Q2 2022 Interim report KLP Group, sustainability and KLP
KLP GroupQ2 2022
Report for the second quarter of 2022
Sluggish financial markets influenced KLP’s first half results
After the first half of 2022, the return was minus 2.1 per cent.
Higher interest rates and a weak equity market have had a negative impact on the half-year results for KLP and its subsidiaries.
The upturn in activity in hotels and shopping centres is contributing to a strong return on KLP’s property holdings.
Financial buffers still good, and excellent solvency capital ratio of 340 per cent.
KLP – a customer-owned group
The KLP Group is made up of the following companies: Kommunal Landspensjonskasse (KLP) and its subsidiaries KLP Banken, KLP Skadeforsikring, KLP Kapitalforvaltning, KLP Forsikringsservice and KLP Eiendom.
At the end of the second quarter of 2022, the Group had total assets of NOK 917.6 billion, an increase of NOK 16.3 billion in the year to date.
The Group’s total comprehensive income was NOK 291 (994) million in the year to date.
Kommunal Landspensjonskasse
Pension schemes within the public sector are offered and administered by the Group’s parent company, Kommunal Landspensjonskasse. Out of KLP’s total assets of NOK 727.6 billion, NOK 654.5 billion is linked to insurance obligations within public-sector occupational pensions.
Results for the second quarter of 2022
Investment result
KLP achieved an investment result (the return in excess of that guaranteed by the Company to its customers) of NOK -20.4 (7.2) billion in the second quarter. The return on the common portfolio was minus 2.1 per cent in the year to date.
Risk result
The risk events in the stock have been within expectations throughout the year and will vary from quarter to quarter. Net income was NOK 445 million in the second quarter and NOK 550 million for the year to date.
Administration result
The Company’s administration result shows a deficit of NOK 22 (61) million so far this year, of which NOK 13 million fell in the second quarter. Insurance-related operating costs came to NOK 748 (625) million so far this year.
Total profit/loss
Total profit/loss to the Company stands at NOK 283 (984) million so far this year. The customer result is NOK -19.7 (7.2) billion for the year to date.
NOK millions
Customers
Company
Total
Investment result
-20 272
-103
-20 375
Risk result
550
550
Interest guarantee premium
132
132
Administration result
-22
-22
Net income from investments in the corporate portfolio and other income/expenses in non-technical accounts
209
209
Tax
19
19
Other profit/loss elements
48
48
Profit/loss after Q2 2022
-19 721
283
-19 439
Profit/loss after Q2 2022
7 240
984
8 224
Financial strength and capital-related matters
KLP’s total assets have increased by NOK 20.9 billion in the year to date, including NOK 17.1 billion in the second quarter, and amount to NOK 727.6 billion. The premium reserve increased by NOK 21.9 billion to NOK 508.1 billion in the same period.
The buffer fund has decreased by NOK 21.2 billion in the year to date, ending on NOK 105.0 billion after the second quarter.
Without applying transitional rules, the Company’s solvency capital requirement is 340 per cent. Taking account of the transitional arrangement for technical provisions, capital adequacy was 340 per cent.
KLP’s target is capital adequacy of at least 150 per cent without applying transitional rules. Capital adequacy is well over this target and reflects the Company’s good financial strength.
Key figures
Per cent
Per 30.06.2022
Per 30.06.2021
Return on common portfolio
-2,1
4,4
Return incl. value changes in hold-to-maturity bonds and lending
-4,8
3,7
Capital adequacy, Solvency II
340
282
Capital adequacy, Solvency II, with transitional measures
340
243
Premium income
Premium income excluding premium reserves received on transfers in amounts to NOK 32.7 (33.6) billion at the end of the second quarter.
Claims/benefits
Pensions paid and other claims, excluding ceded premium reserves, amounted to NOK 11.7 (10.8) billion at the end of the second quarter.
Management of the common portfolio
The assets in the common portfolio totalled NOK 660.8 (626.3) billion and were invested as shown below:
Assets
Per 30.06.2022
Per 30.06.2021
All figures in per cent
Proportion
Return
Proportion
Return
Equities
28,9 %
-10,0 %
28,1 %
12,8 %
Bonds
12,6 %
-8,3 %
15,6 %
-1,0 %
Long-term/HTM bonds
29,2 %
1,7 %
28,3 %
1,8 %
Lending
12,3 %
1,0 %
12,3 %
0,8 %
Property
15,4 %
7,8 %
13,3 %
4,2 %
Other financial assets
1,6 %
0,1 %
2,4 %
0,5 %
Equities
Total exposure in shares and alternative investments, including equity derivatives, was 28.9 per cent at the end of the second quarter. The total return on shares and alternative investments was minus 6.8 per cent in the second quarter. KLP’s global shares produced a return of minus 10.6 per cent in the first half-year, while the Norwegian equity portfolio had a return of minus 7.7 per cent in the same period.
Short-term bonds and the money market
Short-term bonds accounted for 12.6 per cent and money-market instruments 1.6 per cent of the assets in the common portfolio as at 30 June. Norwegian, European and US government interest rates all rose during the second quarter. KLP’s global government bond index achieved a currency-hedged return of minus 4.7 per cent in the quarter, while the return on the Norwegian government bond index was minus 1.5 per cent. Increased global credit margins through the quarter brought a return of minus 7.1 per cent on KLP’s global credit bond index. Short-term bonds produced a total return of minus 4.0 per cent in the second quarter. The money market return was 0.0 per cent for the quarter.
Held-to-maturity bonds
Investment in long-term bonds and bonds held to maturity made up 29.2 per cent of the common portfolio at 30 June. Unrecognised decreases in value in the portfolio rose in the first quarter and amounted to NOK 12.3 billion at the end of the second quarter. The portfolio is well diversified and consists of securities issued by creditworthy borrowers. The return measured at amortised cost in the second quarter was 0.8 per cent.
Property
Property investments, including Norwegian and international property funds, made up 15.4 per cent of the common portfolio. Property values in the common portfolio were adjusted upwards by NOK 5.6 billion in the second quarter. The sharp increase is partly due to high levels of activity in shopping centres and hotels after two years of pandemic, while rental prices for offices are also holding up well. Property investments in the common portfolio achieved a return of 7.8 per cent in the second quarter.
Lending
Lending in the common portfolio totals NOK 78.5 billion. This is split between NOK 66.7 billion in loans to the public sector, NOK 1.5 billion in loans with government guarantees and NOK 3.1 billion in secured mortgage loans, with the remaining NOK 7.2 billion made up of other secured loans. The lending portfolio is of high quality, with no losses on municipal loans and very modest provisions for losses on mortgage loans. Unrecognised decreases in value in the lending portfolio (fixed-interest loans) totalled NOK 1.4 billion at 30 June. The return in the year to date is 1.0 per cent.
Returns on the corporate portfolio
The corporate portfolio covers the placement of owners’ equity and subordinated loans/hybrid Tier 1 and Tier 2 securities.
The corporate portfolio is managed with a moderate-risk long-term investment horizon, with the objective of stable returns. Investments in the corporate portfolio achieved a return of 0.9 per cent in the year to date.
Business areas of the subsidiaries
Non-life insurance
The first half of 2022 produced a pre-tax operating profit of NOK 3.0 (225.9) million. After a negative first quarter, net income improved slightly and the result for the second quarter was NOK 27.3 (154.3) million. The profit development is mainly due to a good insurance result. Operating expenses were lower than expected and the Company has continued to reverse previous years’ reserves. The financial return is weak and negative as a result of the turbulence in financial markets in general.
Premium volume stood at NOK 2.237 billion at the end of the second quarter, an increase of NOK 213 million from the position at 31.12.2021. Premiums due have increased by 16.4 per cent, or NOK 234 million, compared with the same time in 2021. There is solid growth in all segments.
The insurance result was NOK 332 (289) million. One major claim was reported during the second quarter. Reversal of previous years’ claims is still positive, and this year NOK 96 million has so far been taken to income, equivalent to 5.0 per cent of the reserves at the beginning of the year.
Key figures for the Company
At 30.06 2022
At 30.06 2021
Whole of 2021
Claims ratio
73,4
74,5
76,4
Cost ratio
15,3
15,8
15,8
Total cost ratio
88,7
90,3
92,1
Customer satisfaction surveys collected by KLP in the second quarter also show high and improved satisfaction in all customer segments.
Net financial income in the second quarter was NOK -112.2 (28.7) million, equivalent to minus 2.1 (2.6) per cent. Returns for the second quarter in isolation were NOK -63.8 (99.2) million, or minus 1.1 (1.9) per cent. So far this year, the equity portfolio has returned minus 14.1 (13.8) per cent. As of the first half-year, the Company’s investments in interest-bearing funds had a return of minus 5.8 (minus 0.1) per cent, while fixed income bonds returned 1.7 (1.6) per cent in the same period. The return on real estate investments was 9.5 per cent, after a write-up of NOK 52.5 million. The second quarter in isolation saw a return of minus 10.5 per cent on equities, minus 3.1 per cent on interest-bearing investments, and plus 0.9 per cent on long-term bonds.
The Company’s financial position is good, with a solvency capital requirement (SCR) of 225 per cent at the end of the second quarter of 2022, compared to 224 per cent at the end of 2021 and 222 per cent after the first quarter of 2022.
Asset and fund management
KLP Kapitalforvaltning provides securities management in the KLP Group. It had a total of NOK 621 billion under management at the end of the second quarter, of which NOK 126 billion was for external customers. The majority of the assets are managed on behalf of KLP and its subsidiaries.
Net new subscriptions to the KLP funds were NOK 3.9 billion in the first half. External customers had positive net new subscriptions of NOK 7.2 billion in the first half.
The Company achieved a result before tax of NOK -29.8 million in the first half.
Bank
The KLP Banken Group finances mortgages and other credit to individual customers (retail market) as well as loans to municipalities, county municipalities and companies that provide public services (public-sector market). The Bank’s lending business is financed by deposits from private customers and companies, loans from the securities market and owners’ equity. The Bank also manages a substantial volume of lending financed by pension assets in KLP.
As of 30 June, the KLP Banken Group had loans to customers totalling NOK 41.4 (38.2) billion. The split between the retail market and the public sector was NOK 23.1 (21.4) billion and 18.3 (16.8) billion respectively.
