Notes to accounts

Note 1 Accounting principles

1.1 Basis for preparation
SpareBank 1 Boligkreditt AS is the SpareBank 1 Alliance’s separate legal vehicle established according to the specialist banking principle within the Norwegian legislation for covered bonds. The Company’s purpose is to acquire residential mortgages from its ownership banks organised in the SpareBank 1 Alliance and finance these by issuing  covered bonds.  

SpareBank1 Boligkreditt main office is located in Stavanger, visiting address Bjergsted Terrasse 1.

These quarterly accounts for SpareBank 1 Boligkreditt refers to the period 01.01.2016 - 30.09.2016.  The accounts have been produced in accordance with IAS 34 reporting for a partial year. The accounts are prepared in accordance with IFRS and IFRIC interpretations thereof.  The Company’s accounting principles and calculation methods have not materially changed since the annual accounts for 2015.  The principles adressed below should be seen in connection with the accounting principles as they were presented in the annual accounts for 2015. 

These financial accounts have been approved by the Board of Directors of SpareBank 1 Boligkreditt on 26.04.2016                                                            

1.2 Segment
Business segments are the Company’s primary reporting segment.  The Company has only one segment, which is the retail customer segment.  The segment consists of lending to private individuals and all loans have been acquired from the member banks of the SpareBank 1 alliance. The Company’s total results as of the first quarter 

2016 is therefore equal to the retail segment total results.                                                                             

1.3 Presentational Currency
The presentation currency is Norwegian Kroner (NOK), which is also the Company’s functional currency. All amounts are given in NOK thousand unless otherwise stated.                                                     

1.4 Risk Management
SpareBank 1 Boligkreditt AS’ financial assets and liabilities fluctuates in value as a result of the variability of prices of such assets and liabilities in the financial markets. In the annual accounts for 2015 Note 3 this risk and management thereof is more closely discussed.                                        

1.5 Estimates and assessments regarding the use of accounting principles
The preparation of the financial information is in accordance with IFRS and involves management’s estimates which affect the implementation of accounting principles and thereby accounting values for assets, liabilities, revenue and costs. These estimates have been described in the notes to the annual accounts for 2015.    

Note 2 Net Interest Income

NOK 1 000 31.03.2016 31.03.2015 2015
 
Interest income
Interest income and similar income from loans to and balances with credit institutions 126,418 75,123 300,398
Interest income and similar income from loans to and balances with customers 1,159,054 1,410,196 5,258,746
Interest income treasury bills 10,507 1,966 7,849
Commission expense (payable to shareholder banks) * -337,179 -480,369 -1,687,085
Total interest income 958,801 1,006,916 3,879,909
 
Interest expense
Interest expense and similar expenses to credit institutions 5,619 11,238 31,291
Interest expense and similar expenses on issued bonds 817,422 872,180 3,359,422
Interest expense and similar expenses on issued certificates 0 1,694 1,735
Interest expense and similar expenses on Tier 2 capital 23,293 19,257 80,584
Other interest expenses 9 6 19
Total interest expense 846,342 904,375 3,473,052
 
Net interest income 112,459 102,541 406,857

* Commissions to our parent banks are calculated daily for each mortgage loan transferred. whereby the commission equals the customer loan rate less a rate which incorporates the Company's average cost of funding and operational costs. The operational add-on element is expressed through an average rate which is from time to time decided by the Company's Board of Directors.


Note 3 Net Gains on Financial Instruments

NOK 1 000 31.03.2016 31.03.2015 2015
 
Net gains (losses) from financial liabilities. hedged instruments (1) -2,360,776 88,035 -408,266
Net gains (losses) from financial assets. hedged instruments (2) -120,633 -131,715 -34,613
Net gains (losses) from financial derivatives. hedging. at fair value. hedging instrumet (1.3) 2,388,611 54,890 209,580
Net gains (losses) due to changes in basisswapspreads (4) 127,726 214,716 467,146
Netto gains (losses) 34,927 225,925 233,848

(1) The Company utlilizes hedge accounting as defined in IFRS for issued fixed rate bonds (covered bonds) with derivatives (swaps) which hedges fixed rates to floating and foreign currencies to Norwegian kroner.  The hedges are individually tailored to each issued bond and exactly matches the cash flows and duration of the issued bonds.

