072
16
OCCIDENTAL PETROLEUM
94 984
59
OMV AG
10 350
5
ONEOK INC
46 400
30
OVINTIV INC
24 000
12
PARKLAND FUEL CORP
12 794
3
PEMBINA PIPELINE CORP
53 009
18
PIONEER NATURAL RES.
22 600
51
READ WELL SERVICES HOLDING (a-aksje) AS
113 939
0
READ WELL SERVICES HOLDING (b-aksje) AS
990 546
0
REPSOL YPF
131 951
21
SANTOS
251 704
12
SCHLUMBERGER
139 846
74
SHELL PLC
624 754
172
SUBSEA 7 SA
849 135
96
TARGA RESOURCES CORP
18 800
14
TRANSCANADA CORP
101 032
40
TENARIS SA
34 366
6
TEXAS PACIFIC LAND CORP
600
14
TOTAL
210 088
130
TOURMALINE OIL CORP
27 600
14
VALERO ENERGY CORP
41 035
51
WILLIAMS COS
125 743
41
WOODSIDE PETROLEUM
165 075
39
TOTAL, ENERGY
2 557
3I GROUP PLC
82 425
13
ABN AMRO GROUP NV-CVA
28 940
4
STANDARD LIFE
132 111
3
ADMIRAL GROUP PLC
12 955
3
AEGON
159 830
8
AFLAC
52 044
37
AGEAS
14 188
6
AIA GROUP LTD
1 030 460
113
AIB GROUP PLC
141 395
5
ALLIANZ
34 210
72
ALLSTATE CORP
23 709
32
ALLY FINANCIAL INC
29 600
7
AMERICAN EXPRESS
54 374
79
AMERICAN FINANCIAL GROUP INC
5 000
7
AMERICAN INT'L GROUP
68 747
43
AMERIPRISE FINANCIAL
9 970
31
AMUNDI SA
6 394
4
ANNALY CAPITAL MANAGEMENT IN
30 825
6
ANZ BANKING GROUP
258 385
41
AON PLC-CLASS A
18 073
53
APOLLO GLOBAL MANAGEMENT INC
27 504
17
ARCH CAPITAL GROUP
35 000
22
ARES MANAGEMENT CORP - A
11 100
7
ARTHUR J GALLAGHER & CO
16 500
31
ASSICURAZIONI GENERALI
87 309
15
ASSURANT
4 400
5
ASX
17 223
8
AVIVA
253 289
13
AXA SA
167 713
46
BALOISE-HOLDING AG
2 727
4
BANCO BILBAO VIZCAYA ARGENTA
544 101
32
BANCO ESPIRITO SANTO
190 970
0
BSCH BCO SANTANDER CENTR
1 498 055
44
BANK OF AMERICA CORP
610 210
199
BANK OF IRELAND GROUP PLC
115 339
11
BANK MONTREAL
55 757
50
BANK NEW YORK MELLON
65 381
29
BANK NOVA SCOTIA
99 301
48
BANQUE CANTONALE VAUDOIS-REG
4 684
4
BARCLAYS
1 408 834
26
BERKSHIRE HATHAWAY B
108 651
331
BLACKROCK INC
12 808
89
BLACKSTONE INC
56 200
41
BNP PARIBAS
94 658
53
BOC HONG KONG HOLDINGS
375 700
13
BROOKFIELD ASSET MGMT-A
29 785
8
BROOKFIELD ASSET MAN A
119 143
37
BROWN & BROWN INC
16 800
9
CAIXABANK
429 045
17
CANADIAN IMPERIAL BANK
77 816
31
CAPITAL ONE FINANCIAL
35 188
32
CARLYLE GROUP INC/THE
16 900
5
CBOE HOLDINGS INC
10 000
12
CHIBA BANK
45 000
3
ACE
37 016
80
CINCINNATI FINL CORP
12 900
13
CITIGROUP
161 526
72
CITIZENS FINANCIAL GROUP
45 400
18
CHICAGO MERCANTILE EXCH
29 520
49
COINBASE GLOBAL INC -CLASS A
10 700
4
COMMERZBANK
87 323
8
COMMONWEALTH BANK
145 210
99
BANK YOKOHAMA
74 000
3
CREDIT AGRICOLE
102 843
11
CREDIT SUISSE
268 790
8
DAI-ICHI LIFE INSURANCE
94 300
21
DAIWA SECURITIES GROUP
109 000
5
DANSKE BANK
52 583
10
DBS GROUP HOLDINGS
151 920
38
DEUTSCHE BANK NAMEN
166 014
18
DEUTSCHE BOERSE AG
15 056
26
DISCOVER FINANCIAL SERVICES
24 844
24
ELEMENT FINANCIAL CORP
30 900
4
EQT AB
24 993
5
AXA EQUITABLE HOLDINGS INC
37 100
10
ERIE INDEMNITY COMPANY-CL A
1 900
5
ERSTE GROUP BANK AG
26 540
8
EURAZEO
2 723
2
EURONEXT NV
9 686
7
EVEREST RE GROUP
2 900
9
EXOR NV
6 673
5
FGL HOLDINGS
1 305
0
FACTSET RESEARCH SYSTEMS INC
3 200
13
FAIRFAX FINANCIAL HLDGS
2 332
14
FIDELITY NAT'L FINANCIAL
19 200
7
FIFTH THIRD BANCORP
61 705
20
FINECOBANK SPA
63 171
10
FIRST CITIZENS BCSHS -CL A
1 000
7
FIRST HORIZON NATIONAL CORP
52 400
13
FIRST REPUBLIC BANK/CA
14 000
17
FRANKLIN RESOURCES
18 104
5
FUTU HOLDINGS LTD-ADR
3 600
1
TORCHMARK CORP
10 000
12
GOLDMAN SACHS GROUP
28 474
96
GREAT WEST LIFECO
19 848
5
GROUPE BRUXELLES LAMBERT
13 666
11
HANG SENG BANK
70 800
12
HANNOVER RUECKVERSICH.
6 062
12
HARGREAVES LANSDOWN PLC
20 856
2
HARTFORD FINANCIAL SVCS
27 911
21
HONG KONG EXCH.&CLEARING
104 381
44
HSBC HOLDINGS (GB)
1 704 195
104
HUNTINGTON BANCSHARES INC
126 700
18
IA FINANCIAL CORP INC
8 734
5
IGM FINANCIAL
7 300
2
INDUSTRIVARDEN A
10 762
3
INDUSTRIVARDEN C
10 187
2
ING GROEP
304 973
37
INSURANCE AUSTRALIA GRP.
162 917
5
INTACT FINANCIAL CORP
15 700
22
INTERCONTINENTAL
47 895
48
INTESA SANPAOLO ORD
1 304 873
29
INVESCO LTD
28 858
5
INVESTOR AB SER. A
10
0
INVESTOR B
188 967
34
JAPAN EXCHANGE GROUP INC
32 500
5
JAPAN POST BANK CO LTD
25 500
2
JAPAN POST HOLDINGS CO LTD
209 100
17
JAPAN POST INSURANCE CO LTD
19 000
3
JPMORGAN CHASE & CO
249 415
329
JULIUS BAER GROUP LTD
18 674
11
KBC GROUPE
19 226
12
KEYCORP
83 000
14
KINNEVIK AB - B
15 697
2
KKR & CO INC -A
43 600
20
LEGAL & GENERAL GROUP
509 551
15
LINCOLN NATIONAL CORP
15 682
5
LLOYDS BANKING GROUP PLC
6 382 315
34
LOEWS CORP
16 900
10
LONDON STOCK EXCHANGE
26 151
22
LPL FINANCIAL HOLDINGS INC
6 700
14
LUNDBERGFORETAGEN AB, L E SER. B
7 970
3
M & T BANK CORP
15 116
22
M&G PLC
189 065
4
MACQUARIE BANK
27 143
30
MANULIFE FINANCIAL CORP
165 305
29
MARKEL CORP
1 200
16
MARKETAXESS HOLDINGS INC
3 000
8
MARSH AND MCLENNAN COS
41 654
68
MEDIBANK PRIVATE LTD
176 403
3
MEDIOBANCA
40 060
4
METLIFE
57 098
41
MITSUBISHI UFJ LEASE FIN
37 700
2
MITSUBISHI UFJ FIN GRP
1 024 698
68
MIZUHO FINANCIAL GROUP
200 941
28
MOODYS CORP
14 476
40
MORGAN STANLEY
110 087
92
MS&AD INSURANCE GROUP HOLDINGS
38 920
12
MSCI INC
6 900
32
MUENCHENER RUECKVERSICH.
11 438
36
NASDAQ OMX GROUP/THE
27 600
17
NATIONAL AUSTRALIA BANK
277 098
55
NATIONAL BANK OF CANADA
25 392
17
ROYAL BANK OF SCOTLAND
445 252
14
NN GROUP NV
26 668
11
NOMURA HOLDINGS
317 800
12
NORDEA BANK ABP
257 072
27
NORTHERN TRUST CORP
16 850
15
ONEX CORPORATION
5 400
3
ORIX CORP
108 000
17
OCBC BANK
289 466
26
PARTNERS GROUP HOLDING AG
1 896
16
PHOENIX GROUP HOLDINGS PLC
86 575
6
PNC FINL SERVICES GROUP
34 728
54
POSTE ITALIANE SPA
30 561
3
POWER CORP OF CANADA
44 483
10
PRINCIPAL FINANCIAL GRP
20 300
17
PROGRESSIVE CORP
49 352
63
PRUDENTIAL FINANCIAL
33 302
33
PRUDENTIAL
240 432
32
QBE INSURANCE GROUP
147 864
13
RAYMOND JAMES FINANCIAL INC
17 260
18
REGIONS FINANCIAL (NEW)
90 941
19
RESONA HOLDINGS
197 742
11
ROBINHOOD MARKETS INC - A
174 997
14
ROYAL BANK OF CANADA
120 242
111
S&P GLOBAL INC
29 921
99
SAMPO OYJ-A SHS
37 802
19
SBI HOLDINGS
14 070
3
SCHRODERS
52 841
3
SCHWAB (CHARLES) CORP
122 268
100
SEI INVESTMENTS COMPANY
9 500
5
SHIZUOKA FINANCIAL GROUP INC
34 000
3
SIGNATURE BANK
4 400
5
SINGAPORE EXCHANGE
48 400
3
SKAND.ENSKILDA BANKEN A
137 953
16
SOCIETE GENERALE
61 302
15
SOFINA
1 044
2
NKSJ HOLDINGS INC
31 800
14
ST JAMES'S PLACE PLC
37 154
5
STANDARD CHARTERED
249 464
18
STATE STREET CORP
28 843
22
SUMITOMO MITSUI FINL GRP
103 171
41
SUMITOMO MITSUI TRUST HOLDINGS
27 876
10
SUN LIFE FINANCIAL
53 929
25
SUNCORP GROUP LTD
97 212
8
SVB FINANCIAL GROUP
5 500
12
SVENSKA HANDELSBANKEN-A SHS
104 094
10
SWEDBANK
61 973
10
SWISS LIFE HOLDING
2 601
13
SWISS RE LTD
24 770
23
SYNCHRONY FINANCIAL
46 210
15
PRICE (T. ROWE) GROUP
18 523
20
T&D HOLDINGS
38 100
5
TMX GROUP LTD
3 400
3
TOKIO MARINE HOLDINGS INC
162 837
34
TORONTO-DOMINION BANK
157 954
101
TRADEWEB MARKETS INC-CLASS A
9 200
6
TRAVELERS COS
20 710
38
BB&T CORP
109 902
47
TRYG A/S
33 548
8
UBS NAMEN
304 428
56
UNICREDIT SPA
180 365
25
UNITED OVERSEAS BANK
101 923
23
US BANCORP
118 932
51
WEBSTER FINANCIAL CORP
15 700
7
WELLS FARGO & CO
322 862
131
WENDEL
2 001
2
WESTPAC BANKING
304 727
47
WILLIS GROUP HOLDINGS PLC
8 768
21
BERKLEY (W.R.) CORP
19 775
14
ZURICH FINL SERVICES
12 682
60
TOTAL, FINANCIAL
5 945
ABBOTT LABORATORIES
148 100
160
ABBVIE INC
148 136
236
AGILENT TECHNOLOGIES
25 221
37
ALCON INC
43 835
29
ALIGN TECHNOLOGY INC
6 300
13
ALNYLAM PHARMACEUTICALS INC
10 100
24
AMERISOURCEBERGEN
14 084
23
AMGEN
44 823
116
AMPLIFON SPA
7 430
2
ARGENX SE
3 753
14
ASAHI INTECC CO LTD
16 200
3
ASTELLAS PHARMA
163 520
24
ASTRAZENECA
129 746
172
AVANTOR INC
52 500
11
BACHEM HOLDING AG-REG B
2 130
2
BAXTER INTERNATIONAL
41 817
21
BAYER
82 480
42
BECTON DICKINSON
23 981
60
BIOGEN IDEC
11 594
32
BIOMARIN PHARMACEUTICAL INC
17 200
18
BIOMERIEUX
4 652
5
BIO-RAD LABORATORIES-A
1 500
6
BIO-TECHNE CORP
14 400
12
BOSTON SCIENTIFIC CORP
119 527
54
BRISTOL-MYERS SQUIBB CO
178 478
126
CARDINAL HEALTH
20 833
16
CARL ZEISS MEDITEC AG - BR
2 900
4
CATALENT INC
15 400
7
CENTENE CORP
47 420
38
CHARLES RIVER LABS INTL
3 400
7
CHUGAI PHARMACEUTICAL CO
54 600
14
CIGNA CORP
26 108
85
COCHLEAR
4 995
7
COLOPLAST B
9 863
11
COOPER COS INC/THE
3 600
12
CSL LIMITED
41 094
79
CVS/CAREMARK
110 577
102
DAIICHI SANKYO CO
155 825
49
DANAHER CORP
57 323
150
DAVITA
6 200
5
WILLIAM DEMANT HOLDING
8 840
2
DENTSPLY SIRONA INC
20 300
6
DEXCOM INC
30 400
34
DIASORIN SPA
1 527
2
EDWARDS LIFESCIENCES CORP
52 700
39
EISAI CO
15 900
10
ELANCO ANIMAL HEALTH INC
27 963
3
ANTHEM INC
20 296
103
LILLY (ELI) AND CO
68 123
245
ESSILOR INTERNATIONAL
31 132
55
EUROFINS SCIENTIFIC
11 287
8
EXACT SCIENCES CORP
13 400
7
FISHER & PAYKEL HEALTHCARE C
41 757
6
FRESENIUS MED. CARE ST
17 536
6
FRESENIUS SE & CO KGAA
38 765
11
GENMAB
5 588
23
GETINGE AB-B SHS
19 507
4
GILEAD SCIENCES
102 650
87
GRIFOLS SA
36 167
4
GLAXOSMITHKLINE
337 140
57
HCA HOLDINGS INC
21 000
50
HENRY SCHEIN INC
10 000
8
HIKMA PHARMACEUTICALS PLC
8 869
2
HOLOGIC INC
22 300
16
HORIZON PHARMA PLC
16 900
19
HOYA CORP
34 300
33
HUMANA
10 300
52
IDEXX LABORATORIES INC
7 400
30
ILLUMINA INC
12 400
25
INCYTE CORP
17 800
14
INSULET CORP
5 800
17
INTUITIVE SURGICAL
30 100
79
IPSEN
2 500
3
QUINTILES TRANSNATIONAL HOLD
15 132
31
JAZZ PHARMACEUTICALS PLC
4 100
6
JOHNSON & JOHNSON
220 579
384
PHILIPS ELECTRS (KON.)
