Good financial strength despite weak performance from equities and bonds so far this year
After the third quarter of 2022, the return was minus 2.6 per cent.
Higher interest rates and a sluggish equity market have had a negative impact on the results for KLP and its subsidiaries.
Good risk result of NOK 963 million so far this year
The Company has strong financial buffers, and capital adequacy is excellent at 341 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 third quarter of 2022, the Group had total assets of NOK 913.4 billion, an increase of NOK 12.2 billion so far this year.
The Group’s total comprehensive income was NOK 486 (1,245) 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 720.8 billion, NOK 641.8 billion is linked to insurance obligations within public-sector occupational pensions.
Results for the third 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 -27.3 (9.3) billion in the year to date. The return on the common portfolio was minus 2.6 per cent for 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 413 million in the third quarter and NOK 963 million for the year to date.
Administration result
The Company’s administration result shows a surplus of NOK 56 (159) million so far this year, of which NOK 78 million fell in the third quarter. Insurance-related operating costs came to NOK 1.1 (0.9) billion so far this year.
Total profit/loss
Total profit/loss to the Company stands at NOK 473 (1,229) million for the year to date. The customer result is NOK -26.3 (9.5) billion for the year to date.
NOK millions
Customers
Company
Total
Investment result
-27 291
-130
-27 421
Risk result
963
963
Interest guarantee premium
199
199
Administration result
56
56
Net income from investments in the corporate portfolio and other income/expenses in non-technical accounts
336
336
Tax
-42
-42
Other profit/loss elements
55
55
Profit/loss after Q3 2022
-26 327
473
-25 854
Profit/loss after Q3 2022
9 464
1 229
10 693
Financial strength and capital-related matters
KLP’s total assets have increased by NOK 14.0 billion in the year to date, but decreased by NOK 6.8 billion in the third quarter, and now amount to NOK 720.8 billion. The premium reserve increased by NOK 25.4 billion to NOK 511.7 billion at 30 September.
The buffer fund has decreased by NOK 28.2 billion in the year to date, ending on NOK 98.0 billion after the third quarter. KLP has solid financial buffers which allow it to achieve good long-term returns.
Without applying transitional rules, the Company’s capital adequacy is 341 per cent. KLP’s target is a capital adequacy of at least 150 per cent without the application of transitional rules. Capital adequacy is well over this target and reflects the Company’s good financial strength.
Key figures
Per cent
Per 30.09.2022
Per 30.09.2021
Return on common portfolio
-2,6
5,6
Return incl. value changes in hold-to-maturity bonds and lending
-5,9
4,4
Capital adequacy, Solvency II
341
289
Capital adequacy, Solvency II, with transitional measures
341
326
Premium income
Premium income excluding premium reserves received on transfers in amounts to NOK 40.2 (41.2) billion at the end of the third quarter.
Claims/benefits
Pensions paid and other claims, excluding ceded premium reserves, amounted to NOK 17.8 (16.3) billion at the end of the third quarter.
Management of the common portfolio
The assets in the common portfolio totalled NOK 671.1 (644.2) billion and were invested as shown below:
Assets
Per 30.09.2022
Per 30.09.2021
All figures in per cent
Proportion
Return
Proportion
Return
Equities
29,1 %
-11,9 %
27,9 %
15,2 %
Bonds
12,3 %
-10,9 %
14,5 %
-0,9 %
Long-term/HTM bonds
29,1 %
2,5 %
28,3 %
2,6 %
Lending
12,2 %
1,7 %
12,2 %
1,2 %
Property
15,1 %
8,8 %
13,0 %
6,0 %
Other financial assets
2,1 %
0,5 %
4,1 %
0,7 %
Equities
Total exposure in shares and alternative investments, including equity derivatives, was 29.1 per cent at the end of the third quarter. The total return on shares and alternative investments was minus 2.2 per cent in the third quarter. KLP’s global shares produced a return of minus 3.2 per cent in the quarter, while the Norwegian equity portfolio had a return of minus 5.9 per cent in the same period.
Short-term bonds and the money market
Short-term bonds accounted for 12.3 per cent and money-market instruments 2.1 per cent of the assets in the common portfolio as at 30 September. Norwegian, European and US government interest rates all rose during the third quarter. KLP’s global government bond index achieved a currency-hedged return of minus 4.1 per cent in the quarter, while the return on the Norwegian government bond index was minus 0.2 per cent. Increased global credit margins brought a quarterly return of minus 5.2 per cent on KLP’s global credit bond index. Short-term bonds produced a total return of minus 2.7 per cent in the third quarter. The money market return was 0.4 per cent for the quarter.
Held-to-maturity bonds
Investment in long-term bonds and bonds held to maturity made up 29.1 per cent of the common portfolio at 30 September. Unrecognised decreases in value in the portfolio rose in the first quarter and amounted to NOK 13.9 billion at the end of the third quarter. The portfolio is well diversified and consists of securities issued by creditworthy borrowers. The return measured at amortised cost was 0.8 per cent in the third quarter and 2.5 per cent for the year to date.
Property
Property investments, including Norwegian and international property funds, accounted for 15.3 per cent of the common portfolio. Property values in the common portfolio were adjusted upwards by NOK 0.2 billion in the third quarter. The total write-up so far this year is NOK 5.8 billion, partly due to the fact that shopping centres and hotels are seeing a high level of activity after two years of pandemic and that rental prices for offices remain good. Property investments in the common portfolio achieved a return of 0.9 per cent in the third quarter.
Lending
Lending in the common portfolio totals NOK 79.0 billion. This is split between NOK 67.1 billion in loans to the public sector, NOK 1.5 billion in loans with government guarantees and NOK 3.0 billion in secured mortgage loans, with the remaining NOK 7.4 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 1.7 billion after the third quarter. The return in the year to date is 1.7 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 0.5 per cent in the third quarter, and 1.4 per cent for the year to date.
Business areas of the subsidiaries
Non-life insurance
The third quarter of 2022 produced a pre-tax operating profit of NOK -49.8 (343.9) million. Profit performance in the third quarter was negative, mainly due to weak financial results and one large claim. Operating costs are lower than expected and the Company has continued to reverse previous years’ reserves, although the reserves were increased in the third quarter to cover delayed effects of Covid-19. For the third quarter in isolation, the profit was NOK 52.8 (118.0) million.
Premium volume stood at NOK 2,258 million at the end of the third quarter, an increase of NOK 234 million from the position at 31.12.2021. Premiums due have increased by 15.2 per cent, or NOK 256 million, compared with the same time in 2021. There is solid growth in all segments.
The insurance result was NOK 413 (446) million at 30 September. One large claim was raised in the third quarter, which is also the largest in the Company’s history. Reversal of previous years’ claims is still positive, and this year NOK 100 (101) million has so far been taken to income, equivalent to 5.2 (5.5) per cent of the reserves at the beginning of the year.