2) SpareBank 1 Boligkreditt AS manages its liquidity risk by refinancing its outstanding bonds ahead of expected maturities and keeping proceeds as a liquidity portfolio. The majority of this portfolio is valued according to observed market values (fair value).  Fixed rate bonds and bonds in other currencies than Norwegian kroner are hedged using swaps. The latter are valued according to interest rate and foreign exchange rates and are also valued at fair value (though differences may occur because the valuation of the bonds include a credit risk/spread element which the swaps do not contain).  A smaller part of the portfolio is classified as hold-to-maturity and consist of bonds in Norwegian kroner at floating rates.

(3) All derivatives are valued at fair value according to changes in market interest rates and foreign exchange rates.  Changes in valuations from the previous period is accounted for in profit and loss.

(4) The Company utliizes basis swaps, which is the foreign exchange swap that changes foreign currency exposure into Norwegian kroner exposure, and this is entered into at a certain cost (spread over 3 months NIBOR).  The change in the spread is used to adjust the valuation of all of the outstanding basis swaps each quarter, along with the change in other transaction charges to enter into the swaps.  An increase in the costs for basis swaps results in a positive adjustment (gain), while a reduction in basis swap costs lead to a negative adjustment (loss).  The effect of the basis swap valuation adjustments can be material from quarter to quarter because the Company’s portfolio of swaps is extensive.  All basis swap valuation adjustments will reverse in line the with the passage of time and will become zero at the latest at the point of the scheduled swap termination date.

p>

Note 4 Salaries and Remuneration

NOK 1 000 31.03.2016 31.03.2015 2015
 
Salary 2,762 2,853 10,726
Salaries reinvoiced to SpareBank1 Naaaaringskreditt* -722 -1,297 -3,108
Pension expenses 522 435 706
Social insurance fees 397 384 1,736
Other personnel expenses 141 218 640
Total salary expenses 3,100 2,594 10,700
 
Average number of full time equivalents (FTEs) 8 8 8

Note 5 Administration Expenses

NOK 1 000 31.03.2016 31.03.2015 2015
 
IT operation and maintenance 2,617 2,734 9,705
Travel 210 206 1,087
Telephone and postage 13 21 163
Misc other adm expenses 7 1 10
Cost share with SpareBank 1 Naaaaringskreditt AS -126 -294 -340
Total 2,722 2,667 10,625

Note 6 Other Operating Expenses

NOK 1 000 31.03.2016 31.03.2015 2015
 
Auditing. hired personnel from SpareBank 1 Group. other services 1,573 2,419 9,062
Operating expenses rented offices 142 142 675
Operating expenses reinvoiced to SpareBank 1 Naaaaringskreditt -105 -154 -462
Misc other operating expenses 24 15 486
Total 1,635 2,423 9,760

Note 7 Other Assets

NOK 1 000 31.03.2016 31.03.2015 2015
 
Intangible Assets 1,665 2,558 1,880
Account Reveivables from SpareBank 1 Naaaaringskreditt AS 907 73 1,791
Total 2,571 2,631 3,671

Note 8 Lending to Customers

Lending to customers are residential mortgages only. The mortgages generally have a loan lon-to-value and losses have been very low. The total amout of lending to customers at the end of the period were NOK 173 billion. All mortgages carry a variable interest rate.

NOK 1 000 31.03.2016 31.03.2015 2015
 
Revolving loans - retail market 55,293,260 56,136,504 54,205,342
Amortising loans - retail market 117,188,308 107,611,030 114,989,151
Accrued interest 152,666 175,194 152,202
Total loans before specified and unspecified loss provisions 172,634,234 163,922,728 169,346,696
Specified loan loss provisions - -
Unspecified loan loss provisions 7,708 7,708 7,708
Total net loans and claims with customers 172,626,527 163,915,020 169,338,988
 
Liability
Unused balances under customer revolving credit lines (flexible loans) 18,627,409 19,626,507 18,636,235
Total 18,627,409 19,626,507 18,636,235
 
Defaulted loans
Defaults* 0.0 % 0.0 % 0.0 %
Specified loan loss provisions 0.0 % 0.0 % 0.0 %
Net defaulted loans 0.0 % 0.0 % 0.0 %
 
Loans at risk of loss
Loans not defaulted but at risk of loss 0 0.0 %< 0.0 %<
- Write downs on loans at risk of loss 0 0.0 %< 0.0 %<
Net other loans at risk of loss 0 0.0 %< 0.0 %<
 

*The entire customer loan balance is considered to be in default and will be included in overviews of defaulted loans when overdue instalments and interest payments are not received within 90 days or if credit limits on revolving loans are exceeded for 90 days or more.