KLP Banken manages NOK 3.1 (3.1) billion in mortgage loans and NOK 73.1 (72.8) billion in loans to public-sector borrowers and other businesses on behalf of KLP.
The Bank’s mortgage products are aimed at the target group of members of the KLP pension schemes. KLP Banken has had a mortgage growth of NOK 1.0 (0.8) billion so far this year. New loans paid out also increased compared to last year.
The KLP Banken Group had a pre-tax operating profit of NOK 42.5 (54.3) million at the end of the first half. The change is mainly due to a fall in the value of liquidity investments. Operating revenues as a whole have been strengthened in the period. Broken down by area, profits were NOK 21.8 (46.3) million in the retail market and NOK 20.7 (8.0) million in the public-sector market. After tax and estimate deviations, the Group’s total profit as at 30 June was NOK 62.9 (74.1) million.
Corporate social responsibility
In April, the latest working group report from the UN Intergovernmental Panel on Climate Change (IPCC) showed once again the seriousness of the world situation. The report states that it is not impossible to limit global warming to 1.5 degrees, but that we have very little time. The emissions peak must be reached by 2025, and the world must take forceful action as soon as possible. The report focuses on measures for emission reduction and climate solutions.
Together with Climate Futures at the Bjerknes Centre, KLP also organized “The Little Big Day of Emissions”. Over two days, a summary of the latest news in climate research was given, focusing on what is happening in the business sector and the growing net zero movement among financial operators and companies.
KLP supports the 1.5 degree target set out in the Paris Agreement and has adopted a net zero target for all investments by 2050. The combined strength of investors with net-zero ambitions has great potential, but there is a great need for standardisation. To contribute to this, KLP has become a member of the Partnership for Carbon Accounting Financials (PCAF), a global partnership with more than 270 financial institutions working for more harmonised measurement and reporting of greenhouse gas emissions in investment and lending portfolios. Membership of PCAF provides access to better climate data and to cooperation with other members. The collaboration can contribute to full transparency about actual emissions, better measurement methods and standardisation in the financial sector. This is crucial if the finance industry is to have a real impact on climate change.
Future prospects and events after the end of the quarter
Rising inflation and higher interest rates are affecting the economy all over the world. This has resulted in considerable movements in financial markets. KLP has solid financial buffers which safeguard customers’ savings in periods of negative market movements.
The Board of Directorsuses digital signature
Income statement KLP Group
NOTE
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021- 31.12.2021
3
Premium income for own account
26 094
27 051
34 075
34 520
52 001
Current return on financial assets
5 242
3 957
9 062
7 586
14 813
Net interest income banking
87
77
160
153
309
Net value changes on financial instruments
-33 603
17 985
-50 731
27 602
48 365
8
Net income from investment properties
5 782
2 667
7 043
3 503
8 543
4
Other income
529
360
897
763
1 547
Total net income
4 132
52 098
505
74 127
125 577
Claims for own account
-6 076
-5 677
-17 113
-19 754
-31 855
Change in technical provisions
-10 309
-24 962
-1 528
-20 226
-31 253
Net costs subordinated loan and hybrid Tier 1 securities
-294
-113
-134
117
103
6
Operating expenses
-628
-552
-1 255
-1 064
-2 278
7
Other expenses
-343
-325
-676
-628
-1 292
Unit holder's value change in consolidated securites funds
12 039
-7 193
19 276
-11 320
-19 802
Total expenses
-5 611
-38 823
-1 429
-52 876
-86 377
Operating profit/loss
-1 479
13 274
-924
21 251
39 200
To/from securities adjustment fund – life insurance
0
-11 194
0
-12 401
-21 646
To supplementary reserves – life insurance
1 038
611
1 879
611
-5 420
Assets allocated to insurance customers - life insurance
692
-2 059
-491
-8 136
-11 107
Pre-tax income
252
632
464
1 325
1 027
Cost of taxes 1
-199
-254
-362
-500
-748
Income
53
378
102
825
279
19
Actuarial loss and profit on post employment benefit obligations
-361
0
65
185
84
Adjustments of the insurance obligations
40
0
-7
-21
-16
Tax on items that will not be reclassified to profit or loss
57
0
-10
-30
-12
Items that will not be reclassified to profit or loss
-263
0
48
135
56
Revaluation real property for use in own operation
146
21
189
47
206
8
Currency translation foreign properites
1 257
587
312
-689
-1 314
Adjustments of the insurance obligations
-1 257
-587
-312
689
1 314
Tax on items that will be reclassified to profit or loss
-37
-5
-47
-12
-52
Items that will be reclassified to income particular specific conditions are met
110
15
142
35
155
Total other comprehensive income
-154
15
189
170
211
Total comprehensive income
-101
394
291
994
490
1 Unit holders share of taxes in consolidated securities fund
-103
-95
-183
-149
-296
Financial position statement KLP Group
NOTE
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Deferred tax assets
57
45
52
Other intangible assets
926
781
797
Tangible fixed assets
2 888
2 595
2 714
Investments in associated companies and joint venture
5 594
4 933
4 934
8,11
Investment property
95 851
83 969
89 535
9,14
Debt instruments held to maturity
25 962
27 862
25 985
9,14
Debt instruments classified as loans and receivables
170 671
156 974
164 484
9,11,14
Lending local government, enterprises & retail customers at fair value through profit / loss
28
515
79
9,14
Lending local government, enterprises and retail customers
120 141
114 360
118 024
9,11,14
Debt instruments at fair value through profit or loss
170 920
185 353
188 172
9,11
Equity capital instruments at fair value through profit/loss
275 423
255 593
294 476
9,11,14
Financial derivatives
1 560
1 390
3 253
9
Receivables
43 800
32 557
5 377
14
Cash and bank deposits
3 773
3 622
3 388
TOTAL ASSETS
917 593
870 548
901 270
Owners’ equity contributed
19 701
17 937
19 831
Retained earnings
21 517
22 217
20 901
TOTAL OWNERS’ EQUITY
41 217
40 154
40 732
9,10
Hybrid Tier 1 securities
1 550
1 635
1 604
9,10
Subordinated loan capital
3 026
2 989
3 000
19
Pension obligations
860
794
870
15
Technical provisions - life insurance
652 592
633 773
653 551
Premiums, claims and contingency fund provisions - non-life insurance
3 592
3 371
3 023
9,10
Covered bonds issued
31 441
28 315
31 015
9,10
Debt to credit institutions
5 916
5 427
4 199
9,10
Liabilities to and deposits from customers
13 465
12 643
12 901
9,11
Financial derivatives
9 998
5 412
4 740
Deferred tax
1 451
1 612
1 387
16
Other current liabilities
25 829
12 495
6 808
Unit holders`s interest in consolidated securites funds
126 656
121 931
137 440
TOTAL LIABILITIES
876 375
830 394
860 538
TOTAL EQUITY AND LIABILITIES
917 593
870 548
901 270
Contingent liabilities
30 117
28 984
28 754
Changes in Owners’ equityKLP Group
2022 NOK MILLIONS
Owners' equity contributed
Retained earnings
Total equity contributed
Owners’ equity 31 December 2021
19 831
20 901
40 732
Change recognized directly in equity
324
324
Owners’ equity 1 January 2022
19 831
21 225
41 056
Income
102
102
Items that will not be reclassified to income
48
48
Items that will be reclassified to income later when particular conditions are met
142
142
Total other comprehensive income
189
189
Total comprehensive income
0
291
291
Owners' equity contribution received (net)
- 130
- 130
Total transactions with the owners
- 130
- 130
Owners’ equity 30 June 2022
19 701
21 516
41 217
2021 NOK MILLIONS
Owners' equity contributed
Retained earnings
Total equity contributed
Owners’ equity 1 January 2021
18 194
21 222
39 416
Income
825
825
Items that will not be reclassified to income
135
135
Items that will be reclassified to income later when particular conditions are met
35
35
Total other comprehensive income
170
170
Total comprehensive income
0
994
994
Owners' equity contribution received (net)
- 257
- 257
Total transactions with the owners
- 257
- 257
Owners’ equity 30 June 2021
17 937
22 217
40 154
2021 NOK MILLIONS
Owners' equity contributed
Retained earnings
Total equity contributed
Owners’ equity 1 January 2021
18 194
21 222
39 416
Income
811
- 532
279
Items that will not be reclassified to income
56
56
Items that will be reclassified to income later when particular conditions are met
155
155
Total other comprehensive income
211
211
Total comprehensive income
811
- 321
490
Owners' equity contribution received (net)
826
826
Total transactions with the owners
826
826
Owners’ equity 31 December 2021
19 831
20 901
40 732
Statement of cash flow
NOK MILLIONS
01.01.2022 -30.06.2022
01.01.2022 -31.03.2022
01.01.2021 -31.12.2021
01.01.2021 -30.09.2021
01.01.2021 -30.06.2021
Net cash flow from operational activities
40 710
-1 917
-24 289
-17 000
-21 644
Net cash flow from investment activities 1
-173
-82
-278
-218
-146
Net cash flow from financing activities 2
-40 153
1 583
25 182
17 496
22 640
Net changes in cash and bank deposits
385
-417
616
278
850
Holdings of cash and bank deposits at start of period
3 388
3 388
2 772
2 772
2 772
Holdings of cash and bank deposits at end of period
3 773
2 971
3 388
3 050
3 622
1 Payments on the purchase of tangible fixed assets.
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt. And also payments from unit holders in consolidated securities funds.
Notes to the financial statement
Note 1 Accounting principles –and estimates
Accounting principles
The financial statements in this interim report show the Kommunal Landspensjonskasse (KLP) Group financial statements and parent company financial statements for the period 01.01.2022 – 30.06.2022. The accounts have not been audited.
That part of the interim report that relates to the Group financial statements has been prepared in accordance with IAS 34 Interim financial Reporting.
The same accounting principles and calculation methods have been used in the interim financial statements as in the last annual financial statements, unless stated otherwise.
The interim financial statements do not contain all the information required of complete financial statements, and this interim financial report should be read in the context of the annual financial statements for 2021. The annual financial statements are available at KLP’s website klp.no.