Per 30.09 2022
Per 30.09 2021
Whole of 2021
Claims ratio
80,3
73,6
76,4
Cost ratio
14,2
14,8
15,8
Total cost ratio
94,5
88,4
92,1
We face major challenges in the waste management segment and the Company is preparing several measures in connection with the main renewal strategy. Waste disposal is an important social responsibility for the municipalities, which KLP Skadeforsikring has a duty to support by providing the necessary insurance. Despite longstanding efforts to prevent fires, there is still a level of insurance risk that could be unacceptable in the long term. The Company has initiated discussions with key stakeholders in this area, and will continue this dialogue in the future.
Net financial income at 30 September was NOK -138.1 (173.9) million, representing a return of minus 2.5 (3.4) per cent. Returns for the third quarter in isolation were NOK -25.1 (45.2) million, or minus 0.4 (0.9) per cent. So far this year, the equity portfolio has returned minus 16.2 (15.8) per cent. At the end of the quarter, the Company’s investments in interest-bearing funds had a return of minus 7.6 (0.0) per cent, while fixed income bonds returned 2.5 (2.5) per cent in the same period. The return on real estate investments was 10.1 (6.7) per cent, after a write-up of NOK 53.9 million. The third quarter in isolation saw a return of minus 2.4 per cent on equities, minus 1.9 per cent on interest-bearing investments, and plus 0.8 per cent on long-term bonds.
The Company’s financial position is good, with a solvency capital requirement (SCR) of 219 per cent at the end of the third quarter, compared to 224 per cent at the end of 2021 and 225 per cent after the second quarter of this year.
Asset and fund management
KLP Kapitalforvaltning provides securities management in the KLP Group. It had a total of NOK 616 billion under management at the end of the third 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 2 billion in the first three quarters of the year. External customers had positive net new subscriptions of NOK 9 billion in the same period.
KLP Kapitalforvaltning achieved pre-tax income of NOK 11.2 million in the third quarter and NOK -18.6 million for the year to date.
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.
The KLP Banken Group’s total lending as of 30 September amounted to NOK 42.1 (38.2) billion. The split between the retail market and the public sector was NOK 23.4 (21.4) billion and 18.7 (16.8) billion respectively.
KLP Banken manages NOK 3.0 (3.0) billion in mortgage loans and NOK 73.5 (74.6) 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 1.3 (0.7) billion so far this year. Disbursements of new loans show a slightly lower volume than at the same time last year, but the proportion of redemptions has also decreased.
The KLP Banken Group had a pre-tax operating profit of NOK 97.5 (93.8) million at the end of the third quarter. Operating revenues as a whole have strengthened so far this year compared with last year, but a decline in the value of liquidity investments has had a greater impact on this year’s accounts than last year. Broken down by area, profits were NOK 57.9 (76.9) million in the retail market and NOK 39.6 (16.9) million in the public-sector market. After tax and estimate deviations, the Group’s total profit at the end of the third quarter was NOK 105.2 (89.9) million.
Corporate social responsibility
In the third quarter, climate-friendly investments increased by more than NOK 2.6 billion. At the end of the quarter, the value of KLP’s climate-friendly investments was almost NOK 59.6 billion.
The transition of energy production towards renewables is essential to reduce greenhouse gas emissions and to reach the 1.5 degree target in the Paris Agreement. In August, PwC launched its updated Climate Index, which shows that KLP, together with nine other Norwegian companies, can demonstrate emission cuts in line with the Paris Agreement and good climate reporting.
In September, KLP decided to exclude two US refugee reception companies for violations of human rights and workers’ rights at their centres. The violations include unacceptable living conditions, lack of health care for inmates with life-threatening illnesses, working conditions akin to slavery, and sexual assault.
Future prospects and events after the end of the quarter
The war in Ukraine, the energy crisis, increased international tensions, inflation on the rise with rising interest rates - all have resulted in some large movements in financial markets. KLP has solid financial buffers which safeguard customers’ pension capital in periods of negative market movements. High interest rates are good for the management of pension capital in the period ahead.
Income statement KLP Group
NOTE
NOK MILLIONS
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
3
Premium income for own account
8 089
8 003
42 164
42 523
52 001
Current return on financial assets
4 464
3 588
13 526
11 173
14 813
Net interest income banking
100
80
259
233
309
Net value changes on financial instruments
-10 036
2 576
-60 767
30 178
48 365
8
Net income from investment properties
1 115
1 367
8 158
4 870
8 543
4
Other income
420
439
1 317
1 202
1 547
Total net income
4 152
16 051
4 657
90 179
125 577
Claims for own account
-6 575
-5 932
-23 688
-25 686
-31 855
Change in technical provisions
3 459
-4 674
1 931
-24 899
-31 253
Net costs subordinated loan and hybrid Tier 1 securities
-236
-41
-370
76
103
6
Operating expenses
-529
-446
-1 783
-1 510
-2 278
7
Other expenses
-351
-328
-1 028
-957
-1 292
Unit holder's value change in consolidated security funds
329
-677
19 605
-11 998
-19 802
Total expenses
-3 903
-12 097
-5 333
-64 974
-86 377
Operating profit/loss
248
3 954
-676
25 205
39 200
To/from securities adjustment fund – life insurance
0
-622
0
-13 023
-21 646
To supplementary reserves – life insurance
356
0
2 235
611
-5 420
Assets allocated to insurance customers - life insurance
-95
-2 465
-586
-10 602
-11 107
Pre-tax income
509
867
973
2 192
1 027
Cost of taxes 1
-303
-356
-665
-856
-748
Income
206
510
308
1 335
279
19
Actuarial loss and profit on post employment benefit obligations