Changes to loan loss provisions

NOK 1 000 31.03.2016 31.03.2015 2015
 
Loan loss provisions starting balance 7,708 7,708 7,708
Change in group loan loss provisions 0 0 0
Loan loss provisions ending balance 7,708 7,708 7,708

Note 9 Equity capital and shareholders

Overview of shareholders as of 31.03.16 No. Of shares Onwership Vote
 
SpareBank 1 SR-Bank ASA 11,076,409 20.10% 20.10%
SpareBank 1 SMN 9,737,324 17.67% 17.67%
SpareBank 1 Nord-Norge 8,106,030 14.71% 14.71%
Bank 1 Oslo Akershus AS 5,155,681 9.36% 9.36%
Sparebanken Hedmark 5,237,544 9.50% 9.50%
BN Bank ASA 3,027,817 5.49% 5.49%
SpareBank 1 BV 2,401,168 4.36% 4.36%
SpareBank 1 Østfold Akershus 2,260,849 4.10% 4.10%
Sparebanken Telemark 1,984,188 3.60% 3.60%
SpareBank 1 Ringerike Hadeland 1,732,419 3.14% 3.14%
SpareBank 1 Nordvest 1,142,663 2.07% 2.07%
Modum Sparebank 621,718 1.13% 1.13%
SpareBank 1 Søre Sunnmøre 658,498 1.19% 1.19%
SpareBank 1 Nøtterøy Tønsberg 610,450 1.11% 1.11%
SpareBank 1 Hallingdal 609,581 1.11% 1.11%
SpareBank 1 Gudbrandsdal 457,534 0.83% 0.83%
Lom og Skjåk Sparebank 285,609 0.52% 0.52%
Totalt 55,105,482 100% 100%

* Nominal value is incurred debt at exchange rates (EUR/NOK and USD/NOK) at the time of issuance


Note 10 Liabilities incurred by issuing securities

NOK 1 000 Nominal value* 31.03.2016 Nominal value 31.03.2015 Nominal value 2015
 
Short term notes. unsecured - - -
Repurchased short term notes. unsecured - - -
Senior unsecured bonds 4,814,000 7,406,000 6,476,000
Repurchased senior unsecured bonds -751,000 - -74,000
Covered bonds 187,276,441 157,836,223 177,244,869
Repurchased Covered bonds -6,218,465 -3,697,007 -4,917,100
Total debt incurred by issuing securities 185,120,976 161,545,216 178,729,769

* Nominal value is incurred debt at exchange rates (EUR/NOK and USD/NOK) at the time of issuance

NOK 1 000 Book value 31.03.2016 Book value 31.03.2015 Book value 2015
 
Short term notes. unsecured - - -
Repurchased short term notes. unsecured - - -
Senior unsecured bonds 4,813,683 7,405,052 6,475,779
Repurchased senior unsecured bonds -750,648 - -73,998
Covered bonds 221,657,555 186,268,478 215,868,978
Repurchased covered bonds -6,448,707 -3,911,622 -5,125,020
Activated costs incurred by issuing debt -171,038 -138,741 -158,707
Accrued interest 1,338,863 1,431,680 1,866,571
Total debt incurred by issuing securities 220,439,708 191,054,848 218,853,602

Liabilities categorized by debt instrument and year of maturity (nominal value*. net of repurchased bonds) NOK 1.000:

Senior Unsecured Bonds

Due in 31.03.2016 31.03.2015 2015
 
2015 900,000 -
2016 1,814,000 4,756,000 3,752,000
2017 2,249,000 1,750,000 2,650,000
Total 4,063,000 7,406,000 6,402,000