Accounting estimates
In preparing the interim financial statements, management has exercised discretion and used estimates and assumptions that affect the accounting figures. Actual figures may deviate from estimates used.
The Group has changed its guiding assumptions for calculating pension liabilities. The changes from the year end are presented in the table below:
Assumptions
31.12.2021
30.06.2022
Change
Discount rate
1,90 %
3,20 %
1,30 %
Salary growth
2,75 %
3,50 %
0,75 %
The National Insurance basic amount (G)
2,50 %
3,25 %
0,75 %
Pension increases
1,75 %
2,48 %
0,73 %
Social security contribution rate
14,10 %
14,10 %
0,00 %
Capital activity tax
5,00 %
5,00 %
0,00 %
In total, these changes result in a NOK 65 million decrease in pension liabilities for the Group.
New rules regulating deferred pensions have been adopted, but the Norwegian Accounting Standards Board has not issued any guidance on how these should be included in the pension accounts. This should be clarified soon, and is expected to affect the group’s pension obligations in later periods.
Note 2 Segment information
NOK MILLIONS
Group pensions pub. sect. & group life
Non-life insurance
Banking
Asset management
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Premium income for own account from external customers 1
33 081
33 634
50 161
1 012
904
1 865
0
0
0
0
0
0
Net financial income from investments
-13 629
26 397
50 228
-111
128
259
125
135
277
-3
3
2
Other income
914
993
1 999
1
1
2
42
38
78
310
299
608
Total income
20 367
61 024
102 388
903
1 032
2 125
167
173
355
306
302
610
Claims for own account
-16 367
-19 100
-30 438
-746
-654
-1 417
0
0
0
0
0
0
Insurance provisions for own account
-1 531
-20 222
-31 246
3
-4
-7
0
0
0
0
0
0
Costs borrowing
-134
117
103
0
0
0
0
0
0
0
0
0
Operating costs excluding depreciation
-671
-554
-1 147
-154
-145
-298
-121
-114
-229
-333
-274
-548
Depreciation
-38
-45
-162
-3
-3
-5
-1
-3
-5
-3
-3
-6
Other expenses
-741
-695
-1 425
0
0
0
-3
-2
-5
0
0
0
Return to financial intruments attributable
to minority interests
Total expenses
-19 481
-40 498
-64 315
-900
-806
-1 728
-125
-119
-239
-336
-277
-554
Operating profit/loss
886
20 526
38 074
3
226
398
42
54
116
-30
25
56
Funds credited to insurance customers 2
-670
-19 561
-37 786
0
0
0
0
0
0
0
0
0
Pre-tax income
216
965
288
3
226
398
42
54
116
-30
25
56
Cost of taxes
19
-115
125
-3
-61
30
18
12
-21
7
-6
-13
Income
235
849
413
0
165
428
61
66
95
-22
18
43
Change in other comprehensive income
48
135
56
7
19
-91
2
8
26
6
14
2
Total comprehensive income
283
984
469
7
184
337
63
74
121
-17
33
45
Assets
727 598
692 854
706 748
6 246
6 067
5 976
48 704
45 216
47 482
605
598
636
Liabilities
686 445
652 745
666 070
3 973
3 773
3 710
46 149
42 742
44 961
243
231
256
NOK MILLIONS
Other
Eliminations
Total
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Premium income for own account from external customers 1
0
0
0
-19
-17
-25
34 075
34 520
52 001
Net financial income from investments
0
0
0
-20 849
12 182
21 263
-34 466
38 844
72 029
Other income
7
6
12
-377
-574
-1 151
897
763
1 547
Total income
7
6
12
-21 244
11 590
20 086
505
74 127
125 577
Claims for own account
0
0
0
0
0
0
-17 113
-19 754
-31 855
Insurance provisions for own account
0
0
0
0
0
0
-1 528
-20 226
-31 253
Costs borrowing
0
0
0
0
0
0
-134
117
103
Operating costs excluding depreciation
-6
-5
-10
77
81
182
-1 207
-1 012
-2 050
Depreciation
0
0
0
-4
0
-50
-48
-53
-228
Other expenses
0
0
0
68
69
138
-676
-628
-1 292
Return to financial intruments attributable
to minority interests
19 276
-11 320
-19 802
19 276
-11 320
-19 802
Total expenses
-6
-5
-10
19 418
-11 171
-19 531
-1 429
-52 876
-86 377
Operating profit/loss
1
1
2
-1 827
419
555
-924
21 251
39 200
Funds credited to insurance customers 2
0
0
0
2 058
-365
-388
1 388
-19 927
-38 173
Pre-tax income
1
1
2
231
54
167
464
1 325
1 027
Cost of taxes
0
0
0
-404
-329
-869
-362
-500
-748
Income
1
1
1
-172
-275
-702
102
825
279
Change in other comprehensive income
0
0
0
127
-6
218
189
169
211
Total comprehensive income
1
1
2
-46
-281
-484
291
994
490
Assets
10
8
9
134 429
125 805
140 419
917 593
870 548
901 270
Liabilities
3
3
3
139 563
130 900
145 537
876 375
830 394
860 538
¹ Premium income covers premiums earned for own account including savings premium and transferred premium reserves from other companies.
² Funds transferred to the insurance customers include transfers to the premium fund, provisions to the securities adjustment fund, provisions to supplementary reserves and other provisions of surplus funds to the insurance customers.
The KLP Group’s business is divided into the five areas: public sector occupational pension/group life, non-life insurance, banking, asset management and other.
All business is directed towards customers in Norway.
PUBLIC SECTOR OCCUPATIONAL PENSION AND GROUP LIFE
Kommunal Landspensjonskasse offers group public sector occupational pensions.
NON-LIFE INSURANCE
KLP Skadeforsikring AS offers property and personal injury products to employers within the public and private sectors. In addition a broad specter of standard insurance products is offered to the the retail market.
BANKING
KLP’s banking business embraces the companies KLP Banken AS and its wholly-owned subsidiaries: KLP Kommunekreditt AS and KLP Boligkreditt AS. The banking business covers services such as deposits and lending to the retail market, credit cards, as well as lending with public sector guarantee.
ASSET MANAGEMENT
Asset management is offered from the company KLP Kapitalforvaltning AS. The company offer a broad selection of securities mutual funds both to retail customers and to institutional customers. The securities management has a socially responsible profile.
OTHER
Other segments comprises KLP Forsikringsservice AS which offers a broad specter of services to local authority pension funds.
Note 3 Premium income for own account
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Contribution service pension
26 109
27 069
33 738
34 557
52 075
Reinsurance premiums ceeded
-24
-18
-48
-37
-75
Transfer of premium reserves from others
9
0
386
0
0
Total premium income
26 094
27 051
34 075
34 520
52 001
Note 4 Other income
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Supplement contractual early retirement scheme (ERS)
332
308
663
607
1 265
Other income 1
197
53
234
156
282
Total other income
529
360
897
763
1 547
1 Other income includes investment from associated and joint ventures companies, so the results can be both negative and positive.
Note 5 Suboriented loans and perpetual hybrid tier 1 securities
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
SUBORDINATED LOANS
Interest costs ¹
-36
-34
-64
-61
-124
Value changes
-176
-51
-88
80
132
Net costs subordinated loans
-213
-84
-152
19
8
PERPETUAL HYBRID TIER 1 SECURITIES
Interest costs
-20
-16
-36
-31
-64
Value changes
-61
-14
54
129
159
Net costs perpetual hybrid tier 1 securities
-81
-29
19
98
96
Net costs subordinated loan and hybrid Tier 1 securities
-294
-113
-134
117
103
¹ Besides pure interest costs, this includes recognition through profit/loss of a discount on one subordinated loan.
This note gives a specification of the line "Net costs subordinated loan and hybrid Tier 1 securities" in the income statement.
The fluctuations in value change are predominantly due to the loans being denominated in foreign currency. The subordinated loan is issued in euros and the perpetual hybrid Tier 1 security are issued in Japanese yen.
Note 6 Operating expenses
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Personnel costs
360
316
712
631
1 248
Depreciation and writedowns
31
39
71
77
228
Other operating expenses
237
197
472
356
802
Total operating expenses
628
552
1 255
1 064
2 278
Note 7 Other expenses
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Supplement contractual early retirement scheme (ERS)
328
308
663
607
1 265
Other expenses
15
18
13
21
27
Total other expenses
343
325
676
628
1 292
Note 8 Investment property
NOK MILLIONS
Q2 2022
Q2 2021
01.01.2022 -30.06.2022
01.01.2021 -30.06.2021
01.01.2021 -31.12.2021
Net rental income
756
755
1 546
1 511
3 040
Net value adjustment
5 026
1 912
5 497
1 992
5 444
Realised gains
0
0
0
0
59
Net income from investment properties
5 782
2 667
7 043
3 503
8 543
Currency translate foreign subsidiaries (taken to other comprehensive income)
1 257
587
312
-689
-1 314
Net income from investment properties included currency translate
7 039
3 254
7 355
2 814
7 229
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Investment property 01.01.
89 535
81 485
81 485
Value adjustment, including currency translation
5 809
1 303
4 130
Net additions
518
1 198
3 913
Other changes
- 11
- 17
7
Investment property 30.06/31.12
95 851
83 969
89 535
Note 9 Fair value of financial assets and liabilities
Fair value is to be a representative price based on what the equivalent asset or liabilites would be sold for under normal market terms and conditions. A financial instrument is considered as being listed in an active market if listed prices are easily and regularly accessible from a stock exchange, dealer, broker, commercial group, pricing service or regulatory authority, and such prices represent actual transactions that occur regularly at arm’s length. If the market for the security is not active, or the security is not listed on a stock exchange or similar, the Group uses valuation techniques to determine fair value. These are based on information on transactions recently carried out on business conditions, reference to the purchase and sale of similar instruments and pricing by means of externally obtained interest-rate curves and interest-rate differential curves. Estimates are based to the greatest possible extent on external observable market data, and to a small degree on company-specific information.
In the case of this note, there are three different categories of financial instruments: balance sheet classification, accounts classification, and type of instrument. It is for this last category that information is provided about how fair value is derived.