77 223
11
KYOWA HAKKO KIRIN CO LTD
20 400
5
LABORATORY CORP OF AMER
7 700
18
LONZA GROUP
6 516
31
M3 INC
32 300
9
MASIMO CORP
4 400
6
MCKESSON CORP
11 882
44
MEDTRONIC
112 704
86
MERCK AND CO
211 590
231
MERCK KGAA STAMM
10 868
21
METTLER-TOLEDO INTERNATIONAL
1 953
28
MODERNA INC
29 700
53
MOLINA HEALTHCARE INC
5 400
18
NEUROCRINE BIOSCIENCES INC
7 100
8
NIPPON SHINYAKU CO LTD
3 700
2
NMC HEALTH PLC
7 700
0
NOVARTIS
183 501
163
NOVO NORDISK A/S-B
141 035
187
NOVOCURE LTD
7 800
6
OLYMPUS CORP
91 700
16
ONO PHARMACEUTICAL CO
36 300
8
ORION-YHTYMAE B
7 047
4
OTSUKA HOLDINGS CO LTD
33 200
11
PERKINELMER INC
10 900
15
PFIZER
470 205
237
QIAGEN N.V.
16 550
8
QUEST DIAGNOSTICS
8 948
14
RAMSAY HEALTH CARE LTD
14 256
6
RECORDATI SPA
10 198
4
REGENERON PHARMACEUTICALS
8 817
63
REPLIGEN CORP
5 000
8
RESMED INC
12 400
25
ROCHE HOLDING GENUSS
61 629
191
ROYALTY PHARMA PLC- CL A
26 500
10
SANOFI
95 242
90
SARTORIUS AG-VORZUG
2 600
10
SARTORIUS STEDIM BIOTECH
2 370
8
SEATTLE GENETICS INC
11 300
14
SHIONOGI & CO
22 400
11
SIEMENS HEALTHINEERS AG
22 192
11
SMITH & NEPHEW
83 337
11
SONIC HEALTHCARE
34 028
7
SONOVA HOLDING
4 535
11
STERIS PLC
7 700
14
STRAUMANN HOLDING
8 660
10
STRYKER CORP
29 299
71
SWEDISH ORPHAN BIOVITRUM AB
19 330
4
SYSMEX CORP
11 700
7
TAKEDA PHARMACEUTICAL
138 684
43
TELEFLEX INC
4 400
11
TERUMO CORP
49 600
14
TEVA PHARMACEUTICAL-SP ADR
108 964
10
THERMO FISHER SCIENTIFIC
33 050
179
UCB (GROUPE)
11 336
9
UNITEDHEALTH GROUP
78 893
412
UNIVERSAL HEALTH SERVICES-B
5 783
8
VEEVA SYSTEMS INC-CLASS A
11 300
18
VERTEX PHARMACEUTICALS
22 072
63
VIATRIS INC
107 477
12
WATERS CORP
4 853
16
WEST PHARMACEUTICAL SERVICES
6 900
16
ZIMMER HOLDINGS
18 659
23
ZOETIS INC
40 878
59
TOTAL, HEALTHCARE
6 023
3M CO
67 853
80
ABB LTD
166 208
50
ACS ACTIV. CONST. Y SVCS
28 255
8
ADECCO
12 121
4
ADP
3 338
4
AENA SA
7 617
9
AERCAP HOLDINGS NV
14 500
8
ASAHI GLASS CO
17 360
6
AIR CANADA
11 500
2
ALFA LAVAL
33 259
9
ALLEGION PLC
11 800
12
AMETEK INC
28 050
39
ALL NIPPON AIRWAYS CO
8 700
2
AP MOLLER MAERSK A
307
7
AP MOLLER MAERSK B
484
11
ASHTEAD GROUP PLC
43 353
24
ASSA ABLOY AB-B
107 960
23
ATLAS COPCO A
290 000
34
ATLAS COPCO AB-B SHS
146 310
15
AUCKLAND INT'L AIRPORT
108 138
5
QR NATIONAL LTD
139 065
3
AUTOSTORE HOLDINGS LTD
3 881 726
70
BOOZ ALLEN HAMILTON HOLDINGS
13 500
14
BOUYGUES ORD
27 808
8
BRAMBLES
136 660
11
BRENNTAG AG
13 243
8
BUNZL
37 187
12
BUREAU VERITAS SA
33 512
9
CH ROBINSON WORLDWIDE
10 800
10
CADELER A/S
310 877
12
CAE
34 124
6
CANADIAN NAT'L RAILWAY
50 616
59
CP RAILWAY
77 800
57
CARLISLE COS INC
5 800
13
CARRIER GLOBAL CORP
102 974
42
CATERPILLAR
68 728
162
CENTRAL JAPAN RAILWAY CO
13 200
16
CINTAS CORP
7 897
35
CK HUTCHISON HOLDINGS LTD
247 917
15
CLARIVATE PLC
44 500
4
CNH INDUSTRIAL NV
90 117
14
SAINT-GOBAIN
50 451
24
COPART INC
41 000
25
COSTAR GROUP INC
37 200
28
CSX CORP
187 478
57
CUMMINS
17 700
42
DAI NIPPON PRINTING CO
18 500
4
DAIFUKU CO LTD
9 400
4
DAIKIN INDUSTRIES
25 800
39
DAIMLER TRUCK HOLDING AG
43 789
13
DCC PLC
8 721
4
DEERE & CO
37 434
154
DELTA AIR LINES
12 370
4
LUFTHANSA
30 604
2
DEUTSCHE POST
78 451
29
DOVER CORP
19 577
26
DSV DE SAMMENSLUT VOGN
17 778
28
EAST JAPAN RAILWAY CO
21 902
12
EATON CORP
51 916
80
EIFFAGE
7 390
7
EMERSON ELECTRIC CO
77 239
73
EPIROC AB-A
67 452
12
EPIROC AB-B
26 671
4
EQUIFAX
10 300
20
EXPEDITORS INTL WASH.
16 000
16
EXPERIAN PLC
73 424
24
FANUC CORP
20 400
30
FASTENAL CO
69 700
32
FEDEX CORP
21 283
36
FERGUSON PLC
23 601
29
FERROVIAL SA
56 729
15
FORTIVE CORP
46 098
29
FORTUNE BRANDS HOME & SECURI
14 400
8
FUJI ELECTRIC CO LTD
18 200
7
GEA GROUP
16 457
7
GEBERIT
3 463
16
GENERAC HOLDINGS INC
7 700
8
GENERAL ELECTRIC CO
139 528
115
GROUPE EUROTUNNEL SA - REGR
48 904
8
GFL ENVIRONMENTAL INC-SUB VT
10 600
3
GOLDEN OCEAN GROUP LTD
297 379
26
GRAB HOLDINGS LTD - CL A
80 500
3
HANKYU HANSHIN HLDG
25 100
7
HITACHI CONSTR. MACHINE.
9 200
2
HITACHI
98 100
49
HOSHIZAKI ELECTRIC CO LTD
10 200
4
ARCONIC INC
46 050
18
HUBBELL INC
6 900
16
HUNT (J.B.) TRANSPORT
7 000
12
HUSQVARNA B
33 815
2
IDEX CORP
9 900
22
ILLINOIS TOOL WORKS
40 150
87
IMCD GROUP NV
4 266
6
INDUTRADE AB
20 581
4
GARDNER DENVER HOLDINGS INC
55 968
29
INTERTEK GROUP
13 171
6
INVESTMENT AB LATOUR-B SHS
11 251
2
ITOCHU CORP
125 900
39
JAPAN AIRLINES CO LTD
6 700
1
JOHNSON CONTROLS INTERNATION
87 015
55
KAJIMA CORP
33 300
4
KEIO CORP
6 600
2
KEISEI ELECTRIC RAILWAY
6 600
2
KEPPEL CORP LTD
170 960
9
KINGSPAN GROUP PLC
13 013
7
KINTETSU CORP
10 490
3
KNIGHT-SWIFT TRANSPORTATION
13 300
7
KNORR-BREMSE AG
6 238
3
KOMATSU
94 200
20
KONE B
30 523
15
KUBOTA CORP
95 700
13
KUEHNE & NAGEL INT'L
5 164
12
KURITA WATER INDUSTRIES
10 100
4
LEGRAND
23 793
19
LENNOX INTERNATIONAL INC
3 500
8
LIFCO AB-B SHS
33 075
5
JS GROUP CORP
21 100
3
MAKITA CORP
20 700
5
MARUBENI CORP
156 300
18
MASCO CORP
33 701
15
MELROSE INDUSTRIES PLC
320 637
5
MINEBEA CO
29 600
4
MISUMI GROUP INC
25 600
6
MITSUBISHI ELECTRIC CORP
171 900
17
MITSUBISHI HEAVY IND
29 709
12
MITSUI OSK LINES
35 100
9
MONOTARO CO LTD
20 800
3
MTR CORP
169 547
9
MTU AERO ENGINES AG
5 895
13
NGK INSULATORS
21 000
3
NIBE INDUSTRIER AB-B SHS
120 566
11
NIDEC CORP
47 900
24
NIHON M&A CENTER INC
20 200
2
NIPPON EXPRESS HOLDINGS INC
5 200
3
NIPPON YUSEN K.K
52 500
12
NORDSON CORP
7 500
18
NORFOLK SOUTHERN CORP
20 446
50
OBAYASHI CORP
51 000
4
ODAKYU ELECTRIC RAILWAY
20 900
3
OLD DOMINION FREIGHT LINE
7 600
21
OTIS WORLDWIDE CORP
52 337
40
OWENS CORNING
13 300
11
PACCAR
44 386
43
PARKER HANNIFIN CORP
16 689
48
PENTAIR
19 133
8
PERSOL HOLDINGS CO LTD
18 500
4
PLUG POWER INC
65 000
8
PRYSMIAN SPA
28 426
10
QANTAS AIRWAYS LTD
66 687
3
QUANTA SERVICES INC
18 300
26
RANDSTAD HOLDING
8 782
5
RATIONAL AG
326
2
RECRUIT HOLDINGS CO LTD
114 300
36
REECE LTD
22 186
2
REED ELSEVIER (GB)
167 752
45
RENTOKIL INITIAL PLC
231 670
14
REPUBLIC SERVICES
20 995
27
RHEINMETALL AG
4 348
9
RITCHIE BROS. AUCTIONEER
8 200
5
ROBERT HALF INT'L
11 100
8
ROCKWELL AUTOMATION
15 300
39
ROCKWOOL INTL A/S-B SHS
1 000
2
ROLLINS INC
20 300
7
SANDVIK
109 807
20
SCHINDLER NAMEN
5 811
10
SCHNEIDER ELECTRIC
53 683
74
SECOM CO
18 700
11
SECURITAS B
36 700
3
SENSATA TECHNOLOGIES HOLDING
17 600
7
SG HOLDINGS CO LTD
24 700
3
SGS
525
12
SHIMIZU CORP
46 000
2
SIEMENS
75 969
103
SIEMENS ENERGY AG
36 161
7
SINGAPORE AIRLINES
82 500
3
SINGAPORE TECH ENGR.
