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 reduced 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 2017 the scheme is  overfunded by NOK  171 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.  In addition to the pension obligations covered by the pension fund, the group has unfunded pension liabilities which can not be funded by the assets in the collective arrangements. The obligations entails  employees not  registered as member of the pension fund, additional  pensions above 12 G, early retirement pension schemes and  contractual early retirement schemes in new arrangement (AFP Subsidies Act).

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.

    2017 2016
Actuarial assumptions Costs Commitment Costs Commitment
Discount rate 2.6% 2.4% 2.7% 2.6%
Expected rate of return on plan assets 2.6% 2.4% 2.7% 2.6%
Expected future wage and salary growth  2.3%  2.3% 2.3%  2.3%
Expected adjustment of basic amount (G)  2.3% 2.3% 2.3%  2.3%
Expected increase in current pension 0%/2.25% 0%/2.25% 0%/2.25% 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 
31 Dec 2016 31 Dec 2017 Net pension liability in the balance sheet (NOK million).
Financial position 1 January
31 Dec 2017 31 Dec 2016
662 602 Net present value of pension liabilities in funded schemes 641 711
-753 -789 Estimated value of pension assets -842 -797
-12 11 Opening balance adjustment          15 -11
         
-103 176 Net pension liability -186 -97
3 4 Employer’s contribution 4 4
-2 - Settlement 0 -2
-100 -172 Net pension liability in the balance sheet -182 -96

 

 

Distribution of liability between unfunded and funded pension scheme, Group 1 January
 
Group 31 Dec 2017 31 Dec 2016
  Funded Unfunded Total Funded Unfunded Total
Present value of pension liability in funded schemes 619 22 641 689 22 711
Fair value of pension assets -842 - -842 -797 - -797
Opening balance adjustment 15 0 15 -11 - -11
             
Net pension liability in the balance sheet before employer's contribution -208 22 -186 -119 22 -97
Employer’s contribution 0 4 4 1 3 4
Settlement  0 0 0 -2 0 -2
Net pension liability in the balance sheet after employer's contribution -208 26 -182 -121 25 -96

 

2016 2017 Pension cost for the year 2017 2016
20 1 Present value of pension accumulated in the year 1 23
-2 -5 Net Interest Income -5 -2
17 -4 Net defined-benefit pension cost without employer's contribution -4 21
6 0 Employer's contribution - subject to accrual accounting 0 6
-74 0 Settlement           - -90
-51 -4 Net pension cost related to defined benefit plans -4 -63
7 7 Early retirement pension scheme, new arrangement  10 9
13 37 Cost of defined contribution pension 74 31
-30 40 Total pension cost  79 -22

 

Actuarial gains and losses over
other comprehensive income for the period
2017 2016
  Unfunded Funded Total Unfunded Funded Total
Change in discount rate 0 18 18 0 9 9
Change in other economic assumptions - - - 0 0 -
Change in mortality table - - - - - -
Change in other demographic assumptions - - - - - -
Changing other factors, DBO -2 3 1 0 4 5
Change in other factors, pension assets - -15 -15 - 11 11
Actuarial gains and losses over
other comprehensive income for the period
-2 6 4 0 24 24

 

31 Dec 2016 31 Dec 2017 Movement in net pension liability in the balance sheet 31 Dec 2017 31 Dec 2016
-100 -172 Net pension liability in the balance sheet 1 January -182 -94
23 24 Actuarial gains and losses for the year 21 24
-51 -4 Net defined-benefit costs in profit and loss account incl. Curtailment/settlement -4 (63)
-1 -1 Paid-in pension premium, defined-benefit schemes -1 -1
- 36 Transfer to defined contribution scheme 36 0
-44 -17 Paid-in pension premium, defined-benefit plans -17 -48
-172 -134 Net pension liability in the balance sheet 31 December -147 -182
         
31 Dec 2016 31 Dec 2017 Financial status 31 December 31 Dec 2017 31 Dec 2016
602 611 Pension liability  651 641
-778 -749 Value of pension assets -803 -827
-176 -138 Net pension liability before employer's contribution -151 -186
4 4 Employer's contribution 4 4
-172 -134 Net pension liability after employer's contribution* -147 -182
* Presented gross in the Group accounts

  

Distribution of financial status between unfunded and funded pension scheme, Group 
 
Group 31 Dec 2017 31 Dec 2016
  Funded Unfunded Total Funded Unfunded Total
Pension liability 631 20 651 619 22 641
Value of pension assets -803 - -803 -827 - -827
Net pension liability before employer's contribution -171 20 -151 -208 22 -186
Employer's contribution 0 4 4 0 4 4
Net pension liability after employer's contribution -171 24 -147 -208 26 -182

 

Fair value of pension liability, Group 31 Dec 2017 31 Dec 2016
OB pension liability (PBO)  641 711
Present value of pension accumulated in the year 1 23
Payout/release from scheme  -26 -29
Interes costs of pension liability 16 18
Curtailment/ Settlement  0 -94
Actuarial gain or loss 19 12
CB pension liability (PBO) 651 641

 

Fair value of pension assets, Group 31 Dec 2017 31 Dec 2016
OB pension assets 842 797
Paid in 1 43
Payout/release from fund -62 -29
Expected retur 22 21
Curtailment/ Settlement  0 -6
Actuarial changes 0 0
CB market value of pension assets 803 827

 

  Discount rate Salary adjustment Pension adjustment
Sensitivity, Group  + 1 pp   - 1 pp   +1 pp   - 1 pp   + 1 pp
2017          
Change in accumulated pension rights in course of year 0 0 0 0 0
Change in pension liability -83 104 0 0 105
           
2016          
Change in accumulated pension rights in course of year -4 6 4 -3 3
Change in pension liability -82 103 0 0 105

 

2016 2017 Members 2017 2016
779 764 Numbers of persons included in pension scheme 799 815
265 253 of which active 286 298
514 511 of which retirees and disabled 513 517

 

Investment of pension assets in the pension fund 2017 2016
Current bonds 31 % 21 %
Bonds held to maturity 10 % 19 %
Money market 20 % 26 %
Equities 33 % 29 %
Real estate 7 % 6 %
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