Note 38 - Subordinated debt and hybrid equity issue

 

Parent Bank   Group
2012 2013 (NOK million) 2013 2012
    Dated    
97 - 2018 fixed rate 6.65 % (Call 2013) * - 97
72 - 2018 3 month Nibor + 1.25 % (Call 2013) * - 72
1,000 1,000 2022 3 month Nibor + 2.75 % (Call 2017) 1,000 1,000
470 522 2036 fixed rate 2.94 %, JPY (Call 2018) * 522 470
57 47 Premium/discount/market value 47 57
128 5 Currency agio debt 5 128
1,824 1,574 Total dated 1,574 1,824
         
    Perpetual non-call    
300 300 Perpetual non call 3 month Nibor + 0.85 % (Call 2016)  300 300
-2 -1 Discount perpetual subordinated debt -1 -2
- - Perpetual non-call currency agio - -
298 299 Total perpetual non-call 299 298
         
    Hybrid equity    
522 - Hybrid capital 30 years, fixed rate 6.5 %, USD 75 mill. (Call 2013) * - 522
350 350 Hybrid capital10/99, fixed rate 8.25 % NOK (Call 2020) * 350 350
100 100 Hybrid captial 10/99, floating rate NOK (Call 2020) 100 100
- 500 Hybrid capital 13/99, floating rate NOK (Call 2018) 500 -
- 450 Hybrid capital 13/99, floating rate NOK (Call 2018) 450 -
56 31 Discount perpetual hybrid equity 31 56
-110 - Hybrid equity currency agio - -110
918 1,431 Total hybrid equity 1,431 918
         
3,040 3,304 Total subordinated loan capital and hybrid equity 3,304 3,040
         
4.9 % 5.5 % Average rate NOK 5.5 % 4.9 %
3.9 % 3.3 % Average rate YEN 3.3 % 3.9 %
5.2 % 5.6 % Average rate USD 5.6 % 5.2 %

* Fixed rate funding changed to floating rate by means of interest rate swaps

Parent Bank and Group        
Changes in subordinated debt and hybrid equity issue 31.12.2013 Issued Fallen due/ redeemed Other changes 31.12.2012
Ordinary subordinated debt, NOK 1,000 - -169 - 1,169
Ordinary subordinated debt, Currency 522 - - -62 584
Perpetual subordinated debt, NOK 300 - - - 300
Hybrid capital loan, NOK 1,400 950 - - 450
Hybrid capital loan, Currency - - -521 102 419
Adjustments 82 - - -36 118
Total subordinated debt and hybrid equity issue 3,304 950 -690 4 3,040
           
Changes in subordinated debt and hybrid equity issue 31.12.2012 Issued Fallen due/ redeemed Other changes 31.12.2011
Ordinary subordinated debt, NOK 1,169 1,000 481 - 650
Ordinary subordinated debt, Currency 584 - - -115 699
Perpetual subordinated debt, NOK 300 - - - 300
Hybrid capital loan, NOK 450 - - - 450
Hybrid capital loan, Currency 419 - - -33 452
Adjustments 118 - - -21 139
Total subordinated debt and hybrid equity issue 3,040 1,000 481 -169 2,690

Annual report and notes

© SpareBank 1 SMN