Note 24 - Pension

Defined benefit scheme

This pension scheme is administered by a pension fund conferring entitlement to specific future pension benefits from age 67. The schemes include children’s pension and disability pension under further rules. The Group’s defined benefit pension scheme assures the majority of employees a pension of 68 percent of final salary up to 12G. The defined benefit scheme is closed to new members. It was decided to terminate the defined benefit scheme at a board meeting on 21 October 2016. Employees on this scheme will transfer to the defined contribution scheme as from 1 January 2017, and will receive a paid-up policy showing rights accumulated under the defined benefit scheme. The termination resulted in reduced pension obligations, which has been treated  as a settlement gain and reduces the pension expense for 2016.

Paid-up policies are managed by the pension fund, which becomes a paid-up pension fund as from 1 January 2017. A framework agreement has been established between SpareBank 1 SMN and the pension fund which covers funding, asset management etc. In view of the responsibility still held by SpareBank 1 SMN, future liabilities will need to be incorporated in the accounts. At yearend 2016, the plan has net assets of 182 million.

The board of the pension fund is required to be composed of representatives from the Group and participants in the pension schemes in accordance with the articles of association of the pension fund.

For further details of the Group’s pension schemes see Note 2 on accounting principles and Note 22 on personnel expenses and emoluments to senior employees and elected officers.

    2016 2015
Actuarial assumptions Costs Commitment Costs Commitment
Discount rate 2.7% 2.6% 2.3% 2.7%
Expected rate of return on plan assets 2.7% 2.6% 2.3% 2.7%
Expected future wage and salary growth  2.3%  2.3%  2.5%  2.3%
Expected adjustment of basic amount (G)  2.3%  2.3%  2.5%  2.3%
Expected increase in current pension 0%/2.25% 0%/2.25% 0.0 % 0%/2.25%
Employers contribution  14.1% 14.1% 14.1% 14.1%
Expected voluntary exit before/after 50 yrs 2/0 % 2/0 % 2/0 % 2/0 %
Estimated early retirement outtake at age 62/64 25/50 % 25/50 % 25/50 % 25/50 %
           
Mortality base table K2013BE      
Disability IR73      
Parent Bank    Group 
1 Jan 15 1 Jan 16 Net pension liability in the balance sheet (NOK million) 1 Jan 16 1 Jan 15
         
737 662 Net present value of pension liabilities in funded schemes 711 768
-729  -753 Estimated value of pension assets  -797 -754
         
9  -12 Opening balance adjustment           -11 8
         
16  -103 Net pension liability in funded schemes -97 22
3 3 Employer’s contribution 4 4
0  -2 Settlement -2 0
19 -102 Net pension liability in the balance sheet -96 26

 

Distribution of liability between unfunded and funded pension scheme, Group
 
Group 1 Jan 16   1 Jan 15
  Funded Unfunded Total   Funded Unfunded Total
Present value of pension liability in funded schemes 689 22 711   746 22 768
Fair value of pension assets -797 - -797   -754 - -754
Opening balance adjustment -11 0 -11   8 - 8
                    
Net pension liability in the balance sheet before employer's contribution -119 22 -97   0 22 22
Employer’s contribution 1 3 4   1 3 4
Settlement      -2 0 -2        
Net pension liability in the balance sheet after employer's contribution -121 25 -96   1 25 26

 

2015 2016 Pension cost for the year 2016 2015
24 20 Present value of pension accumulated in the year 23 28
0 -2 Interest cost of pension liabilities  -2 0
24 17 Net defined-benefit pension cost without employer's contribution 21 28
5 6 Employer's contribution - subject to accrual accounting 6 5
- -74 Settlement            -90 0
29 -51 Net pension cost related to defined benefit plans *) -63 33
7 7 Early retirement pension scheme, new arrangement  9 9
13 13 Cost of defined contribution pension 31 34
49  -30 Total pension cost   -22 77
         