200 900
5
SITC INTERNATIONAL HOLDINGS
119 000
3
SKANSKA B
30 101
5
SKF B
31 433
5
SMC CORP
6 200
26
SMITH (A.O.) CORP
14 500
8
SMITHS GROUP
50 351
10
SNAP-ON INC
7 500
17
SOUTHWEST AIRLINES CO
12 100
4
SPIRAX-SARCO ENGINEERING PLC
8 951
11
STANLEY BLACK & DECKER INC
21 154
16
STOLT-NIELSEN LTD
88 345
24
SUMITOMO CORP
105 800
17
TAISEI CORP
17 700
6
TECHTRONIC INDUSTRIES CO
125 500
14
TELEPERFORMANCE
5 151
12
TFI INTERNATIONAL INC
7 700
8
THOMSON REUTERS CORP
14 817
17
TOBU RAILWAY CO
12 800
3
TOKYU CORP
36 600
5
TOPPAN PRINTING CO
17 850
3
TOROMONT INDUSTRIES LTD
12 200
9
TOSHIBA CORP
35 970
12
TOTO
10 800
4
TOYOTA INDUSTRIES CORP
13 700
7
TOYOTA TSUSHO
19 700
7
INGERSOLL-RAND PLC
31 049
51
TRANSDIGM GROUP INC
6 700
42
TRANSUNION
17 600
10
TRANSURBAN GROUP
270 399
23
UBER TECHNOLOGIES INC
123 100
30
AMERCO
900
0
U-HAUL HOLDING CO-NON VOTING
8 100
4
UNION PACIFIC CORP
53 855
110
UNITED PARCEL SERVICE B
61 036
104
UNITED RENTALS INC
9 800
34
VAT GROUP AG
2 888
8
VERISK ANALYTICS INC-CLASS A
13 000
23
VESTAS WIND SYSTEMS
97 486
28
VINCI
51 875
51
VOLVO A
15 492
3
VOLVO B
162 322
29
WABTEC CORP
22 614
22
WARTSILA B
50 555
4
WASTE CONNECTIONS INC
22 100
29
WASTE MANAGEMENT
37 058
57
WEST JAPAN RAILWAY CO
18 400
8
WOLTERS KLUWER
22 559
23
WSP GLOBAL INC
15 400
18
GRAINGER (WW)
5 300
29
XINYI GLASS HOLDINGS LTD
134 000
2
XYLEM INC
20 310
22
YAMATO HOLDINGS CO
23 200
4
YASKAWA ELECTRIC CORP
22 200
7
TOTAL, INDUSTRY
4 490
ACCENTURE PLC
53 129
140
ADOBE SYSTEMS
39 991
133
ADVANCED MICRO DEVICES
137 398
88
ADVANTEST CORP
18 500
12
ADYEN NV
1 913
26
AFFIRM HOLDINGS INC
17 600
2
AKAMAI TECHNOLOGIES
15 200
13
AMADEUS IT HOLDING SA-A SHS
39 196
20
AMPHENOL CORP
48 044
36
ANALOG DEVICES
44 140
71
ANSYS INC
7 100
17
APPLE
1 362 712
1 744
APPLIED MATERIALS
75 840
73
ARISTA NETWORKS INC
19 600
23
ARROW ELECTRONICS
5 900
6
ASM INTERNATIONAL NV
3 278
8
ASML HLDG
34 618
183
ASPEN TECHNOLOGY INC
1 900
4
AUTODESK
19 300
36
AUTOMATIC DATA PROCESS
36 234
85
AVEVA GROUP PLC
9 946
4
AZBIL CORP
6 500
2
BECHTLE AG
8 775
3
BENTLEY SYSTEMS INC-CLASS B
11 800
4
BILL.COM HOLDINGS INC
6 400
7
BLACK KNIGHT INC
11 800
7
SQUARE INC - A
46 000
28
BROADCOM LTD
34 551
190
BROADRIDGE FINANCIAL SOLUTIO
9 200
12
BROTHER INDUSTRIES
17 800
3
CADENCE DESIGN SYS INC
23 400
37
CANON INC
85 550
18
CAP GEMINI SA
13 200
22
CDW CORP/DE
12 400
22
CERIDIAN HCM HOLDING INC
9 200
6
CGI GROUP A
18 300
15
CHECK POINT SOFTWARE TECH
10 000
12
CISCO SYSTEMS
354 411
166
CLOUDFLARE INC - CLASS A
21 300
9
COGNEX CORP
12 000
6
COGNIZANT TECH SOLUTIONS
44 054
25
COMPUTERSHARE
56 729
10
CONFLUENT INC-CLASS A
187 619
41
CONSTELLATION SOFTWARE INC
1 700
26
CORNING
65 948
21
CROWDSTRIKE HOLDINGS INC - A
15 700
16
CYBERARK SOFTWARE LTD/ISRAEL
2 700
3
DASSAULT SYSTEMES
54 211
19
DATADOG INC - CLASS A
18 300
13
DELL TECHNOLOGIES INC-CL V
23 000
9
DESCARTES SYSTEMS GRP/THE
6 400
4
DISCO CORP
2 000
6
DOCUSIGN INC
15 600
9
DROPBOX INC-CLASS A
22 900
5
DYNATRACE INC
13 100
5
EDENRED
24 932
13
ENPHASE ENERGY INC
11 100
29
ENTEGRIS INC
9 600
6
EPAM SYSTEMS INC
4 500
15
ERICSSON (LM) B
244 462
14
F5 NETWORKS
4 500
6
FAIR ISAAC CORP
1 800
11
FIDELITY NAT'L INFO SVCS
52 381
35
FIRST SOLAR INC
7 800
12
FISERV
51 977
52
FLEETCOR TECHNOLOGIES INC
5 820
11
FORTINET INC
57 000
27
FUJI FILM HOLDINGS CO
30 000
15
FUJITSU
16 720
22
GARTNER INC
6 800
23
SYMANTEC CORP
52 900
11
GLOBAL PAYMENTS INC
23 246
23
GMO PAYMENT GATEWAY INC
3 000
2
GODADDY INC - CLASS A
16 600
12
HALMA PLC
41 161
10
HAMAMATSU PHOTONICS KK
10 600
5
HEWLETT PACKARD ENTERPRIS
117 565
18
HEXAGON AB SER. B
178 792
18
HIROSE ELECTRIC CO
1 984
2
HP INC
91 865
24
HUBSPOT INC
3 800
11
IBIDEN CO
6 300
2
INFINEON TECHNOLOGIES
107 710
32
INTEL CORP
341 755
89
INTL BUSINESS MACHINES CORP
76 136
106
INTUIT
22 218
85
ITOCHU TECHNO-SOLUTIONS
7 000
2
JACK HENRY & ASSOCIATES INC
7 300
13
JUNIPER NETWORKS
23 500
7
KEYENCE CORP
16 500
63
KEYSIGHT TECHNOLOGIES IN
14 700
25
KLA TENCOR CORP
13 100
49
KYOCERA CORP
26 000
13
LAM RESEARCH CORP
11 550
48
LASERTEC CORP
6 400
10
LOGITECH NAMEN
13 895
8
MARVELL TECHNOLOGY GROUP
70 700
26
MASTERCARD A
73 707
252
MICROCHIP TECHNOLOGY
48 600
34
MICRON TECHNOLOGY
91 500
45
MICROSOFT CORP
598 219
1 413
MONGODB INC
6 200
12
MONOLITHIC POWER SYSTEMS INC
3 700
13
MURATA MANUFACTURING CO
51 900
26
NEC CORP
23 740
8
NEMETSCHEK SE
3 775
2
NETWORK APPLIANCE
19 639
12
NEXI SPA
42 859
3
NICE SYSTEMS LTD
5 223
10
NOKIA CORP
488 373
22
NOMURA RESEARCH INST
24 321
6
NTT DATA CORP
58 700
8
NVIDIA
210 136
303
NXP SEMICONDUCTORS NV
21 512
33
OBIC CO
5 000
7
OKTA INC
14 500
10
OMRON CORP
16 700
8
ON SEMICONDUCTOR CORP
40 000
25
OPEN TEXT CORP
25 000
7
ORACLE CORP
134 998
109
ORACLE CORP JAPAN
2 300
1
OTSUKA CORP
7 800
2
PALANTIR TECHNOLOGIES INC-A
121 400
8
PALO ALTO NETWORKS INC
24 300
33
PAYCHEX
26 357
30
PAYCOM SOFTWARE INC
4 100
13
PAYLOCITY HOLDING CORP
4 100
8
PAYPAL HOLDINGS INC
95 120
67
PTC INC
8 000
9
QORVO INC
9 600
9
QUALCOMM
94 100
102
NEC ELECTRONICS CORP
105 500
9
RICOH CO
44 900
3
ROHM CO
6 700
5
ROPER INDUSTRIES
9 200
39
SAGE GROUP (THE)
75 587
7
SALESFORCE.COM
82 315
108
SAP STAMM
88 552
90
SCSK CORP
10 800
2
SEAGATE TECHNOLOGY HOLDINGS
15 219
8
SEIKO EPSON CORPORATION
18 100
3
SERVICENOW INC
16 746
64
SHIMADZU CORP
16 000
4
SHOPIFY INC - CLASS A
91 000
31
SKYWORKS SOLUTIONS INC
12 028
11
SNOWFLAKE INC-CLASS A
17 500
25
SOLAREDGE TECHNOLOGIES INC
4 700
13
SPLUNK INC
12 800
11
SS&C TECHNOLOGIES HOLDINGS
22 700
12
STMICROELECTRONICS NV
53 789
19
SUMCO
22 000
3
SYNOPSYS
13 400
42
TDK CORP
37 800
12
TE CONNECTIVITY LTD
26 550
30
TELEDYNE TECHNOLOGIES INC
4 500
18
TEMENOS GROUP AG-REG
4 500
2
TERADYNE INC
13 200
11
TEXAS INSTRUMENTS
77 605
126
TIS INC
26 300
7
TOAST INC-CLASS A
23 900
4
TOKYO ELECTRON
12 700
37
TREND MICRO
13 600
6
TRIMBLE NAVIGATION LTD
19 200
10
TWILIO INC - A
13 600
7
TYLER TECHNOLOGIES INC
4 100
13
UNITY SOFTWARE INC
16 200
5
VENTURE CORP LTD
20 300
3
VERISIGN
9 100
18
VISA INC-CLASS A SHARES
138 190
283
VMWARE INC-CLASS A
18 834
23
WESTERN DIGITAL
26 594
8
WESTERN UNION
24 794
3
WISETECH GLOBAL LTD
17 765
6
WIX.COM LTD
3 900
3
CREE INC
10 200
7
WORKDAY INC-CLASS A
16 389
27
WORLDLINE SA
19 833
8
XERO LTD
13 135
6
YOKOGAWA ELECTRIC CORP
14 000
2
ZEBRA TECHNOLOGIES CORP-CL A
4 300
11
ZOOM VIDEO COMMUNICATIONS-A
20 100
13
ZSCALER INC
6 900
8
TOTAL, IT
8 383
AGNICO-EAGLE MINES
57 904
30
AIR LIQUIDE
44 751
62
AIR PRODUCTS & CHEMICALS
19 200
58
AKZO NOBEL
16 688
11
ALBEMARLE CORP
9 200
20
ALCOA CORP
28 000
13
AMCOR PLC
125 100
15
ANGLO AMERICAN (GB)
144 668
55
ANTOFAGASTA
49 836
9
ARCELOR-MITTAL A
79 308
20
ARKEMA
4 616
4
ASAHI KASEI CORP
118 500
8
AVERY DENNISON CORP
6 511
12
BALL CORP
25 990
13
BASF
79 048
39
BHP BILLITON LTD
419 764
128
BLUESCOPE STEEL
38 799
4
BOLIDEN
33 028
12
CCL INDUSTRIES INC - CL B
12 100
5
CELANESE CORP
10 200
10
CF INDUSTRIES HOLDINGS INC
16 500
14
CHRISTIAN HANSEN HOLDING A/S
9 089
6
CLARIANT AG-REG
16 212
3
CLIFFS NATURAL RESOURCES INC
73 500
12
CORTEVA INC
64 353
37
COVESTRO AG
15 192
6
CRH
68 191
27
CRODA INTERNATIONAL PLC
11 374
9
CROWN HOLDINGS INC
10 200
8
DOW INC
62 753
31
DOWDUPONT INC
41 153
28
EASTMAN CHEMICAL CO
12 300
10
ECOLAB
21 623
31
EMS-CHEMIE HOLDING AG-REG
698
5
EVONIK INDUSTRIES AG
14 811
3
FIRST QUANTUM MINERALS
73 667
15
FMC CORP
9 770
12
FORTESCUE METALS GROUP
139 531
19
FRANCO-NEVADA CORP
25 392
34
GIVAUDAN
824
25
HOLCIM
49 254
25
HOLMEN B
9 349
4
ISRAEL CHEMICALS LTD
40 032
3
INDEPENDENCE GROUP NL
44 372
4
INT'L PAPER CO
27 553
9
INT'L FLAVORS FRAGRANCES
22 122
23
IVANHOE MINES LTD-CL A
107 200
8
JAMES HARDIE INDUSTRIES SE
37 389
7
JFE HOLDINGS
45 100
5
JOHNSON MATTHEY
17 996
5
JSR CORP
13 600
3
KINROSS GOLD CORP
153 600
6
KONINKLIJKE DSM
14 363
17
LINDE PLC
42 891
138
LUNDIN MINING CORP
60 200
4
LYONDELLBASELL INDU-CL A
20 632
17
MARTIN MARIETTA MATRLS
5 700
19
MINERAL RESOURCES LTD
14 294
7
MITSUBISHI CHEMICAL HLDG
121 550
6
MITSUI CHEMICALS
19 120
4
MONDI PLC
52 373
9
MOSAIC CO (THE)
28 800
12
NEWCREST MINING
80 467
11
NEWMONT MINING HLDG
98 857
46
NIPPON PAINT CO LTD
71 370
6
TAIYO NIPPON SANSO CORP
13 000
2
NIPPON STEEL CORP
66 872
11
NISSAN CHEMICAL IND
11 600
5
NITTO DENKO CORP
9 200
5
NORTHERN STAR RESOURCES LTD
105 322
8
NOVOZYMES B
15 673
8
NUCOR CORP
33 364
43
NUTRIEN LTD
48 700
35
OJI PAPER CO
61 300
2
ORICA
27 493
3
PACKAGING CORP OF AMERICA
7 000
9
PAN AMERICAN SILVER CORP
26 700
4
PILBARA MINERALS LTD
145 464
4
PPG INDUSTRIES
18 652
23
RIO TINTO LTD
11 592
9
RIO TINTO PLC
153 326
105
RPM INTERNATIONAL INC
10 200
10
SEALED AIR CORP
12 100
6
SHERWIN-WILLIAMS CO
21 500
50
SHIN-ETSU CHEMICAL CO
28 100
34
SIKA INHABER
11 557
27
SMURFIT KAPPA GROUP PLC
26 401
10
SOLVAY
6 758
7
SOUTH32 LTD
469 086
13
STEEL DYNAMICS INC
25 500
25
STORA ENSO R
47 320
7
SUMITOMO CHEMICAL CO
96 600
3
SUMITOMO METAL MINING CO
20 450
7
SVENSKA CELLULOSA AB SCA-B
68 979
9
SYMRISE AG
12 123
13
TORAY INDUSTRIES
107 000
6
TOSOH CORP
20 000
2
UMICORE
16 837
6
UPM-KYMMENE
46 159
17
VOESTALPINE
7 772
2
VULCAN MATERIALS CO
10 385
18
WEST FRASER TIMBER CO LTD
5 000
4
WESTLAKE CHEMICAL CORP
4 200
4
WESTROCK CO
19 144
7
SILVER WHEATON CORP
55 445
21
TOTAL, RAW MATERIALS
1 842
ALEXANDRIA REAL ESTATE EQUIT
12 050
17
AMERICAN HOMES 4 RENT- A
23 600
7
AMERICAN TOWER CORP A
39 308
82
AROUNDTOWN SA
73 217
2
AVALONBAY COMMUNITIES
12 135
19
AZRIELI GROUP
2 982
2
BOSTON PROPERTIES
14 483
10
BRITISH LAND CO
68 884
3
CAMDEN PROPERTY TRUST
8 700
10
CAN APARTMENT PROP REAL ESTA
10 620
3
ASCENDAS REAL ESTATE INV
239 142
5
CAPITAMALL TRUST
536 068
8
CAPITALAND INVESTMENT LTD/SI
156 900
4
CBRE GROUP INC
29 400
22
CITY DEVELOPMENTS
23 700
1
CHEUNG KONG PROPERTY HOLDING
183 417
11
FONCIERE DES REGIONS
6 232
4
CROWN CASTLE INT'L CORP
37 313
50
DAITO TRUST CONSTRUCTION
4 800
5
DAIWA HOUSE IND CO
52 300
12
DAIWA HOUSE RESIDENTIAL INV
211
5
DEXUS/AU
109 610
6
DIGITAL REALTY TRUST INC
25 800
25
EQUINIX INC
7 952
51
EQUITY LIFESTYLE PROPERTIES
16 900
11
EQUITY RESIDENTIAL
30 401
18
ESR GROUP LTD
235 800
5
ESSEX PROPERTY TRUST INC
6 100
13
EXTRA SPACE STORAGE INC
12 400
18
FASTIGHETS AB BALDER-B SHRS
70 734
3
FIRSTSERVICE CORP
4 300
5
GECINA
3 382
3
GLP J-REIT
237
3
GOODMAN GROUP
144 503
17
GPT GROUP
212 960
6
HANG LUNG PROPERTIES
140 500
3
HEALTHCARE TRUST OF AME-CL A
31 670
6
HEALTH CARE PPTY INVEST
40 100
10
HENDERSON LAND DEV.