Covered bonds

Due in 31.03.2016 31.03.2015 2015
 
2015 - 8,751,698 -
2016 17,427,125 25,096,625 20,621,625
2017 20,892,500 21,013,000 21,013,000
2018 35,754,250 21,785,000 35,754,250
2019 27,556,296 25,463,732 27,167,690
2020 24,958,500 24,628,500 24,958,500
2021 26,320,110 20,017,957 25,402,456
2022 12,848,750 3,233,750 12,648,750
2023 9,426,300 - -
2024 1,575,495 1,326,154 1,462,848
2025 1,010,000 1,010,000 1,010,000
2026 1,650,000 1,650,000 1,650,000
2027 475,850 - 475,850
2028 1,162,800 162,800 162,800
Total 181,057,976 154,139,216 172,327,769
 
Total 185,120,976 161,545,216 178,729,769

* Nominal value is incurred debt at exchange rates (EUR/NOK and USD/NOK) at the time of issuance

Debt incurred by currency (book values at the end of the period)

NOK 1 000 31.03.2016 31.03.2015 2015
 
NOK 55,466,113 55,885,502 56,218,289
EUR 127,937,240 96,116,419 120,721,290
USD 36,746,640 38,785,676 41,625,965
SEK 289,715 267,250 288,058
Total 220,439,708 191,054,848 218,853,602

Note 11 Subordinated Debt

NOK 1000 ISIN Interest rate Issued year Call option Nominal amount 31.03.2016 31.03.2015
 
With maturity
Subordinated debt (Tier 2 capital instrument) NO0010704109 3M Nibor + 225 bp 2014 43,592 1,600,000 1,600,000 1,600,000
Perpetual
Hybrid (Tier 1 capital instrument) NO0010713746 3M Nibor + 310 bp 2014 43594 350,000 350,000 350,000
Hybrid (Tier 1 capital instrument) NO0010745920 3M Nibor + 360 bp 2015 44097 300,000 300,000 -
Hybrid (Tier 1 capital instrument) NO0010746191 3M Nibor + 360 bp 2015 44,103 180,000 180,000 -
Accured interest 4,192 4,021
Book value 2,430,000 2,434,192 1,954,021

Note 12 Financial Derivatives

NOK 1 000 31.03.2016 31.03.2015 2015
 
Interest rate derivative contracts
Interest rate swaps
Nominal amount 85,567,315 59,666,000 80,539,030
Asset 5,692,100 5,855,654 5,345,413
Liability -389,129 -583,626 -638,503
Currency derivative contracts
Currency swaps
Nominal amount 150,726,516 125,643,414 153,531,262
Asset 29,728,550 23,851,897 35,103,579
Liability -39,040 -39,021 -51,812
Total financial derivative contracts
Nominal amount 236,293,831 185,309,414 234,070,292
Asset 35,420,650 29,707,550 40,448,992
Liability * -428,169 -622,647 -690,315
All derivative contracts exist for the purpose of hedging changes in interest rates and currency exchange rates.
Asset 35,420,650 29,707,550 40,448,992
Net gain (loss) on valuation adjustment of basisswap spreads 626,476 246,321 498,751
Net asset derivatives 36,047,126 29,953,871 40,947,743

Basis swaps are currency swaps and are entered into at a certain cost (spread) between SpareBank 1 Boligkreditt and banks which offer such swaps and which have signed an ISDA agreement with the Company. Changes in the cost are valued each quarter across all of the Comapny’s swaps in accordance with the IFRS rules. An increase in the cost would result in an increase in the value of the basisswaps while a cost decrease would reduce the value of the basis swaps. The effect may be material from quarter to quarter because the Company’s portfolio of swaps is extensive. All basisswap value changes will reverse over time towards the point of termination of the swaps. 