9
-451
74
-266
84
Adjustments of the insurance obligations
-1
51
-8
30
-16
Tax on items that will not be reclassified to profit or loss
-1
72
-12
42
-12
Items that will not be reclassified to profit or loss
7
-328
55
-194
56
Revaluation real property for use in own operation
-24
91
165
138
206
8
Currency translation foreign properites
397
-95
709
-784
-1 314
Adjustments of the insurance obligations
-397
95
-709
784
1 314
Tax on items that will be reclassified to profit or loss
6
-23
-41
-34
-52
Items that will be reclassified to income particular specific conditions are met
-18
68
124
103
155
Total other comprehensive income
-11
-260
178
-90
211
Total comprehensive income
195
250
486
1 245
490
1 Unit holders share of taxes in consolidated security funds
-105
-72
-288
-220
-296
Financial position statement KLP Group
NOTE
NOK MILLIONS
30.09.2022
30.09.2021
31.12.2021
Deferred tax assets
54
43
52
Other intangible assets
979
825
797
Tangible fixed assets
2 859
2 672
2 714
Investments in associated companies and joint venture
5 784
4 900
4 934
8,11
Investment property
96 889
84 367
89 535
9,14
Debt instruments held to maturity
26 736
28 806
25 985
9,14
Debt instruments classified as loans and receivables
173 277
159 944
164 484
9,11,14
Lending local government, enterprises & retail customers at fair value through profit / loss
0
481
79
9,14
Lending local government, enterprises and retail customers
121 519
115 720
118 024
9,11,14
Debt instruments at fair value through profit or loss
180 765
193 054
188 172
9,11
Equity capital instruments at fair value through profit/loss
278 379
264 899
294 476
9,11,14
Financial derivatives
1 613
4 163
3 253
9
Receivables
21 080
9 542
5 377
14
Cash and bank deposits
3 500
3 050
3 388
TOTAL ASSETS
913 434
872 465
901 270
Owners’ equity contributed
20 812
18 971
19 831
Retained earnings
21 711
22 467
20 901
TOTAL OWNERS’ EQUITY
42 524
41 439
40 732
9,10
Hybrid Tier 1 securities
1 650
1 670
1 604
9,10
Subordinated loan capital
3 162
2 995
3 000
19
Pension obligations
841
1 194
870
15
Technical provisions - life insurance
639 653
634 052
653 551
Premiums, claims and contingency fund provisions - non-life insurance
3 926
3 281
3 023
9,10
Covered bonds issued
31 445
28 633
31 015
9,10
Debt to credit institutions
3 670
5 774
4 199
9,10
Liabilities to and deposits from customers
13 607
12 774
12 901
9,11
Financial derivatives
21 989
2 455
4 740
Deferred tax
1 525
1 712
1 387
16
Other current liabilities
22 668
12 203
6 808
Unit holders`s interest in consolidated securites funds
126 774
124 285
137 440
TOTAL LIABILITIES
870 910
831 027
860 538
TOTAL EQUITY AND LIABILITIES
913 434
872 465
901 270
Contingent liabilities
34 188
29 869
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
308
308
Items that will not be reclassified to income
55
55
Items that will be reclassified to income later when particular conditions are met
124
124
Total other comprehensive income
178
178
Total comprehensive income
0
486
486
Owners' equity contribution received (net)
982
982
Total transactions with the owners
982
982
Owners’ equity 30 September 2022
20 812
21 711
42 524
2021 NOK MILLIONS
Owners' equity contributed
Retained earnings
Total equity contributed
Owners’ equity 1 January 2021
18 194
21 222
39 416
Income
1 335
1 335
Items that will not be reclassified to income
- 194
- 194
Items that will be reclassified to income later when particular conditions are met
103
103
Total other comprehensive income
- 90
- 90
Total comprehensive income
0
1 245
1 245
Owners' equity contribution received (net)
777
777
Total transactions with the owners
777
777
Owners’ equity 30 September 2021
18 971
22 467
41 439
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 -30.09.2022
01.01.2022 -30.06.2022
01.01.2022 -31.03.2022
01.01.2021 -31.12.2021
01.01.2021 -30.09.2021
Net cash flow from operational activities
42 855
40 710
-1 917
-24 289
-17 000
Net cash flow from investment activities 1
-250
-173
-82
-278
-218
Net cash flow from financing activities 2
-42 493
-40 153
1 583
25 182
17 496
Net changes in cash and bank deposits
113
385
-417
616
278
Holdings of cash and bank deposits at start of period
3 388
3 388
3 388
2 772
2 772
Holdings of cash and bank deposits at end of period
3 500
3 773
2 971
3 388
3 050
1 Payments on the purchase of tangible fixed assets.
2 Net receipts of owners’ equity contribution, rising of new loans and repayment of debt, in addition to payments from unit holders in consolidated security 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 – 30.09.2022. 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.
Note 2 Segment information
NOK MILLIONS
Group pensions pub. sect. & group life
Non-life insurance
Banking
Asset management
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Premium income for own account from external customers 1
40 633
41 163
50 161
1 554
1 381
1 865
0
0
0
0
0
0
Net financial income from investments
-17 254
33 267
50 228
-134
174
259
218
211
277
-6
2
2
Other income
1 334
1 592
1 999
1
1
2
62
58
78
451
452
608
Total income
24 714
76 022
102 388
1 422
1 556
2 125
280
269
355
445
454
610
Claims for own account
-22 453
-24 690
-30 438
-1 235
-996
-1 417
0
0
0
0
0
0
Insurance provisions for own account
1 943
-24 893
-31 246
-12
-6
-7
0
0
0
0
0
0
Costs borrowing
-370
76
103
0
0
0
0
0
0
0
0
0
Operating costs excluding depreciation
-940
-779
-1 147
-220
-206
-298
-176
-167
-229
-459
-397
-548
Depreciation
-60
-66
-162
-4
-4
-5
-2
-4
-5
-5
-4
-6
Other expenses
-1 125
-1 056
-1 425
0
0
0
-5
-4
-5
0
0
0
Unit holder's value change in consolidated security funds
Total expenses
-23 004
-51 409
-64 315
-1 471
-1 212
-1 728
-183
-175
-239
-464
-401
-554
Operating profit/loss
1 710
24 614
38 074
-50
344
398
97
94
116
-19
53
56
Funds credited to insurance customers 2
-1 249
-22 914
-37 786
0
0
0
0
0
0
0
0
0
Pre-tax income
461
1 699
288
-50
344
398
97
94
116
-19
53
56
Cost of taxes
-42
-276
125
12
-86
-68
5
5
0
5
-13
-13
Income
419
1 423
413
-37
258
329
103
99
116
-14
40
43
Change in other comprehensive income
55
-194
56
6
-20
8
3
-9
5
6
-21
2
Total comprehensive income