FINANCIAL INSTRUMENTS MEASURED AT AMORTISED COST
This category includes:
Investments held to maturity
Bonds classified as loans and receivables
Other loans and receivables
Liabilites to and deposits from customers
Subordinated loan capital (liabilities)
Other debt issued (liabilities)
Financial instruments not measured at fair value are measured at amortised cost by using the effective interest rate method. The internal rate of exchange is determined by discounting contractual cash flows over their expected term. The cash flows include arrangement/up-front fees and direct transaction costs as well as any residual value on the expiry of the expected term. Amortised cost is the present value of these cash flows discounted by the internal rate of interest. This note contains information about the fair value of the financial instruments that are measured at amortised cost.
FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE
This category includes:
Equity instruments
Debt instruments at fair value
Derivatives (assets and liabilites)
Debt to credit institutions (liabilites)
Below is a list of which types of financial instrument come under the various accounts categories, and how fair value is calculated.
INVESTMENTS HELD TO MATURITY
BONDS CLASSIFIED AS LOANS AND RECEIVABLES
DEBT INSTRUMENTS MEASURED AT FAIR VALUE
a) Foreign fixed-income securities
Foreign fixed-income securities are generally priced based on prices obtained from an index provider. At the same time, prices are compared between several different sources to spot any errors.
The following sources are used:
Barclays Capital Indices
Bloomberg
Barclays Capital Indices have first priority (they cover foreign government and foreign credit respecitvely). Then comes Bloomberg based on Bloomberg’s pricing service Business Valuator Accredited in Litigation (BVAL). BVAL has verified prices from Bloomberg.
b) Norwegian fixed-income securities – government
Nordic Bond Pricing is used as the primary source for pricing Norwegian Government Bonds. Prices are compared with prices from Bloomberg in order to uncover any errors.
c) Norwegian fixed-income securities – other than government ones
Norwegian fixed-income securities except government are mainly priced directly on prices from Nordic Bond Pricing. Securities that are not covered by Nordic Bond Pricing are priced theoretically. The theoretical price is based on the assumed present value on the sale of the position. A zero-coupon curve is used for discounting. The zero-coupon curve is adjusted upwards by means of a credit spread, which is to take account of the risk the bond entails. The credit spread is calculated on the basis of a spread curve taking account of the duration of the bond. Nordic Bond Pricing is the main source of spread curves. They provide company-specific curves and curves for Norwegian savings banks, municipalities and energy. Savings banks have various spread curves based on total assets. For companies where Nordic Bond Pricing do not deliver spread curves, the Group use spread curves from three Norwegian banks. When spread curves are available from more than one of these banks, an equal-weighted average is used. If a bond lacks an appropriate spread curve, spread from a comparable bond from the same issuer is used.
d) Fixed-income securities issued by foreign enterprises but denominated in NOK
Fair value is calculated on the same general principles as those applying for Norwegian fixed-income securities described above.
e) Receivables on credit institutions
The fair value of these is considered as being approximately the same as the book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates.
f) Loans to municipalities and enterprises with municipal guarantee
Receivables are valued by means of a valuation model using relevant credit premium adjustments obtained in the market. For guaranteed loans fair value is calculated as discounted cash flow based on the same interest-rate curves as direct loans, but the credit margin is adjusted to market values for the appropriate combination of guarantee category and type of guarantee. The guarantor is either a state, municipality or a bank.
g) Loans secured by mortgage
The principles for calculating fair value are subject to the loans having fixed-interest rates or not. Fair value of fixed-rate loans is calculated by discounting contractual cash flows by the market rate including a relevant risk margin on the reporting date. The fair value of loans with no fixed rate is approximately equal to book value since the terms and conditions of the contract are continually revised in accordance with changes in the market rates
- EQUITY INSTRUMENTS
h) Shares (listed)
Liquid shares are generally valued on the basis of prices from an index provider. At the same time, prices are compared between different sources in order to spot any errors.
The following sources are used for Norwegian shares:
Oslo Børs/Oslo Stock Exchange (primary source)
Morgan Stanley Capital International (MSCI)
Bloomberg
The following sources are used for foreign shares:
Morgan Stanley Capital International (MSCI) (primary source)
Bloomberg
i) Shares (unlisted)
As far as possible, The Group uses the Norwegian Mutual Funds Association’s industry recommendations. This basically means the following:
The last price traded has key priority. If the last price traded is outside of the bid/offer price in the market, the price is adjusted accordingly. This means that if the last price traded is below the offer price, the price is adjusted upward to the offer price. If it is above the bid price, it is adjusted downward to the bid price.
In cases where there is very little information about the shares, a discretionary assessment is carried out, such as a fundamental analysis of the company, or a broker assessment.
j) Private Equity
Most of the investment in Private Equity goes through funds. The funds’ fair value is to be based on reported market values that follow from the International Private Equity and Venture Capital Valuation Guidelines (’IPEV Guidelines). These guidelines are established by the European Venture Capital Association (EVCA) and are based on the principle of approximate market assessment of the companies. Fair value is calculated on the basis of the funds’ reported market value adjusted for payments in and out during the period between the fund’s last reported market value and the period being reported on for the Group. Direct investments in Private Equity are treated in the same way as with current stocks, but valuation can be daily, quarterly or yearly. In cases where it's possible to obtain information on what co-investments are priced within the funds, it will be considered in the valuation process. Other direct investments are valued based on either cost prices, reported market values from companies or available trading prices.
DERIVATIVES
k) Futures/FRA/IRF
All futures contracts for KLP are traded on the stock exchange. Bloomberg is used as a prices source. Prices are also obtained from another source in order to check that Bloombergs’ prices are correct. Reuters acts as a secondary source.
l) Options
Bloomberg is used as a source for pricing options traded on the stockmarket. Reuters is a secondary source.
m) Interest-rate swaps
Interest-rate swaps are valued in a model that takes observable market data such as interest-rate curves and relevant credit premiums into account .
n) FX-swaps
FX-swaps with a one-year maturity or less are priced on curves that are built up from FX swap-points obtained from Reuters. The market is not considered particularly liquid for FX-swaps with a maturity of more than one year and basis-adjusted swap curves are used for pricing purposes.
- DEBT TO CREDIT INSTITUTIONS
o) Placements with credit institutions and deposits
Placements with credit institutions are made as short-term deposits. Fair value is calculated by discounting contractual cash flows by market rate including a relevant risk margin on the reporting date. Deposits are prices on swap curves.
SUBORDINATED LOAN CAPITAL, OTHER DEBT ISSUED, AND DEPOSITS FROM CUSTOMERS
p) Fair value of subordinated loans
The observable price is used as the fair value of loans listed on an active stock exchange. In the case of other loans that are not part of an active market the fair value is based on an internal valuation model based on observable data.
q) Fair value of subordinated bond/perpetual bond issued
Fair value in this category is determined on the basis of internal valuation models based on external observable data.
r) Covered bonds issued
Fair value in this category is determined on the basis of internal valuation models based on observable data.
s) Deposits from customers
All deposits are without fixed-rate interest. The fair value of these is considered as approximately equal to book value since the contractual terms are continually revised in accordance with the market rate.
The tables below give a more detailed specification of the content of the different classes of assets and financial liabilities.