Note 13 Classification of Financial Instruments

NOK 1 000 Financial instruments accounted for at fair value * Financial assets and debt accounted for at amortised cost Financial assets held to maturity Non-financial assets and liabilities 31.03.2015
 
Assets
Deposits at and receivables from financial institutions - 11,442,842 - - 11,442,842
Norwegian government short term debt certificates 2,833,598 - - - 2,833,598
Bonds 45,019,007 - 225,158 - 45,244,165
Lending to customers - 172,626,527 - - 172,626,527
Financial derivatives 36,047,126 - - - 36,047,126
Other assets - - - 2,571 2,571
Total Assets 83,899,731 184,069,369 225,158 2,571 268,196,829
 
Liabilities
Debt incurred by issuing securities 183,338,946 37,100,763 - - 220,439,708
Collateral received in relation to financial derivatives - 34,494,554 - - 34,494,554
Financial derivatives 428,169 - - - 428,169
Deferred taxes - - - 370,561 370,561
Taxes payable - - - 34,882 34,882
Subordinated dept - 2,434,192 - - 2,434,192
Other liabilities - - - 152,245 152,245
Total Liabilities 183,767,115 74,029,508 - 557,688 258,354,311
 
Total Equity - - - 9,842,519 9,842,519
 
Total Liabilities and Equity 183,767,115 74,029,508 - 10,400,207 268,196,829

*Fair value calculation according to changes in market interest rates and currencies exchange rates

13.2

NOK 1 000 Financial instruments accounted for at fair value * Financial assets and debt accounted for at amortised cost Financial assets held to maturity Non-financial assets and liabilities 31.03.2015
 
Assets
Deposits at and receivables from financial institutions - 14,824,479 - - 14,824,479
Norwegian government short term debt certificates 248,200 - - - 248,200
Bonds 19,005,971 - 674,929 - 19,680,901
Lending to customers - 163,915,020 - - 163,915,020
Financial derivatives 29,953,871 - - - 29,953,871
Other assets - - - 2,631 2,631
Total Assets 49,208,042 178,739,499 674,929 2,631 228,625,101
 
Liabilities
Debt incurred by issuing securities 150,791,832 40,263,016 - - 191,054,848
Collateral received in relation to financial derivatives - 25,767,483 - - 25,767,483
Financial derivatives 622,647 - - - 622,647
Deferred taxes - - - 234,604 234,604
Taxes payable - - - - -
Subordinated dept - 1,954,021 - - 1,954,021
Other liabilities - - - 283,302 283,302
Total Liabilities 151,414,479 67,984,520 - 517,906 219,916,905
 
Total Equity - - - 8,708,196 8,708,196
 
Total Liabilities and Equity 151,414,479 67,984,520 - 9,226,102 228,625,101

*Fair value calculation according to changes in market interest rates and currencies exchange rates


Note 14 Financial Instruments at Fair Value

Methods in order to determine fair value

General    
The interest rate curve that is used as input for fair value valuations of hedging instruments and hedging objects consists of the NIBOR-curve for maturities less than one year. The swap-curve is used for maturities exceeding one year.                            

Interest rate and currency swaps
Valuation of interest rate swaps at fair value is done through discounting future cash flows to their present values.  Valuation of currency swaps will also include the element of foreign exchange rates..

Bonds    
Valuation of bonds at fair value is done through discounting future cash flows to present value. 

With effect from 2009 SpareBank 1 Boligkreditt AS has implemented the changes in IFRS 7 in relation to the valuation of financial instruments as of the date of the financial accounts. The changes require a presentation of the fair value measurement for each Level. We have the following three Levels for the fair value measurement:: 

Level 1: Quoted price in an active market.  
Fair value of financial instruments which are traded in active markets are based on the market price at the balance sheet date. A market is considered to be active if the market prices are easily and readily available from an exchange, dealer, broker, industry group, pricing service or regulating authority and that these prices represent actual and regular market transactions on an arm’s length basis.

Level 2: Valuation based on observable factors.  
Level 2 consist of instruments which are not valued based on listed prices, but where prices are indirectly observable for assets or liabilities, but also includes listed prices in not active markets.

Level 3: The valuation is based on factors that are not found in observable markets (non-observable assumptions).  If valuations according to Level 1 or Level 2 are not available, valuations are based on not-observable information.  The Company has a matter of principle neither assets nor liabilities which are valued at this level.