109 700
4
HONGKONG LAND HOLDINGS LTD
85 800
4
HOST HOTELS AND RESORTS
67 596
11
SHOEI CO LTD/CHIYODA-KU
14 200
1
INVITATION HOMES INC
47 200
14
IRON MOUNTAIN
28 308
14
JAPAN RETAIL FUND INVT
459
4
JAPAN REAL ESTATE INV
75
3
KIMCO REALTY CORP
55 800
12
KLEPIERRE
16 648
4
LAND SECURITIES GROUP
40 819
3
LEG IMMOBILIEN AG
4 608
3
LEND LEASE GROUP
36 373
2
LINK REIT
203 636
15
MAPLETREE LOGISTICS TRUST
190 945
2
MAPLETREE COMMERCIAL TRUST
188 400
2
MEDICAL PROPERTIES TRUST INC
42 100
5
MID-AMERICA APARTMENT COMM
10 000
15
MIRVAC GROUP
296 314
4
MITSUBISHI ESTATE CO
112 879
14
MITSUI FUDOSAN CO
75 000
14
NEW WORLD DEVELOPMENT
78 741
2
NIPPON BUILDING FUND
110
5
NIPPON PROLOGIS REIT INC
227
5
NOMURA REAL ESTATE HLD
6 700
1
NOMURA REAL ESTATE MASTER FU
320
4
PROLOGIS INC
79 083
88
PUBLIC STORAGE
13 900
38
REALTY INCOME CORP
53 608
33
REGENCY CENTERS CORP
10 000
6
RIOCAN REIT
8 396
1
SAGAX AB-B
9 802
2
SBA COMMUNICATIONS CORP-CL A
9 554
26
WESTFIELD RETAIL TRUST
377 045
7
SEGRO
105 182
10
SIMON PROPERTY GROUP
26 296
30
SINO LAND
239 226
3
STOCKLAND
165 127
4
SUMITOMO REALTY & DEV CO
33 100
8
SUN COMMUNITIES INC
9 000
13
SUN HUNG KAI PROPERTIES
130 664
18
SWIRE PACIFIC A
40 600
4
SWIRE PROPERTIES LTD
87 200
2
SWISS PRIME SITE-REG
4 709
4
UDR INC
25 100
10
UNIBAIL GROUP STAPLED
8 018
4
UNITED OVERSEAS LAND
34 787
2
VENTAS
38 511
17
VICI PROPERTIES INC
80 800
26
CENTRO RETAIL AUSTRALIA
233 070
3
DEUTSCHE ANNINGTON IMMOBILIE
67 940
16
WAREHOUSES DE PAUW SCA
12 789
4
WELLTOWER INC
36 115
23
WEYERHAEUSER CO
58 464
18
WHARF REAL ESTATE INVESTMENT
129 000
7
WP CAREY INC
15 200
12
ZILLOW GROUP INC - C
14 300
5
TOTAL, PROPERTY
1 093
ACCIONA
4 426
8
ALGONQUIN POWER & UTILITIES
132 991
9
ALTAGAS LTD
52 257
9
AMERICAN WATER WORKS CO INC
26 200
39
APA GROUP
144 290
10
ATMOS ENERGY CORP
20 800
23
BROOKFIELD RENEWABLE COR-A
16 800
5
CANADIAN UTILITIES A
30 534
8
CK INFRASTRUCTURE HOLDINGS L
74 500
4
CONSOLIDATED EDISON
52 210
49
CONSTELLATION ENERGY
51 021
43
E. ON
315 914
31
EDF
59 108
7
EDISON INTERNATIONAL
53 489
34
EDP RENOVAVEIS SA
46 935
10
ELIA SYSTEM OPERATOR SA/NV
5 680
8
ENAGAS
42 568
7
ENDESA SA
44 805
8
ENEL
1 212 273
64
GDF SUEZ
234 866
33
AQUA AMERICA INC
34 000
16
NORTHEAST UTILITIES
50 422
42
EXELON CORP
144 263
61
FORTUM OYJ
76 626
13
HONGKONG CHINA GAS
1 596 956
15
HYDRO ONE LTD
50 400
13
IBERDROLA
859 072
99
MERCURY NZ LTD
112 268
4
MERIDIAN ENER-PARTLY PAID SH
271 932
9
NATIONAL GRID
537 874
64
GAS NATURAL SDG
17 170
4
NEXTERA ENERGY INC
295 600
243
NORTHLAND POWER INC
33 481
9
DONG ENERGY A/S
28 001
25
OSAKA GAS CO
78 900
13
PG&E CORP
232 100
37
PUBLIC SV ENTERPRISE CO
73 915
45
RED ELECTRICA CORPORACION SA
54 363
9
SEMPRA ENERGY
47 108
72
SEVERN TRENT
35 217
11
SNAM SPA
316 444
15
SSE PLC
149 957
30
TERNA
197 983
14
TOKYO GAS CO
77 120
15
UGI CORP
26 800
10
UNITED UTILITIES GROUP PLC
97 776
11
VEOLIA ENVIRONNEMENT
95 752
24
VERBUND OESTERR ELEK A
11 380
9
TOTAL, UTILITIES
1 342
TOTAL FOREIGN
41 805
TOTAL SHARES
52 590
TOTAL PROPERTY
1 115
TOTAL ENERGY
4 595
TOTAL FINANCIAL
8 571
TOTAL CONSUMER DISCRETIONARY
4 158
TOTAL UTILITIES
3 715
TOTAL HEALTHCARE
6 079
TOTAL INDUSTRY
5 136
TOTAL IT
8 602
TOTAL CONSUMER STAPLES
4 022
TOTAL RAY MATERIALS
2 595
TOTAL TELECOM
3 086
TOTAL UNSPECIFIED
915
TOTAL SHARES
52 590
EQUITY FUNDS
ABERDEEN INDIRECT PARTNERS EUROPA
249
0
CBRE Pan-European Core Fund (PEC)
66 617 814
1 061
JPMORGAN EUROPEAN PROPERTY FUND
51
2
KLP AksjeAsia Indeks S
990122571
369 806
804
KLP AksjeAsia Indeks Valutasikret S
990140847
176 137
259
KLP AksjeEuropa Indeks S
990122555
795 548
1 868
KLP AksjeFremvoksende Markeder Flerfaktor S
920672159
1 734 235
1 684
KLP AksjeFremvoksende Markeder Indeks S
996715426
3 718 496
8 383
KLP AksjeFremvoksende Markeder Mer Samf ansvar P
9 141
8
KLP AksjeFremvoksende Markeder Mer Samf ansvar S
451 233
425
KLP AksjeGlobal Flerfaktor S
912651037
14 138 499
14 139
KLP AksjeGlobal Indeks S
987570113
3 125 230
15 736
KLP AksjeGlobal Mer Samfunnsansvar P
920672183
5 727
10
KLP AksjeGlobal Mer Samfunnsansvar S
920672183
796 522
791
KLP AksjeGlobal Mer Samfunnsansvar Valutasikret S
923251626
18 432
17
KLP AksjeGlobal Small Cap Flerfaktor P
920672094
9 114
13
KLP AksjeGlobal Small Cap Flerfaktor S
920672094
1 922 678
1 912
KLP AksjeGlobal Small Cap Indeks S
919174501
7 520 652
10 973
KLP AksjeNorden Indeks P
980854043
2 181
15
KLP AksjeNorden Indeks S
980854043
221 072
220
KLP AksjeNorden Mer Samfunnsansvar S
923251642
710 362
689
KLP AksjeNorge Indeks S
988425958
2 055 233
7 553
KLP AksjeNorge S
880854062
7 308 055
6 869
KLP AksjeUSA Indeks S
917232164
2 300 311
2 210
KLP AksjeUSA Indeks S-USD
986332650
96 059
4 053
KLP AksjeUSA Indeks Valutasikret S
990140790
150 166
433
KLP AksjeVerden Indeks S
996716716
10 499
10
KLP Framtid Mer Samfunnsansvar S
925057436
38 782
37
KLP Lang Horisont Mer Samfunnsansvar S
925057517
162 981
159
LaSalle Encore Plus
115 236 821
1 103
NMI FRONTIER FUND KS
8 975 000
39
NMI GLOBAL FUND KS
3 853 750
21
SSGA EMERGING MARKETS SRI ENHANCED EQUITY FUND
16 925 084
2 067
TOTAL EQUITY FUNDS
83 564
PRIVATE EQUITY
21 INVEST FRANCE
35 000 000
105
ABINGWORTH BIOVENTURES V
8 000 000
2
ABRIS CEE MID-MARKET FUND III L.P.
30 000 000
355
ACCEL GROWTH FUND VI
20 000 000
92
ACCEL INDIA VII
5 000 000
10
ACCEL LEADERS IV
40 000 000
13
ACCEL LONDON VII
5 000 000
18
ACCEL US XV
5 000 000
18
ADELIS III
20 000 000
8
ADVENT GLOBAL TECHNOLOGY I
25 000 000
283
ADVENT GLOBAL TECHNOLOGY II
30 000 000
89
AKKR BUYOUT VII
12 500 000
0
ALLIANCE VENTURE DELTA
22 267 771
9
ALLIANCE VENTURE DELTA SIDE CAR
89 071 084
38
ALTOR 2003 FUND
2 000 000
0
ALTOR FUND IV
7 000 000
57
ALTOR FUND V (NO.2) AB
25 000 000
154
ASTORG MIDCAP I
25 000 000
49
ASTORG V
50 000 000
3
ASTORG VI
50 000 000
256
ASTORG VII
16 950 000
202
AUCTUS IV
21 125 000
133
AVEDON CAPITAL IV
45 000 000
0
AXA RESIDENTIAL EUROPE
100 000 000
1 174
Accel Leaders III
35 000 000
252
BATTERY XIV
20 000 000
14
CAPMAN BUYOUT VIII
9 840 500
9
CATELLA EUR RESIDENTIAL FUND III SCS SICAV-SIF
100 000 000
648
CHEQUERS CAPITAL XVII
10 000 000
98
CIO CONSTRUCTION EQUITY FUND(CLIMATE INVESTOR)
50 000 000
396
CONSILIUM PRIVATE EQUITY FUND III
20 000 000
151
CONTANGO VENTURES II
27 950 000
5
COÖPERATIEF CONSTR EQ F. U.A.(Climate investor 2)
25 000 000
13
CREANDUM SELECT II
14 000 000
45
CREANDUM SPV TR
5 000 000
55
CREANDUM V
11 000 000
376
CREANDUM VI
13 000 000
34
Creandum Select Fund I
14 000 000
163
DEUTSCHE PRIVATE EQUITY IV
50 000 000
260
ECE PROGRESSIVE INCOME GROWTH FUND (EPIG)
75 000 000
314
EGERIA PRIVATE EQUITY FUND IV
30 000 000
161
EGERIA PRIVATE EQUITY FUND V SCSP
20 000 000
143
ENDLESS FUND IV A LP
7 500 000
60
ENERGY VENTURES II B IS
31 213 670
0
ENERGY VENTURES II KS
50 000 000
0
ENERGY VENTURES III LP
75 000 000
10
ENERGY VENTURES IV LP
30 000 000
71
FORBION CAPITAL FUND I CO-INVESTMENT FUND I
7 000 000
0
FORBION CAPITAL FUND I CO-INVESTMENT FUND II
5 300 000
0
FORBION CAPITAL FUND II
15 000 000
123
FORBION CAPITAL FUND II CO-INVEST I C.V.
7 000 000
5
FORBION CAPITAL FUND III
20 000 000
272
FORBION CAPITAL FUND IV
10 000 000
100
FORBION CAPITAL FUND V
10 000 000
26
FOUNDERS FUND GROWTH II
20 000 000
0
FOUNDERS FUND VIII
4 000 000
0
FRANCE SPECIAL SITUATIONS FUND II
30 000 000
305
FSN CAPITAL IV
232 000 000
23
GENSTAR CAPITAL PARTNERS IX
30 000 000
374
GENSTAR CAPITAL PARTNERS X
42 000 000
214
GERMAN EQUITY PARTNERS IV
15 000 000
55
H2 EQUITY PARTNERS VI
25 000 000
0
H2 V
15 000 000
203
HADEAN CAPITAL I
5 000 000
32
HERKULES PRIVATE EQUITY III
120 000 000
0
HG GENESIS 10
15 000 000
1
HG SATURN III
20 000 000
1
HGCAPITAL 6
43 127 840
7
HGCAPITAL MERCURY
14 783 081
22
HGCAPITAL MERCURY III
5 000 000
26
HGCAPITAL SATURN II
35 000 000
216
HITECVISION ASSET SOLUTIONS
35 000 000
122
HITECVISION IV LP
13 000 000
30
HITECVISION V LP
35 000 000
83
HITECVISION VI LP
70 000 000
648
HITECVISION VII LP
70 000 000
568
HgCapital Genesis IX
20 000 000
157
IDEKAPITAL 2 AS
120 000 000
40
INDEX GROWTH VI
39 000 000
127
INDEX ORIGIN II
6 500 000
0
INDEX VENTURES GROWTH II
20 000 000
188
INDEX VENTURES GROWTH III
21 000 000
626
INDEX VENTURES GROWTH IV
29 000 000
821
INDEX VENTURES GROWTH V
30 000 000
349
INDEX VENTURES IX
18 000 000
393
INDEX VENTURES ORIGIN I
5 000 000
44
INDEX VENTURES VI
10 000 000
627
INDEX VENTURES VII
13 000 000
535
INDEX VENTURES VIII
16 000 000
620
INDEX VENTURES X
20 000 000
317
INDEX VENTURES XI
19 000 000
51
INNKAP 4 PARTNERS L.P.