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Book value
Fair value
Book value
Fair value
Book value
Fair value
DEBT INSTRUMENTS HELD TO MATURITY - AT AMORTIZED COST
Norwegian hold-to-maturity bonds
4 074
4 064
5 122
5 655
4 071
4 477
Foreign hold-to-maturity bonds
21 888
21 635
22 740
24 556
21 915
23 289
Total debt instruments held to maturity
25 962
25 699
27 862
30 211
25 985
27 766
DEBT INSTRUMENTS CLASSIFIED AS LOANS AND RECEIVABLES– AT AMORTIZED COST
Norwegian bonds
59 110
54 946
53 321
54 405
53 339
54 373
Foreign bonds
111 531
104 007
103 609
111 340
111 136
115 067
Other receivables
30
30
44
44
9
9
Total debt instruments classified as loans and receivables
170 671
158 983
156 974
165 790
164 484
169 448
LENDING LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS AT FAIR VALUE THROUGH PROFIT/LOSS
Loans to local government sector or enterprises with local government guarantee
28
28
515
515
79
79
Total loans to local government, enterprises & retail customers
28
28
515
515
79
79
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST
Loans secured by mortgage
26 079
25 978
24 503
24 524
25 081
25 085
Loans to local government sector or enterprises with local government guarantee
88 067
86 684
81 514
82 337
86 486
86 641
Loans abroad secured by mortage and local government guarantee
5 950
5 950
8 298
8 298
6 413
6 413
Loans creditcard
45
45
45
45
44
44
Total loans to local government, enterprises & retail customers
120 141
118 656
114 360
115 204
118 024
118 183
DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Norwegian bonds
55 204
55 204
50 856
50 856
56 354
56 354
Norwegian certificates
4 591
4 591
7 586
7 586
7 805
7 805
Foreign bonds
77 440
77 440
91 843
91 843
87 026
87 026
Foreign certificates
417
417
550
550
405
405
Investments with credit institutions
33 267
33 267
34 518
34 518
36 582
36 582
Total debt instruments
170 920
170 920
185 353
185 353
188 172
188 172
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Shares
233 482
233 482
230 370
230 370
260 001
260 001
Equity funds
35 557
35 557
23 115
23 115
30 328
30 328
Property funds
6 385
6 385
2 108
2 108
4 147
4 147
Total equity capital instruments
275 423
275 423
255 593
255 593
294 476
294 476
RECEIVABLES
Receivables related to direct business
20 145
20 145
22 068
22 068
1 725
1 725
Receivables related to reinsurance agreements
270
270
286
286
304
304
Reinsurance share of gross claims reserve
49
49
37
37
0
0
Receivables related to securites
22 579
22 579
9 472
9 472
2 727
2 727
Prepaid rent related to real estate activites
211
211
305
305
245
245
Other receivables
546
546
388
388
374
374
Total other loans and receivables including receivables from policyholders
43 800
43 800
32 557
32 557
5 377
5 377
FINANCIAL LIABILITIES - AT AMORTIZED COST
Hybrid Tier 1 securities
1 550
1 345
1 635
1 585
1 604
1 586
Subordinated loan capital
3 026
3 314
2 989
3 351
3 000
3 310
Debt to credit institutions
1 003
1 003
1 582
1 582
897
897
Covered bonds issued
31 441
30 928
28 315
28 454
31 015
30 591
Liabilities and deposits from customers
13 465
13 465
12 643
12 643
12 901
12 901
Total financial liabilities
50 484
50 055
47 162
47 616
49 417
49 284
FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Debt to credit institutions
4 914
4 914
3 845
3 845
3 302
3 302
Total financial liabilities
4 914
4 914
3 845
3 845
3 302
3 302
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Assets
Liabilities
Assets
Liabilities
Assets
Liabilities
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Forward exchange contracts
596
7 016
97
4 387
2 019
3 077
Interest rate swaps
377
1 011
114
1 024
223
1 664
Interest rate and currency swaps
587
1 971
956
0
732
0
Share option
0
0
223
1
279
0
Total financial derivatives
1 560
9 998
1 390
5 412
3 253
4 740
Note 10 Borrowing
NOK MILLIONS
Nominal in NOK
Currency
Interest
Due date
Book value 30.06.2022
Book value 30.06.2021
Book value 31.12.2021
FIXED - TERM SUBORDINATED LOAN
Kommunal Landspensjonskasse
2 530
EUR
Fixed ¹
2045
3 026
2 989
3 000
Total subordinated loan capital
2 530
-
-
-
3 026
2 989
3 000
HYBRID TIER 1 SECURITIES
Kommunal Landspensjonskasse
984
JPY
Fixed ²
2034
1 550
1 635
1 604
Total hybrid Tier 1 securities
984
-
-
-
1 550
1 635
1 604
COVERED BONDS
KLP Kommunekreditt AS
0
NOK
Floating
2021
0
0
0
KLP Kommunekreditt AS
0
NOK
Fixed
2021
0
492
0
KLP Kommunekreditt AS
3 695
NOK
Floating
2022
0
2 011
1 999
KLP Kommunekreditt AS
5 000
NOK
Floating
2023
3 704
5 005
5 009
KLP Kommunekreditt AS
5 000
NOK
Floating
2024
5 009
5 003
5 006
KLP Kommunekreditt AS
5 000
NOK
Floating
2025
5 004
4 001
5 003
KLP Kommunekreditt AS
500
NOK
Floating
2026
5 015
0
1 002
KLP Kommunekreditt AS
0
NOK
Fixed
2027
502
502
508
KLP Boligkreditt AS
0
NOK
Floating
2021
0
302
0
KLP Boligkreditt AS
0
NOK
Floating
2022
0
1 903
1 904
KLP Boligkreditt AS
1 600
NOK
Floating
2023
1 601
2 501
2 501
KLP Boligkreditt AS
2 500
NOK
Floating
2024
2 501
2 500
2 500
KLP Boligkreditt AS
2 500
NOK
Floating
2025
2 500
2 500
2 500
KLP Boligkreditt AS
3 100
NOK
Floating
2026
3 107
1 500
2 504
KLP Boligkreditt AS
2 500
NOK
Floating
2027
2 505
0
501
Other
-7
94
78
Total covered bonds
31 395
-
-
-
31 441
28 315
31 015
DEBT TO CREDIT INSTITUTIONS
KLP Banken AS
0
NOK
Floating
2021
0
880
0
KLP Banken AS
250
NOK
Floating
2022
250
300
300
KLP Banken AS
300
NOK
Floating
2023
301
100
300
KLP Banken AS
450
NOK
Floating
2024
451
300
300
KLP Fond
0
NOK/EUR/USD
Floating
2021
0
171
0
KLP Fond
0
NOK/EUR/USD
Fixed
2021
0
1 967
0
KLP Fond
205
NOK/EUR/USD
Floating
2022
205
0
385
KLP Fond
1 283
NOK/EUR/USD
Fixed
2022
1 283
0
1 241
Kommunal Landspensjonskasse
0
NOK/EUR/USD
Floating
2021
0
1 692
0
Kommunal Landspensjonskasse
2 048
NOK/EUR/USD
Floating
2022
2 048
0
1 651
Kommunal Landspensjonskasse
1 300
NOK/EUR/USD
Fixed
2022
1 300
0
0
Other
78
16
21
Total liabilities to credit institutions
5 836
-
-
-
5 916
5 427
4 199
LIABILITIES AND DEPOSITS FROM CUSTOMERS ³
Retail
11 753
NOK
11 753
11 102
11 212
Business
1 685
NOK
1 685
1 509
1 650
Foreign
27
NOK
27
32
39
Liabilities to and deposits from customers
13 465
-
-
-
13 465
12 643
12 901
Total financial liabilities
54 209
-
-
-
55 398
51 007
52 719
1 The loan has an interest change date in 2025.
2 The loan has an interest change date in 2034.
3 There is no contractual maturity date on deposits.
The note shows financial liabilities the Group had at the end of the reporting period; where the majority is funding for KLP Bank Group.
The companies above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 11 Fair value hierarchy
30.06.2022 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Land/plots
0
0
983
983
Buildings
0
0
94 868
94 868
Investment property
0
0
95 851
95 851
Lending at fair value
0
28
0
28
Certificates
867
4 141
0
5 008
Bonds
23 306
94 655
0
117 961
Fixed-income funds
14 710
8 110
7 750
30 570
Bonds and other fixed-income securities
38 883
106 906
7 750
153 538
Loans and receivables
16 096
1 286
0
17 381
Shares
225 307
5 032
3 143
233 482
Equity funds
2 151
0
51
2 202
Property funds
0
2 269
4 115
6 385
Special funds
0
0
0
0
Private Equity
0
0
33 355
33 355
Shares and units
227 458
7 302
40 663
275 423
Financial derivatives
0
1 560
0
1 560
Total assets at fair value
282 437
117 081
144 264
543 781
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
9 998
0
9 998
Debt to credit institutions ¹
2 331
2 583
0
4 914
Total financial liabilities at fair value
2 331
12 581
0
14 912
¹ The line «Debt to credit institutions» includes liabilities measured at fair value and amortized cost. This line is therefore not reconcilable against the Balance sheet. The liabilities measured at amortized cost amounted to NOK 1 003 million per 30.06.2022.
30.06.2021 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Land/plots
0
0
980
980
Buildings
0
0
82 988
82 988
Investment property
0
0
83 969
83 969
Lending at fair value
0
515
0
515
Certificates
5 591
2 545
0
8 136
Bonds
22 519
103 068
0
125 586
Fixed-income funds
17 150
7 210
5 637
29 997
Bonds and other fixed-income securities
45 260
112 823
5 637
163 719
Loans and receivables
20 273
1 360
0
21 633
Shares
223 007
4 613
2 751
230 370
Equity funds
2 483
0
49
2 532
Property funds
0
1 117
990
2 108
Special funds
0
0
0
Private Equity
0
0
20 582
20 582
Shares and units
225 490
5 731
24 372
255 593
Financial derivatives
0
1 390
0
1 390
Total assets at fair value
291 023
121 819
113 977
526 820
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
5 412
0
5 412
Debt to credit institutions ¹
1 967
1 877
0
3 845
Total financial liabilities at fair value
1 967
7 289
0
9 256
31.12.2021 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Land/plots
0
0
983
983
Buildings
0
0
88 552
88 552
Investment property
0
0
89 535
89 535
Lending at fair value
0
79
0
79
Certificates
2 046
6 164
0
8 210
Bonds
24 164
102 021
0
126 186
Fixed-income funds
17 199
7 431
6 227
30 858
Bonds and other fixed-income securities
43 410
115 616
6 227
165 253
Loans and receivables
21 472
1 447
0
22 919
Shares
246 170
10 962
2 869
260 001
Equity funds
2 316
0
50
2 366
Property funds
0
1 133
3 013
4 147
Special funds
0
0
0
0
Private Equity
0
0
27 962
27 962
Shares and units
248 486
12 096
33 895
294 476
Financial derivatives
0
3 253
0
3 253
Total assets at fair value
313 367
132 491
129 657
575 515
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
4 740
0
4 740
Debt to credit institutions ¹
2 061
1 241
0
3 302
Total financial liabilities at fair value
2 061
5 981
0
8 042
Changes in Level 3, Investment Property
Book value 30.06.2022
Book value 30.06.2021
Book value 31.12.2021
Opening balance 1 January
89 535
81 485
81 485
Sold
0
-169
-723
Bought
518
1 367
4 636
Unrealised changes
5 809
1 303
4 130
Other changes
-11
-17
7
Closing balance 30.06./31.12.
95 851
83 969
89 535
Realised gains/losses
0
0
59
Changes in Level 3, Financial Assets
Book value 30.06.2022
Book value 30.06.2021
Book value 31.12.2021
Opening balance 1 January
40 122
23 420
23 420
Sold
-2 478
-1 746
-4 627
Bought
6 095
5 036
13 867
Unrealised changes
4 674
3 299
7 463
Closing balance 30.06./31.12.
48 413
30 009
40 122
Realised gains/losses
950
870
2 242
Closing balance 30.06.
144 263
113 977
129 657
Unrealised changes and realized gains / losses are reflected on the line "Net value changes on financial instruments" in the consolidated income statement.
The tables "Changes in level 3" shows changes in level 3 classified instruments in the period indicated.
Fair value shall be a representative price based on what a corresponding asset or liability would have been traded for on normal market terms and conditions. Highest quality in regard to fair value is based on listed prices in an active market. A financial instrument is considered as noted in an active market if noted prices are simply and regularly available from a stock market, dealer, broker, industry grouping, price setting service or regulatory authority, and these prices represent actual and regularly occurring transactions at arm’s length.
Level 1:
Instruments at this level obtain fair value from listed prices in an active market for identical assets or liabilities that the entity has access to at the reporting date. Examples of instruments at Level 1 are stock market listed securities.
Level 2:
Instruments at this level obtain fair value from observable market data. This includes prices based on identical instruments, but where the instrument does not maintain a high enough trading frequency and is corresponding therefore not considered to be traded in an active market, as well as prices based on assets and price-leading indicators that can be confirmed from market information. Example instruments at Level 2 are fixed income securities priced on the basis of interest rate paths.