The following table presents the company

NOK 1 000 Level 1 Level 2 Level 3 Total
 
Bonds and bills 32,233,633 15,618,971 - 47,852,605
Financial Derivatives - 36,047,126 - 36,047,126
Total Assets 32,233,633 51,666,098 - 83,899,731
Bonds - 183,338,946 - 183,338,946
Financial Derivatives - 428,169 - 428,169
Total Liabilities - 183,767,115 - 183,767,115

14.2

The following table presents the company

NOK 1 000 Level 1 Level 2 Level 3 Total
 
Bonds and bills 13,758,199 5,495,972 - 19,254,171
Financial Derivatives - 29,953,871 - 29,953,871
Total Assets 13,758,199 35,449,843 - 49,208,042
 
Bonds - 150,791,832 - 150,791,832
Financial Derivatives - 622,647 - 622,647
Total Liabilities - 151,414,479 - 151,414,479

Note 15 Bonds classified as Hold to Maturity

As of 31.03.2016

Bonds classified as Book value 01.01.16 Investments Matured Amortizing Exchange rate effects Amortized cost 31.03.16
 
Hold to maturity 224,605 - - 65 - 224,670
Total certificates and bonds 224,605 - - 65 - 224,670

Market value of bonds in hold to maturity portfolio

Bonds classified as Book value Market value incl. currency effect Effect on net inc if at fair vaue
 
Hold to maturity 224,670 225,589 919
Total certificates and bonds 224,670 225,589 919

Note 16 Other Liabilities

NOK 1 000 31.03.2016 31.03.2015 2015
 
Employees tax deductions and other deductions 1,312 585 1,478
Employers national insurance contribution 291 292 462
Accrued holiday allowance 1,268 1,328 1,015
Commission payable to shareholder banks 115,686 158,316 117,921
Deposits* 13,748 11,493 12,977
Pension liabilities 12,573 19,260 12,360
Other accrued costs 7,367 92,028 9,902
Total 152,245 283,302 156,116

The Company does not have an overdraft facility or a revolving credit facility
* Deposits represents temporary balances paid in by customers in excess of the original loan amount


Note 17 Asset coverage test

The asset coverage is calculated according to the Financial Services Act § 2-31 (Covered Bond Legislation). There is a discrepancy between the asset coverage test and the amounts in the balance sheet because for the purposes of the test mortgage loans which may have migrated above the 75% loan to value level are reduced to reflect the decrease in the value of the underlying collateral so that only a maximum loan corresponding to a value of 75% of the collateral is considered. Market values are used for all subsitute collateral in the test. In addition any defaulted loans, i.e. loans in arrears at or beyond 90 days, are excluded from the test (there have been no occurrences of any defaults starting with the commencement of operations through 31.03.2016).

NOK 1 000 31.03.2016 31.03.2015 2015
 
Covered Bonds 223,041,099 187,717,743 217,752,078
Repurchased Bonds -6,501,689 -3,947,281 -5,155,728
Derivatives -35,084,414 -29,231,056 -39,848,930
Total Covered Bonds 181,454,995 154,539,406 172,747,420
Lending to customers 172,049,640 163,438,566 168,792,683
Treasury Bills 1,421,170 248,200 7,210,022
Substitute collateral 23,613,886 8,340,925 14,664,356
Total Cover Pool 197,084,696 172,027,691 190,667,061
Asset-coverage 108.6 % 111.3 % 110.4 %

Note 18 Capital Adequacy

The primary goal for the Company’s management of capital reserves is to ensure compliance with laws and regulatory requirements and maintain solid financial ratios and a high quality credit assessment in order to best support its business.

A new capital requirements directive was introduced in Norway as of January 1, 2007 (Basel II). SpareBank1 Boligkreditt AS obtained permission from the Financial Services Authority in Norway (Finanstilsynet) for the implementation of its own Internal Ratings Based (IRB) model for credit risks from the seond quarter of 2009.

Transitional rules have been implemented by the FSA whereby regulated financial institutions with approved IRB models will not be able to fully benefit from the results of such models. Regulated entities are allowed to reduce by 20% the total sum of risk weighted assets which would otherwise have been in place under the previous Basel I framework.  The transitional rules lead  to significantly higher capital requirements than what would otherwise have been applicable under Basel II.

