Note 25 - 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.

Defined contribution scheme

Under the defined contribution pension scheme the Group does not provide a future pension of a given size, but pays an annual contribution to the employees’ collective pension savings. Future pension will depend on the size of the contribution and the annual return on the pension savings. The Group has no further obligations with regard to the employee’s labour contribution after the employer’s annual contribution has been paid. Defined contribution schemes are directly expensed. The Group has made a defined contribution pension scheme available to its employees since 1 January 2008.

Early retirement pension scheme

The banking and financial industry has established an agreement on a contractual early retirement pension scheme (“AFP”) for employees from age 62 to 67. The Bank pays 100 percent of the pension paid from age 62 to 64 and 60 percent of the pension paid from age 65 to age 67. Admission of new retirees ceased with effect from 31 December 2010.

Early retirement pension scheme, new arrangement

The Act relating to state subsidies in respect of employees who take out contractual early retirement pension in the private sector (AFP Subsidies Act) entered into force on 19 February 2010. Employees who take out contractual early retirement with effect in 2011 or later will receive benefits under the new scheme. The new AFP scheme represents a lifelong add-on to National Insurance and can be taken out from age 62. The employer’s premium is determined as a percentage of salary payments between 1G and 7.1G. In keeping with the recommendation of the Norwegian Accounting Standards Board, no provision was made in the financial year for the group’s de facto AFP obligation. This is because the office coordinating the schemes run by the main employer and trade union organisations has so far not performed the necessary calculations.

For further details of the Group’s pension schemes see Note 2 on accounting principles and Note 23 on personnel expenses.

IAS 19R Benefits to employees

As from 1 January 2013 the Group has applied IAS 19R Benefits to Employees and changed the basis for calculation of pension liabilities and pension costs. The Group has previously utilised the corridor approach to account for unamortised estimate deviations. The corridor approach is no longer permitted, and all estimate deviations shall according to IAS 19R be entered in the statement on other income and expenses. Previously return on pension assets was calculated by applying long-term expected return on pension assets. As a result of the application of IAS 19R the period’s net interest expense is calculated by applying the discount rate for the liability at the start of the period to the net liability. Net interest cost consists therefore of interest on the liability and return on the assets, both calculated using the discount rate. Changes in the net pension liability as a result of premium payments and disbursement of pensions are taken into account. The difference between actual return on pension assets and the booked return is accounted for continuously against other comprehensive income.

The corridor as of 1 January 2012 is calculated anew in accordance with the principles set out in IAS 19R by, in part, setting the return on assets for 2012 equal to the discount rate, se tabel below.

As of 31 December 2013 the Group has utilised the new mortality base table K2013 established by Finanstilsynet on 8 March 2013 (K2013FT) as the basis for its calculations. This is then adjusted for an initial mortality rate and a mortality decline. In its table Finanstilsynet utilised an initial mortality rate of 12 per cent, whereas the Group employs 5 per cent. The decline in mortality is also somewhat adjusted compared with Finanstilsynet’s table, but without significantly affecting the liability. Hence the safety margins in the mortality table utilised, K2013BE, are somewhat lower than K2013FT, but in the Group’s assessment the table that is used gives the best estimate of the pension liability on the balance sheet date.

Implementation has had the following balance sheet effects (Group) (NOK million): 
1 January 2012 Original balance sheet value Change on
implementation
New balance sheet value
Overfunded defined benefit pension plan (other assets)  35 -35 0
Underfunded defined benefit pension plan (other liabilities)  0 77 77
Deferred tax 10 -31 -21
Other equity capital 1,268 -81 1,187
       
31 December 2012      
Overfunded defined benefit pension plan (other assets)  15 57 72
Underfunded defined benefit pension plan (other liabilities)  0 0 0
Deferred tax 4 16 20
Other equity capital 1,303 41 1,343
       
First quarter 2013 (impl. 1.1.13)      
Overfunded defined benefit pension plan (other assets)  15 57 72
Underfunded defined benefit pension plan (other liabilities)  0 0 0
Deferred tax 4 16 20
Other equity capital 1,303 41 1,343
*) Entered in the accounts as a strengthening of the Group’s equity capital as of first quarter 2013, NOK 57m minus deferred tax NOK 16m.


The balance sheet has been reworked as shown above.
Under the previous principle, the pension cost in 2012 amounted to NOK 32m. Due to the change in the principle for dealing with unamortised estimate deviations and calculating net interest expense, the booked pension cost increased to NOK 37m. Comparatives for profits/loss have not been reworked since the change is considered to be insignificant. Capital adequacy, EC-holder ratio (EC-holders’ share of total equity) and other key figures and ratios have not been reworked for previous periods.