473
1 229
469
-32
237
337
105
90
121
-8
19
45
Assets
720 771
694 522
706 748
6 459
6 081
5 976
49 369
44 980
47 482
594
623
636
Liabilities
678 314
653 133
666 070
4 225
3 733
3 710
46 472
42 491
44 961
223
269
256
NOK MILLIONS
Other
Eliminations
Total
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Premium income for own account from external customers 1
0
0
0
-23
-21
-25
42 164
42 523
52 001
Net financial income from investments
0
0
0
-21 648
12 800
21 263
-38 824
46 454
72 029
Other income
9
8
12
-541
-910
-1 151
1 317
1 202
1 547
Total income
9
8
12
-22 212
11 868
20 086
4 657
90 179
125 577
Claims for own account
0
0
0
0
0
0
-23 688
-25 686
-31 855
Insurance provisions for own account
0
0
0
0
0
0
1 931
-24 899
-31 253
Costs borrowing
0
0
0
0
0
0
-370
76
103
Operating costs excluding depreciation
-8
-7
-10
95
126
182
-1 707
-1 432
-2 050
Depreciation
0
0
0
-6
0
-50
-76
-78
-228
Other expenses
0
0
0
102
103
138
-1 028
-957
-1 292
Unit holder's value change in consolidated security funds
19 605
-11 998
-19 802
19 605
-11 998
-19 802
Total expenses
-8
-7
-10
19 797
-11 769
-19 531
-5 333
-64 974
-86 377
Operating profit/loss
1
1
2
-2 415
100
555
-676
25 205
39 200
Funds credited to insurance customers 2
0
0
0
2 898
-99
-388
1 649
-23 014
-38 173
Pre-tax income
1
1
2
482
1
167
973
2 191
1 027
Cost of taxes
0
0
0
-645
-485
-791
-665
-856
-748
Income
1
1
1
-163
-485
-624
308
1 335
279
Change in other comprehensive income
0
0
0
109
154
140
178
-90
211
Total comprehensive income
1
0
2
-54
-331
-484
486
1 245
490
Assets
9
8
9
136 231
126 251
140 419
913 434
872 465
901 270
Liabilities
2
3
3
141 674
131 397
145 537
870 910
831 027
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 offers a broad selection of mutual funds both to retail customers and to institutional customers. The securitiy 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
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Contribution service pension
8 114
8 021
41 851
42 578
52 075
Reinsurance premiums ceeded
-25
-18
-73
-55
-75
Transfer of premium reserves from others
0
0
386
0
0
Total premium income
8 089
8 003
42 164
42 523
52 001
Note 4 Other income
NOK MILLIONS
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Supplement contractual early retirement scheme (ERS)
346
327
1 009
934
1 265
Other income 1
74
112
308
268
282
Total other income
420
439
1 317
1 202
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
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
SUBORDINATED LOANS
Interest costs ¹
-35
-32
-99
-93
-124
Value changes
-102
26
-190
106
132
Net costs subordinated loans
-136
-6
-289
13
8
PERPETUAL HYBRID TIER 1 SECURITIES
Interest costs
-20
-16
-56
-47
-64
Value changes
-79
-19
-25
110
159
Net costs perpetual hybrid tier 1 securities
-100
-35
-81
63
96
Net costs subordinated loan and hybrid Tier 1 securities
-236
-41
-370
76
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
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Personnel costs
289
253
1 001
885
1 248
Depreciation and writedowns
40
38
111
115
228
Other operating expenses
200
155
672
511
802
Total operating expenses
529
446
1 783
1 510
2 278
Note 7 Other expenses
NOK MILLIONS
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Supplement contractual early retirement scheme (ERS)
346
327
1 009
934
1 265
Other expenses
6
1
19
23
27
Total other expenses
351
328
1 028
957
1 292
Note 8 Investment property
NOK MILLIONS
Q3 2022
Q3 2021
01.01.2022 -30.09.2022
01.01.2021 -30.09.2021
01.01.2021 -31.12.2021
Net rental income
661
744
2 207
2 255
3 040
Net value adjustment
454
622
5 951
2 615
5 444
Realised gains
0
0
0
0
59
Net income from investment properties
1 115
1 367
8 158
4 870
8 543
Currency translate foreign subsidiaries (taken to other comprehensive income)
397
-95
709
-784
-1 314
Net income from investment properties included currency translate
1 513
1 272
8 867
4 086
7 229
NOK MILLIONS
30.09.2022
30.09.2021
31.12.2021
Investment property 01.01.
89 535
81 485
81 485
Value adjustment, including currency translation
6 660
1 831
4 130
Net additions
719
1 111
3 913
Other changes
- 25
- 60
7
Investment property 30.09/31.12
96 889
84 367
89 535
Note 9 Fair value of financial assets and liabilities
Fair value is to be a representative price based on what the equivalent assets 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.
This note contains information on the three different categories of financial instruments: balance sheet classification, accounts classification and type of instrument. For the latter information is also provided on 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 based 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 into account 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 applied on Norwegian fixed-income securities described above.
e) Receivables on credit institutions
The fair value of these are 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. In addition 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 price 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 based 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 priced based 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
30.09.2022
30.09.2021
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
4 065
4 019
5 625
6 078
4 071
4 477
Foreign hold-to-maturity bonds
22 671
21 842
23 181
24 820
21 915
23 289
Total debt instruments held to maturity
26 736
25 861
28 806
30 898
25 985
27 766
DEBT INSTRUMENTS CLASSIFIED AS LOANS AND RECEIVABLES– AT AMORTIZED COST
Norwegian bonds
60 675
56 289
51 822
53 420
53 339
54 373
Foreign bonds
112 579
104 595
108 078
112 944
111 136
115 067
Other receivables
24
24
44
44
9
9
Total debt instruments classified as loans and receivables
173 278
160 908
159 944
166 407
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
0
0
481
481
79
79
Total loans to local government, enterprises & retail customers
0
0
481
481
79
79
LENDING TO LOCAL GOVERNMENT, ENTERPRISES & RETAIL CUSTOMERS – AT AMORTIZED COST
Loans secured by mortgage
26 277
26 168
24 411
24 425
25 081
25 085