2 0 *) Of which unfunded pension commitment 0 2

 

Other comprehensive income for the period 2016 2015
  Unfunded Funded Total Unfunded Funded Total
Change in discount rate 0 9 9 0 -46 -47
Change in other economic assumptions - - - 0 -10 -10
Change in mortality table - - - - - -
Change in other demographic assumptions - - - - - -
Changing other factors, DBO 0 4 5 -1 -13 -14
Change in other factors, pension assets - 11 11 - -46 -46
Other comprehensive income for the period 0 24 24 -1 -115 -116

 

2015 2016 Movement in net pension liability in the balance sheet 2016 2015
19 -100 Net pension liability in the balance sheet 1 Jan -94 26
-109 23 Actuarial gains and losses for the year 24 -116
21 -51 Net defined-benefit costs in profit and loss account incl. Curtailment/settlement -63 34
-1 -1 Paid-in pension premium, defined-benefit schemes -1 -1
-30 -44 Paid-in pension premium, defined-benefit plans -48 -36
-100 -172 Net pension liability in the balance sheet 31 Dec -182 -94
         
         
31 Dec 15 31 Dec 16 Financial status 31 Dec 16 31 Dec 15
662 602 Pension liability  641 711
-764 -778 Value of pension assets -827 -808
-103 -176 Net pension liability before employer's contribution -186 -97
3 4 Employer's contribution 4 4
-100 -172 Net pension liability after employer's contribution -182 -94
* Presented gross in the Group accounts

 

Group 31 Dec 2016   31 Dec 15
  Funded Unfunded Total   Funded Unfunded Total
Pension liability 619 22 641   689 22 711
Value of pension assets -827 - -827   -808 - -808
Net pension liability before employer's contribution -208 22 -186   -120 22 -97
Employer's contribution - 4 4   1 3 4
Net pension liability after employer's contribution   -208 26 -182   -119 25 -94

 

Fair value of pension liability, Group 2016 2015
OB pension liability (PBO)  711 768
Present value of pension accumulated in the year 23 28
Payout/release from scheme  -29 -30
Interes costs of pension liability 18 17
Curtailment/ Settlement             -94 -3
Actuarial gain or loss 12 -69
CB pension liability (PBO) 641 711
               
Fair value of pension assets, Group 2016 2015
OB pension assets 797 754
Paid in 43 33
Payout/release from fund -29 -30
Expected retur 21 17
Curtailment/ Settlement             -6 -3
Actuarial changes 0 38
CB market value of pension assets 827 808

 

       Discount rate Salary adjustment Pension adjustment
Sensitivity, Group  + 1 pp   - 1 pp   +1 pp   - 1 pp   + 1 pp
2016          
Change in accumulated pension rights in course of year -4 6 4 -3 3
Change in pension liability -82 103 0 0 105
           
2015          
Change in accumulated pension rights in course of year -5 8 6 -4 4
Change in pension liability -96 124 66 -54 84

 

2015 2016 Members 2016 2015
809 779 Numbers of persons included in pension scheme 815 847
307 265 of which active 298 341
502 514 of which retirees and disabled 517 506

 

Investment and pension assets in the pension fund 2016 2015
Current bonds 21 % 21 %
Bonds held to maturity 19 % 23 %
Money market 26 % 13 %
Equities 29 % 37 %
Real estate 6 % 6 %
Other 0 % 0 %
Total 100 % 100 %

The pension scheme arrangement is located in its own pension fund, which has a long-term horizon on the management of its capital. The pension fund seeks to achieve as high a rate of return as possible by composing an investment portfolio that provides the maximum risk-adjusted return. The pension fund seeks to spread its investments on various issuers and asset classes in order to reduce company-specific and market-specific risk. The portfolio thus comprises equity investments in Norwegian and foreign shares. The bond portfolio is essentially invested in Norwegian bonds. Bank deposits are placed in Norwegian Banks.

Annual report and notes

© SpareBank 1 SMN