Level 3:
Instruments at Level 3 contain no observable market data or are traded in markets considered to be inactive. The price is based generally on discrete calculations where the actual fair value may deviate if the instrument were to be traded. The instruments covered at Level 3 in the Group include unlisted shares and Private Equity.
Valuations related to items in the various levels are described in Note 9. For description of the pricing of investment property, please see the annual financial statements.
No sensitivity analysis has been carried out on securities included in Level 3. A sensitivity analysis for investment property is available in the annual report. A change in the variables of the pricing is considered of little significance. On a general basis, a 5 percent change in the pricing would produce a change of NOK 7 213 million as of 30.06.2022.
With regard to transferring securities between the levels, a limit is set for the number of trading days and the amount of trading for shares by separating Level 1 and Level 2. The general principles related to the distribution between levels basically concern whether the asset or liability is listed or not and whether the listing can be stated to be in an active market. As regards shares, there is a further distinction between trading days and amount of trading which separates out listed securities that do not form part of an active market. The values at the end of the reporting period provide the basis for any movement between the levels.
In the 2nd quarter, NOK 566 million in stocks moved from Level 1 to Level 2, NOK 26 million moved from Level 1 to Level 3, NOK 785 million moved from level 2 to level 1 and NOK 9 million moved from level 3 to level 1. This is due to changes in liquidity.
Note 12 Liquidity risk
The table below specify the company’s financial obligations ranked by maturity. The amounts given are non-discounted contractual flows of cash.
30.06.2022 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loan ¹
0
129
597
678
4 731
6 135
Perpetual hybrid Tier 1 securities ¹
0
108
288
360
1 187
1 942
Debt to and deposits from customers (without defined maturity)
13 465
0
0
0
0
13 465
Covered bonds issued
0
5 329
27 603
0
0
32 932
Payables to credit institutions
2 932
1 543
758
0
0
5 233
Financial derivatives
5 497
7 884
658
766
669
15 474
Accounts payable
49
0
0
0
0
49
Contingent liabilities (without defined maturity)
30 117
0
0
0
0
30 117
Total
52 060
14 993
29 904
1 804
6 586
105 347
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 464 million, derivatives maturing between 1 to 12 months are reduced with NOK 1 232 million and derivatives maturing between 1 to 5 years are reduced with NOK 12 million. In addition, payables to credit institutions maturing within one month are reduced with NOK 1 396 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 102 266 million.
30.06.2021 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loan ¹
0
128
583
670
4 808
6 189
Perpetual hybrid Tier 1 securities ¹
0
94
251
313
1 309
1 967
Debt to and deposits from customers (without defined maturity)
12 643
0
0
0
0
12 643
Covered bonds issued
0
3 482
21 924
2 059
0
27 465
Payables to credit institutions
2 804
735
707
0
0
4 246
Financial derivatives
1 615
5 642
-12
60
-102
7 203
Accounts payable
0
0
0
0
0
0
Contingent liabilities (without defined maturity)
28 984
0
0
0
0
28 984
Total
46 045
10 080
23 453
3 102
6 015
88 696
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 97 million, payables to credit institutions maturing within one month are reduced with NOK 740 million and derivatives maturing between 1 to 12 months are reduced with NOK 1 016 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 86 844 million.
31.12.2021 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loan ¹
0
125
573
658
4 725
6 082
Perpetual hybrid Tier 1 securities ¹
0
64
257
321
1 298
1 941
Debt to and deposits from customers (without defined maturity)
12 901
0
0
0
0
12 901
Covered bonds issued
0
3 921
26 930
1 003
0
31 855
Payables to credit institutions
1 685
312
608
0
0
2 605
Financial derivatives
3 739
3 366
248
295
216
7 864
Accounts payable
42
0
0
0
0
42
Contingent liabilities (without defined maturity)
28 754
0
0
0
0
28 754
Total
47 121
7 788
28 616
2 277
6 240
92 043
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 754 million, payables to credit institutions maturing within one month are reduced with NOK 335 million and derivatives maturing between 1 to 12 months are reduced with NOK 237 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 90 716 million.
1 Some of the hybrid capital are perpetual. Estimated cash flows are based on expected maturity at the interest adjustment date.
The table above shows financial liabilities the Group has grouped by interest payments and repayment of principal, based on the date payment is due. Banking contains the largest proportion of the financial liabilities in the Group.
Liquidity risk is the risk that the Group will not be able to meet the financial obligations that it has. The risk that the Group would not have adequate liquidity to meet its current liabilities and current operations is very small since a major part of the Group’s assets is liquid. The Group has significant funds invested in the money market, bonds and shares that can be sold in the event of a liquidity requirement. The Group’s liquidity strategy involves the Group always having adequate liquid assets to meet the Group’s liabilities as they fall due without accruing significant costs associated with releasing assets.
Asset composition in the Group’s portfolios should be adequately liquid to be able to cover other liquidity needs that may arise. KLP Kapitalforvaltning manages the Group’s liquidity. Internal parameters have been established for the size of the liquidity holding. The Group’s risk management unit monitors and reports developments in the liquidity holding continuously. The Group Board determines an asset management and liquidity strategy annually. The liquidity strategy includes parameters, responsibilities, risk measurement and an emergency plan for liquidity management.
The major liabilities in the Group are insurance related and are mostly linked to pension obligations. These liabilities are fully funded and liquidity management are handled in the same manner as other liabilities.
Note 13 Interest rate risk
30.06.2022 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 01.01.2022 -30.06.2022
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
17
-1
42
120
-147
17
49
37
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
0
0
7
Bonds and other fixed-return securities
-42
-62
-1 024
-1 343
-1 397
57
-3 812
-2 865
Fixed income fund holdings
-1 009
0
0
0
0
0
-1 009
-1 009
Lending and receivables
-1
0
0
0
0
36
36
98
Lending
0
0
0
0
0
429
429
429
Cash and bank deposits
0
0
0
0
0
19
19
19
Contingent liabilities ¹
0
0
0
0
0
24
24
24
Total assets
-1 034
-63
-982
-1 223
-1 544
582
-4 266
-3 261
LIABILITIES
Deposit
0
0
0
0
0
-69
-69
-69
Liabilities created on issue of securities
0
0
0
0
0
-162
-162
-162
Financial derivatives classified as liabilities
4
-15
34
1
0
-1
23
22
Hybrid capital, subordinated loans
0
0
0
39
70
0
109
109
Debt to credit institutions
0
0
0
0
0
-31
-31
-31
Total liabilities
4
-15
34
40
70
-263
-130
-131
Total before tax
-1 030
-79
-948
-1 183
-1 474
319
-4 396
-3 392
Total after tax
-772
-59
-711
-887
-1 105
239
-3 297
-2 544
30.06.2021 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 01.01.2021 -30.06.2021
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
21
-2
21
40
-156
3
-72
-72
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
10
10
10
Bonds and other fixed-return securities
-47
-44
-1 176
-1 792
-2 242
145
-5 155
-5 148
Fixed income fund holdings
-1 262
0
0
0
0
0
-1 262
-1 262
Lending and receivables
0
-1
0
0
0
119
118
118
Lending
0
0
0
0
0
397
397
397
Cash and bank deposits
0
0
0
0
0
0
0
0
Contingent liabilities ¹
0
0
0
0
0
25
25
25
Total assets
-1 288
-46
-1 154
-1 752
-2 397
699
-5 940
-5 933
LIABILITIES
Deposit
0
0
0
0
0
-64
-64
-64
Liabilities created on issue of securities
0
0
0
0
0
-150
-150
-150
Financial derivatives classified as liabilities
17
7
33
34
0
8
100
100
Hybrid capital, subordinated loans
0
0
0
46
80
0
126
126
Debt to credit institutions
0
0
0
0
0
-35
-35
-35
Total liabilities
17
7
33
80
80
-241
-23
-23
Total before tax
-1 272
-39
-1 121
-1 672
-2 317
458
-5 963
-5 956
Total after tax
-954
-29
-841
-1 254
-1 738
344
-4 472
-4 467
31.12.2021 NOK MILLIONS
Up to 3 months
From 3 months to 12 months
From 1 year to 5 years
From 5 years to 10 years
Over 10 years
Changes in cash flow 01.01.2021 -31.12.2021
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
33
-1
-1
53
-209
2
-122
-99
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
16
16
0
Bonds and other fixed-return securities
-46
-55
-1 128
-1 553
-2 018
293
-4 508
-3 780
Fixed income fund holdings
-1 321
0
0
0
0
0
-1 321
-1 321
Lending and receivables
0
-1
0
0
0
85
84
187
Lending
0
0
0
0
0
819
819
819
Cash and bank deposits
0
0
0
0
0
34
34
34
Contingent liabilities ¹
0
0
0
0
0
41
41
41
Total assets
-1 334
-57
-1 129
-1 501
-2 227
1 290
-4 957
-4 119
LIABILITIES
Deposit
0
0
0
0
0
-133
-133
-133
Liabilities created on issue of securities
0
0
0
0
0
-318
-318
-318
Financial derivatives classified as liabilities
1
1
20
26
0
14
62
48
Hybrid capital, subordinated loans
0
0
0
43
77
0
119
119
Debt to credit institutions
0
0
0
0
0
-41
-41
-41
Total liabilities
1
1
20
69
77
-479
-311
-325
Total before tax
-1 334
-55
-1 109
-1 432
-2 150
811
-5 268
-4 444
Total after tax
-1 000
-41
-831
-1 074
-1 612
609
-3 951
-3 333
¹ Contingent liabilities are lending agreements that are not yet materialized.
The note shows the effect on profits if market interest rates were to increase by one percent, for fair value risk and variable interest risk.
Change in fair value (fair value risk) is shown in the first five columns and is calculated by the change in fair value of interest bearing instruments if interest rates had been one percent higher at the end of the period. The column change in cash flow shows the change in cash flows if the interest had been one percent higher over the year being reported on. The sum of these results reflects the overall effect that the scenario had given the group during the period being reported on.