Loans to local government sector or enterprises with local government guarantee
89 025
87 361
83 226
83 713
86 486
86 673
Loans abroad secured by mortage and local government guarantee
6 172
6 172
8 037
8 037
6 413
6 413
Loans creditcard
46
46
46
46
44
44
Total loans to local government, enterprises & retail customers
121 519
119 747
115 720
116 221
118 024
118 215
DEBT INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Norwegian bonds
57 010
57 010
55 591
55 591
56 354
56 354
Norwegian certificates
8 793
8 793
9 626
9 626
7 805
7 805
Foreign bonds
77 254
77 254
90 953
90 953
87 026
87 026
Foreign certificates
430
430
953
953
405
405
Investments with credit institutions
37 278
37 278
35 930
35 930
36 582
36 582
Total debt instruments
180 765
180 765
193 054
193 054
188 172
188 172
EQUITY CAPITAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS
Shares
233 630
233 630
236 549
236 549
260 001
260 001
Equity funds
38 054
38 054
26 214
26 214
30 328
30 328
Property funds
6 695
6 695
2 137
2 137
4 147
4 147
Total equity capital instruments
278 379
278 379
264 899
264 899
294 476
294 476
RECEIVABLES
Receivables related to direct business
1 706
1 706
1 635
1 635
1 725
1 725
Receivables related to reinsurance agreements
704
704
407
407
304
304
Reinsurance share of gross claims reserve
24
24
18
18
0
0
Receivables related to securites
17 907
17 907
6 605
6 605
2 727
2 727
Prepaid rent related to real estate activites
130
130
245
245
245
245
Other receivables
609
609
631
631
374
374
Total other loans and receivables including receivables from policyholders
21 080
21 080
9 542
9 542
5 377
5 377
FINANCIAL LIABILITIES - AT AMORTIZED COST
Hybrid Tier 1 securities
1 650
1 393
1 670
1 639
1 604
1 586
Subordinated loan capital
3 162
3 059
2 995
3 353
3 000
3 310
Debt to credit institutions
1 168
1 168
902
902
897
897
Covered bonds issued
31 445
30 819
28 633
27 762
31 015
30 591
Liabilities and deposits from customers
13 607
13 607
12 774
12 774
12 901
12 901
Total financial liabilities
51 032
50 046
46 974
46 430
49 417
49 284
FINANCIAL LIABILITIES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Debt to credit institutions
2 502
2 502
4 871
4 871
3 302
3 302
Total financial liabilities
2 502
2 502
4 871
4 871
3 302
3 302
NOK MILLIONS
30.09.2022
30.09.2021
31.12.2021
Assets
Liabilities
Assets
Liabilities
Assets
Liabilities
FINANCIAL DERIVATIVES - AT FAIR VALUE THROUGH PROFIT OR LOSS
Forward exchange contracts
294
16 818
2 807
1 189
2 019
3 077
Interest rate swaps
450
2 576
407
1 266
223
1 664
Interest rate and currency swaps
751
2 593
806
0
732
0
Share option
118
2
143
0
279
0
Total financial derivatives
1 612
21 989
4 163
2 455
3 253
4 740
Note 10 Borrowing
NOK MILLIONS
Nominal in NOK
Currency
Interest
Due date
Book value 30.09.2022
Book value 30.09.2021
Book value 31.12.2021
FIXED - TERM SUBORDINATED LOAN
Kommunal Landspensjonskasse
2 530
EUR
Fixed ¹
2045
3 162
2 995
3 000
Total subordinated loan capital
2 530
-
-
-
3 162
2 995
3 000
HYBRID TIER 1 SECURITIES
Kommunal Landspensjonskasse
984
JPY
Fixed ²
2034
1 650
1 670
1 604
Total hybrid Tier 1 securities
984
-
-
-
1 650
1 670
1 604
COVERED BONDS
KLP Kommunekreditt AS
0
NOK
Fixed
2021
0
469
0
KLP Kommunekreditt AS
0
NOK
Floating
2022
0
2 010
1 999
KLP Kommunekreditt AS
3 273
NOK
Floating
2023
3 285
5 005
5 009
KLP Kommunekreditt AS
5 000
NOK
Floating
2024
5 015
5 004
5 006
KLP Kommunekreditt AS
5 000
NOK
Floating
2025
5 008
4 002
5 003
KLP Kommunekreditt AS
5 000
NOK
Floating
2026
5 022
0
1 002
KLP Kommunekreditt AS
500
NOK
Fixed
2027
505
505
508
KLP Boligkreditt AS
0
NOK
Floating
2021
0
302
0
KLP Boligkreditt AS
0
NOK
Floating
2022
0
1 904
1 904
KLP Boligkreditt AS
1 600
NOK
Floating
2023
1 602
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
3 500
NOK
Floating
2026
3 514
1 852
2 504
KLP Boligkreditt AS
2 500
NOK
Floating
2027
2 508
0
501
Other
-17
80
78
Total covered bonds
31 373
-
-
-
31 445
28 633
31 015
DEBT TO CREDIT INSTITUTIONS
KLP Banken AS
114
NOK
Floating
2022
114
300
300
KLP Banken AS
300
NOK
Floating
2023
301
300
300
KLP Banken AS
450
NOK
Floating
2024
452
300
300
KLP Banken AS
300
NOK
Floating
2025
301
0
0
KLP Fond
0
NOK
Floating
2021
0
632
0
KLP Fond
0
NOK
Fixed
2021
0
1 956
0
KLP Fond
274
NOK
Floating
2022
274
0
385
KLP Fond
1 256
NOK
Fixed
2022
1 256
0
1 241
Kommunal Landspensjonskasse
0
NOK
Floating
2021
0
2 262
0
Kommunal Landspensjonskasse
881
NOK
Floating
2022
881
0
1 651
Kommunal Landspensjonskasse
0
NOK
Fixed
2022
0
0
0
Other
NOK
Floating
91
23
21
Total liabilities to credit institutions
3 575
-
-
-
3 670
5 774
4 199
LIABILITIES AND DEPOSITS FROM CUSTOMERS ³
Retail
11 786
NOK
-
-
11 786
11 274
11 212
Business
1 786
NOK
-
-
1 786
1 465
1 650
Foreign
35
NOK
-
-
35
35
39
Liabilities to and deposits from customers
13 607
-
-
-
13 607
12 774
12 901
Total financial liabilities
52 068
-
-
-
53 534
51 845
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.
This note shows the financial liabilities that the Group had at the end of the reporting period; where the majority is funding for KLP Bank Group. The companies listed above are the issuers of the financial debt. Deposits belongs to KLP Banken AS.
Note 11 Fair value hierarchy
30.09.2022 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Land/plots
0
0
1 081
1 081
Buildings
0
0
95 808
95 808
Investment property
0
0
96 889
96 889
Lending at fair value
0
0
0
0
Certificates
2 104
7 118
0
9 223
Bonds
22 139
98 149
0
120 288
Fixed-income funds
13 995
7 541
9 573
31 109
Bonds and other fixed-income securities
38 239
112 808
9 573
160 620
Loans and receivables
19 009
1 135
0
20 144
Shares
224 270
5 210
3 361
232 841
Equity funds
2 092
0
56
2 148
Property funds
0
2 324
4 371
6 695
Special funds
0
0
0
0
Private Equity
0
0
36 694
36 694
Shares and units
226 363
7 534
44 483
278 379
Financial derivatives
0
1 613
0
1 613
Total assets at fair value
283 610
123 090
150 945
557 646
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
21 989
0
21 989
Debt to credit institutions ¹
1 246
1 256
0
2 502
Total financial liabilities at fair value
1 246
23 245
0
24 491
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 1 168 million per 30.09.2022.