5 000 000
8
INSIGHT PARTNERS XI
30 000 000
457
INSIGHT PARTNERS XII
30 000 000
163
KLEINER PERKINS SELECT II
20 000 000
58
KLEINER PERKINS XX
10 000 000
18
LITORINA FUND V
300 000 000
281
LIVINGBRIDGE 6 LP
25 000 000
300
LIVINGBRIDGE ENTERPRISE 2 LP
13 000 000
134
LIVINGBRIDGE ENTERPRISE 3 LP
15 000 000
119
LIVINGBRIDGE VII
40 000 000
253
M&G EUROPEAN PROPERTY FUND SICAV-FIS
100 000 000
1 039
MB EQUITY FUND V
35 000 000
149
MEDICXI GROWTH I LP
12 000 000
83
MEDICXI III
14 000 000
41
MIURA FUND III
30 000 000
415
MOMENTUM II AS
50 000 000
21
MONTEFIORE CO-INVESTMENT V
20 000 000
155
MONTEFIORE INVESTMENT V
25 000 000
118
NAUTA TECH INVEST 2
500 000
0
NAUTA TECH INVEST 3
1 980 000
5
NAZCA CAPITAL III
22 500 000
11
NORSELAB I
50 000 000
44
NORTHZONE CONVICTION I
15 000 000
342
NORTHZONE IX
12 000 000
205
NORTHZONE V
5 000 000
0
NORTHZONE VI
5 000 000
8
NORTHZONE VII
12 000 000
58
NORTHZONE VIII
12 000 000
559
NORTHZONE X
5 000 000
4
NORVESTOR V
17 000 000
4
NORVESTOR VI
156 000 000
73
NORVESTOR VII
116 000 000
125
NORWEGIAN MICROFINANCE INITIATIVE FUND III KS
82 020 269
72
NORWEGIAN MICROFINANCE INITIATIVE FUND IV KS
120 793 848
82
PARAGON FUND II
20 000 000
120
PARTNERS GROUP SECONDARY 2008
40 000 000
27
PERUSA PARTNERS FUND 2
18 000 000
29
PLATINUM EQUITY SMALL CAP FUND
5 000 000
51
PLATINUM FUND V
50 000 000
631
PLATINUM VI
40 000 000
23
PRIVEQ INVESTMENT FUND IV
225 000 000
32
PRIVEQ INVESTMENTS V
282 000 000
137
PROA CAPITAL IBERIAN FUND II
33 000 000
186
PROA CAPITAL IBERIAN FUND III
20 000 000
223
PROLOGIS EUROPEAN LOGISTIC FUNDS
100 000 000
1 174
PROVENTURE III
62 084 808
21
Pareto Eiendomsfellesskap II AS
1 948 690
28
Pareto Eiendomsfellesskap II IS
2 067 843 908
2 753
QUADRIGA CAPITAL PRIVATE EQUITY FUND IV
25 000 000
65
SARSIA SEED III
55 127 413
0
SCALE LEAP
45 000 000
1
SINTEF IV B
21 000 000
12
SINTEF VENTURE V
75 000 000
45
SK CAPITAL VI
20 000 000
0
SK CATALYST I
10 000 000
92
SKAGERAK MATURO V
34 931 818
14
SNO FUND II
50 000 000
30
SNO TRUE NORTH
20 237 719
83
SOFINNOVA CAPITAL VII
10 000 000
52
SOFINNOVA CAPITAL VIII
12 000 000
119
SONDO FOND I
20 000 000
0
SPECIAL SITUATIONS VENTURE PARTNERS III
14 500 000
26
SUMMA EQUITY FUND II
170 000 000
150
SUMMA EQUITY III
20 000 000
0
SVB CAPITAL PARTNER VI
11 000 000
12
SVB Capital Partners IV
17 500 000
252
SVB SIF IX
10 000 000
150
SVB SIF VIII
10 000 000
238
SVB SIF X
25 000 000
182
SVB SIF XI
20 000 000
20
SVB Sprout Endurance Partner
30 000 000
381
SYNOVA FUND V
15 000 000
3
Saga IV EUR-B KS
20 000 000
35
Saga V EUR-B KS
8 770 936
34
Saga V New EUR-B KS
6 229 064
50
Sarsia Seed Fond II AS
70 611 765
52
Synova Capital Fund IV LP
15 000 000
189
TDR CAPITAL III B
30 000 000
523
TENZING BELAY I
10 000 000
19
TENZING PRIVATE EQUITY FUND I LP
15 000 000
170
THOMA BRAVO DISCOVERY III
15 000 000
143
THOMA BRAVO GROWTH I
15 000 000
113
THOMA BRAVO XIII
30 000 000
415
THOMA BRAVO XIV
50 000 000
406
THOMABRAVO DISCOVERY IV
15 000 000
23
THOMABRAVO EXPLORE II
10 000 000
0
THOMABRAVO XV
40 000 000
190
TRITON FUND III
30 000 000
9
Tenzing Private Equity Fund II
31 300 000
133
VENDIS CAPITAL III
30 000 000
190
VEP SPECIAL SITUATIONS FUND 2
9 000 000
20
VEP SPECIAL SITUATIONS FUND 3
12 000 000
129
VERDANE CAPITAL VI KS
50 000 000
5
VERDANE CAPITAL VII KS
140 000 000
0
WATERLAND IX
30 000 000
0
WATERLAND PRIVATE EQUITY FUND VII
50 000 000
528
WATERLAND PRIVATE EQUITY FUND VIII
65 000 000
344
WYNNCHURCH CAPITAL PARTNERS V
30 000 000
198
XENON Private Equity VI
11 500 000
57
TOTAL PRIVATE EQUITY
31 437
ALTERNATIVE INVESTMENTS IN SHARES
KLP ALFA GLOBAL ENERGI S
996415406
1 158 951
2 203
TOTAL ALTERNATIVE INVESTMENTS IN SHARES
2 203
INFRASTRUCTURE FUNDS
CIP ATKL BRASILIANA K/
173 445
2
CIP IV US AIV Non-QFPF K/S
72 901 352
393
COPENHAGEN INFRASTR. PARTNERS III AIV NON-QFPF K/S
821 250 537
365
COPENHAGEN INFRASTRUCTURE II US AIV NON-QFPF K/S
331 802 972
237
COPENHAGEN INFRASTRUCTURE PARTNERS II K/S (non-US)
1 157 752 526
762
COPENHAGEN INFRASTUCTURE PARTNERS III A K/S
391 504 147
569
COPENHAGEN INFRASTUCTURE PARTNERS III K/S
1 261 980 805
374
COPENHAGEN INFRASTUCTURE PARTNERS IV K/S
72 901 352
296
Copenhagen Infrastructure New Markets fund I K/S
99 826 555
135
HITECVISION NEF
50 000 000
252
HV STORM CO-INVEST
25 000 000
160
INFRASTRUCTURE ALLIANCE EUROPE 1 SCSP
180 584 897
2 518
INFRASTRUCTURE ALLIANCE EUROPE 2 SCSP
200 000 000
809
NEXTPOWER III LP
100 000 000
724
PARETO SOLAR FUND
200 000 000
0
QUINBROOK INFRASTRCT 3-NET ZERO POWER FUND LP SCSP
100 000 000
503
Quinbrook NZPF Co-Invest
75 000 000
700
SILVESTICA GREEN FOREST AB
150 000 000
1 871
SILVESTICA GREEN FOREST II
20 000 000
210
WIND FUND I AS
160 000 000
597
TOTAL INFRASTRUCTURE FUNDS
11 478
TOTAL INVESTMENTS
181 272
SHARES AND UNITS DISTRIBUTION BY PORTFOLIO
Common portfolio
Investment option portfolio
Corporate portfolio
Total
SHARES
49 365
0
0
49 365
LONG TERM SHARES
3 219
0
6
3 225
EQUITY FUND UNITS
82 655
909
0
83 564
PRIVATE EQUITY
31 437
0
0
31 437
ALTERNATIVE INVESTMENTS
2 191
12
0
2 203
INFRASTRUCTURE FUNDS
11 478
0
0
11 478
TOTAL
180 344
921
6
181 272
PERCENTAGE UNITS STOCK MARKET LISTED
SHARES NORWAY
70.1%
SHARES FOREIGN
100.0%
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 shares
105 786
176 282
70 496
Valuation reserves share derivatives
0
-611
52
Valuation reserves fixed interest investments
108 741
115 347
6 607
Valuation reserves interest rate derivatives
0
365
0
Variation margin daily settlement futures
242
Total valuation reserves on short term financial assets
77 397
Securities adjustment fund
77 397
Rules on a merged buffer fund covering all customers were introduced for municipal pension schemes from 01.01.2022 together with some other changes for guaranteed pension products. The new buffer fund replaces the earlier supplementary reserves and securities adjustment fund.
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
2022
2021
Rental income
42
41
Operating expenses
-2
-1
Value adjustment
394
0
Net financial income
0
0
Net income from investment properties
435
40
NOK MILLIONS
2022
2021
Book value 01.01
1 004
1 017
Profit for the year
435
40
Transfers to KLP
-40
-53
Book value 31.12
1 399
1 004
Fair value on properties per. 31.12.2022 are NOK 1 371 millions.
Note 18 Intangible assets
NOK MILLIONS
2022
2021
Book value 01.01.
727
602
Acquisition cost 01.01.
2 025
1 748
Total additions
324
277
of which internally developed
0
0
of which bought
324
277
Disposals
0
0
Acquisition cost 31.12. ¹
2 348
2 025
Accumulated depreciation and write-dows prev.years
-1 298
-1 146
Ordinary depreciation for the year
-73
-77
Impairment ²
0
-75
Accumulated depreciation and write-dows 31.12.
-1 371
-1 298
Book value 31.12.
978
727
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
2022
2021
Book value before impairment
0
534
Recoverable amount
0
459
Impairment
0
75
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
31.12.2022
31.12.2021
Change 2022
Change 2021
Premium reserve
518 530
518 530
486 277
32 253
28 745
Buffer fund
102 224
102 224
0
102 224
0
Supplementary reserves
0
0
48 812
-48 812
5 352
Securities adjustment fund
0
0
77 397
-77 397
22 259
Premium fund
33 570
33 570
41 268
-7 698
2 680
Total insurance liabilities
654 324
654 324
653 754
570
59 036
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
31.12.2022
31.12.2021
Change 2022
Change 2021
Premium reserve
516 525
2 005
518 530
486 277
32 253
28 763
Buffer fund
102 162
61
102 224
0
102 224
0
Supplementary reserves
0
0
0
48 812
-48 812
5 352
Securities adjustment fund
0
0
0
77 397
-77 397
22 259
Premium fund
33 024
547
33 570
41 268
-7 698
2 680
Total insurance liabilities
651 711
2 613
654 324
653 754
570
59 054
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
Premium fund
Total 2022
Total 2021
Insurance liabilities 01.01
484 728
126 023
40 769
651 520
592 623
Net reserves taken to profit/loss
31 751
-20 693
718
11 776
49 998
Surplus on returns result
0
-2 585
2 585
0
14 721
Risk result assigned to insurance contracts
0
0
648
648
588
Release of premium reserves related to new public pension
0
0
0
0
3 502
Total changes taken to profit/loss
31 751
-23 279
3 951
12 424
68 809
Transfers between funds/allocated to premium payment
45
-582
-11 253
-11 790
-9 420
Receipts/payments on transfer
0
0
-414
-414
-493
Total changes not taken to profit/loss
45
-582
-11 697
-12 234
-9 913
Total changes in insurance liabilities
31 796
-23 861
-7 746
190
58 896
Insurance liabilities 31.12
516 525
102 162
33 024
651 711
651 520
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 2022
Total 2021
Insurance liabilities 01.01
1 549
186
499
2 234
2 077
Net reserves taken to profit/loss
455
-117
8
346
81
Surplus on returns result
0
-7
7
0
136
Risk result assigned to insurance contracts
0
0
3
3
1
Other assignment of surplus
0
0
0
0
4
Total changes taken to profit/loss
455
-124
18
349
223
Transfers between funds/allocated to premium payment
1
-1
0
0
-65
Receipts/payments on transfer
0
0
30
30
-1
Total changes not taken to profit/loss
1
-1
30
30
-65
Total changes in insurance liabilities
456
-125
48
379
158
Insurance liabilities 31.12
2 005
61
547
2 613
2 234
Technical accounts by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2022
2021
Premium income
50 523
50 161
Net income common portfolio
-7 570
49 770
Net income investment option portfolio
-58
181
Other insurance-related income
1 358
1 274
Life insurance claims
-28 517
-30 438
Change insurance liabilities - contractual
-11 731
-59 440
Change insurance liabilities - investment option
-392
-177
Funds assigned to insurance contracts
-651
-9 415
Insurance-related operating expenses
-1 487
-1 372
Other insurance-related costs
-1 368
-1 286
Technical result
107
-742
Technical accounts by 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
2022
2021
2022
2021
2022
2021
Premium income
49 974
50 026
548
135
50 523
50 161
Net income common portfolio
-7 570
49 770
0
0
-7 570
49 770
Net income investment option portfolio
0
0
-58
181
-58
181
Other insurance-related income
1 354
1 272
3
2
1 358
1 274
Life insurance claims
-28 410
-30 358
-106
-81
-28 517
-30 438
Change insurance liabilities - contractual
-11 731
-59 440
0
0
-11 731
-59 440
Change insurance liabilities - investment option
0
0
-392
-177
-392
-177
Funds assigned to insurance contracts
-648
-9 369
-3
-46
-651
-9 415
Insurance-related operating expenses
-1 482
-1 361
-5
-11
-1 487
-1 372
Other insurance-related costs
-1 365
-1 283
-3
-2
-1 368
-1 286
Technical result
122
-744
-15
2
107
-742
Result analysis by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2022
2021
Returns result after supplementary provisions
-20 099
15 134
Risk result
558
-721
Administration result
-17
35
Consideration for interest guarantee
266
251
Total result elements before allocation to customers
-19 291
14 698
Returns result allocated to supplementary resreves
19 956
-5 999
Returns result and risk result alloc. to premium fund and bufferfund
-558
-9 447
Rebooking from equity
0
6
Technical result
107
-742
Result analysis by 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
-19 969
14 998
-130
136
-20 099
15 134
Risk result
555
-722
3
1
558
-721
Administration result
-17
35
0
0
-17
35
Consideration for interest guarantee
265
251
1
0
266
251
Total result elements before allocation to customers
-19 165
14 560
-126
138
-19 291
14 698
Returns result allocated to supplementary resreves
19 843
-5 940
114
-59
19 956
-5 999
Returns result and risk result alloc. to premium fund and buffer fund
-555
-9 370
-3
-77
-558
-9 447
Rebooking from equity
0
6
0
0
0
6
Technical result
122
-744
-15
2
107
-742
Claims by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2021
2020
Claims paid in accordance with insurance agreements
-23 858
-22 092
Total
-23 858
-22 092
TRANSFER AND NEW SUBSCRIPTION
Transfer by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2022
2021
FUNDS TRANSFERRED IN
Premium reserve
386
0
Strengthening reserves
0
0
Funds received taken through profit or loss
386
0
Premium fund
0
0
Supplementary reserves to fund
0
0
Total funds received
386
0
Number of contracts
1
0
FUNDS TRANSFERRED OUT
Premium reserve
3 805
6 882
Strengthening reserves
0
23
Buffer fund
854
0
Supplementary reserves
0
611
Valuation reserves
0
830
Funds paid out taken through profit or loss
4 659
8 346
Premium fund
445
494
Total funds paid out
5 103
8 840
Number of contracts
29
32
New subscription by main sectors
NOK MILLIONS
Group pension insurance for municipalities, including institutions with similar pension plans
2022
2021
New subscription
6
12
Number of contracts
35
51
Note 20 Hedge accounting
31.12.2022 NOK MILLIONS
Nominal value
Changed value in hedged risk
Book value
HEDGED OBJECT
Hybrid tier 1 securities
-984
-445
-1 428
HEDGING INSTRUMENT
Combined interest rate and currency swap (CIRCUS)
984
465
465
Hedge effectiveness as at 31.12.2022
102 %
Hedge effectiveness thorugh the year
102 %
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 %
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
2022 NOK MILLIONS
Loan amount currency 2
Loan amount NOK
Book value 31.12.2022
Due date
BORROWINGS ¹
Juni 2015
EUR 294
2 530
3 147
2045
Total subordinated loan capital
2 530
3 147
April 2004
JPY 15 000
984
1 428
Perpetual
Total hybrid tier 1 securities
984
1 428
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 575
2021 NOK MILLIONS
Loan amount currency 2
Loan amount NOK
Book value 31.12.2021
Due date
BORROWINGS ¹
Juni 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 securities
984
1 604
Total subordinated loan capital and hybrid Tier 1 securities
3 513
4 604
¹ Interest costs on the two subordinated loans were NOK 131 million (NOK 124 million) and NOK 72 million (NOK 64 million) for the hybrid tier 1 securities in 2022. Figures in brackets are 2021 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.