The fair value risk applies to fixed interest securities were the market value of the securities is affected by market interest rates. Floating rate risk applies to securities with floating interest rates, where a change in market interest rates affects the cash-flow from the interest bearing securities.
The following securities are included in the note; securities measured at fair value through profit or loss (floating and fixed interest rates), investments held to maturity (only those with floating interest rates) and loans and receivables (only those with floating interest rates). The group has no securities classified as available for sale.
The Groups total interest rate risk is limited as a significant portion of the investments are bonds with fixed interest rates that are classified as held to maturity and loans and receivables, or fixed rate lending, measured at amortized cost. A change in market interest rate does not affect profit or loss for these assets.
Insurance contracts with guaranteed return does not change the accounting value even if interest rates change. Changes in interest rates also has no impact on the guaranteed return , but will have an impact on the achieved return to cover the guaranteed return . This is because that insurance funds partly invested in debt instruments whose cash flows should help to meet the guaranteed return.
Note 14 Credit risk
30.06.2022 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Adjusted for the unit holders' interest in consolidated securites funds
Debt instruments held to maturity at amortized cost
24 574
20
10
0
0
0
1 357
25 962
25 962
Debt instruments classified as loans and receivables at amortized cost
153 996
20
533
1 695
0
0
14 427
170 671
170 671
Debt instruments at fair value - fixed-return securities
108 937
2 395
5 348
3 689
0
0
10 709
131 078
108 955
Fixed-income funds
0
0
0
0
0
0
22 460
22 460
22 460
Loans and receivables
16 864
0
0
518
0
0
0
17 381
12 504
Financial derivatives classified as assets
1 560
0
0
0
0
0
0
1 560
589
Cash and bank deposits
3 700
0
0
72
0
0
0
3 773
3 773
Lending
0
0
90 110
0
25 289
1 238
3 533
120 169
120 169
Total
309 631
2 435
96 001
5 974
25 289
1 238
52 486
493 053
465 082
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
11 380
2 856
6 532
3 806
24 574
Debt instruments classified as loans and receivables at amortized cost
23 848
22 497
61 286
46 364
153 996
Debt instruments at fair value - fixed-return securities
30 915
13 751
32 489
31 783
108 937
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
4 002
11 923
938
16 864
Financial derivatives classified as assets
0
249
1 311
0
1 560
Cash and bank deposits
0
2 974
726
0
3 700
Lending
0
0
0
0
0
Total
66 143
46 330
114 267
82 891
309 631
30.06.2021 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Adjusted for the unit holders' interest in consolidated securites funds
Debt instruments held to maturity at amortized cost
26 461
43
0
0
0
0
1 357
27 862
27 862
Debt instruments classified as loans and receivables at amortized cost
135 796
0
372
0
0
0
20 806
156 974
156 974
Debt instruments at fair value - fixed-return securities
116 168
1 623
4 368
4 280
0
0
14 492
140 933
120 747
Fixed-income funds
0
0
0
0
0
0
22 786
22 786
22 786
Loans and receivables
20 439
0
0
1 195
0
0
0
21 634
17 455
Financial derivatives classified as assets
1 390
0
0
0
0
0
0
1 390
1 379
Cash and bank deposits
3 553
0
0
69
0
0
0
3 622
3 622
Lending
0
0
86 969
0
22 134
2 692
3 080
114 875
114 875
Total
303 808
1 667
91 709
5 545
22 134
2 692
62 523
490 077
465 702
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
12 789
2 770
7 092
3 811
26 461
Debt instruments classified as loans and receivables at amortized cost
19 168
21 795
57 543
37 290
135 796
Debt instruments at fair value - fixed-return securities
29 462
14 340
32 412
39 954
116 168
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
8 136
11 652
652
20 439
Financial derivatives classified as assets
0
121
1 230
39
1 390
Cash and bank deposits
0
2 461
1 091
0
3 553
Lending
0
0
0
0
0
Total
61 419
49 622
111 021
81 745
303 808
31.12.2021 NOK MILLIONS
Investment grade AAA to BBB
Lower rating
Public sector guarantee
Bank and finance
Mortgage < 80% ¹
Mortgage > 80% ¹
Other
Total
Adjusted for the unit holders' interest in consolidated securites funds
Debt instruments held to maturity at amortized cost
24 553
36
0
0
0
0
1 396
25 985
25 985
Debt instruments classified as loans and receivables at amortized cost
142 017
0
377
1 683
0
0
20 406
164 484
164 484
Debt instruments at fair value - fixed-return securities
117 047
1 454
5 295
3 835
0
0
14 196
141 827
116 454
Fixed-income funds
0
0
0
0
0
0
23 426
23 426
23 426
Loans and receivables
21 934
0
0
985
0
0
0
22 919
15 955
Financial derivatives classified as assets
3 253
0
0
0
0
0
0
3 253
2 908
Cash and bank deposits
3 320
0
0
67
0
0
0
3 388
3 388
Lending
-
0
90 582
0
23 025
2 329
2 167
118 103
118 103
Total
312 124
1 490
96 253
6 570
23 025
2 329
61 592
503 384
470 702
¹ These two columns provide information on the proportion of loans with mortgage security within 80% of base value and loans that exceed 80% mortgage of base value.
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
11 168
2 797
6 989
3 598
24 553
Debt instruments classified as loans and receivables at amortized cost
20 632
25 034
60 915
35 437
142 017
Debt instruments at fair value - fixed-return securities
33 523
14 839
34 861
33 823
117 047
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
9 433
11 881
621
21 934
Financial derivatives classified as assets
0
706
2 545
2
3 253
Cash and bank deposits
0
2 672
648
0
3 320
Lending
0
0
0
0
0
Total
65 323
55 481
117 840
73 480
312 124
Credit risk means the risk of the counterparty not being able to meet its own obligations toward the KLP Group. In this table the credit risk is measured through the rating agencies’ estimates of how high the creditworthiness of the various issuers of securities is. Not rated assets that are placed in other categories that describe the credit risk, such as sector and guarantees.
Emphasis is placed on diversification of credit exposure to avoid concentration of credit risk against individual debtors. To monitor credit risk in lending and investments a special credit committee has been established, meeting regularly. The limits for credit risk against the individual debtor are set by the committee. Changes in debtors’ credit assessments are monitored and followed up by KLP Kapitalforvaltning AS.
The Group has good balance between Norwegian bonds and international bonds and has a portfolio of exclusively good credit notes.
The Group can be said to have a high concentration of debt instruments directed at the Norwegian public sector, however this does not imply concentration risk in the ordinary meaning since the counterparty risk is considered to be minimal.
The rating above are gathered from Standard & Poor's, Moody's, Fitch, Scope Ratings and Nordic Credit Rating. The rating is converted to S&P's rating table, where AAA is linked to securities with the highest creditworthiness. The lowest rating of the five is used and all five rating agencies are equal as the basis for investments in fixed income securities. “Other” is mainly securities issued by power companies and other corporate bonds. KLP Group has strict guidelines for investments in fixed-income securities, which also apply to investments falling into the “Other” category.
The lines in the note coincide with the financial position statement layout. The exceptions are debt instruments at fair value, which are divided into three categories in the note and lending which is shown combined in the note, but is shown in two lines in the financial position statement (fair value and amortized cost).
The consolidated accounts includes all the units that KLP Group is considered to have control over. This gives an impression of a higher risk than the actual one, since the risk that the Group does not actually carry appears in the accounts. The outer column includes actual ownership and credit risk of the Group companies and investment funds held by KLP Group at the end of the period.
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Consolidated
Adjusted for the unit holders' in consolidated securites funds
Consolidated
Adjusted for the unit holders' in consolidated securites funds
Consolidated
Adjusted for the unit holders' in consolidated securites funds
10 LARGEST COUNTERPARTIES
Counterparty 1
15 363
12 166
12 829
11 278
15 032
11 995
Counterparty 2
9 063
8 829
9 865
8 253
14 514
11 891
Counterparty 3
8 938
7 025
9 391
7 203
10 578
7 482
Counterparty 4
7 122
6 384
7 419
6 990
8 586
6 660
Counterparty 5
7 025
6 379
5 700
5 700
7 828
6 377
Counterparty 6
6 478
5 541
4 885
4 703
7 706
5 830
Counterparty 7
5 541
5 051
4 703
4 689
6 377
5 548
Counterparty 8
5 406
4 703
4 652
4 614
5 878
4 928
Counterparty 9
5 162
4 442
4 463
4 447
5 548
4 698
Counterparty 10
4 991
4 277
4 240
4 118
4 698
4 506
Total
75 089
64 798
68 147
61 994
86 745
69 916
The table above shows the 10 largest counterparties to which the KLP Group has exposure. The amounts stated are book value. “Adjusted for the minority holding” includes only that which is in the Group’s ownership and where the Group retains actual credit risk. The majority of the 10 largest counterparties are either finance institutions or counterparties covered by a public sector guarantee (central or local government guarantee).
Note 15 Technical provisions in life insurance
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Premium reserves - ordinary tarif
506 266
477 976
486 276
Premium funds, buffer funds and pensioners’ surplus funds
145 775
38 091
41 268
Supplementary reserves
0
42 842
48 812
Securities adjustment fund
0
67 903
77 194
Other provisions
0
0
1
Profit/loss allocated to insurance contracts
550
6 960
0
Technical provisions in life insurance
652 592
633 773
653 551
Note 16 Other current liabilities
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Short-term payables trade in securities
23 380
10 066
3 645
Incurred not assessed taxes
55
474
560
Advance tax-deduction pension scheme
843
760
491
Accounts payable
263
305
226
Pre-called contribution to insurance
99
107
699
Other current liabilities
1 188
782
1 187
Total other current liabilities
25 829
12 495
6 808
Note 17 SCR ratio
The Solvency II balance sheet includes assets and liabilities at fair value. For assets that have a different value in the accounts change in balance value are added. There are no observable market values for KLP’s insurance liabilities, which are thus calculated by way of a best estimate based on actuarial assumptions. In addition there is a risk margin that is to reflect a third party’s capital costs by taking over these liabilities.