  2013 2012 01.01.2012
Actuarial assumptions Costs Commitment Costs Commitment Commitment
Discount rate 3.9 % 4.0 % 2.6 % 3.9 % 2.6 %
Expected rate of return on plan assets 3.9 % 4.0 % 2.6 % 3.9 % 2.6 %
Expected future wage and salary growth 3.3 % 3.5 % 3.3 % 3.3 % 3.3 %
Expected adjustment of basic amount (G) 3.3 % 3.5 % 3.3 % 3.3 % 3.3 %
Expected increase in current pension 0.2 % 0.6 % 0.4 % 0.2 % 0.4 %
Employers contribution  14.1 % 14.1 % 14.1 % 14.1 % 14.1 %
Expected voluntary exit before/after 50 yrs 2/0 % 2/0 % 2/0 % 2/0 % 2/0 %
Estimated early retirement outtake at age 62/64 25/50 % 25/50 % 25/50 % 25/50 % 25/50 %
           
Mortality base table K2013BE        
Disability IR2003        

 

Parent Bank    Group 
2012 2013 Net pension liability in the balance sheet (NOK million). Financial position 2013 2012
681 553 Net present value of pension liabilities in funded schemes 573 706
-623 -630 Estimated value of pension assets -649 -639
         
58 -77 Net pension liability in the balance sheet before employer's contribution -76 67
8 4 Employer’s contribution 5 9
66 -73 Net pension liability in the balance sheet -72 77

 

Distribution of liability between unfunded and funded pension scheme, Group 1.1
 
Group 2013   2012
  Funded Unfunded Total   Funded Unfunded Total
Present value of pension liability in funded schemes 542 31 573   668 38 706
Fair value of pension assets -649 - -649   -639 - -639
               
Net pension liability in the balance sheet before employer's contribution -107 31 -76   30 38 67
Employer’s contribution 0 4 5   4 5 9
Net pension liability in the balance sheet after employer's contribution -107 35 -72   34 43 77

 

2012 2013 Pension cost for the year 2013 2012
34 20 Present value of pension accumulated in the year 22 36
-8 -3 Net interest income -4 -8
         
26 17 Net defined-benefit pension cost without employer's contribution 18 28
3 4 Employer's contribution - subject to accrual accounting 4 3
29 21 Net pension cost related to defined benefit plans * 22 31
5 6 Early retirement pension scheme, new arrangement  7 5
10 12 Cost of defined contribution pension 22 19
43 38 Total pension cost  52 55
         
4 3 * Of which unfunded pension commitment 3 4

 

Other comprehensive income for the period Unfunded Funded Total
  2013 2012 2013 2012 2013 2012
Change in discount rate 0 -1 -8 -124 -8 -125
Change in other economic assumptions 0 0 29 -11 29 -11
Change in mortality table 0 0 47 0 47 0
Change in other demographic assumptions 0 0 -6 0 -6 0
Changing other factors, DBO -3 -1 -6 -19 -9 -19
Change in other factors, pension assets 0 0 -43 -13 -43 -13
Other comprehensive income for the periode -2 -2 13 -166 10 -169

 

2012 2013 Movement in net pension liability in the balance sheet 2013 2012
66 -73 Net pension liability in the balance sheet 1.1 -72 77
-165 9 OCI accounting for the year 10 -174
34 21 Net defined-benefit costs in profit and loss account incl. curtailment/settlement 22 37
-9 -8 Paid-in pension premium, defined-benefit schemes -8 -9
- -30 Paid-in pension premium, defined benefit plans -32 -2
-74 -82 Net pension liability in the balance sheet 31.12 -79 -72
         
2012 2013 Financial status 31.12 2013 2012
554 613 Pension liability 638 573
-632 -698 Value of pension assets -721 -649
-78 -85 Net pension liability before employer’s contribution  -83 -76
4 3 Employer’s contribution 4 5
-74 -82 Net pension liability after employer's contribution * -79 -72
* Presented gross in the Group accounts

 

Breakedown of financial status 31 December between secured and unsecured pension scheme, Group
Group 2013   2012
  Funded Unfunded Total   Funded Unfunded Total
Pension liability 614 24 638   542 31 573
Value of pension assets -721 - -721   -649 - -649
Net pension liability before employer’s contribution  -107 24 -83   -107 30 -76
Employer’s contribution 0 3 4   0 4 5
Net pension liability after employer's contribution   -107 27 -79   -49 34 -72

 

Fair value of pension liability, Group 2013 2012
OB pension liability (PBO) 573 704
Present value of pension accumulated in the year 22 31
Payout/release from scheme -32 -29
Interest cost of pension liability 22 18
Actuarial gain or loss 53 -153
CB pension liability (PBO) 638 573
                   
Fair value of pension assets, Group 2013 2012
OB pension assets 649 639
Paid in 36 10
Payout/release from fund -32 -29
Expected return 25 16
Actuarial changes 43 13
CB market value of pension assets 721 649

 

Historical information, Group 2013 2012 1.1.2012
Present value of pension liability -638 -573 -715
Fair value of pension assets 721 649 639
Net surplus/deficit (-) 83 76 -77

 

Sensitivity, Group  + 1pp discount rate  - 1pp discount rate  + 1pp salary adjustment  - 1pp salary adjustment   + 1 pp pension adjustment
2013          
Change in accumulated pension rights in course of year -4 5 4 -3 3
Change in pension liability -86 108 58 -52 71
           
2012          
Change in accumulated pension rights in course of year -6 8 5 -5 4
Change in pension liability -73 91 50 -45 59
                
01.01.2012          
Change in accumulated pension rights in course of year - - - - -
Change in pension liability -99 126 71 -64 79

 

01.01.2012 2012 2013 Members 2013 2012 01.01.2012
915 890 889 Numbers of persons included in pension scheme 913 914 941
533 479 479 of which active 500 500 556
382 411 410 of which retirees and disabled 413 414 385

 

Investment and pension assets in the pension fund 2013 2012 01.01.2012
Current bonds 20 % 15 % 22 %
Bonds held to maturity 31 % 41 % 43 %
Money market 14 % 11 % 5 %
Equities 31 % 30 % 28 %
Real estate 2 % 2 % 2 %
Other 2 % 0 % 0 %
Total 100 % 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