30.09.2021 NOK MILLIONS
Level 1
Level 2
Level 3
Total
ASSETS BOOKED AT FAIR VALUE
Land/plots
0
0
973
973
Buildings
0
0
83 395
83 395
Investment property
0
0
84 368
84 368
Lending at fair value
0
481
0
481
Certificates
3 349
7 230
0
10 579
Bonds
21 642
107 697
0
129 339
Fixed-income funds
17 202
7 258
5 923
30 382
Bonds and other fixed-income securities
42 193
122 185
5 923
170 301
Loans and receivables
21 372
1 381
0
22 753
Shares
230 315
3 415
2 818
236 549
Equity funds
2 325
0
49
2 374
Property funds
0
1 125
1 012
2 137
Special funds
0
0
0
Private Equity
0
0
23 839
23 839
Shares and units
232 640
4 541
27 718
264 899
Financial derivatives
0
4 163
0
4 163
Total assets at fair value
296 205
132 751
118 009
546 964
LIABILITIES BOOKED AT FAIR VALUE
Financial derivatives
0
2 455
0
2 455
Debt to credit institutions ¹
2 915
1 956
0
4 871
Total financial liabilities at fair value
2 915
4 411
0
7 326
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 30.09.2022
Book value 30.09.2021
Book value 31.12.2021
Opening balance 1 January
89 535
81 485
81 485
Sold
0
-476
-723
Bought
719
1 587
4 636
Unrealised changes
6 660
1 831
4 130
Other changes
-25
-60
7
Closing balance 30.09./31.12.
96 889
84 367
89 535
Realised gains/losses
0
0
59
Changes in Level 3, Financial Assets
Book value 30.09.2022
Book value 30.09.2021
Book value 31.12.2021
Opening balance 1 January
40 122
23 420
23 420
Sold
-4 241
-3 050
-4 627
Bought
11 106
7 605
13 867
Unrealised changes
7 069
5 665
7 463
Closing balance 30.09./31.12.
54 056
33 641
40 122
Realised gains/losses
1 718
1 561
2 242
Closing balance 30.09.
150 945
118 009
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 table "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 easily 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 7 547 million as of 30.09.2022.
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 3rd quarter, NOK 1 188 million in stocks moved from Level 1 to Level 2, NOK 307 million moved from Level 1 to Level 3, NOK 1 308 million moved from level 2 to level 1 and NOK 2 million moved from level 2 to level 3 This is due to changes in liquidity.
Note 12 Liquidity risk
The table below specifies the company’s financial obligations ranked by maturity. The amounts given are non-discounted contractual flows of cash.
30.09.2022 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loan ¹
0
133
617
701
4 890
6 341
Perpetual hybrid Tier 1 securities ¹
0
119
317
397
1 235
2 068
Debt to and deposits from customers (without defined maturity)
13 607
0
0
0
0
13 607
Covered bonds issued
0
5 616
28 018
0
0
33 635
Payables to credit institutions
1 102
447
778
0
0
2 327
Financial derivatives
5 818
17 952
1 398
864
1 248
27 281
Accounts payable
21
0
0
0
0
21
Contingent liabilities (without defined maturity)
34 188
0
0
0
0
34 188
Total
54 736
24 268
31 129
1 962
7 373
119 468
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 34 million and derivatives maturing between 1 to 12 months are reduced with NOK 1 million. In addition, payables to credit institutions maturing within one month are reduced with NOK 1 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 119 432 million.
30.09.2021 NOK MILLIONS
Within 1 month
1-12 months
1-5 years
5-10 years
Over 10 years
Total
Subordinated loan ¹
0
126
578
664
4 767
6 135
Perpetual hybrid Tier 1 securities ¹
0
95
254
318
1 322
1 989
Debt to and deposits from customers (without defined maturity)
12 774
0
0
0
0
12 774
Covered bonds issued
462
4 227
23 893
577
0
29 159
Payables to credit institutions
2 308
9
907
0
0
3 224
Financial derivatives
1 444
2 137
234
263
142
4 220
Accounts payable
61
0
0
0
0
61
Contingent liabilities (without defined maturity)
29 869
0
0
0
0
29 869
Total
46 918
6 595
25 867
1 821
6 231
87 431
If the minority interests are taken out of account, derivatives maturing within one month are reduced with NOK 113 million, payables to credit institutions maturing within one month are reduced with NOK 32 million and derivatives maturing between 1 to 12 months are reduced with NOK 167 million. Total amount of the financial liabilities for the Group are after these adjustments NOK 87 120 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
30.09.2022 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 -30.09.2022
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
38
-8
53
135
-113
16
122
91
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
10
10
10
Bonds and other fixed-return securities
-42
-70
-1 051
-1 353
-1 247
212
-3 552
-2 698
Fixed income fund holdings
-935
0
0
0
0
0
-935
-935
Lending and receivables
0
0
0
0
0
151
151
156
Lending
0
0
0
0
0
661
661
661
Cash and bank deposits
0
0
0
0
0
26
26
26
Contingent liabilities ¹
0
0
0
0
0
30
30
30
Total assets
-939
-78
-998
-1 217
-1 361
1 106
-3 487
-2 659
LIABILITIES
Deposit
0
0
0
0
0
-105
-105
-105
Liabilities created on issue of securities
0
0
0
0
0
-245
-245
-245
Financial derivatives classified as liabilities
15
8
-20
1
0
-7
-3
-6
Hybrid capital, subordinated loans
0
0
0
39
76
0
115
115
Debt to credit institutions
0
0
0
0
0
-37
-37
-37
Total liabilities
15
8
-20
40
76
-394
-276
-279
Total before tax
-924
-70
-1 018
-1 178
-1 285
712
-3 763
-2 937
Total after tax
-693
-53
-764
-883
-963
534
-2 822
-2 203
30.09.2021 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 -30.09.2021
Total
Adjusted for the unit holders' interests in consolidated securities funds
ASSETS
Financial derivatives classified as assets
19
-8
20
49
-181
2
-98
-90
Debt instruments classified as loans
and receivables – at amortised cost
0
0
0
0
0
13
13
13
Bonds and other fixed-return securities
-50
-59
-1 113
-1 653
-2 104
220
-4 759
-3 781
Fixed income fund holdings
-1 230
0
0
0
0
0
-1 230
-1 230
Lending and receivables
-1
0
0
0
0
177
177
149
Lending
0
0
0
0
0
603
603
603
Cash and bank deposits
0
0
0
0
0
23
23
23
Contingent liabilities ¹
0
0
0
0
0
31
31
31
Total assets
-1 262
-66
-1 093
-1 604
-2 285
1 069
-5 241
-4 282
LIABILITIES
Deposit
0
0
0
0
0
-97
-97
-97
Liabilities created on issue of securities
0
0
0
0
0
-221
-221
-221
Financial derivatives classified as liabilities
1
0
29
1
0
12
43
43
Hybrid capital, subordinated loans
0
0
0
44
83
0
127
127
Debt to credit institutions
0
0
0
0
0
-41
-41
-41
Total liabilities
1
0
29
45
83
-347
-189
-189
Total before tax
-1 261
-66
-1 065
-1 558
-2 202
723
-5 430
-4 471
Total after tax
-945
-50
-799
-1 169
-1 652
542
-4 072
-3 353
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 the insurance funds are partly invested in debt instruments whose cash flows should help to meet the guaranteed return.