Tier 1 capital appears from the Solvency II balance sheet and Hybrid Tier 1 securities. Tier 2 capital consist of subordinated loans and ancillary own funds. The Financial Supervisory Authority of Norway has accepted that KLP’s right to call in further member contribution if necessary, which is laid down in the Company’s articles of association, can be counted as ancillary own funds, the amount corresponding to 2.5 per cent of the Company’s premium reserve. Capital that may be included in Tier 2 capital is limited upwards to 50 per cent of SCR.
Without the use of the transitional measure on technical provisions the Company’s SCR ratio is 304 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 304 per cent.
30.06.2022
30.06.2021
31.12.2021
Solvency II - SCR ratio
304 %
257 %
287 %
NOK BILLIONS
30.06.2022
30.06.2021
31.12.2021
Simplified Solvency II Financial Position Statement
Assets, book value
731
696
710
Added values - hold-to-maturity portfolio/loans and receivables
-12
11
6
Added values - other lending
-1
1
0
Other added/lesser values
0
0
0
Deferred tax asset
0
0
0
Total assets - solvency II
717
708
716
NOK BILLIONS
30.06.2022
30.06.2021
31.12.2021
Simplified Solvency II Financial Position Statement
Best estimate
632
634
649
Risk margin
11
14
13
Hybrid Tier 1 securities/Subordinated loan capital
5
5
5
Other liabilities
32
20
12
Deferred tax liabilities
0
1
1
Total liabilities - solvency II
680
673
679
Excess of assets over liabilities
37
34
36
- Deferred tax asset
0
0
0
+ Hybrid Tier 1 securities
2
2
2
Tier 1 basic own funds
38
35
38
Total eligible tier 1 own funds
38
35
38
Subordinated loans
3
3
3
Tier 2 basic own funds
3
3
12
Ancillary own funds
13
12
12
Tier 2 ancillary own funds
13
12
-8
Deduction for max. eligible tier 2 own funds
-9
-7
7
Total eligible tier 2 own funds
7
8
0
Deferred tax asset
0
0
0
Total eligible tier 3 own funds
0
0
0
Solvency II total eligible own funds
45
43
45
Solvency capital requirement (SCR)
15
17
16
Solvency II- SCR ratio
304 %
257 %
287 %
Note 18 Presentation of assets and liabilities that are subject to settlement
30.06.2022 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
Adjusted for the unit holders' interest in consolidated securities funds
ASSETS
Financial derivatives
1 560
0
1 560
-902
-831
-1 255
63
63
Repos
0
0
0
0
0
0
0
0
Total
1 560
0
1 560
-902
-831
-1 255
63
63
LIABILITIES
Financial derivatives
9 998
0
9 998
-902
-1 317
-7 366
1 818
1 825
Repos
2 583
0
2 583
0
0
0
2 583
2 583
Total
12 582
0
12 582
-902
-1 317
-7 366
4 401
4 408
30.06.2021 NOK MILLIONS
Related amounts not presented net
Gross financial assets/ liabilities
Gross assets/ liabilities presented net
Book value
Financial instruments
Security in cash
Security in securities
Net amount
Adjusted for the unit holders' interest in consolidated securities funds
ASSETS
Financial derivatives
1 390
0
1 390
-608
-900
-435
73
73
Repos
0
0
0
0
0
0
0
0
Total
1 390
0
1 390
-608
-900
-435
73
73
LIABILITIES
Financial derivatives
5 412
0
5 412
-608
-835
-3 360
656
540
Repos
1 968
0
1 968
0
0
0
1 968
1 968
Total
7 379
0
7 379
-608
-835
-3 360
2 623
2 508
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
Adjusted for the unit holders' interest in consolidated securities funds
ASSETS
Financial derivatives
3 253
0
3 253
-2 375
-1 753
-709
281
281
Repos
1 200
0
1 200
-1 200
0
0
0
0
Total
4 453
0
4 453
-3 575
-1 753
-709
281
281
LIABILITIES
Financial derivatives
4 740
0
4 740
-2 375
-367
-669
1 363
1 301
Repos
1 241
0
1 241
0
0
0
1 241
41
Total
5 982
0
5 982
-2 375
-367
-669
2 605
1 342
The purpose of the note is to show the potential effect of netting agreements at the KLP Group; what possibilities the KLP Group has to net bilateral agreements against other counterparties should the latter go bankrupt and the remaining amount if all such netting agreements are materialized.
The note shows derivative positions and repo agreements in the financial position statement. Repos are a part of the line "Debt to credit institutions" in the balance sheet.
The consolidated figures includes all units the KLP Group is considered to have control over. In addition, the outer line shows which de facto net amount remains if all the groups netting agreements are set off; which only includes subsidiaries and units, where the group carries the risk.
Note 19 Pension obligations
NOK MILLIONS
30.06.2022
30.06.2021
31.12.2021
Capitalized net liability 01.01.
870
934
934
Capitalized pension costs
103
98
192
Capitalized financial costs
10
10
20
Actuarial gains and losses
-65
-185
-84
Premiums / contributions received
-57
-64
-191
Capitalized net liability 30.06./31.12.
860
794
870
Assumptions
30.06.2022
30.06.2021
31.12.2021
Discount rate
3.20%
2.00%
1.90%
Salary growth
3.50%
2.25%
2.75%
The National Insurance basic amount (G)
3.25%
2.00%
2.50%
Pension increases
2.48%
1.24%
1.75%
Social security contribution rate
14.10%
14.10%
14.10%
Capital activity tax
5.00%
5.00%
5.00%
The effect of changes in pension assumptions reduces the pension liability for employees with NOK 65 million as of 30.06.2022. The change is recognized in other comprehensive income in the income statement.
Key figures – Accumulated
NOK MILLIONS
Q2 2022
Q1 2022
Q4 2021
Q3 2021
Q2 2021
Q1 2021
Q4 2020
Q3 2021
KLP GROUP
Profit before tax
464
213
1 027
2 192
1 325
693
1 657
1 682
Total assets
917 593
902 911
901 270
872 465
870 548
813 514
807 161
789 981
Owners' equity
41 217
41 449
40 732
41 439
40 154
39 742
39 416
39 243
Solvency SCR ratio
304 %
299 %
287 %
264 %
257 %
258 %
261 %
244 %
Number of employees in the Group
1 081
1 060
1 048
1 032
1 017
1 021
1 018
1 016
KOMMUNAL LANDSPENSJONSKASSE
Profit before tax
216
71
288
1 699
965
566
1 289
1 303
Premium income for own account
33 081
7 503
50 161
41 163
33 634
7 041
37 102
29 081
- of which inflow of premium reserve
386
376
0
0
0
0
2 850
2 846
Insurance customers' funds incl. acc. profit
16 367
10 642
30 438
24 690
19 100
13 754
28 360
23 013
- of which funds with guaranteed returns
4 658
4 875
8 346
8 346
8 346
8 419
7 656
7 667
Net investment common portfolio
660 834
662 500
659 281
644 160
626 280
603 076
604 782
582 108
Net investment choice portfolio
2 665
2 588
2 199
2 156
2 215
2 081
2 044
2 012
Insurance funds incl. earnings for the year
654 482
644 226
652 444
634 112
633 579
595 680
594 718
575 915
- of which funds with guaranteed interest
548 891
526 324
526 235
513 186
515 787
490 936
496 121
485 605
Solvency capital requirement (SCR)
44 901
44 809
45 190
44 536
43 473
41 580
42 742
42 507
Solvency SCR ratio
340 %
332 %
316 %
289 %
282 %
287 %
282 %
264 %
Riskprofit
550
105
589
625
293
191
-398
706
Return profits
-20 374
-7 894
15 134
9 347
7 232
4 688
12 350
6 831
Administration profit
-22
-9
35
159
61
41
171
187
Solvency capital
117 722
151 201
196 049
176 437
174 816
160 647
172 863
141 563
Value-adjusted return on common portfolio
-2,1 %
-2,3 %
8,4 %
5,6 %
4,4 %
1,5 %
4,2 %
1,4 %
Return on unit-linked portfolio
-3,5 %
-1,2 %
8,9 %
5,8 %
5,0 %
1,9 %
4,2 %
0,4 %
Return on corporate portfolio
0,9 %
0,6 %
3,4 %
2,5 %
1,7 %
0,8 %
3,1 %
1,3 %
KLP SKADEFORSIKRING AS
Profit before tax
3,0
-24,3
397,7
343,9
225,9
71,6
220,0
97,2
Gross premium due
1 060,7
516,4
1 939,3
1 436,2
940,6
460,1
1 728,4
1 280,4
Premium income for own account
1 012,5
492,4
1 864,6
1 380,9
903,6
441,7
1 657,6
1 227,8
Owners' equity
2 273,0
2 280,9
2 265,8
2 348,3
2 294,4
2 178,7
2 110,9
1 990,7
Claims ratio
73,4 %
79,6 %
76,4 %
73,6 %
74,5 %
72,8 %
83,1 %
83,1 %
Combined-ratio
88,7 %
95,1 %
92,1 %
85,1 %
90,3 %
89,2 %
100,7 %
100,7 %
Return on assets under management
-2,1 %
-0,9 %
5,0 %
3,4 %
2,6 %
0,6 %
5,0 %
2,3 %
Solvency capital requirement (SCR)
2 273
2 329
2 278
2 290
2 267
2 193
2 132
2 006
Solvency SCR ratio
225 %
222 %
224 %
267 %
252 %
238 %
239 %
246 %
Annual premium in force – retail market
918,1
892,8
871,4
846,7
828,9
806,8
786,0
759,8
Annual premium in force – public sector market
1 318,4
1 210,0
1 148,8
1 135,0
1 128,0
1 080,4
1 016,4
1 009,9
Net new subscriptions (accumulated within the year)
113,2
7,2
91,2
75,9
65,0
17,0
87,6
74,8
KLP BANKEN GROUP
Profit/loss before tax
42,5
18,3
116,1
93,8
54,3
48,6
136,8
101,7
Net interest income
159,0
72,1
308,6
232,8
152,8
75,7
317,3
229,3
Other operating income
42,7
20,3
78,9
58,6
38,6
19,0
77,7
58,6
Operating expenses and depreciation
-123,3
-64,0
-238,5
-174,2
-118,6
-60,6
-232,1
-164,5
Net realized/unrealized changes in financial instruments to fair value