2022 NOK MILLIONS
Nominal currency ²
Acquisition cost NOK
Accrued interest
Unrealized currency
Book value 31.12.2022
Due date
Bonds
EUR 292
2 524
16
540
3 081
2025
Total hedging transactions
2 524
16
540
3 081
² Amount in local currency (millions)
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
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
31.12.2022
31.12.2021
REPURCHASE AGREEMENTS
Certificates and bonds
0
0
Paid-in by credit institutions
0
1 200
SECURITIES LENDING
Shares
1 958
2 874
Total assets transferred that are still capitalised
1 958
4 075
LIABILITIES RELATED TO THE ASSETS
NOK MILLIONS
31.12.2022
31.12.2021
REPURCHASE AGREEMENTS
Paid-in by credit institutions
0
0
SECURITIES LENDING
Paid-in by credit institutions
0
0
Certificates and bonds
1 490
2 523
Shares
582
523
Total liabilities
2 072
3 046
All the assets in the table above are subject to resale or collateral with the counterparty. 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
31.12.2022
31.12.2021
REVERSE REPURCHASE AGREEMENTS
Certificates and bonds
Of which sold or pledged
SECURITIES BORROWING
Shares
0
0
Of which sold or pledged
0
0
Total assets transferred and still capitalised
0
0
Note 23 Return on capital
PER CENT
2022
2021
2020
2019
2018
CUSTOMER PORTFOLIOS
TOTAL OF COMMON PORTFOLIO
Return I
NA
5.0
4.8
4.5
3.5
Return II
-1.1
8.4
4.2
8.5
1.5
Return III
-3.9
6.7
5.5
8.8
0.5
TOTAL - INVESTMENT OPTION PORTFOLIO
-2.5
8.9
4.2
9.9
0.6
Return I = Book return (not in use as of 01.01.2022)
Return II = Value-adjusted return. Value-adjusted return is the all capital return from investments that are reflected in the income statement under KLPs current accounting principles.
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
2022
2021
2020
2019
2018
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
-
1.1
5.1
8.4
4.9
4.2
4.5
8.6
3.5
1.4
Balanced portfolio 2
-
-
4.7
8.3
4.7
4.2
4.4
8.5
3.5
1.5
Moderate portfolio¹
-
-
-
-
-
-
-
-
-
1.7
¹ Moderate portfolio was discontinued 30.06.2019 and was incorporated in Balanced portfolio 1 from 01.07.2019. Balanced portfolio 2 was discontinued 31.12.21 and was incorporated in Balanced portfolio 1 as of 01.01.22.
PER CENT
2022
2021
2020
2019
2018
CORPORATE PORTFOLIO
Return on financial investments in the corporate portfolio
2.8
3.4
3.1
4.3
4.2
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
2022
2021
Personnel costs
91
85
Commission
0
0
Other costs
67
58
Total sales costs
158
143
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 1 and 2.
NOK MILLIONS
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
PENSION COSTS
Present value of accumulation for the year
97
6
102
86
5
91
Administration cost
2
0
2
2
0
2
Planchanges
0
0
0
0
0
0
Social security contributions - pension costs
14
1
15
12
1
13
Capital activity tax - pension tax
5
0
5
4
0
5
Pension costs taken to profit/loss incl. social security, capital activity tax and admin.
117
7
124
104
6
110
NET FINANCIAL COSTS
Interest cost
34
3
37
27
3
31
Interest income
-27
0
-27
-21
0
-21
Management costs
1
0
1
1
0
1
Net interest cost
8
3
11
7
3
10
Social security contributions - net interest cost
1
0
2
1
0
1
Capital activity tax - net interest cost
0
0
1
0
0
1
Net interest cost including social security contributions and capital activity tax
9
4
13
9
3
12
ESTIMATE DIVIATION PENSIONS
Actuarial gains (losses)
-49
-6
-56
-50
9
-40
Social security contributions
-7
-1
-8
-7
1
-6
Capital activity tax
-2
0
-3
-2
0
-2
Actuarial gains (losses) including social security contributions and capital activity tax
-59
-7
-66
-59
11
-48
Total pension costs including interest costs and estimate deviation
68
3
71
54
21
74
NOK MILLIONS
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
PENSION OBLIGATIONS
Gross accrued pension obligations
1 691
172
1 863
1 689
174
1 863
Pension assets
1 423
0
1 423
1 398
0
1 398
Net liability before social security costs and capital activity tax
268
172
440
291
174
465
Social security contributions
38
24
62
41
25
66
Capital activity tax
13
9
22
15
9
23
Gross accrued obligations incl. social security costs and capital activity tax
1 742
205
1 947
1 745
207
1 952
Net liability incl. social security costs and capital activity tax
319
205
524
346
207
553
NOK MILLIONS
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
RECONCILIATION PENSION OBLIGATIONS
Capitalized net liability/(assets) 01.01.
346
207
553
403
191
594
Pension costs taken to profit/loss
117
7
124
104
6
110
Financial costs taken to profit/loss
9
4
13
9
3
12
Actuarial gains and losses included social security contributions and capital activity tax
-59
-7
-66
-59
11
-48
Social security contributions paid in premiums/supplement
-11
-1
-12
-13
-1
-14
Capital activity tax paid in premiums/supplement
-4
0
-4
-5
0
-5
Premium/supplement paid-in including admin
-80
-5
-84
-92
-5
-97
Capitalized net liability/(assets) 31.12. this year
319
204
524
346
207
553
NOK MILLIONS
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
CHANGE IN PENSION OBLIGATIONS
Gross pension assets 01.01.
1 745
207
1 952
1 595
191
1 786
Present value of accumulation for the year
97
6
102
86
6
91
Interest cost
34
3
37
27
3
30
Actuarial losses (gains) gross pension obligation
-110
-7
-117
63
11
74
Social security contributions - pension costs
14
1
15
12
1
13
Social security contributions - net interest cost
1
0
2
1
0
1
Social security contributions paid in premiums/supplement
-11
-1
-12
-13
-1
-14
Capital activity tax - pension costs
5
0
5
4
0
5
Capital activity tax - net interest cost
0
0
1
0
0
1
Capital activity tax paid in premiums/supplement
-4
0
-4
-5
0
-5
Payments
-28
-5
-33
-26
-5
-31
Gross pension obligation 31.12.
1 742
205
1 947
1 745
207
1 952
NOK MILLIONS
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
CHANGE IN PENSION ASSETS
Pension assets 01.01
1 398
0
1 398
1 192
0
1 192
Interest income
27
0
27
21
0
21
Actuarial (loss) gain on pension assets
-51
0
-51
122
0
122
Administration cost
-2
0
-2
-2
0
-2
Financing cost
-1
0
-1
-1
0
-1
Premium/supplement paid-in including admin
80
5
84
92
5
97
Payments
-28
-5
-33
-26
-5
-31
Pension assets 31.12
1 423
0
1 423
1 398
0
1 398
NOK MILLIONS
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
PENSIONS SCHEME'S OVER-/UNDER-FINANCING
Present value of the defined benefits pension obligation
1 742
205
1 947
1 745
207
1 952
Fair value of the pension assets
1 423
0
1 423
1 398
0
1 398
Net pensions liability
319
205
524
346
207
553
PER CENT
31.12.2022
31.12.2021
FINANCIAL ASSUMPTIONS (COMMON TO ALL PENSION SCHEMES)
Discount rate
3.00%
1.90%
Salary growth
3.50%
2.75%
The National Insurance basic amount (G)
3.25%
2.50%
Pension increases
2.60%
1.73%
Social security contribution
14.10%
14.10%
Capital activity tax
5.00%
5.00%
The assumptions as at 31 December 2021 have been applied to measurement of the cost of pension for 2022, whilst for calculation of the pension obligation on 31 December 2022, the assumptions and membership numbers as at 31 December 2022 have been applied. The assumptions are based on the market situation as at 31 December 2022 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 uses best estimate based on mortality and 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 estimates have been used as for “Fellesordningen".
NUMBER
Joint scheme
Via operation
2022
Joint scheme
Via operation
2021
MEMBERSHIP STATUS
Number active
639
19
658
603
23
626
Number deferred (previous employees with deferred entitlements)
498
12
510
480
11
491
Number of pensioners
233
46
279
223
50
273
PER CENT
2022
2021
COMPOSITION OF THE PENSION ASSETS:
Property
14.7%
13.8%
Lending
12.0%
11.9%
Shares
30.2%
30.9%
Long-term/HTM bonds
29.0%
27.7%
Short-term bonds
12.2%
13.8%
Liquidity/money market
1.9%
1.9%
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 -1.14 per cent in 2022 and 8.36 per cent in 2021.
Expected payment into benefits plans after cessation of employment for the period 1 January – 31 December 2023 is NOK 165 million.
SENSITIVITY ANALYSIS AS AT 31 DECEMBER 2022
The discount rate is reduced by 0.5 %
Increase
Gross pension obligation
10.2%
Accumulation for the year
16.3%
Salary growth increases by 0.25%
Increase
Gross pension obligation
0.5%
Accumulation for the year
1.3%
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 18.9 years.
Note 26 Tax
NOK MILLIONS
2022
2021
Accounting income before tax
918
288
Items of other comprehensive income before tax
111
68
DIFFERENSCES BETWEEN ACCOUNTING AND TAX INCOME
Reversal of value reduction, financial assets
609
755
Reversal of value increase, financial assets
-974
-729
Book gain on realization of shares and other securities
0
3
Tax gain on realization of shares and other securities
0
2
Other permanent differences
0
14
Change in differences affecting relationship between book and taxable income
241
-67
Taxable income
904
334
Group contribution received with tax effect
616
670
Surplus/deficit for the year is transferred to carryforward deficit
1 520
1 004
RECONCILIATION OF BASIS FOR DEFERRED TAX
TAX-INCREASING TEMPORARY DIFFERENCES
Gains and losses account
1 098
1 373
Risk equilization fund
4 154
4 154
Financial instruments
1 114
1 384
Total tax-increasing temporary differences
6 367
6 911
Difference not included in the basis for deferred taxes
-4 154
-4 154
Total tax-increasing temporary differences
2 212
2 757
TAX-REDUCING TEMPORARY DIFFERENCES
Long-term liabilities
-948
-982
Total tax-reducing temporary differences
-948
-982
Net temporary differences
1 264
1 775
Basis for deferred tax assets
1 264
1 775
25% deferred tax assets
316
444
Deferred tax in the balance sheet
-316
-444
Capitalized liability for tax settlement
-467
-259
Tax on group contributions directly charged to the balance sheet
-154
-168
Change in deffered tax taken to profit/loss
128
170
SUMMARY OF TAX EXPENCE FOR THE YEAR
Change in deferred tax taken to profit/loss
128
170
Tax payable of wealth
-6
-8
Tax payable taken to profit/loss
-226
-83
Residual tax/Corrected errors in previous years
-27
35
Total tax taken to profit/loss
-131
113
Tax taken to equity
-81
0
Total tax
-212
113
THE TAX COST IS ENTERED AGAINST THE FOLOOWING ITEMS
Tax
-115
125
Tax on other comprehensive income
-17
-12
Equity
-81
0
Total tax
-212
113
RECONCILIATION OF COST OF TAXES AGAINST ORDINARY PROFIT BEFORE TAX
Accounting income before tax
1 028
356
Expected tax in accordance with nominal rate (25 %)
-257
-89
Tax effect of:
Permanent differences
159
175
Residual tax/Corrected errors in previous years
-27
35
Wealth tax
-6
-8
Total tax taken to profit/loss
-131
113
Effective tax rate
13 %
-32 %
WEALTH TAX
Taxable value assets
668 994
616 491
Taxable value liabilites
-666 457
-610 457
Net wealth
2 537
6 034
Base amount wealth tax
2 537
6 034
Wealth tax (0.25%/0.15 %)
6
8
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 31.12.2022. 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. Fees to deputies and observers are not stated. The Board’s substitutes and observers, and any benefits and loans to them, are not listed in this note unless they were elected as ordinary Board members during the year. A total of NOK 391,000 was paid to observers and substitutes in 2022. This covers four people.