Note 14 Credit risk
30.09.2022 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
25 359
0
0
0
0
0
1 377
26 736
26 736
Debt instruments classified as loans and receivables at amortized cost
157 158
22
547
938
0
0
14 611
173 277
173 277
Debt instruments at fair value - fixed-return securities
114 560
2 478
6 877
3 452
0
0
9 686
137 052
113 265
Fixed-income funds
0
0
0
0
0
0
23 568
23 568
23 568
Loans and receivables
19 381
0
0
1 150
0
0
0
20 145
15 031
Financial derivatives classified as assets
1 613
0
0
0
0
0
0
1 613
1 492
Cash and bank deposits
3 428
0
0
73
0
0
0
3 500
3 500
Lending
0
0
92 607
0
25 217
1 627
2 067
121 519
121 519
Total
321 498
2 500
100 032
5 612
25 217
1 627
51 309
507 409
478 387
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
11 642
2 982
6 836
3 899
25 359
Debt instruments classified as loans and receivables at amortized cost
25 799
21 894
62 052
47 413
157 158
Debt instruments at fair value - fixed-return securities
31 278
14 012
34 570
34 700
114 560
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
6 946
12 313
121
19 381
Financial derivatives classified as assets
0
229
1 376
8
1 613
Cash and bank deposits
0
2 786
642
0
3 428
Lending
0
0
0
0
0
Total
68 719
48 849
117 789
86 140
321 498
30.09.2021 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
27 394
35
0
0
0
0
1 377
28 806
28 806
Debt instruments classified as loans and receivables at amortized cost
138 501
0
375
1 679
0
0
19 389
159 944
159 944
Debt instruments at fair value - fixed-return securities
119 916
1 592
5 682
4 238
0
0
15 749
147 176
126 786
Fixed-income funds
0
0
0
0
0
0
23 124
23 124
23 124
Loans and receivables
21 784
0
0
969
0
0
0
22 753
19 492
Financial derivatives classified as assets
4 163
0
0
0
0
0
0
4 163
3 631
Cash and bank deposits
2 982
0
0
67
0
0
0
3 050
3 050
Lending
0
0
88 177
0
22 311
2 452
3 261
116 201
116 201
Total
314 739
1 628
94 233
6 953
22 311
2 452
62 901
505 217
481 034
SPECIFICATION OF INVESTMENT GRADE NOK MILLIONS
AAA
AA
A
BBB
Total Investment grade
Debt instruments held to maturity at amortized cost
12 768
2 776
7 498
4 352
27 394
Debt instruments classified as loans and receivables at amortized cost
19 152
23 572
58 933
36 843
138 501
Debt instruments at fair value - fixed-return securities
31 894
15 097
36 487
36 438
119 916
Fixed-income funds
0
0
0
0
0
Loans and receivables
0
10 161
11 238
385
21 784
Financial derivatives classified as assets
0
991
3 164
8
4 163
Cash and bank deposits
0
2 563
419
0
2 982
Lending
0
0
0
0
0
Total
63 814
55 160
117 739
78 026
314 739
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 is the risk of financial loss due to the Group's counterparties not being able to meet their obligations. The table above displays the credit risk based on rating agencies estimates of the creditworthiness of the various counterparties. Non-rated assets are placed in the category that best reflects the credit risk based on sector, guarantees etc.
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
30.09.2022
30.09.2021
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
15 764
12 324
13 542
12 053
15 032
11 995
Counterparty 2
9 136
8 883
11 601
10 218
14 514
11 891
Counterparty 3
7 680
7 680
9 353
7 248
10 578
7 482
Counterparty 4
7 537
6 627
7 465
6 785
8 586
6 660
Counterparty 5
7 200
6 195
5 781
5 781
7 828
6 377
Counterparty 6
6 757
5 537
5 536
5 536
7 706
5 830
Counterparty 7
6 004
5 147
5 106
5 067
6 377
5 548
Counterparty 8
5 696
4 672
4 835
4 672
5 878
4 928
Counterparty 9
5 537
4 418
4 672
4 620
5 548
4 698
Counterparty 10
4 672
4 235
4 546
4 423
4 698
4 506
Total
75 982
65 718
72 437
66 402
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
30.09.2022
30.09.2021
31.12.2021
Premium reserves - ordinary tarif
511 958
482 647
486 276
Premium funds, buffer funds and pensioners’ surplus funds
127 012
30 818
41 268
Supplementary reserves
0
42 842
48 812
Securities adjustment fund
0
68 559
77 194
Other provisions
0
1
1
Profit/loss allocated to insurance contracts
684
9 185
0
Technical provisions in life insurance
639 653
634 052
653 551
Note 16 Other current liabilities
NOK MILLIONS
30.09.2022
30.09.2021
31.12.2021
Short-term payables trade in securities
18 989
8 901
3 645
Incurred not assessed taxes
250
567
560
Advance tax-deduction pension scheme
478
430
491
Accounts payable
164
316
226
Pre-called contribution to insurance
1 761
98
699
Other current liabilities
1 027
1 891
1 187
Total other current liabilities
22 668
12 203
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. 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 306 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 306 per cent.
30.09.2022
30.09.2021
31.12.2021
Solvency II - SCR ratio
306 %
264 %
287 %
NOK BILLIONS
30.09.2022
30.09.2021
31.12.2021
Simplified Solvency II Financial Position Statement
Assets, book value
724
697
710
Added values - hold-to-maturity portfolio/loans and receivables
-16
8
6
Added values - other lending
-2
0
0
Other added/lesser values
0
0
0
Deferred tax asset
0
0
0
Total assets - solvency II
707
706
716
NOK BILLIONS
30.09.2022
30.09.2021
31.12.2021
Simplified Solvency II Financial Position Statement
Best estimate
616
631
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
664
671
679
Excess of assets over liabilities
43
35
36
- Deferred tax asset
0
0
0
Risk equalization fund (tier 2 own funds starting 30.09.2022)
-5
0
0
+ Hybrid Tier 1 securities
2
2
2
Tier 1 basic own funds
39
36
38
Total eligible tier 1 own funds
39
36
38
Subordinated loans
3
3
3
Risk equalization fund (tier 2 own funds starting 30.09.2022)
5
0
0
Tier 2 basic own funds
8
3
3
Ancillary own funds
13
12
12
Tier 2 ancillary own funds
13
12
12
Deduction for max. eligible tier 2 own funds
-14
-7
-8
Total eligible tier 2 own funds
7
8
7
Deferred tax asset
0
0
0
Total eligible tier 3 own funds
0
0
0
Solvency II total eligible own funds
46
44
45
Solvency capital requirement (SCR)
15
17
16
Solvency II- SCR ratio
306 %
264 %
287 %
Note 18 Presentation of assets and liabilities that are subject to settlement
30.09.2022 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
1 613
0
1 613
-615
-1 008
-1 094
273
273
Repos
500
0
500
-500
0
0
0
0
Total
2 113
0
2 113
-1 115
-1 008
-1 094
273
273
LIABILITIES
Financial derivatives
21 989
0
21 989
-615
-2 362
-13 930
5 197
4 740
Repos
1 257
0
1 257
0
0
0
1 257
757
Total
23 246
0
23 246
-615
-2 362
-13 930
6 453
5 497
30.09.2021 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
4 163
0
4 163
-1 536
-2 496
-871
290
252
Repos
1 518
0
1 518
-500
0
0
1 018
1 018
Total
5 681
0
5 681
-2 036
-2 496
-871
1 308
1 270
LIABILITIES
Financial derivatives
2 455
0
2 455
-1 536
-139
-15
919
919
Repos
1 954
0
1 954
0
0
0
1 954
1 453
Total
4 409
0
4 409
-1 536
-139
-15
2 873
2 372
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 include all entities 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 entities, where the Group carries the risk.