The European Union has approved new regulatory requirements, CRD IV.  The new regulations places more robust requirements on capital adequacy, capital structure, liquidity buffers and funding.  CRD IV is gradually introduced in Norway up until the end of 2016. The requirement of 15.0% total capital from July 1, 2016 includes a 11.5% Core Tier 1 capital and 3.5% other capital.

The Company’s parent banks have committed themselves to keep the Equity Core Tier 1 capital at a minimum 9%. Primarily this commitment is pro rata according to the ownership stakes in the Company, but it is a joint and several undertaking if one or more ownership banks are unable to comply, up to the maximum of twice the initial pro rata amount.  

Capital. NOK 1 000 31.03.2016 31.03.2015 2015
 
Share capital 6,170,548 5,510,548 5,710,548
Premium share fund 3,087,922 2,757,922 2,857,922
Other equity capital 374,328 2,039 1,169,402
Common equity 9,632,798 8,270,509 9,737,872
Intangible assets -1,665 -2,558 -1,880
Declared share dividend - - -105,074
100% deduction of expected losses exceeding loss provisions IRB (CRD IV) -330,786 -320,812 -326,724
Prudent valuation adjustment (AVA) -81,719 -50,506 -83,752
Core equity capital 9,218,628 7,896,633 9,220,442
Hybrid bond 830,000 350,000 830,000
Tier 1 equity capital 10,048,628 8,246,633 10,050,442
Supplementary capital (Tier 2) 1,600,000 1,600,000 1,600,000
Total capital 11,648,628 9,846,633 11,650,442
Minimum requirements for capital. NOK 1 000 31.03.2016 31.03.2015 2015
 
Credit risk 3,198,838 3,212,016 3,122,194
Market risk - - -
Operational risk 52,871 41,779 41,779
Depreciation on groups of loans - - -
CVA Risk 131,080 200,104 165,228
Difference in capital requirement resulting from transitional floor 2,523,562 2,178,320 2,463,358
Minimum requirement for capital 5,906,350 5,632,219 5,792,559

Capital coverage

31.03.2016 31.03.2015 2015
 
Risk-weighted assets incl. transitional floor 73,829,377 70,402,742 72,406,991
Capital coverage (%) 15.78 % 13.99 % 16.09 %
Tier 1 capital coverage (%) 13.61 % 11.71 % 13.88 %
Core Tier 1 capital coverage (%) 12.49 % 11.22 % 12.73 %

Note 19 Related parties

The Company has 172 627 MNOK loans to customers. These are loans acquired from shareholder banks at market values (i.e. nominal value).

SpareBank 1 SR-Bank ASA
The Company purchases a substantial amount of their support functions from SpareBank 1 SR-Bank ASA. A complete SLA is established between the Company and SpareBank 1 SR-Bank ASA.

SpareBank 1 Alliance
In addition the Company has a Transfer and Servicing agreement in place with each individual shareholder bank regulating amongst other things the servicing of mortgage loans..                            

SpareBank 1 Næringskreditt AS
All employees within SpareBank 1 Boligkreditt AS are also to various degrees working for SpareBank 1 Næringskreditt AS.  Twenty percent of the administrative expenses in SpareBank 1 Boligkreditt AS are to charged to SpareBank 1 Næringskreditt AS. This division of administrative expenses between the two companies reflect the actual resources utilisation in SpareBank 1 Boligkreditt AS.


Note 20 Collateral received

SpareBank 1 Boligkreditt has signed ISDA-agreements including CSAs (Credit Support Annexes) with a number of financial institutions that are counterparties in interest rate and currency swaps. These institutions post collateral in the form of cash deposits to SpareBank 1 Boligkreditt. At the end of the period 31.03.2016 this collateral amounted to NOK 34 495 million. This amount is included in the balance sheet, but represents restricted cash.  According to signed ISDA and CSA agreement, it is not permitted for the parties in derivatives transactions to net amounts amongst various transactions.


Note 21 Contingencies and Events after Balance Sheet Date

SpareBank 1 Boligkreditt AS is not a party to any ongoing legal proceedings.

No events have taken place after the balance sheet date which are expected to have any material impact on the financial statements as of the end of the period 31.03.2016.