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.
2022 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 31.12.2022
Payment plan ¹
Salary, fees etc.
Other benefits
Annual pension accumulation
Loan
Interest rate as at 31.12.2022
Payment plan ¹
SENIOR EMPLOYEES
Sverre Thornes, Group CEO
4 733
220
1 556
-
-
-
-
-
-
20 000
3.50
HC
Marianne Sevaldsen until 1 August
1 767
107
722
-
-
-
-
-
-
3 864
3.50
A43
Cathrine Hellandsvik as of 1 August
647
112
207
-
-
-
-
-
-
6 873
3.50
A50
Aage E. Schaanning
3 912
144
1 377
-
-
-
-
-
-
9 600
3.50
HC
Rune Hørnes
2 923
156
317
-
-
-
-
-
-
-
-
-
Gro Myking
2 869
169
362
-
-
-
-
-
-
7 710
3.50
A41
Kirsten Grutle
1 794
146
246
-
-
-
-
-
-
-
-
-
THE BOARD OF DIRECTORS ²
Egil Johansen, Chair until May (5 of 5)
200
-
-
-
-
-
-
-
-
-
-
-
Tine Sundtoft, Chair as of June (5 av 5)
207
-
-
-
-
-
-
-
-
-
-
-
Jenny Følling (5 of 5)
178
-
-
-
-
-
-
-
-
-
-
-
Odd Haldgeir Larsen (10 of 10)
268
-
-
-
-
-
-
-
-
1 874
4.15
A35
Øyvind Brevik (10 of 10)
301
-
-
-
-
-
-
-
-
-
-
-
Cecilie Dae (7 of 10)
233
-
-
-
-
-
-
-
-
-
-
-
Egil Matsen (10 of 10)
327
-
-
-
-
-
-
-
-
-
-
-
Ingunn Trosholmen (5 of 5)
148
-
-
-
-
-
-
-
-
-
-
-
Vibeke Heldal, elected by and from the employees (10 of 10)
301
-
-
-
-
-
-
-
-
-
-
-
Erling Bendiksen, elected by and from the employees (10 of 10)
233
-
-
-
-
-
-
-
-
-
-
-
CORPORATE ASSEMBLY
Total CorporateAssembly, including employee representatives
804
-
-
1 110
-
-
-
-
-
39 098
-
-
EMPLOYEES
Loans to employees of KLP to subsidized interest rate
-
-
-
49 151
-
-
-
-
-
1 244 428
-
-
Loans to employees of KLP to ordinary terms and conditions
-
-
-
1 805
-
-
-
-
-
61 283
-
-
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
-
-
-
-
-
-
-
-
-
-
-
Øyvind 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
-
-
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
2022
2021
The period costs related to lending terms and conditions for employees.
9 278
7 652
Note 28 Number of employees
2022
2021
Number of permanent employees 31.12.
626
588
Number of temporary employees 31.12.
37
30
Total number of employees 31.12.
663
618
Number of full time equivalents permanent employees
610
576
Number of full time equivalents temporary employees
14
20
Total number of full time equivalents
624
595
Note 29 Auditor’s fee
NOK MILLIONS
2022
2021
Ordinary audit
3.9
1.9
Certification services
0.2
0.2
Tax advisory services
0.0
0.4
Non-audit services
0.0
0.0
Total auditor’s fee
4.1
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 percent owned subsidiaries.
NOK MILLIONS
2022
2021
INCOME STATEMENT ITEMS
Purchase of asset management services from KLP Kapitalforvaltning AS
-122
-118
Purchase of asset management services from KLP Banken AS
-58
-59
Lease of office premises from KLP Huset AS
30
35
Sale of pension insurance/group life to subsidiaries
105
127
Net repayment administrative services
363
329
Total
318
313
NOK MILLIONS
31.12.2022
31.12.2021
BALANCE SHEET ITEMS ¹
Net outstanding accounts to:
KLP Skadeforsikring AS
93
299
KLP Forsikringsservice AS
1
1
KLP Kapitalforvaltning AS
25
14
KLP Eiendom AS
15
41
KLP Bank konsern
34
30
Total intercompany
167
384
KLP Huset AS, classified in the accounts as “Shares and holdings in property subsidiaries” (corporate portfolio)
159
126
KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (common portfolio)
8 553
6 839
KLP Eiendom AS, classified in the accounts as “Shares and holdings in property subsidiaries” (investment option portfolio)
39
33
Total intercompany receivables
8 919
7 382
¹ Net internal outstanding accounts include Group contribution items at the various companies.
Note 31 Other liabilities
NOK MILLIONS
31.12.2022
31.12.2021
Accounts payable
18
10
VAT and tax deductions due
553
521
Other payable
5
0
Non-settled securities trade
852
367
Total other liabilities
1 428
898
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. Starting 30.09.2022 the risk equalization fund will also be considered tier 2 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 318 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 318 per cent.
31.12.2022
31.12.2021
SOLVENCY II-SCR RATIO
318 %
316 %
NOK BILLIONS
31.12.2022
31.12.2021
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Assets, book value
709
706
Added values - hold-to-maturity portfolio/loans and receivables
-12
7
Added values - other lending
-2
0
Other added/lesser values
0
0
Deferred tax asset
0
0
Total assets - solvency II
695
713
NOK BILLIONS
31.12.2022
31.12.2021
SIMPLIFIED SOLVENCY II FINANCIAL POSITION STATEMENT
Best estimate
629
647
Risk margin
12
13
Hybrid Tier 1 securities/Subordinated loan capital
5
5
Other liabilities
8
11
Deferred tax liabilities
0
1
Total liabilities - solvency II
653
676
Excess of assets over liabilities
42
36
- Deferred tax asset
0
0
- Risk equalization fund (tier 2 own funds starting 30.09.2022)
-5
0
+ Hybrid Tier 1 securities
1
2
Tier 1 basic own funds
39
38
Total eligible tier 1 own funds
39
38
Subordinated loans
3
3
Risk equalization fund (tier 2 own funds starting 30.09.2022)
5
0
Tier 2 basic own funds
8
3
Ancillary own funds
13
12
Tier 2 ancillary own funds
13
12
Deduction for max. eligible tier 2 own funds
-13
-8
Total eligible tier 2 own funds
7
7
Deferred tax asset
0
0
Total eligible tier 3 own funds
0
0
Solvency II total eligible own funds
46
45
Market risk
7
7
Diversification market risk
-2
-2
Counterparty risk
0
0
Life risk
14
13
Diversification life risk
-3
-2
Diversification general
-3
-3
Operational risk
3
3
Loss absorbing ability deferred tax
-2
-2
Solvency capital requirement (SCR)
15
14
Linear minimum capital requirement (MCR_linear)
5
5
Minimum
4
4
Maximum
7
6
Minimum capital requirement (MCR)
5
5
Solvency II -SCR ratio
318 %
316 %
Note 33 Other insurance-related income and costs
NOK MILLIONS
2022
2021
OTHER INSURANCE-RELATED INCOME
Contribution service pension/contractual early retirement (AFP)
1 355
1 265
Miscellaneous interest income
3
2
Other income
0
6
Total other insurance-related income
1 358
1 274
OTHER INSURANCE-RELATED COSTS
Payments service pension/contractual early retirement (AFP)
1 355
1 265
Other interest costs
13
20
Total other insurance-related costs
1 368
1 286
Note 34 Contingent liabilities
NOK MILLIONS
31.12.2022
31.12.2021
Guarantee liability
2
2
Committed, not subscribed investment in private equity and property funds
27 405
24 615
Approved, not paid out KLP loan pledge
1 360
1 457
Total contingent liabilities
28 767
26 074
Note 35 Leases
NOK MILLIONS
31.12.2022
31.12.2021
RIGHT-OF-USE ASSETS
Property
Opening balance 01.01.
973
1 081
Depreciation
-108
-108
Closing balance 31.12.
865
973
NOK MILLIONS
31.12.2022
31.12.2021
LEASE LIABILITIES
Property
Opening balance 01.01.
1 012
1 099
Repayments
-92
-88
Closing balance 31.12.
920
1 012
NOK MILLIONS
2022
2021
Property
Interest expense lease liabilities
24
26
Interest expense lease liabilities
24
26
Note 36 Change in liabilities from financing activities
NOK MILLIONS
31.12.2021
Cash flow from financing activities
Non-cash changes ¹
31.12.2022
Other subordinated loan capital
3 000
1
146
3 147
Hybrid Tier 1 securities
1 604
0
-176
1 428
Total liabilities from financing activities
4 604
1
-30
4 575
¹ Non-cash flow changes are mainly unrealized currency.
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 New accounting standard and transitional effects
IFRS 9 Financial Instruments originally entered into force on 1 January 2018, replacing IAS 39 for classification, measurement and recognition of financial assets and liabilities. The standard also includes amended rules for hedge accounting and a new impairment model for financial assets. Special transitional rules for insurance companies have allowed them to postpone implementation until 01.01.2023. KLP has chosen to make use of this option for both group and company accounts, and will therefore apply the standard for accounting periods beginning after 01.01.2023. As permitted in the transitional provisions for IFRS 9, the company will not restate comparative figures for previous periods when it implements the standard.
37.1 Recognition and derecognition
Financial Instruments are recognised in the balance sheet from the date when the company becomes a party to the contractual terms for the instrument. Regular purchases and sales of investments are recognised on the date of the contract. Financial assets are removed from the balance sheet when the rights to receive cash flows from the investment expire or when these rights have been transferred and the company/group has transferred most of the risk and all of the potential gain from ownership. Financial liabilities are derecognised when the liabilities under the contractual conditions have been fulfilled or cancelled or have expired.
37.2 Classification and subsequent measurement
37.2.1 Financial assets
Under IFRS 9, financial assets are classified into the following categories:
Amortised cost
Fair value with changes in value through profit/loss
Fair value with changes in value through other comprehensive income
The measurement category is determined at the time of initial recognition.
37.2.1.1 Derivatives and equity instruments
Under IFRS 9, derivatives have to be recognised at fair value with changes in value through profit/loss. However, derivatives classified as hedging instruments must comply with the hedge accounting rules referred to in section 37.2.3. As a general rule, equity instruments should be measured at fair value with changes in value through profit/loss, unless they are not held for trading purposes and are specifically recognised at fair value with changes in value through other comprehensive income. At KLP, all equity instruments are measured at fair value with changes in value through profit/loss.
37.2.1.2 Debt instruments
The classification and measurement of debt instruments under IFRS 9, apart from equity instruments and derivatives, are based on a combination of the entity’s business model for managing the assets and the contractual cash flow characteristics.
A debt instrument is measured at amortised cost if both of the following criteria are met and the financial asset has not been reported at fair value through profit/loss (the “fair value option”):
The financial asset is held in a business model whose purpose is to keep financial assets in order to receive the contractual cash flows (the “business model criterion”), and
The contractual terms of the financial asset lead at certain times to cash flows that only include repayments and interest on the outstanding principal amount (the “cash flow criterion”).
The business model criterion
The company assesses the target with a business model in which an asset is held at the portfolio level, because this best reflects the way the business is managed, and this information is given to management. In this context, a portfolio is defined as a group of financial instruments that are managed together. The information that is assessed includes:
Explicit guidelines and goals for the portfolio and operation of these guidelines in practice. In particular, whether the management’s strategy and goal is to keep the asset in order to collect the contractual cash flows, maintain a specific interest profile, and match duration between financial assets and the corresponding financial liabilities used to finance these assets or realise cash flows through the sale of the assets;
How the return on the portfolio is assessed and reported to management;
The risks that affect the business model (and the financial assets held within this business model) and how these risks are managed;
How the managers are compensated, e.g. whether the compensation is based on the fair value of the managed assets or the total contractual cash flows;
Frequency, volume and date of sales in previous periods, the reasons for such sales and expectations of future sales activity. Information about the sales activities is not however assessed in isolation, but as part of an overall assessment of how the Company’s stated goals for managing the financial assets are achieved and how the cash flows are realised.
Assessment of the business model is based on reasonable future scenarios without regard to ‘worst case’ or ‘stress case’ scenarios. If cash flows after initial recognition are realised in a way that is different from the company’s original expectations, the classification of the remaining financial assets in the relevant business model does not change, but the information is incorporated into the assessment of the newly issued or acquired financial assets in the future.
The cash flow criterion
In this evaluation the principal amount is defined as the fair value of the financial asset on initial recognition. ‘Interest’ is defined as payment for the time value of money and for credit risk related to outstanding principal in a specific period of time and for other basic lending risks and costs (e.g. liquidity risk and administrative expenses), as well as a profit margin.
In assessing whether the contractual cash flows are only repayments and interest on the outstanding principal amount, the company considers the contractual terms of the instrument. This includes assessing whether the financial asset contains a contractual clause that could change the date or the amount of the contractual cash flows so that it will not meet this condition. Among other things, the company considers the following:
Contingent events that would change the amount and the date of the cash flows;
Prepayment and option to extend or expand;
Terms that limit the company’s claim to cash flows from specific assets (e.g. “nonrecourse asset arrangements”);
Terms that change the assessment of the time value of money - e.g. periodic resetting of interest rates.
Choice of measurement method
Each portfolio is analysed based on the business model used, the types of cash flow that exist and the purpose of the investments.
If the purpose of the business model is to receive contractual cash flows consisting only of interest and principal, the financial asset will be measured at amortised cost. This is provided that the SPPI test (“solely payments of principal and interest”) is passed, which means that the cash flows consist only of interest and principal.
According to IFRS 9, if the business model is to hold the financial assets to recover contractual cash flows and to sell, the asset has to be measured at fair value with changes in value through other comprehensive income, with interest income, currency conversion effects and any impairments presented in profit from ordinary activities. Changes in value recognised through other comprehensive income have to be reclassified as profit/loss when the assets are sold or otherwise disposed of. However, the Ministry of Finance has made amendments to Section 3-3 of the Annual Accounts Regulations from 19.10.2022, which allow life insurance companies to measure financial instruments associated with this business model at amortised cost in their company accounts. KLP has chosen to make use of this option for its common and investment portfolios.