Note 19 Pension obligations
NOK MILLIONS
30.09.2022
30.09.2021
31.12.2021
Capitalized net liability 01.01.
870
934
934
Capitalized pension costs
153
137
192
Capitalized financial costs
15
26
20
Actuarial gains and losses
-74
266
-84
Premiums / contributions received
-123
-169
-191
Capitalized net liability 30.09./31.12.
841
1 194
870
Assumptions
30.09.2022
30.09.2021
31.12.2021
Discount rate
3,20 %
1,90 %
1,90 %
Salary growth
3,75 %
2,50 %
2,75 %
The National Insurance basic amount (G)
3,50 %
2,25 %
2,50 %
Pension increases
2,75 %
1,50 %
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 74 million as of 30.09.2022. The change is recognized in other comprehensive income in the income statement.
Key figures – Accumulated
NOK MILLIONS
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Q3 2021
Q2 2021
Q1 2021
Q4 2020
KLP GROUP
Profit before tax
973
464
213
1 027
2 192
1 325
693
1 657
Total assets
913 434
917 593
902 911
901 270
872 465
870 548
813 514
807 161
Owners' equity
42 524
41 217
41 449
40 732
41 439
40 154
39 742
39 416
Solvency SCR ratio
306 %
304 %
299 %
287 %
264 %
257 %
258 %
261 %
Number of employees in the Group
1 095
1 081
1 060
1 048
1 032
1 017
1 021
1 018
KOMMUNAL LANDSPENSJONSKASSE
Profit before tax
461
216
71
288
1 699
965
566
1 289
Premium income for own account
40 248
33 081
7 503
50 161
41 163
33 634
7 041
37 102
- of which inflow of premium reserve
386
386
376
0
0
0
0
2 850
Insurance customers' funds incl. acc. profit
22 453
16 367
10 642
30 438
24 690
19 100
13 754
28 360
- of which funds with guaranteed returns
4 658
4 658
4 875
8 346
8 346
8 346
8 419
7 656
Net investment common portfolio
671 095
660 834
662 500
659 281
644 160
626 280
603 076
604 782
Net investment choice portfolio
2 602
2 665
2 588
2 199
2 156
2 215
2 081
2 044
Insurance funds incl. earnings for the year
641 805
654 482
644 226
652 444
634 112
633 579
595 680
594 718
- of which funds with guaranteed interest
542 820
548 891
526 324
526 235
513 186
515 787
490 936
496 121
Solvency capital requirement (SCR)
46 307
44 901
44 809
45 190
44 536
43 473
41 580
42 742
Solvency SCR ratio
341 %
340 %
332 %
316 %
289 %
282 %
287 %
282 %
Riskprofit
963
550
105
589
625
293
191
-398
Return profits
-27 421
-20 374
-7 894
15 134
9 347
7 232
4 688
12 350
Administration profit
56
-22
-9
35
159
61
41
171
Solvency capital
129 556
138 338
151 201
196 049
176 437
174 816
160 647
172 863
Value-adjusted return on common portfolio
-2,6 %
-2,1 %
-2,3 %
8,4 %
5,6 %
4,4 %
1,5 %
4,2 %
Return on unit-linked portfolio
-4,2 %
-3,5 %
-1,2 %
8,9 %
5,8 %
5,0 %
1,9 %
4,2 %
Return on corporate portfolio
1,4 %
0,9 %
0,6 %
3,4 %
2,5 %
1,7 %
0,8 %
3,1 %
KLP SKADEFORSIKRING AS
Profit before tax
-49,8
3,0
-24,3
397,7
343,9
225,9
71,6
220,0
Gross premium due
1 626,5
1 060,7
516,4
1 939,3
1 436,2
940,6
460,1
1 728,4
Premium income for own account
1 553,6
1 012,5
492,4
1 864,6
1 380,9
903,6
441,7
1 657,6
Owners' equity
2 234,2
2 273,0
2 280,9
2 265,8
2 348,3
2 294,4
2 178,7
2 110,9
Claims ratio
80,3 %
73,4 %
79,6 %
76,4 %
73,6 %
74,5 %
72,8 %
83,1 %
Combined-ratio
94,5 %
88,7 %
95,1 %
92,1 %
85,1 %
90,3 %
89,2 %
100,7 %
Return on assets under management
-2,5 %
-2,1 %
-0,9 %
5,0 %
3,4 %
2,6 %
0,6 %
5,0 %
Solvency capital requirement (SCR)
2 250
2 273
2 329
2 278
2 290
2 267
2 193
2 132
Solvency SCR ratio
219 %
225 %
222 %
224 %
267 %
252 %
238 %
239 %
Annual premium in force – retail market
932,7
918,1
892,8
871,4
846,7
828,9
806,8
786,0
Annual premium in force – public sector market
1 325,1
1 318,4
1 210,0
1 148,8
1 135,0
1 128,0
1 080,4
1 016,4
Net new subscriptions (accumulated within the year)
122,5
113,2
7,2
91,2
75,9
65,0
17,0
87,6
KLP BANKEN GROUP
Profit/loss before tax
97,5
42,5
18,3
116,1
93,8
54,3
48,6
136,8
Net interest income
258,2
159,0
72,1
308,6
232,8
152,8
75,7
317,3
Other operating income
62,8
42,7
20,3
78,9
58,6
38,6
19,0
77,7
Operating expenses and depreciation
-180,7
-123,3
-64,0
-238,5
-174,2
-118,6
-60,6
-232,1
Net realized/unrealized changes in financial instruments to fair value