Financial assets included in other types of business model are measured at fair value through profit/loss on ordinary activities.
The company may designate a debt instrument that meets the criteria to be measured at amortised cost to be reported at fair value through profit/loss if this eliminates or significantly reduces inconsistencies in measurement.
The company has assessed all of its instruments measured at amortised cost under IAS 39 against the new requirements and believes that the criteria for measurement at amortised cost under IFRS 9 have been met.
37.2.1.3 Impairment model
The implementation of IFRS 9 brings in a new impairment model for financial assets measured at amortised cost. Under the new standard, loss provisions have to be recognised according to the expected credit loss (ECL). This contrasts with earlier rules whereby a loss provision was only raised when the loss event had occurred. The measurement of provisions for expected losses depends on whether the credit risk has increased substantially since initial recognition. The estimated losses are calculated based on either a 12-month or a lifetime probability of default (PD), loss given default (LGD) and exposure at default (EAD). The loss provisions are made quarterly and presented in three steps:
Step 1: Expected loss over the next 12 months for all assets not transferred to step 2 or 3.
Step 2: Expected losses over the whole lifetime of assets that have had a significant increase in credit risk since initial recognition, but no objective impairment.
Step 3: Expected loss for the remaining lifetime of assets that have objective evidence of impairment.
Loss = EAD x PD x LGD
Below is a description of how loss calculations have been made for the different financial instruments.
Impairment model for interest-bearing securities at amortised cost
This category of securities includes bonds and certificates.
Step 1: A financial instrument that is not credit-impaired at the time of initial recognition is classified in step 1. In step 1, the expected credit loss is calculated over the next 12 months, or to maturity if it is within a year.
Step 2: In the event of a significant increase in credit risk since the date of acquisition, the instrument is moved to step 2. The expected credit loss is then calculated for the remaining lifetime of the instrument. A significant increase in credit risk is defined as a fall of at least 3 risk classes (e.g. AAA (1) to A- (4)). Risk classes are divided as shown in the table below.
Rating
Risk class
Rating
Risk class
Rating
Risk class
AAA
1
BBB+
5
B+
11
AA+
1
BBB
6
B
12
AA
2
NR
6
B-
13
AA-
2
BBB-
7
CCC+/-
14
A+
3
BB+
8
D
15
A
3
BB
9
A-
4
BB-
10
Step 3: Expected loss for the remaining lifetime of assets that have objective evidence of impairment. In the event of default, we will depart from automatic calculation of expected credit losses in the portfolio system and instead make an individual assessment of the expected credit loss.
For steps 1 and 2, the following model is used for calculating ECL:
Expected credit loss = exposure at default (EAD) x probability of default (PD) x loss given default (LGD).
Exposure at default (EAD): EAD is an estimate of the total loss incurred in the event of a possible default.
For financial assets in step 1 and 2, effective interest is calculated based on gross book value, and for step 3 amortised cost is used. This is shown in the table below.
Credit risk
ECL calculation
Effective interest calculation
Step 1
Immaterial increase
12 months
Gross book value
Step 2
Material increase
Remaining lifetime
Gross book value
Step 3
Defaults
Remaining lifetime
Amortised cost
Probability of default (PD): PD is calculated based on annual, historically observed default rates for each individual rating (S&P). This is based on 25 years of rolling data. PD is updated annually, or when significant changes are observed.
Loss given default (LGD): LGD is based on historically observed repayment rates on loans in default for defined sectors (2000-2021). These are annual reports published by Global Credit Data. The report is used for the sectors relevant to KLP, mapped against the investments. Data are updated annually, and in the event of significant changes. The table shows LGD per sector, and a breakdown of KLP’s interest-bearing securities measured at amortised cost as of 01.01.2023.
Sector
LGD
Portion invested
Corporate portfolio
Common portfolio
Investment options portfolio
Banks and financial institutions
25 %
22 %
37 %
45 %
Companies
21 %
32 %
40 %
34 %
Central banks and local authorities
6 %
22 %
13 %
14 %
Covered bonds
2 %
24 %
10 %
7 %
The table below shows the loss provisions as of 01.01.2023, broken down into the different steps.
NOK THOUSANDS
Corporate portfolio
Common portfolio
Investment options portfolio
Step 1
2 189
27 468
136
Step 2
230
3 793
15
Step 3
-
-
-
Total
2 419
31 261
151
Impairment model for residential mortgage loans
Loss calculations for residential mortgages are administered by KLP’s wholly-owned subsidiary, KLP Banken, which has developed PD and LGD models for the mortgage portfolio. One PD model has been developed for new mortgage customers and another for existing mortgage customers. The first model uses data that is available at the time of application and is valid for 3 months after the mortgage is granted. The second model begins after 3 months, and also uses data that depends on the customer’s behaviour profile. Explanatory variables in the base data are age, income, number of reminders sent in the last 12 months, number of overdrawn days in the last 12 months, loan-to-value ratio, co-borrower, default in the last 12 months and product type. The PD model is based on logistic regression, and the factors are reviewed annually and updated as needed. The method provides a high degree of explicability provided that certain conditions are met. The PD model also makes it possible to combine pure quantitative analyses with expert assessments. A rolling five-year window is used, so the emphasis is on more recent and relevant observations. Exposure at default (EAD) is calculated as a function of the probability of the contract not being repaid by the specified date. An important part of the loss estimation is to look at the proportion of customers in default whose accounts recover. Loss given default (LGD) depends on several factors. The recovery rate is a significant element in the calculation, i.e. the proportion of customers in default who recover. The observed recovery rate has to be calculated and revalidated each year.
As well as calculating ECL, a probability weighting is applied to various defined scenarios whereby ECL is assessed against optimistic, expected and pessimistic developments. The sum of the weighted scenarios constitutes the expected credit loss. KLP Banken’s risk forum assesses these different scenarios and their weighting on a quarterly basis, based on changes in macro or other factors that may affect the write-downs.
The most important driver for a significant change in credit risk for home mortgage loans is a change in the probability of default (PD) from initial recognition up to the reporting date. A relative change in PD of more than 2.5 over 12 months is considered to be a significant change in credit risk. The change in PD must also be at least 0.6 percentage points over 12 months for the change to be considered significant. Commitments that have been in default for more than 30 days will automatically be placed in step 2, and commitments in default for more than 90 days will be placed in step 3. The loans return to step 2 and step 1 when the criteria for significant change in credit risk and default are no longer fulfilled. A loan in step 3 will stay in quarantine for three months before it can be moved back to step 2 or 1.
The table below shows how the loss provisions as of 01.01.2023 are divided between the different steps.
NOK THOUSANDS
Step 1
Step 2
Step 3
Mortgages
6
4
0
Simplified loss ratio method
A simplified loss ratio method is used for some types of lending where no separate PD and LGD models have been developed. This applies to senior loans, public lending and business loans.
Senior loans: Senior loans are loans that in practice cannot be defaulted. The risk is only related to a big drop in house prices, and the situation where the outstanding amount on the customer’s death or move into a nursing home exceeds the value of the home at the date of sale. Based on the very low probability of losses on these loans, a simplified loss ratio has been chosen whereby 0.001% of the balance on the loan is set aside for expected losses. No senior loan will end up in step 2 or step 3 at the time of implementation.
Public lending: For public lending, the probability of a loss on these loans is considered to be low. It has therefore been decided to make use of a simplified loss ratio, with the exception for low credit risk, whereby 0.001% of the balance on public loans has been set aside for expected losses.
Business loans/foreign exchange loans: These loans carry a higher risk than public lending. For the loans in this category that are measured at amortised cost, a simplified loss model has been chosen, but here each loan gets its own PD and LGD. The method is the same as for public lending.
The table below shows expected losses as of 01.01.2023 for the different categories using the simplified loss ratio method.
NOK THOUSANDS
ECL
Senior loans
0
Public lending
792
Business loans
4 388
37.2.2 Financial liabilities
Accounting for financial liabilities under IFRS 9 is largely unchanged, except that for liabilities specifically recognised at fair value, changes in fair value due to own credit risk are recognised through other comprehensive income without reclassification. This applies unless applying the changes in the credit risk on the liability would cause or worsen the accounting mismatch in the result.
The company has classified all financial liabilities as subsequently measured at amortised cost, except for:
Financial liabilities for fair value through profit/loss: This classification applies to derivatives and financial liabilities designated as such on initial recognition.
Debt to credit institutions measured at fair value through profit/loss
Other financial liabilities are recognised at amortised cost. This category includes subordinated loan capital and other issued debt.
37.2.3 Hedge accounting
Hedge accounting is an accounting method that allows companies to align their accounting for financial instruments and hedging activities more closely with the underlying transactions.
The main differences in the use of hedge accounting from the previous standard (IAS 39) to the new standard (IFRS 9) are:
Simplified rules to qualify for hedge accounting: IFRS 9 provides a more flexible approach to hedging efficiency. The assessment of hedging efficiency has to be forward-looking and must be updated on each balance sheet date, and in the event of significant changes. The need to demonstrate that the hedge is expected to be very efficient throughout the lifetime of the hedging contract has been eliminated under IFRS 9; this was required under IAS 39.
More flexibility in measuring efficiency: Under IAS 39, the efficiency of a hedge had to be measured by the “critical terms match” method, which required the cash flows or fair values of the hedging instrument and the hedged item to match perfectly. IFRS 9 allows for a more flexible measurement of efficiency, using a “proportional measurement” method. Another change is that inefficiencies are measured on discounted cash flows.
More flexibility in accounting for hedging inefficiency: According to IAS 39, any inefficiency in a hedge had to be posted to profit/loss immediately. Inefficiencies are recognised through profit or loss. There is an initial possibility of including inefficiencies in other comprehensive income, but inefficiencies will later hit profit on ordinary activities even if “cost of hedging” is chosen.
Better match of fair value hedges: IFRS 9 simplifies accounting for fair value hedges by allowing companies to recognise the changes in the fair value of the hedging instrument and the hedged item at the same place in the income statement.
There are a number of requirements for the use of hedge accounting under IFRS 9. These include identifying the security and the specific risk to be eliminated by hedge accounting. The company has to assess efficiency on an ongoing basis and have the necessary documentation in place to describe the purpose and implementation of the hedge accounting. For more information, see Note 20, Note 2 and the IFRS 9 standard (item 6.).
As of 01.01.2023, KLP has one case of hedging accounting. This is where the hybrid tier 1 security loan (the hedged item) is hedged using a combined interest rate and currency swap (hedging instrument). The practical effect of the transition to IFRS 9 will be minimal and we expect to retain the current practice for this hedging situation. Refer also to Note 20 for more information on the specific hedging position in the company, and Note 2 for more detailed information on hedge accounting in general.
37.2.4 Presentation, classification and measurement
Based on the above, the table below shows how the different financial assets and liabilities will be recognised under IFRS 9 at KLP:
Financial assets
Measurement method IAS 39
Measurement method IFRS 9
Bonds classified as lending and receivables
Amortised cost
Amortised cost
Investments held to maturity
Amortised cost
Amortised cost
Shares and units
Fair value through profit/loss
Fair value through profit/loss
Financial derivatives classified as assets
Fair value through profit/loss
Fair value through profit/loss
Fixed-income securities
Fair value through profit/loss
Fair value through profit/loss
Other lending and receivables
Amortised cost
Amortised cost
Other lending and receivables
Fair value through profit/loss
Fair value through profit/loss
Other financial assets
Fair value through profit/loss
Fair value through profit/loss
Financial liabilities
Measurement method IAS 39
Measurement method IFRS 9
Subordinated loan capital (liability)
Amortised cost
Amortised cost
Other debt issued (liability)
Amortised cost
Amortised cost
Debt to credit institutions (liability)
Fair value through profit/loss
Fair value through profit/loss
Financial derivatives classified as debt
Fair value through profit/loss
Fair value through profit/loss
37.2.5 Implementation effect of IFRS 9
The table below shows the implementation effect of IFRS 9 for KLP. The new impairment model accounts for most of the difference from the measurement rules under IAS 39. The loss provisions have a negative effect of NOK 35.8 million before tax. There will be no change in measurement method for the different categories of instruments, except for one loan to be reclassified from amortised cost to fair value because it does not pass the SPPI test. The reclassification has a positive effect of NOK 19.9 million before tax. We then have a total negative implementation effect of NOK 15.3 million if the tax effect of the changes is taken into account.
NOK MILLIONS
Corporate portfolio
Common portfolio
Investment options portfolio
Total
Implementation effect
Financial assets
IAS 39
IFRS 9
IAS 39
IFRS 9
IAS 39
IFRS 9
IAS 39
IFRS 9
Bonds classified as lending and receivables
13 102
13 100
171 339
171 310
902
902
185 343
185 312
-31
Investments held to maturity
7 030
7 030
17 129
17 127
41
41
24 200
24 197
-3
Shares and units
6
6
180 344
180 344
922
922
181 272
181 272
0
Financial derivatives classified as assets
455
455
4 164
4 164
9
9
4 628
4 628
0
Fixed-income securities
10 926
10 926
98 992
98 992
273
273
110 191
110 191
0
Other lending and receivables (at amortised cost)
-
-
78 982
78 575
-
-
78 982
78 575
-407
Other lending and receivables (fair value)
1 101
1 101
16 590
17 015
98
98
17 789
18 214
425
Other financial assets
-
-
493
493
4
4
497
497
0
Total
32 620
32 618
568 033
568 020
2 249
2 249
602 902
602 886
-16
Tax effect
1
1
NOK MILLIONS
Corporate portfolio
Common portfolio
Investment options portfolio
Total
Implementation effect
Financial liabilities
IAS 39
IFRS 9
IAS 39
IFRS 9
IAS 39
IFRS 9
IAS 39
IFRS 9
Subordinated loan capital (liability)
4 575
4 575
-
-
-
-
4 575
4 575
-
Debt to credit institutions (liability)
512
512
2 130
2 130
36
36
2 678
2 678
-
Financial derivatives classified as debt
60
60
1 321
1 321
6
6
1 387
1 387
-
Total
5 147
5 147
3 451
3 451
42
42
8 640
8 640
-
Total implementation effect
- 15
Implementation effect on the customer portfolios of NOK 13.5 million will be posted to the company’s obligations as of 01.01.2023. On the other hand, the implementation effect on the corporate portfolio of NOK 1.8 million has to be posted to the company’s equity on 01.01.2023.